|
1
|
Reconciliations of non-GAAP results of operations to the nearest comparable GAAP measures | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2
|
||||||||||||
|
3
|
The following table presents certain non-GAAP consolidated results before certain items (in millions, except share amounts which are reflected in thousands and per share amounts, unaudited): | |||||||||||
|
4
|
||||||||||||
|
5
|
Three Months Ended December 31, 2014 | Three Months Ended December 31, 2015 | ||||||||||
|
6
|
GAAP Actual |
Adjustments | Non-GAAP Results |
GAAP Actual |
Adjustments | Non-GAAP Results | ||||||
|
7
|
Revenues | $18,103 | $18,103 | $21,329 | $21,329 | |||||||
|
8
|
||||||||||||
|
9
|
Cost of revenues | 6,921 | $171 | (b) | 6,750 | 8,188 | $252 | (b) | 7,936 | |||
|
10
|
Research and development | 2,813 | 631 | (b) | 2,182 | 3,510 | 739 | (b) | 2,771 | |||
|
11
|
Sales and marketing | 2,377 | 213 | (b) | 2,164 | 2,679 | 240 | (b) | 2,439 | |||
|
12
|
General and administrative | 1,593 | 186 | (b) | 1,407 | 1,572 | 205 | (b) | 1,367 | |||
|
13
|
Income from operations | $4,399 | $1,201 | $5,600 | $5,380 | $1,436 | $6,816 | |||||
|
14
|
Operating Margin (a) | 24.3% | 30.9% | 25.2% | 32.0% | |||||||
|
15
|
||||||||||||
|
16
|
$1,201 | (b) | $1,436 | (b) | ||||||||
|
17
|
(255) | (c) | (316) | (c) | ||||||||
|
18
|
(967) | (d) | 0 | (d) | ||||||||
|
19
|
Net income | $4,675 | $(21) | $4,654 | $4,923 | $1,120 | $6,043 | |||||
|
20
|
||||||||||||
|
21
|
||||||||||||
|
22
|
Diluted net income per share for Class A and B common stock and Class C capital stock | $6.79 | $6.76 | $7.06 | $8.67 | |||||||
|
23
|
Shares used in per share calculation - diluted | 688,491 | 688,491 | 697,025 | 697,025 | |||||||
|
24
|
(a) Operating margin is defined as income from operations divided by revenues. | |||||||||||
|
25
|
Non-GAAP operating margin is defined as non-GAAP income from operations divided by revenues. | |||||||||||
|
26
|
(b) To eliminate SBC expense from continuing operations. SBC expense does not include expenses related to awards that will ultimately settle in cash. | |||||||||||
|
27
|
(c) To eliminate income tax effects related to expense noted in (b). | |||||||||||
|
28
|
(d) To eliminate net income from discontinued operations. | |||||||||||
|
29
|
||||||||||||
|
30
|
Non-GAAP operating income and operating margin. We define non-GAAP operating
income as income from operations excluding expenses related to SBC, and, as
applicable, other special items. Non-GAAP operating margin is defined as non-GAAP
operating income divided by revenues. Alphabet considers these non-GAAP financial
measures to be useful metrics for management and investors because they exclude
the effect of SBC, and as applicable, other special items so that Alphabet's
management and investors can compare Alphabet's recurring core business operating
results over multiple periods. For purposes of determining non-GAAP operating
income, we define SBC as awards accounted for under FASB ASC Topic 718 that we
expect to settle in stock. SBC does not include expenses related to awards that
will ultimately settle in cash. Alphabet's management believes that
providing a non-GAAP financial measure that excludes SBC allows investors to make
meaningful comparisons between Alphabet's recurring core business operating
results and those of other companies, as well as providing Alphabet's management
with an important tool for financial and operational decision making and for
evaluating Alphabet's own recurring core business operating results over
different periods of time. There are a number of limitations related to the use
of non-GAAP operating income versus operating income calculated in accordance
with GAAP. First, non-GAAP operating income excludes some costs, namely, SBC,
that are recurring. SBC has been and will continue to be for the foreseeable
future a significant recurring expense in Alphabet's business. Second, SBC is an
important part of our employees' compensation. Third, the components of the costs
that we exclude in our calculation of non-GAAP operating income may differ from
the components that our peer companies exclude when they report their results of
operations. Management compensates for these limitations by providing specific
information regarding the GAAP amounts excluded from non-GAAP operating income
and evaluating non-GAAP operating income together with operating income
calculated in accordance with GAAP. |
|||||||||||
|
31
|
Non-GAAP net income and diluted EPS. We define non-GAAP net income as net
income excluding expenses related to SBC and, as applicable, other special items
less the related tax effects, as well as net income (loss) from discontinued
operations. The tax effects of SBC and, as applicable, other special items are
based on the tax-deductible portion of SBC, and, as applicable, other special
items, and applying the entity-specific, U.S. federal and blended state tax
rates. We define non-GAAP diluted EPS as non-GAAP net income divided by
total weighted average outstanding shares, on a fully-diluted basis. We consider
these non-GAAP financial measures to be useful metrics for management and
investors for the same reasons that Alphabet uses non-GAAP operating income and
non-GAAP operating margin. However, in order to provide a complete picture of our
recurring core business operating results, we exclude from non-GAAP net income
and non-GAAP diluted EPS the tax effects associated with SBC and, as applicable,
other special items. Without excluding these tax effects, investors would only
see the gross effect that excluding these expenses had on our operating results.
The same limitations described above regarding Alphabet's use of non-GAAP
operating income and non-GAAP operating margin apply to our use of non-GAAP net
income and non-GAAP diluted EPS. Management compensates for these limitations by
providing specific information regarding the GAAP amounts excluded from non-GAAP
net income and non-GAAP diluted EPS and evaluating non-GAAP net income and
non-GAAP diluted EPS together with net income and diluted EPS calculated in
accordance with GAAP. |
|||||||||||