Q2 2012
Quarterly Earnings
    Summary
Second Quarter 2012 Highlights
• Consolidated revenue growth of 35% Y/Y and 15% Q/Q
    –     Consolidated revenues were $12.2 billion
          •      Google business revenues (advertising and other) were $11.0 billion

                   –     Google properties revenues increased 21% Y/Y and 3% Q/Q

                   –     Network revenues increased 20% Y/Y and 2% Q/Q

          •      Motorola business revenues (hardware and other) were $1.3 billion *

    –     Consolidated international revenues were $6.5 billion


• Operational Highlights
    –     Completed acquisition of Motorola on May 22, 2012

    –     Strong financial metrics: revenue growth, profitability, cash flow

    –     Continuing to invest in three major areas of focus:
          •      Core ads: Search and Display advertising

          •      Businesses demonstrating high consumer success: YouTube, Android, Chrome

          •      New businesses where we’re investing to drive adoption and innovation: Social, Enterprise, Commerce, Local

    * The operating results of Motorola were included for the period from the acquisition date of May 22, 2012 through June 30, 2012.


2
Consolidated Quarterly Revenues
                      $13,000
                                                                                                                                  12,214
                      $12,000           Q2’12 Y/Y Growth = 35%
                                        Q2’12 Q/Q Growth = 15%                                                                    1,250
                      $11,000                                                                                   10,584   10,645

                      $10,000                                                                           9,720
                                                                                           9,026                                  2,983
                       $9,000                                                                                   2,880    2,913
                                                                         8,440   8,575
                                                                                                        2,595
    ($ in millions)




                       $8,000
                                                            7,286                          2,484
                                            6,820                        2,495   2,427
                       $7,000   6,775


                       $6,000                               2,199
                                2,036       2,063

                       $5,000

                                                                                                                7,294    7,312    7,542
                       $4,000
                                                                                                        6,740
                                                                                           6,232
                                                                         5,672   5,879
                       $3,000
                                4,439       4,499           4,833
                       $2,000

                       $1,000

                                300         258             254          273     269       310          385      410      420      439
                          $0
                                Q1'10       Q2'10       Q3'10           Q4'10    Q1'11     Q2'11        Q3'11   Q4'11    Q1'12    Q2'12


                                                    Other           Google.com   Network     Motorola
3
U.S. vs. International Revenues - Consolidated
                                             ($ in millions)
           6,775   6,820   7,286   8,440   8,575        9,026      9,720   10,584   10,645   12,214
    100%


    90%


    80%

           53%     52%     52%     52%     53%           54%                53%      54%      53%
                                                                   55%
    70%


    60%


    50%


    40%


    30%

           47%     48%     48%     48%     47%           46%                47%      46%      47%
                                                                   45%
    20%


    10%


     0%
           Q1'10   Q2'10   Q3'10   Q4'10   Q1'11        Q2'11      Q3'11   Q4'11    Q1'12    Q2'12
                                             US    International

4
Traffic Acquisition Costs
                      $3,000                                                                                               30.0%




                      $2,500
                               26.4%    26.4%
                                                25.7%
                                                        25.3%
                                                                24.5%                                              24.7%
                      $2,000                                                                               24.5%           25.0%
                                                                            24.2%                  24.1%
                                                                                          23.7%
    ($ in millions)




                      $1,500

                                                                                                                   2,600
                                                                                                   2,453   2,510
                                                                                           2,210
                                                        2,069   2,038        2,110
                      $1,000                                                                                               20.0%
                                       1,732    1,805
                               1,711



                       $500




                         $0                                                                                                15.0%
                               Q1'10   Q2'10    Q3'10   Q4'10   Q1'11       Q2'11          Q3'11   Q4'11   Q1'12   Q2'12
                                                         TAC    TAC as % of Advertising Revenues


5
Consolidated Costs and Expenses

         GAAP
         ($ in millions)                                                           Q2'11        Q1'12        Q2'12
         Cost of Revenues                                                             $3,172      $3,789       $5,013
           Percent of revenues                                                          35%         36%          41%
         Research & Development                                                       $1,234      $1,441       $1,585
           Percent of revenues                                                          14%         13%          13%
         Sales & Marketing                                                            $1,091      $1,269       $1,433
           Percent of revenues                                                          12%         12%          12%
         General & Administrative                                                      $648        $757         $980
           Percent of revenues                                                             7%           7%           8%
         Total Costs & Expenses                                                       $6,145      $7,256       $9,011
           Percent of revenues                                                          68%         68%          74%


         Non-GAAP
         ($ in millions)                                                           Q2'11        Q1'12        Q2'12
         Cost of Revenues                                                             $3,121      $3,715       $4,918
           Percent of revenues                                                          35%         35%          40%
         Research & Development                                                        $987       $1,142       $1,281
           Percent of revenues                                                          11%         11%          10%
         Sales & Marketing                                                            $1,017      $1,172       $1,294
           Percent of revenues                                                          11%         11%          11%
         General & Administrative                                                      $585        $671         $771
           Percent of revenues                                                             6%           6%           6%
         Total Costs & Expenses                                                       $5,710      $6,700       $8,264
           Percent of revenues                                                          63%         63%          68%




                      Note: Please refer to supporting Table 1 for reconciliations of non-GAAP costs and
                      expenses to GAAP costs and expenses
6
Profitability
        Consolidated
        GAAP
        ($ in millions except per share amounts)                         Q2'11           Q1'12           Q2'12
        Income from Operations                                            $    2,881      $    3,389      $    3,203
        Operating Margin                                                        32%             32%             26%
        Net Income                                                        $    2,505      $    2,890      $    2,785
        EPS (diluted)                                                     $     7.68      $     8.75      $     8.42

        Non-GAAP
        ($ in millions except per share amounts)                         Q2'11           Q1'12           Q2'12
        Income from Operations                                            $    3,316      $    3,945      $    3,950
        Operating Margin                                                        37%             37%             32%
        Net Income                                                        $    2,849      $    3,328      $    3,346
        EPS (diluted)                                                     $     8.74      $    10.08      $    10.12

        Google
        GAAP
                                                                                                         Q2'12
        Income from Operations                                                                            $    3,436
        Google Operating Margin                                                                                 31%

        Non-GAAP
                                                                                                         Q2'12
        Income from Operations                                                                            $    3,988
        Google Operating Margin                                                                                 36%

        Motorola
        GAAP
                                                                                                         Q2'12
        Loss from Operations                                                                             $     (233)
        Motorola Operating Margin                                                                              -19%

        Non-GAAP
                                                                                                         Q2'12
        Loss from Operations                                                                             $     (38)
        Motorola Operating Margin                                                                              -3%


7                Note: Please refer to supporting Table 2 for reconciliations of non-GAAP results of operations
                 measures to the nearest comparable GAAP measures
Consolidated Free Cash Flow



           ($ in millions)              Q2’11     Q1’12     Q2’12
           Net cash provided by
           operating activities          $3,519    $3,694    $4,252


           Less purchases of property
           and equipment                 ($917)    ($607)    ($774)



           Free cash flow (non-GAAP)     $2,602    $3,087    $3,478




8
Overview of Q2 2012 OI&E and FX
    •   In Interest and Other Income, Net, we recognized net income of $254M for Q2

    •   In Q2, we recognized $180M of interest income earned on our investments and $55M in realized
        gains. In addition we recognized a $188M gain pertaining to divestiture of a business during Q2.

    •   We expensed $120M related to our FX cash flow hedging program.

    •   Excluding gains related to our foreign exchange risk management program, had foreign exchange
        rates remained constant from the first quarter of 2012 through the second quarter of 2012, our Google
        business revenues in the second quarter of 2012 would have been $68 million higher. Excluding gains
        related to our foreign exchange risk management program, had foreign exchange rates remained
        constant from the second quarter of 2011 through the second quarter of 2012, our Google business
        revenues in the second quarter of 2012 would have been $350 million higher.

    •   In addition, our FX cash flow hedging program allowed us to recognize a benefit of approximately
        $81M to Google business international revenue this quarter.




9
Google Business - Revenues by Geography



            ($ in millions)               Q2'11             Q1'12               Q2'12


            United States             $       4,155     $       4,874   $         5,005


            United Kingdom                        976           1,150             1,175


            Rest of the world                 3,895             4,621             4,784


              Total Google Revenues   $       9,026     $      10,645       $      10,964




10
Google Business - International Revenues Excluding Hedging and
     FX Impact (Y/Y)

       ($ in millions)                                           Q2'11       Q2'12    ($ in millions)                                           Q1'11    Q1'12
       UK revenues (GAAP)                                         $976 $1,175         UK revenues (GAAP)                                          $969 $1,150
       exclude:                                                                       exclude:

         a) f/x impact on Q2'12 revenues using Q2'11 rates                              a) f/x impact on Q1'12 revenues using Q1'11 rates
         (gains)/losses                                             n/a         30      (gains)/losses                                             n/a           7

         b) hedging gains                                                -      (7)     b) hedging gains                                           (4)      (4)


       UK revenues excluding f/x and hedging impact (Non-GAAP)    $976 $1,198         UK revenues excluding f/x and hedging impact (Non-GAAP)     $965 $1,153

       Y/Y % (Non-GAAP)                                                        23%    Y/Y % (Non-GAAP)                                                     19%



       ($ in millions)                                           Q2'11       Q2'12    ($ in millions)                                           Q1'11    Q1'12
       ROW revenues (GAAP)                                       $3,895 $4,784        ROW revenues (GAAP)                                       $3,601 $4,621
       exclude:                                                                       exclude:

         a) f/x impact on Q2'12 revenues using Q2'11 rates                              a) f/x impact on Q1'12 revenues using Q1'11 rates
         (gains)/losses                                             n/a        320      (gains)/losses                                             n/a       60

         b) hedging gains                                           (4)        (74)     b) hedging gains                                          (10)     (33)

       ROW revenues excluding f/x and hedging impact (Non-                            ROW revenues excluding f/x and hedging impact (Non-
       GAAP)                                                     $3,891 $5,030        GAAP)                                                     $3,591 $4,648

       Y/Y % (Non-GAAP)                                                        29%    Y/Y % (Non-GAAP)                                                     29%




11
Google Business - International Revenues Excluding Hedging and
     FX Impact (Q/Q)


     ($ in millions)                                            Q1'12    Q2'12    ($ in millions)                                            Q4'11    Q1'12

     UK revenues (GAAP)                                         $1,150 $1,175     UK revenues (GAAP)                                         $1,064 $1,150

     exclude:                                                                     exclude:


       a) f/x impact on Q2'12 revenues using Q1'12 rates                            a) f/x impact on Q1'12 revenues using Q4'11 rates
       (gains)/losses                                              n/a     (10)     (gains)/losses                                              n/a           4
       b) hedging gains                                            (4)      (7)     b) hedging gains                                            (6)      (4)


     UK revenues excluding f/x and hedging impact (Non-GAAP)    $1,146 $1,158     UK revenues excluding f/x and hedging impact (Non-GAAP)    $1,058 $1,150


     Q/Q % (Non-GAAP)                                                       1%    Q/Q % (Non-GAAP)                                                       9%




     ($ in millions)                                            Q1'12    Q2'12    ($ in millions)                                            Q4'11    Q1'12
     ROW revenues (GAAP)                                        $4,621 $4,784     ROW revenues (GAAP)                                        $4,540 $4,621
     exclude:                                                                     exclude:


       a) f/x impact on Q2'12 revenues using Q1'12 rates                            a) f/x impact on Q1'12 revenues using Q4'11 rates
       (gains)/losses                                              n/a       78     (gains)/losses                                              n/a       75
       b) hedging gains                                           (33)     (74)     b) hedging gains                                           (19)     (33)


     ROW revenues excluding f/x and hedging impact (Non-GAAP)   $4,588 $4,788     ROW revenues excluding f/x and hedging impact (Non-GAAP)   $4,521 $4,663


     Q/Q % (Non-GAAP)                                                       4%    Q/Q % (Non-GAAP)                                                       3%




12
Table 1 - Reconciliations of consolidated non-GAAP costs and expenses
     to GAAP costs and expenses


                                                                                                   As a % of                        As a % of                   As a % of
      ($ in millions)                                                                  Q2'11      Revenues (1)         Q1'12       Revenues (1)     Q2'12      Revenues (1)
      Cost of revenues - (GAAP)                                                         $ 3,172           35%         $     3,789          36%    $     5,013          41%
      Less: non-GAAP adjustments                                                             (51)                             (74)                        (95)
      Cost of revenues - (non-GAAP)                                                     $ 3,121           35%         $     3,715          35%    $     4,918          40%



      Research and development - (GAAP)                                                 $    1,234            14%     $      1,441         13%    $      1,585        13%
      Less: non-GAAP adjustments                                                             (247)                           (299)                       (304)
      Research and development (non-GAAP)                                               $      987            11%     $      1,142         11%    $      1,281        10%



      Sales and marketing - (GAAP)                                                      $    1,091            12%     $      1,269         12%    $      1,433        12%
      Less: non-GAAP adjustments                                                               (74)                            (97)                      (139)
      Sales and marketing (non-GAAP)                                                    $    1,017            11%     $      1,172         11%    $      1,294        11%



      General and administrative - (GAAP)                                               $     648              7%     $        757          7%    $        980         8%
      Less: non-GAAP adjustments                                                              (63)                             (86)                      (209)
      General and administrative (non-GAAP)                                             $     585              6%     $        671          6%    $        771         6%



      Total costs and expenses (GAAP)                                                   $    6,145            68%     $      7,256         68%    $      9,011        74%
      Less: non-GAAP adjustments                                                             (435)                           (556)                       (747)
      Total costs and expenses (non-GAAP)                                               $    5,710            63%     $      6,700         63%    $      8,264        68%



      (1) Percentages based on consolidated revenues of $9,026 million in Q2'11, $10,645 million in Q1'12, and $12,214 million in Q2'12.

      (2) Pertains to stock-based compensation expense and charge related to severance and benefit arrangements in connection with the Motorola acquisition.



13
Table 2 - Reconciliations of non-GAAP results of operations measures to the
            nearest comparable GAAP measures
Consolidated
                                                                                                                                              Operating                            Operating                     Operating
(In millions except per share amounts)                                                                                   Q2'11                Margin (1)           Q1'12           Margin (1)       Q2'12        Margin (1)

Income from operations (GAAP)                                                                                    $    2,881                           32% $        3,389                    32% $     3,203            26%

Add: Stock-based compensation expense                                                                                  435                                          556                                565

Add: Severance and benefit arrangements in connection with the Motorola acquisition                                          -                                       -                                 182 (3)

Income from operations (non-GAAP)                                                                                $    3,316                           37% $        3,945                    37% $     3,950            32%


Net income (GAAP)                                                                                                $    2,505                                 $      2,890                        $     2,785

Add: Stock-based compensation expense (net of tax) (2)                                                                 344                                          438                                430

Add: Severance and benefit arrangements in connection with the Motorola acquisition (net of tax) (2)                         -                                       -                                 131

Net income (non-GAAP)                                                                                            $    2,849                                 $      3,328                        $     3,346

Net income per share - diluted (GAAP)                                                                            $     7.68                                 $       8.75                        $      8.42

Net income per share - diluted (non-GAAP)                                                                        $     8.74                                 $      10.08                        $     10.12

Shares used in per share calculation - diluted                                                                         326                                          330                                331

(1) Percentages based on consolidated revenues of $9,026 million in Q2'11, $10,645 million in Q1'12, and $12,214 million in Q2'12.
(2) The tax effects are calculated using the tax-deductible portion of stock-based compensation expense and the charge related to severance and benefit arrangements in connection with the Motorola acquisition, and
applying the entity-specific, U.S. federal and blended state tax rates.
(3) Includes $93 million of stock-based compensation expense.


By Business
                                                                                                                                           Google                        Motorola
                                                                                                                                               Operating                       Operating
(In millions)                                                                                                                        Q2'12     Margin (4)            Q2'12     Margin (4)

Income (Loss) from operations (GAAP)                                                                                             $    3,436                31% $      (233)              -19%

Add: Stock-based compensation expense                                                                                                  552                                 13

Add: Severance and benefit arrangements in connection with the Motorola acquisition                                                      -                               182 (3)

Income (Loss) from operations (non-GAAP)                                                                                         $    3,988                36% $         (38)             -3%
(4) Percentages based on Google revenues of $10,964 million in Q2'12 and Motorola revenues of $1,250 million in Q2'12.


   14
Q2 2012
Quarterly Earnings
    Summary

2012 q2 google_earnings_slides

  • 1.
  • 2.
    Second Quarter 2012Highlights • Consolidated revenue growth of 35% Y/Y and 15% Q/Q – Consolidated revenues were $12.2 billion • Google business revenues (advertising and other) were $11.0 billion – Google properties revenues increased 21% Y/Y and 3% Q/Q – Network revenues increased 20% Y/Y and 2% Q/Q • Motorola business revenues (hardware and other) were $1.3 billion * – Consolidated international revenues were $6.5 billion • Operational Highlights – Completed acquisition of Motorola on May 22, 2012 – Strong financial metrics: revenue growth, profitability, cash flow – Continuing to invest in three major areas of focus: • Core ads: Search and Display advertising • Businesses demonstrating high consumer success: YouTube, Android, Chrome • New businesses where we’re investing to drive adoption and innovation: Social, Enterprise, Commerce, Local * The operating results of Motorola were included for the period from the acquisition date of May 22, 2012 through June 30, 2012. 2
  • 3.
    Consolidated Quarterly Revenues $13,000 12,214 $12,000 Q2’12 Y/Y Growth = 35% Q2’12 Q/Q Growth = 15% 1,250 $11,000 10,584 10,645 $10,000 9,720 9,026 2,983 $9,000 2,880 2,913 8,440 8,575 2,595 ($ in millions) $8,000 7,286 2,484 6,820 2,495 2,427 $7,000 6,775 $6,000 2,199 2,036 2,063 $5,000 7,294 7,312 7,542 $4,000 6,740 6,232 5,672 5,879 $3,000 4,439 4,499 4,833 $2,000 $1,000 300 258 254 273 269 310 385 410 420 439 $0 Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Q1'12 Q2'12 Other Google.com Network Motorola 3
  • 4.
    U.S. vs. InternationalRevenues - Consolidated ($ in millions) 6,775 6,820 7,286 8,440 8,575 9,026 9,720 10,584 10,645 12,214 100% 90% 80% 53% 52% 52% 52% 53% 54% 53% 54% 53% 55% 70% 60% 50% 40% 30% 47% 48% 48% 48% 47% 46% 47% 46% 47% 45% 20% 10% 0% Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Q1'12 Q2'12 US International 4
  • 5.
    Traffic Acquisition Costs $3,000 30.0% $2,500 26.4% 26.4% 25.7% 25.3% 24.5% 24.7% $2,000 24.5% 25.0% 24.2% 24.1% 23.7% ($ in millions) $1,500 2,600 2,453 2,510 2,210 2,069 2,038 2,110 $1,000 20.0% 1,732 1,805 1,711 $500 $0 15.0% Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Q1'12 Q2'12 TAC TAC as % of Advertising Revenues 5
  • 6.
    Consolidated Costs andExpenses GAAP ($ in millions) Q2'11 Q1'12 Q2'12 Cost of Revenues $3,172 $3,789 $5,013 Percent of revenues 35% 36% 41% Research & Development $1,234 $1,441 $1,585 Percent of revenues 14% 13% 13% Sales & Marketing $1,091 $1,269 $1,433 Percent of revenues 12% 12% 12% General & Administrative $648 $757 $980 Percent of revenues 7% 7% 8% Total Costs & Expenses $6,145 $7,256 $9,011 Percent of revenues 68% 68% 74% Non-GAAP ($ in millions) Q2'11 Q1'12 Q2'12 Cost of Revenues $3,121 $3,715 $4,918 Percent of revenues 35% 35% 40% Research & Development $987 $1,142 $1,281 Percent of revenues 11% 11% 10% Sales & Marketing $1,017 $1,172 $1,294 Percent of revenues 11% 11% 11% General & Administrative $585 $671 $771 Percent of revenues 6% 6% 6% Total Costs & Expenses $5,710 $6,700 $8,264 Percent of revenues 63% 63% 68% Note: Please refer to supporting Table 1 for reconciliations of non-GAAP costs and expenses to GAAP costs and expenses 6
  • 7.
    Profitability Consolidated GAAP ($ in millions except per share amounts) Q2'11 Q1'12 Q2'12 Income from Operations $ 2,881 $ 3,389 $ 3,203 Operating Margin 32% 32% 26% Net Income $ 2,505 $ 2,890 $ 2,785 EPS (diluted) $ 7.68 $ 8.75 $ 8.42 Non-GAAP ($ in millions except per share amounts) Q2'11 Q1'12 Q2'12 Income from Operations $ 3,316 $ 3,945 $ 3,950 Operating Margin 37% 37% 32% Net Income $ 2,849 $ 3,328 $ 3,346 EPS (diluted) $ 8.74 $ 10.08 $ 10.12 Google GAAP Q2'12 Income from Operations $ 3,436 Google Operating Margin 31% Non-GAAP Q2'12 Income from Operations $ 3,988 Google Operating Margin 36% Motorola GAAP Q2'12 Loss from Operations $ (233) Motorola Operating Margin -19% Non-GAAP Q2'12 Loss from Operations $ (38) Motorola Operating Margin -3% 7 Note: Please refer to supporting Table 2 for reconciliations of non-GAAP results of operations measures to the nearest comparable GAAP measures
  • 8.
    Consolidated Free CashFlow ($ in millions) Q2’11 Q1’12 Q2’12 Net cash provided by operating activities $3,519 $3,694 $4,252 Less purchases of property and equipment ($917) ($607) ($774) Free cash flow (non-GAAP) $2,602 $3,087 $3,478 8
  • 9.
    Overview of Q22012 OI&E and FX • In Interest and Other Income, Net, we recognized net income of $254M for Q2 • In Q2, we recognized $180M of interest income earned on our investments and $55M in realized gains. In addition we recognized a $188M gain pertaining to divestiture of a business during Q2. • We expensed $120M related to our FX cash flow hedging program. • Excluding gains related to our foreign exchange risk management program, had foreign exchange rates remained constant from the first quarter of 2012 through the second quarter of 2012, our Google business revenues in the second quarter of 2012 would have been $68 million higher. Excluding gains related to our foreign exchange risk management program, had foreign exchange rates remained constant from the second quarter of 2011 through the second quarter of 2012, our Google business revenues in the second quarter of 2012 would have been $350 million higher. • In addition, our FX cash flow hedging program allowed us to recognize a benefit of approximately $81M to Google business international revenue this quarter. 9
  • 10.
    Google Business -Revenues by Geography ($ in millions) Q2'11 Q1'12 Q2'12 United States $ 4,155 $ 4,874 $ 5,005 United Kingdom 976 1,150 1,175 Rest of the world 3,895 4,621 4,784 Total Google Revenues $ 9,026 $ 10,645 $ 10,964 10
  • 11.
    Google Business -International Revenues Excluding Hedging and FX Impact (Y/Y) ($ in millions) Q2'11 Q2'12 ($ in millions) Q1'11 Q1'12 UK revenues (GAAP) $976 $1,175 UK revenues (GAAP) $969 $1,150 exclude: exclude: a) f/x impact on Q2'12 revenues using Q2'11 rates a) f/x impact on Q1'12 revenues using Q1'11 rates (gains)/losses n/a 30 (gains)/losses n/a 7 b) hedging gains - (7) b) hedging gains (4) (4) UK revenues excluding f/x and hedging impact (Non-GAAP) $976 $1,198 UK revenues excluding f/x and hedging impact (Non-GAAP) $965 $1,153 Y/Y % (Non-GAAP) 23% Y/Y % (Non-GAAP) 19% ($ in millions) Q2'11 Q2'12 ($ in millions) Q1'11 Q1'12 ROW revenues (GAAP) $3,895 $4,784 ROW revenues (GAAP) $3,601 $4,621 exclude: exclude: a) f/x impact on Q2'12 revenues using Q2'11 rates a) f/x impact on Q1'12 revenues using Q1'11 rates (gains)/losses n/a 320 (gains)/losses n/a 60 b) hedging gains (4) (74) b) hedging gains (10) (33) ROW revenues excluding f/x and hedging impact (Non- ROW revenues excluding f/x and hedging impact (Non- GAAP) $3,891 $5,030 GAAP) $3,591 $4,648 Y/Y % (Non-GAAP) 29% Y/Y % (Non-GAAP) 29% 11
  • 12.
    Google Business -International Revenues Excluding Hedging and FX Impact (Q/Q) ($ in millions) Q1'12 Q2'12 ($ in millions) Q4'11 Q1'12 UK revenues (GAAP) $1,150 $1,175 UK revenues (GAAP) $1,064 $1,150 exclude: exclude: a) f/x impact on Q2'12 revenues using Q1'12 rates a) f/x impact on Q1'12 revenues using Q4'11 rates (gains)/losses n/a (10) (gains)/losses n/a 4 b) hedging gains (4) (7) b) hedging gains (6) (4) UK revenues excluding f/x and hedging impact (Non-GAAP) $1,146 $1,158 UK revenues excluding f/x and hedging impact (Non-GAAP) $1,058 $1,150 Q/Q % (Non-GAAP) 1% Q/Q % (Non-GAAP) 9% ($ in millions) Q1'12 Q2'12 ($ in millions) Q4'11 Q1'12 ROW revenues (GAAP) $4,621 $4,784 ROW revenues (GAAP) $4,540 $4,621 exclude: exclude: a) f/x impact on Q2'12 revenues using Q1'12 rates a) f/x impact on Q1'12 revenues using Q4'11 rates (gains)/losses n/a 78 (gains)/losses n/a 75 b) hedging gains (33) (74) b) hedging gains (19) (33) ROW revenues excluding f/x and hedging impact (Non-GAAP) $4,588 $4,788 ROW revenues excluding f/x and hedging impact (Non-GAAP) $4,521 $4,663 Q/Q % (Non-GAAP) 4% Q/Q % (Non-GAAP) 3% 12
  • 13.
    Table 1 -Reconciliations of consolidated non-GAAP costs and expenses to GAAP costs and expenses As a % of As a % of As a % of ($ in millions) Q2'11 Revenues (1) Q1'12 Revenues (1) Q2'12 Revenues (1) Cost of revenues - (GAAP) $ 3,172 35% $ 3,789 36% $ 5,013 41% Less: non-GAAP adjustments (51) (74) (95) Cost of revenues - (non-GAAP) $ 3,121 35% $ 3,715 35% $ 4,918 40% Research and development - (GAAP) $ 1,234 14% $ 1,441 13% $ 1,585 13% Less: non-GAAP adjustments (247) (299) (304) Research and development (non-GAAP) $ 987 11% $ 1,142 11% $ 1,281 10% Sales and marketing - (GAAP) $ 1,091 12% $ 1,269 12% $ 1,433 12% Less: non-GAAP adjustments (74) (97) (139) Sales and marketing (non-GAAP) $ 1,017 11% $ 1,172 11% $ 1,294 11% General and administrative - (GAAP) $ 648 7% $ 757 7% $ 980 8% Less: non-GAAP adjustments (63) (86) (209) General and administrative (non-GAAP) $ 585 6% $ 671 6% $ 771 6% Total costs and expenses (GAAP) $ 6,145 68% $ 7,256 68% $ 9,011 74% Less: non-GAAP adjustments (435) (556) (747) Total costs and expenses (non-GAAP) $ 5,710 63% $ 6,700 63% $ 8,264 68% (1) Percentages based on consolidated revenues of $9,026 million in Q2'11, $10,645 million in Q1'12, and $12,214 million in Q2'12. (2) Pertains to stock-based compensation expense and charge related to severance and benefit arrangements in connection with the Motorola acquisition. 13
  • 14.
    Table 2 -Reconciliations of non-GAAP results of operations measures to the nearest comparable GAAP measures Consolidated Operating Operating Operating (In millions except per share amounts) Q2'11 Margin (1) Q1'12 Margin (1) Q2'12 Margin (1) Income from operations (GAAP) $ 2,881 32% $ 3,389 32% $ 3,203 26% Add: Stock-based compensation expense 435 556 565 Add: Severance and benefit arrangements in connection with the Motorola acquisition - - 182 (3) Income from operations (non-GAAP) $ 3,316 37% $ 3,945 37% $ 3,950 32% Net income (GAAP) $ 2,505 $ 2,890 $ 2,785 Add: Stock-based compensation expense (net of tax) (2) 344 438 430 Add: Severance and benefit arrangements in connection with the Motorola acquisition (net of tax) (2) - - 131 Net income (non-GAAP) $ 2,849 $ 3,328 $ 3,346 Net income per share - diluted (GAAP) $ 7.68 $ 8.75 $ 8.42 Net income per share - diluted (non-GAAP) $ 8.74 $ 10.08 $ 10.12 Shares used in per share calculation - diluted 326 330 331 (1) Percentages based on consolidated revenues of $9,026 million in Q2'11, $10,645 million in Q1'12, and $12,214 million in Q2'12. (2) The tax effects are calculated using the tax-deductible portion of stock-based compensation expense and the charge related to severance and benefit arrangements in connection with the Motorola acquisition, and applying the entity-specific, U.S. federal and blended state tax rates. (3) Includes $93 million of stock-based compensation expense. By Business Google Motorola Operating Operating (In millions) Q2'12 Margin (4) Q2'12 Margin (4) Income (Loss) from operations (GAAP) $ 3,436 31% $ (233) -19% Add: Stock-based compensation expense 552 13 Add: Severance and benefit arrangements in connection with the Motorola acquisition - 182 (3) Income (Loss) from operations (non-GAAP) $ 3,988 36% $ (38) -3% (4) Percentages based on Google revenues of $10,964 million in Q2'12 and Motorola revenues of $1,250 million in Q2'12. 14
  • 15.