SlideShare une entreprise Scribd logo
1  sur  26
Télécharger pour lire hors ligne
Yahoo! Inc.
Q3’11 Financial Highlights
              10.18.2011
This presentation contains forward-looking statements concerning Yahoo!’s expected financial performance, and expected reimbursements from Microsoft Corporation
(“Microsoft”), as well as Yahoo!’s long-term financial objectives and strategic and operational plans. Risks and uncertainties may cause actual results to 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 impact of
management and organizational changes; the implementation and results of Yahoo!'s ongoing strategic and cost initiatives; Yahoo!'s ability to compete with new or existing
competitors; reduction in spending by, or loss of, advertising customers; the demand by customers for Yahoo!'s premium services; interruptions or delays in the provision of
Yahoo!’s services; security breaches; 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 and recent derivative and class
actions related to Alipay; 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; transition and implementation risks associated with the Search and
Advertising Services and Sales Agreement between Yahoo! and Microsoft (the “Search Agreement”); and risks related to the Framework Agreement with Softbank Corporation,
Alibaba Group, and other parties regarding Alipay, including the failure to consummate or delays in consummating the transactions contemplated by the agreement. Yahoo!’s long-
term financial objectives are necessarily based upon a variety of estimates and assumptions which may not be realized and, in addition to the risks identified above, are inherently
subject to business, economic, competitive, industry, regulatory, market, and financial uncertainties, many of which are beyond Yahoo!’s control. There can be no assurance that
the estimates and assumptions made in preparing the long-term financial objectives will prove accurate, and Yahoo!’s long-term financial objectives may not be achieved. All
information in this presentation is as of October 18, 2011. Yahoo! does not intend, and undertakes no duty, to update this information to reflect subsequent events or
circumstances; however, Yahoo! may update its business outlook, or any portion thereof, at any time in its discretion. More information about potential risk factors that could affect
Yahoo!’s business and financial results is included in Yahoo!’s filings with the Securities and Exchange Commission (“SEC”) including its Quarterly Report on Form 10-Q for the
quarter ended June 30, 2011, which is available on the SEC’s web site at www.sec.gov.



Throughout this presentation, we have rounded numbers as appropriate. In this presentation, “year to date” (or YTD) refers to the nine months ended September 30; “year-over-
year” (or YOY) refers to the change from the corresponding period in the prior fiscal year to the specified period in the specified year; and “quarter-over-quarter” (or QOQ) refers to
the change from the immediately preceding fiscal quarter to the specified quarter.



We periodically review and refine our methodology for monitoring, gathering, and counting Page views to more accurately reflect the total number of Web pages viewed by users
on Yahoo! properties. Based on this process, from time to time we update our methodology to exclude from the count of Page views interactions with our servers that we
determine or believe are not the result of user visits to Yahoo! Properties.



Yahoo! and the Yahoo! logos are trademarks and/or registered trademarks of Yahoo! Inc. All other names are trademarks and/or registered trademarks of their respective owners.




                                                                                           2
Definitions and Non-GAAP Financial Measures

This presentation includes the following non-GAAP financial measures:

- Revenue ex-TAC is defined as GAAP Revenue less Traffic acquisition costs (TAC). TAC consists of payments to Affiliates and payments made to companies that direct consumer and business traffic to
Yahoo! Properties.

- Display revenue ex-TAC is defined as GAAP Display revenue less Display TAC. Search revenue ex-TAC is defined as GAAP Search revenue less Search TAC. Other revenue ex-TAC is defined as
GAAP Other revenue less Other TAC.

- Total expenses less TAC is defined as Total expenses (GAAP Cost of revenue plus GAAP Total operating expenses) less TAC.

- Free cash flow is defined as Cash flow from operating activities (adjusted to include Excess tax benefits from stock-based awards), less Acquisition of property and equipment, net and Dividends received
from equity investees.

- Non-GAAP income from operations is defined as Income from operations excluding certain gains, losses, and expenses that we do not believe are indicative of our ongoing operating results.

- Non-GAAP net income is defined as Net income attributable to Yahoo! Inc. excluding certain gains, losses, expenses, and their related tax effects that we do not believe are indicative of our ongoing
results.

Please refer to the Appendix for reconciliations of these non-GAAP financial measures to the GAAP financial measures the Company considers most comparable.



In addition, certain margin information is presented on a non-GAAP basis:

- Operating margin ex-TAC is calculated as Operating income divided by Revenue ex-TAC; and

- Net margin ex-TAC is calculated as Net income attributable to Yahoo! Inc. divided by Revenue ex-TAC.

Please refer to the Appendix for presentations of the most comparable margins calculated on a GAAP basis.



Return on invested capital (ROIC) is calculated as: (Operating income x (1- Effective tax rate))/(average Stockholder’s equity + average Net debt – average Investments in equity interests), where the
average of such items is calculated as the average of the amounts at the beginning and ending of the 12-month period. Effective tax rate for the period is calculated as (Provision for income taxes)/(Income
before income taxes and earnings in equity interests). Net debt is calculated as (Total debt) – ((Cash & cash equivalents) + (Short term and Long term marketable debt securities)).



Please refer to the Company’s earnings release for definitions of other terms appearing in this presentation, and for more information regarding the Company’s non-GAAP financial measures.




                                                                                                    3
Key Takeaways From Q3’11
 Operating Income of $177 million exceeded the high end of our
  outlook.
 We repurchased $593 million worth of stock, bringing YTD total to
  $1.2 billion.
 We saw strong growth in engagement on media properties (page
  views up 9%).
 We have transitioned over 40 markets to Microsoft algorithmic search.
 RPS guarantee in the U.S. and Canada has been extended through
  March 2013.




                                   4
Financials and Key Metrics at a Glance
$ in millions, except per share amounts         Q3’10    Q3’11     YOY

GAAP Revenue                                    $1,601   $1,217    (24%)

Revenue ex-TAC                                  $1,124   $1,072    (5%)

Operating income                                $189     $177      (6%)
Operating margin ex-TAC                          17%      17%     (28bps)

Net income attributable to Yahoo! Inc.          $396     $293      (26%)
Net margin ex-TAC                                35%      27%     (786bps)

EPS attributable to Yahoo! Inc. – diluted       $0.29    $0.23     (21%)

ROIC – last 12 months                           10.8%    11.9%    +114bps

Ending employees                                14,100   13,700    (3%)




                                            5
Engagement Metrics
   YOY Growth                                                                                   Q1’10                   Q2’10                   Q3’10                   Q4’10                  Q1’11                  Q2’11                  Q3’11
   Unique visitors
       Worldwide visitors to Yahoo!-branded sites (1)                                              1%                      5%                     5%                      5%                     13%                   11%                      8%
       Worldwide visitors to Yahoo! Properties (2)                                                 2%                      4%                     6%                      6%                     15%                   14%                     10%
   Page views (3)
       Communications & communities                                                                4%                    (2%)                    (4%)                    (2%)                   (6%)                   (8%)                    (9%)
       Media properties                                                                           (6%)                   (8%)                    (5%)                    (2%)                     7%                    8%                      9%
       Search                                                                                     (4%)                   (4%)                    (1%)                     6%                      3%                    1%                     (3%)
   Minutes (2) (4)
       Communications & communities                                                             (27%)                   (27%)                   (27%)                   (26%)                  (10%)                   (1%)                    27%
       Media properties                                                                           (8%)                   (1%)                    11%                      5%                     17%                   19%                      5%
   Search queries (5)
       US Core search                                                                           (10%)                      2%                    30%                     34%                     26%                   17%                      1%

Source:
(1) Source: comScore.
(2) Derived from comScore data, excludes visitors from China and Japan where Yahoo! -branded sites are operated by third-party licensees.
(3) Source: internal data from Yahoo! Properties.
     “Communications & communities” primarily includes Mail, Login/Registration, Wretch, Flickr and Groups.
     “Media properties” primarily includes Homepage, Mobile Web and apps (excluding IMAP mail and SMS), News, Sports, Finance, and Entertainment, as well as Local, Marketplaces and other properties.
     “Search” Page views are Web pages viewed by users on Yahoo! Properties resulting from search queries.
(4) Reflects Yahoo!’s minutes in standard comScore categories (other than Search) grouped into Communications & communities and Media properties.
(5) Source: comScore Core Search (US only). “Core Search” includes both explicit and contextual searches.

Note: For Unique visitors, year-over-year growth represents change in average monthly comScore amounts during the period. Worldwide comScore data for September 2011 is not available as of October 17, 2011; Unique visitors and Minutes growth for Q3’11 is
based on July-August 2010 and July-August 2011 only. Commencing in May 2010, Yahoo! Properties began transitioning from comScore’s panel-only methodology to comScore’s unified methodology; YOY comparisons of Unique visitors and Minutes spanning such
transitions include growth attributable to the change in methodology.


                                                                                                                                6
Revenue ex-TAC Trends
                                                         Revenue ex-TAC                                         Microsoft's 12% Revenue Share
                                                                                                  Begin Rev Share with MSFT
                                                                                                          $1,237(1)

                                                                                                            $1,205




                      $1,130
      $ in millions




                                                    $1,128
                                                                                 $1,124
                                                                                                                                                                   $1,112(1)                     $1,109(1)
                                                                                                                                       $1,100(1)
                                                                                                                                                                     $1,076                        $1,072
                                                                                                                                        $1,064




                      Q1'10                        Q2'10                       Q3'10                        Q4'10                       Q1'11                        Q2'11                       Q3'11

GAAP
Revenue :             $1,597                       $1,601                     $1,601                       $1,525                       $1,214                       $1,229                       $1,217

(1)   Revenue ex-TAC including Microsoft’s 12% revenue share of $37 million, $36 million, $36 million, and $32 million for Q3’11, Q2’1 1, Q1’11, and Q4’10, respectively, is presented to provide comparable results as if we had not shared
      any revenue with Microsoft. Please refer to slide 14 for more detailed information.




                                                                                                                    7
Revenue ex-TAC by Source
$ in millions                                               Q1’10                    Q2’10                   Q3’10                   Q4’10                   Q1’11                   Q2’11                     Q3’11


Display revenue ex-TAC                                       $427                     $445                      $448                  $567                    $471                    $467                     $449
YOY Growth                                                   18%                      17%                       17%                   16%                    10% (1)                   5%                       0%


Search revenue ex-TAC                                        $440                     $438                      $428                  $388                    $357                    $371                     $374
YOY Growth                                                  (11%)                     (4%)                      (5%)                 (18%)                 (19%)     (2)           (15%)     (2)              (13%) (2)


Other revenue ex-TAC                                         $263                     $245                      $248                  $250                    $237                    $239                     $248
YOY Growth                                                  (12%)                    (19%)                   (16%)                   (15%)                   (10%)                    (3%)                      0%


Total revenue ex-TAC                                       $1,130                   $1,128                  $1,124                  $1,205                  $1,064                   $1,076                   $1,072
YOY Growth                                                   (2%)                     (1%)                      (1%)                  (4%)                 (6%) (1)(2)              (5%) (2)                  (5%) (2)

(1)   YOY Growth in Display revenue ex-TAC and Total revenue ex-TAC were negatively impacted by a one-time benefit in Q1’10 from transitioning some large customers from cash-basis accounting to accrual
      accounting.
(2)   YOY Growth in Search revenue ex-TAC and Total revenue ex-TAC were negatively impacted by headwinds in Q3’11 of $37M and $59M, in Q2’11 of $36M and $60M, and in Q1’11 of $36M and $63M, respectively.




                                                                                                            8
Geographic Segment Data
$ in millions                                                                                              Q3’10                                 Q3’11       YOY

Americas
      Revenue ex-TAC                                                                                       $855                                   $754       (12%)
      Direct costs(1)                                                                                      (136)                                  (135)      (1%)
      Contribution                                                                                         $719                                   $619       (14%)
      Americas contribution margin(2)                                                                      84%                                    82%       (197bps)
EMEA
      Revenue ex-TAC                                                                                       $84                                     $96       14%
      Direct costs(1)                                                                                      (28)                                    (35)      28%
      Contribution                                                                                         $57                                     $61        7%
      EMEA contribution margin(2)                                                                          67%                                    63%       (399bps)
Asia Pacific
      Revenue ex-TAC                                                                                       $185                                   $222       20%
      Direct costs(1)                                                                                      (37)                                    (53)      45%
      Contribution                                                                                         $149                                   $168        13%
      Asia Pacific contribution margin(2)                                                                  80%                                    76%       (423bps)
(1)     Direct costs for each segment include cost of revenue (excluding TAC) and other operating expenses that are directly attributable to the segment.
(2)     Contribution margin is calculated as Contribution divided by Revenue ex-TAC for each segment.


                                                                                                       9
Total Expenses less TAC
                                                   Depreciation, Amortization, and Stock-based compensation

                                             $953                                                $985
                      $942(1)                                          $935
                                                                                                                           $875                 $885    $894
      $ in millions




                      Q1'10                 Q2'10                     Q3'10                     Q4'10                     Q1'11                 Q2'11   Q3'11

(1)   Total expenses less TAC for Q1’10 includes $43 million of reimbursements from Microsoft for transition costs incurred in prior periods.




                                                                                                     10
Operating Income
                                       Reimbursements from Microsoft for transition costs incurred in prior periods

                                                                                           $220

                      $188(1)                                      $189                                             $190                    $191
                                          $175                                                                                                                       $177
      $ in millions




                      Q1'10              Q2'10                    Q3'10                   Q4'10                    Q1'11                   Q2'11                    Q3'11
Op. margin
ex-TAC :                17%                 16%                     17%                      18%                     18%                      18%                     17%

(1)   Operating income for Q1’10 includes $43 million of reimbursements from Microsoft for transition costs incurred in prior periods. See Appendix Table 5 for presentation of Non-GAAP Operating income.




                                                                                                   11
Key Balance Sheet Metrics
$ in millions                                             Q1’10                 Q2’10                 Q3’10                 Q4’10                  Q1’11                 Q2’11            Q3’11

Cash & marketable debt
                                                         $4,244                 $3,799                $3,455                $3,629                $3,528                $3,255            $2,870
securities(1)


Accounts receivable, net                                   $900                  $922                    $939               $1,029                 $933                   $957            $873


Current deferred revenue                                   $352                  $347                    $314                $255                  $247                   $240            $206


Market value of 35% ownership in
                                                                                                                                                                                          $6,429
Yahoo Japan (at 9/30/11) (2)

Market value of 29% ownership in
                                                                                                                                                                                          $1,297
Alibaba.com (at 9/30/11) (2)(3)(4)




(1)   Cash & marketable debt securities is comprised of Cash and cash equivalents, Short-term marketable debt securities, and Long-term marketable debt securities.
(2)   These pre-tax market values are based on public market share prices for Yahoo Japan and Alibaba.com on September 30, 2011.
(3)   Yahoo!’s 29% stake in Alibaba.com is held indirectly through its equity interest in Alibaba Group, and the market value presented above does not include estimates for the values
      of Alibaba Group’s privately held businesses.
(4)   Using the pending third-party tender offer for Alibaba Group employee-owned shares as a value guide, based on the number of shares Yahoo! owns and the proposed offering
      price, we believe our investment in Alibaba Group would be valued at just over $14 billion on a pre-tax basis.




                                                                                                    12
Key Cash Flow Highlights
$ in millions                                          Q1’10                Q2’10                 Q3’10                 Q4’10                 Q1’11                Q2’11   Q3’11


Share repurchases                                       $385                 $496                  $868                   $0                   $137                 $472   $593


Net cash provided by operating
                                                        $144                 $347                  $346                  $403                  $208                 $331   $356
activities (1)

Acquisition of property and
                                                        $113                 $190                  $164                  $247                  $168                 $172   $124
equipment, net


Free cash flow (1)                                      $64                  $127                  $250                  $155                  $59                   $96   $247


(1)   Microsoft search operating cost reimbursements and transition cost reimbursements were recognized on the income statement, but not yet received as cash in Q1’10.




                                                                                                 13
Example – Impact of change in GAAP
revenue presentation and revenue share
related to Search Alliance (1)
              Pre-Search Alliance Transition                                                                       Post-Search Alliance Transition
         GAAP Revenue Presentation – “Gross” basis                                                              GAAP Revenue Presentation – “Net” basis

                             Yahoo!                Affiliate                                                                     Yahoo!                Affiliate
                                                                           Total                                                                                           Total
                            Properties           (70% TAC)                                                                      Properties           (70% TAC)

                                                                                                      Search transactions
GAAP Revenue                     $100                 $100                  $200                      in AdCenter(2)
                                                                                                                                       $100                $100            $200


Less: TAC                         ($5)                ($70)                 ($75)                     Less: TAC                        ($5)                ($70)           ($75)


                                                                                                      Less: 12% MSFT
                                                                                                                                      ($11)                 ($4)           ($15)
                                                                                                      revenue share(3)


Revenue ex-TAC                    $95                  $30                  $125                      GAAP Revenue                     $84                  $26            $110



(1)   The numbers presented in this slide are for illustration purposes only and do not reflect actual amounts or actual average TAC rates.
(2)   Represents dollar value of search transactions in Microsoft’s AdCenter platform attributed to Yahoo! Properties and Affiliate sites.
(3)   Under the Search Agreement, Yahoo! is entitled to an 88% post-TAC revenue share and Microsoft is entitled to a 12% post-TAC revenue share in transitioned markets.




                                                                                                 14
Business Outlook
                                                                                                                                                                    Q4’11
$ in millions
                                                                                                                                                            Current Outlook

Revenue ex-TAC                                                                                                                                                $1,125 – 1,235


Total expenses less TAC                                                                                                                                          $925 – 975


Operating income                                                                                                                                                 $200 – 260


Note: The above business outlook is based on information and expectations as of October 18, 2011. Yahoo! does not intend, and undertakes no duty, to update this business outlook to
reflect subsequent events or circumstances; however, Yahoo! may update this business outlook or any portion thereof at any time at its discretion.




                                                                                                  15
Appendix
Table 1 – Revenue ex-TAC Calculation by Segment
Reconciliations of GAAP Revenue to Revenue ex-TAC
$ in millions    Q1’10    Q2’10    Q3’10       Q4’10    Q1’11    Q2’11    Q3’11
Americas
  GAAP Revenue   $1,155   $1,133   $1,147      $991     $819     $808     $791
  TAC            (282)    (282)     (292)      (102)     (38)     (39)     (37)
Revenue ex-TAC   $873     $851      $855       $889     $781     $769     $754
EMEA
  GAAP Revenue   $142     $141      $133       $164     $154     $163     $148
  TAC             (53)     (50)         (49)    (58)     (58)     (58)     (52)
Revenue ex-TAC    $88      $90          $84    $106      $97     $105      $96
Asia Pacific
  GAAP Revenue   $300     $328      $322       $371     $241     $258     $277
  TAC            (131)    (141)     (136)      (160)     (54)     (56)     (55)
Revenue ex-TAC   $169     $187      $185       $211     $187     $203     $222
Worldwide
  GAAP Revenue   $1,597   $1,601   $1,601      $1,525   $1,214   $1,229   $1,217
  TAC            (467)    (473)     (477)      (320)    (150)    (153)    (145)
Revenue ex-TAC   $1,130   $1,128   $1,124      $1,205   $1,064   $1,076   $1,072



                                   17
Table 2 – Revenue Details
Reconciliations of GAAP Revenue to Revenue ex-TAC by Source
$ in millions            Q1’10    Q2’10     Q3’10       Q4’10    Q1’11    Q2’11    Q3’11
Display

 GAAP Display revenue    $491     $514          $514    $635     $523     $524     $502
 YOY Growth               18%      16%          16%      14%      6%       2%       (2%)
 Display TAC              (64)     (70)         (66)     (68)     (52)     (57)     (53)
Display revenue ex-TAC   $427     $445          $448    $567     $471     $467     $449

Search

 GAAP Search revenue     $841     $842          $839    $640     $455     $467     $467
 YOY Growth              (3%)      2%           1%      (27%)    (46%)    (45%)    (44%)
 Search TAC              (401)    (404)         (410)   (252)     (98)     (96)     (92)
Search revenue ex-TAC    $440     $438          $428    $388     $357     $371     $374

Other

 GAAP Other revenue      $265     $245          $248    $250     $237     $239     $248
 YOY Growth              (12%)    (19%)     (16%)       (16%)    (11%)    (3%)      0%
 Other TAC                (1)      (0)           (0)     (0)      (0)      (0)      (0)
Other revenue ex-TAC     $263     $245          $248    $250     $237     $239     $248

Total

 GAAP Revenue            $1,597   $1,601    $1,601      $1,525   $1,214   $1,229   $1,217
 YOY Growth               1%       2%           2%      (12%)    (24%)    (23%)    (24%)
 TAC                     (467)    (473)         (477)   (320)    (150)    (153)    (145)
Revenue ex-TAC           $1,130   $1,128    $1,124      $1,205   $1,064   $1,076   $1,072




                                           18
Table 3 – Revenue and Direct Costs by Segment
$ in millions                                                                                                                 Q3’10                                            Q3’11
Revenue by segment:
       Americas                                                                                                              $1,147                                            $791
       EMEA                                                                                                                    133                                              148
       Asia Pacific                                                                                                            322                                              277
Total revenue                                                                                                                 1,601                                            1,217
TAC                                                                                                                           (477)                                            (145)
      Total revenue ex-TAC                                                                                                   $1,124                                            $1,072
Direct costs by segment:
       Americas                                                                                                                $136                                            $135
       EMEA                                                                                                                     28                                              35
       Asia Pacific                                                                                                             37                                              53
Global operating costs(1)                                                                                                      516                                              471
Restructuring charges, net                                                                                                       6                                              (3)
Depreciation and amortization                                                                                                  162                                              152
Stock-based compensation                                                                                                        51                                              51
      Income from operations                                                                                                   $189                                            $177

(1)    Global operating costs include product development, service engineering and operations, marketing, customer advocacy, general and administrative, and other corporate
       expenses that are managed on a global basis and that are not directly attributable to any particular segment.


                                                                                                   19
Table 4 – Total Expenses
Reconciliations of Total Expenses to Total Expenses less TAC

$ in millions                     Q1’10    Q2’10    Q3’10    Q4’10    Q1’11    Q2’11    Q3’11

Total expenses less TAC:


Total expenses                    $1,409   $1,426   $1,412   $1,305   $1,025   $1,038   $1,039



Less: Traffic acquisition costs   (467)    (473)    (477)    (320)    (150)    (153)    (145)



Total expenses less TAC           $942     $953     $935     $985     $875     $885     $894




                                                     20
Table 5 – Non-GAAP Operating Income Calculation
Reconciliation of GAAP Operating Income to Non-GAAP Operating
Income, with Details on Adjustments
                                                                                         Quarterly Data                                                                             Year Ended
$ in thousands                                   Q1’10             Q2’10             Q3’10             Q4’10              Q1’11             Q2’11             Q3’11           12/31/09            12/31/10

GAAP Operating income                           $188,021          $175,372          $189,155          $219,976          $189,745          $190,895          $177,254          $386,692            $772,524

(a) Reimbursements from
Microsoft for transition costs                  (43,300)               –                 –                  –                –                 –                 –              43,300            (43,300)
incurred in prior periods(1)

(b) Incremental costs for advisors
related to strategic alternatives                    –                 –                 –                  –                –                 –                 –              7,159                –
and related matters(2)

(c) Restructuring charges, net                    4,412            10,052             5,758            37,735            10,575              237             (2,721)           126,901             57,957

Non-GAAP Operating income                       $149,133          $185,424          $194,913          $257,711          $200,320          $191,132          $174,533          $564,052            $787,181

GAAP Operating margin                              12%               11%               12%                 14%             16%               16%               15%                6%                12%

Non-GAAP Operating margin(3)                        9%               12%               12%                 17%             16%               16%               14%                9%                12%




(1)   Non-GAAP Operating income excludes reimbursements for costs incurred in prior periods. The net reimbursement adjustment of $43 million in Q1'10 is equal to the transition costs of
      $11 million and $32 million incurred in Q3’09 and Q4’09, respectively, in connection with the Search Agreement.
(2)   Includes incremental costs for 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.
(3)   Non-GAAP Operating margin is calculated as Non-GAAP Operating income divided by GAAP Revenue.



                                                                                                      21
Table 6 – Free Cash Flow Calculation
Reconciliation of GAAP Cash Flow from Operating Activities to
Free Cash Flow

$ in millions                     Q1’10   Q2’10   Q3’10     Q4’10   Q1’11   Q2’11   Q3’11

Free cash flow:

Cash flow from operating
                                  $144    $347     $346     $403    $208    $331    $356
activities

Excess tax benefits from stock-
                                   33      31          68    (1)     18      12      14
based awards

Acquisition of property &
                                  (113)   (190)    (164)    (247)   (168)   (172)   (124)
equipment, net

Dividends received from equity
                                    –     (61)         –     –       –      (75)     –
investees

Free cash flow                     $64    $127     $250     $155    $59     $96     $247




                                                  22
Table 7 – Non-GAAP Net Income Per Share Calculation
Reconciliation of GAAP Net Income Attributable to Yahoo! Inc. and GAAP Net
Income Attributable to Yahoo! Inc. Common Stockholders Per Share – Diluted
to Non-GAAP Net Income and Non-GAAP Net Income Per Share – Diluted
$ in millions, except per share
                                                                  Q1’10                Q2’10                Q3’10                   Q4’10   Q1’11    Q2’11    Q3’11
amounts
GAAP Net income attributable to Yahoo!                             $310                 $213                 $396                   $312    $223     $237     $293
Inc.
Adjustments                                                         (90)                   7                 (175)                   29      33        7       (27)

Non-GAAP Net income                                                $220                 $220                 $221                   $341    $256     $244     $266

GAAP Revenue                                                      $1,597               $1,601               $1,601              $1,525      $1,214   $1,229   $1,217

GAAP Net margin                                                     19%                 13%                  25%                    20%      18%      19%      24%

Non-GAAP Net margin(1)                                              14%                 14%                  14%                    22%      21%      20%      22%

GAAP Net income attributable to Yahoo!
Inc. common Stockholders per share –                               $0.22                $0.15               $0.29                   $0.24   $0.17    $0.18    $0.23
diluted
Non-GAAP Net income per share –
                                                                   $0.16                $0.16               $0.16                   $0.26   $0.19    $0.19    $0.21
diluted

Diluted shares outstanding                                         1,413                1,390               1,343                   1,312   1,320    1,308    1,260
(1)   Non-GAAP Net margin is calculated as Non-GAAP Net income divided by GAAP Revenue.

Note: All per share amounts are based on fully diluted share counts. Please refer to Appendix Table 8 for details on Adjustments.


                                                                                                    23
Table 8 - Non-GAAP Net Income Calculation
Reconciliation of GAAP Net Income Attributable to Yahoo! Inc. to
Non-GAAP Net Income, with Details on Adjustments
$ in thousands                                                          Q1’10              Q2’10             Q3’10              Q4’10              Q1’11             Q2’11              Q3’11

GAAP Net income attributable to Yahoo! Inc.                           $310,191           $213,321          $396,131           $312,020          $222,992           $236,972            $293,291

(a) Reimbursements from Microsoft for transition
                                                                       (43,300)               –                 –                  –                  –                 –                 –
costs incurred in prior periods (1)

(b) Restructuring charges, net                                          4,412             10,052              5,758            37,735             10,575               237             (2,721)

(c) Gain on sale of HotJobs                                                –                  –            (186,345)               –                  –                 –                 –

(d) Gain on sale of Zimbra, Inc.                                       (66,130)               –                 –                  –                  –                 –                 –

(e) Yahoo!’s share of the non-cash loss related to
impairments of assets held by Yahoo Japan, which                           –                  –                 –                  –              25,981              6,671               –
is included in earnings in equity interests
(f) Non-cash gain related to the dilution of the
Company's ownership interest in Alibaba Group,                             –                  –                 –                  –                  –                 –              (25,083)
which is included in earnings in equity interests

(g) To adjust the provision for income taxes to
                                                                        14,684            (3,271)             5,223            (9,205)            (3,239)             (350)              365
exclude the tax impact of items (a)-(d)

Non-GAAP Net income                                                   $219,857           $220,102          $220,767           $340,550          $256,309           $243,530            $265,852

(1)   Non-GAAP Net income excludes reimbursements for costs incurred in prior periods. The net $43 million reimbursement adjustment in Q1'10 is equal to the transition costs of $11
      million and $32 million incurred in Q3’09 and Q4’09, respectively, in connection with the Search Agreement.




                                                                                                  24
Table 9 – Business Outlook Reconciliations
Reconciliations of Outlook for GAAP Revenue to Revenue ex-TAC
and Total expenses to Total expenses less TAC
                                                                                                                                                                  Q4’11
$ in millions
                                                                                                                                                             Current Outlook

Revenue ex-TAC:

   GAAP Revenue                                                                                                                                               $1,275 – 1,395

   Less: TAC                                                                                                                                                      150 – 160

   Revenue ex-TAC                                                                                                                                             $1,125 – 1,235

Total expenses less TAC:

   Total expenses (GAAP Cost of revenue + GAAP Total operating expenses)                                                                                      $1,075 – 1,135

   Less: TAC                                                                                                                                                      150 – 160

   Total expenses less TAC                                                                                                                                       $925 – 975

Note: The above business outlook is based on information and expectations as of October 18, 2011. Yahoo! does not intend, and undertakes no duty, to update the business outlook to
reflect subsequent events or circumstances; however, Yahoo! may update the business outlook or any portion thereof at any time at its discretion.




                                                                                                 25
Table 10 – Additional Reconciliations
1.   YOY Growth in EPS adjusted to exclude certain items: GAAP diluted EPS was $0.29 in Q3’10 and $0.23 in Q3’11. Excluding a gain of $0.13 per diluted share in Q3’10 from
     the divestiture of HotJobs and a benefit of $0.02 per diluted share in Q3’11 related to the dilution of the company’s ownership interests in Alibaba Group as a result of stock
     option exercises and the issuance of stock to Alibaba Group employees during its quarter ended June 30, 2011, EPS (adjusted) in Q3’10 and Q3’11 would have been $0.16
     and $0.21 per diluted share, respectively, up 32% year-over-year.

2.   Q4'11 Operating margin ex-TAC: On a GAAP basis, the midpoints of our business outlook ranges for Operating income and Revenue imply Operating margin of 17% in
     Q4'11. On a non-GAAP basis, our business outlook range midpoints imply Operating margin ex-TAC of 20% in Q4'11, calculated as the midpoint of our Operating income
     outlook of $230 million divided by the midpoint of our Revenue ex-TAC outlook of $1.18 billion, see Slides 15 and 25.




                                                                                       26

Contenu connexe

En vedette

Btl sobre experiencias de marca origgi final final
Btl sobre experiencias de marca origgi final finalBtl sobre experiencias de marca origgi final final
Btl sobre experiencias de marca origgi final finalmoisescielak
 
DevChatt 2011 - PhoneGap: For Fun and Science
DevChatt 2011 - PhoneGap: For Fun and ScienceDevChatt 2011 - PhoneGap: For Fun and Science
DevChatt 2011 - PhoneGap: For Fun and ScienceCameron Kilgore
 
A importância do pediatra com treinamento específico
A importância do pediatra com treinamento específicoA importância do pediatra com treinamento específico
A importância do pediatra com treinamento específicobancodeleite
 
Accredited fund-letter-to-investors-nov-11
Accredited fund-letter-to-investors-nov-11Accredited fund-letter-to-investors-nov-11
Accredited fund-letter-to-investors-nov-11Frank Ragol
 
Swmcef dec 2013_ucits_fund
Swmcef dec 2013_ucits_fundSwmcef dec 2013_ucits_fund
Swmcef dec 2013_ucits_fundFrank Ragol
 
Citigrioup 3 q 2011
Citigrioup 3 q 2011Citigrioup 3 q 2011
Citigrioup 3 q 2011Frank Ragol
 
GUÍAS DIDÁCTICAS Exposición Antonio Machado. Laberinto de espejos
GUÍAS DIDÁCTICAS Exposición Antonio Machado. Laberinto de espejosGUÍAS DIDÁCTICAS Exposición Antonio Machado. Laberinto de espejos
GUÍAS DIDÁCTICAS Exposición Antonio Machado. Laberinto de espejosBiblioteca Escolar Juan Leiva
 
Hussman wine countryconference 130405
Hussman wine countryconference 130405Hussman wine countryconference 130405
Hussman wine countryconference 130405Frank Ragol
 
Zqk q3 2011_form_10-q_final
Zqk q3 2011_form_10-q_finalZqk q3 2011_form_10-q_final
Zqk q3 2011_form_10-q_finalFrank Ragol
 
Design & Implementation of Honeyd to Simulate Virtual Honeypots
Design & Implementation of Honeyd to Simulate Virtual  HoneypotsDesign & Implementation of Honeyd to Simulate Virtual  Honeypots
Design & Implementation of Honeyd to Simulate Virtual HoneypotsIOSR Journals
 

En vedette (12)

Btl sobre experiencias de marca origgi final final
Btl sobre experiencias de marca origgi final finalBtl sobre experiencias de marca origgi final final
Btl sobre experiencias de marca origgi final final
 
DevChatt 2011 - PhoneGap: For Fun and Science
DevChatt 2011 - PhoneGap: For Fun and ScienceDevChatt 2011 - PhoneGap: For Fun and Science
DevChatt 2011 - PhoneGap: For Fun and Science
 
A importância do pediatra com treinamento específico
A importância do pediatra com treinamento específicoA importância do pediatra com treinamento específico
A importância do pediatra com treinamento específico
 
Accredited fund-letter-to-investors-nov-11
Accredited fund-letter-to-investors-nov-11Accredited fund-letter-to-investors-nov-11
Accredited fund-letter-to-investors-nov-11
 
Oei 2014-12
Oei 2014-12Oei 2014-12
Oei 2014-12
 
Swmcef dec 2013_ucits_fund
Swmcef dec 2013_ucits_fundSwmcef dec 2013_ucits_fund
Swmcef dec 2013_ucits_fund
 
Citigrioup 3 q 2011
Citigrioup 3 q 2011Citigrioup 3 q 2011
Citigrioup 3 q 2011
 
GUÍAS DIDÁCTICAS Exposición Antonio Machado. Laberinto de espejos
GUÍAS DIDÁCTICAS Exposición Antonio Machado. Laberinto de espejosGUÍAS DIDÁCTICAS Exposición Antonio Machado. Laberinto de espejos
GUÍAS DIDÁCTICAS Exposición Antonio Machado. Laberinto de espejos
 
Hussman wine countryconference 130405
Hussman wine countryconference 130405Hussman wine countryconference 130405
Hussman wine countryconference 130405
 
Zqk q3 2011_form_10-q_final
Zqk q3 2011_form_10-q_finalZqk q3 2011_form_10-q_final
Zqk q3 2011_form_10-q_final
 
Swan aug-15
Swan aug-15Swan aug-15
Swan aug-15
 
Design & Implementation of Honeyd to Simulate Virtual Honeypots
Design & Implementation of Honeyd to Simulate Virtual  HoneypotsDesign & Implementation of Honeyd to Simulate Virtual  Honeypots
Design & Implementation of Honeyd to Simulate Virtual Honeypots
 

Similaire à Yhoo q311 earningspresentationfinal

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
 
yahoo 3Q08EarningsPreso
yahoo 3Q08EarningsPresoyahoo 3Q08EarningsPreso
yahoo 3Q08EarningsPresofinance32
 
Yahoo! Q2 2013 Earnings Report
Yahoo! Q2 2013 Earnings ReportYahoo! Q2 2013 Earnings Report
Yahoo! Q2 2013 Earnings ReportEarnings
 
Yahoo Investor Mar18
Yahoo Investor Mar18Yahoo Investor Mar18
Yahoo Investor Mar18coolstuff
 
Leaf Group IR deck_02.27.17
Leaf Group IR deck_02.27.17Leaf Group IR deck_02.27.17
Leaf Group IR deck_02.27.17Leaf Group
 
Yahoo! Q4 2012 Quarterly Earnings
Yahoo! Q4 2012 Quarterly EarningsYahoo! Q4 2012 Quarterly Earnings
Yahoo! Q4 2012 Quarterly EarningsKit Seeborg
 
Yahoo! Q4 2012 Quarterly Earnings
Yahoo! Q4 2012 Quarterly EarningsYahoo! Q4 2012 Quarterly Earnings
Yahoo! Q4 2012 Quarterly EarningsKamaldeep Singh SEO
 
SecondQuarter2006FinancialReviewandAnalysis1
SecondQuarter2006FinancialReviewandAnalysis1SecondQuarter2006FinancialReviewandAnalysis1
SecondQuarter2006FinancialReviewandAnalysis1finance45
 
ScottMadden Finance Shared Services Benchmark Highlights 2020
ScottMadden Finance Shared Services Benchmark Highlights 2020ScottMadden Finance Shared Services Benchmark Highlights 2020
ScottMadden Finance Shared Services Benchmark Highlights 2020ScottMadden, Inc.
 
Conference Call 1Q17
Conference Call 1Q17Conference Call 1Q17
Conference Call 1Q17ItauRI
 
Yahoo Earnings Q3 2008
Yahoo Earnings Q3 2008Yahoo Earnings Q3 2008
Yahoo Earnings Q3 2008Keith Teare
 
Yahoo 3q08earningspreso Updated
Yahoo 3q08earningspreso UpdatedYahoo 3q08earningspreso Updated
Yahoo 3q08earningspreso Updatedgueste3e4f5
 
Yelp Q4 2015 investor presentation
Yelp Q4 2015 investor presentationYelp Q4 2015 investor presentation
Yelp Q4 2015 investor presentationLudovic Privat
 
Rocket Internet 2014 & Q1 2015 Results Report
Rocket Internet 2014 & Q1 2015 Results ReportRocket Internet 2014 & Q1 2015 Results Report
Rocket Internet 2014 & Q1 2015 Results ReportPhi Jack
 
Yahoo 4Q 2008 Earnings Presentation
Yahoo 4Q 2008 Earnings PresentationYahoo 4Q 2008 Earnings Presentation
Yahoo 4Q 2008 Earnings Presentationguest97a427ac
 
yahoo 4Q08EarningsPresentation
yahoo 4Q08EarningsPresentationyahoo 4Q08EarningsPresentation
yahoo 4Q08EarningsPresentationfinance32
 

Similaire à Yhoo q311 earningspresentationfinal (20)

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
 
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! Q2 2013 Earnings Report
Yahoo! Q2 2013 Earnings ReportYahoo! Q2 2013 Earnings Report
Yahoo! Q2 2013 Earnings Report
 
Yahoo Investor Mar18
Yahoo Investor Mar18Yahoo Investor Mar18
Yahoo Investor Mar18
 
Leaf Group IR deck_02.27.17
Leaf Group IR deck_02.27.17Leaf Group IR deck_02.27.17
Leaf Group IR deck_02.27.17
 
Yahoo! Q4 2012 Quarterly Earnings
Yahoo! Q4 2012 Quarterly EarningsYahoo! Q4 2012 Quarterly Earnings
Yahoo! Q4 2012 Quarterly Earnings
 
Yahoo! Q4 2012 Quarterly Earnings
Yahoo! Q4 2012 Quarterly EarningsYahoo! Q4 2012 Quarterly Earnings
Yahoo! Q4 2012 Quarterly Earnings
 
SecondQuarter2006FinancialReviewandAnalysis1
SecondQuarter2006FinancialReviewandAnalysis1SecondQuarter2006FinancialReviewandAnalysis1
SecondQuarter2006FinancialReviewandAnalysis1
 
ScottMadden Finance Shared Services Benchmark Highlights 2020
ScottMadden Finance Shared Services Benchmark Highlights 2020ScottMadden Finance Shared Services Benchmark Highlights 2020
ScottMadden Finance Shared Services Benchmark Highlights 2020
 
Conference Call 1Q17
Conference Call 1Q17Conference Call 1Q17
Conference Call 1Q17
 
Yahoo Earnings Q3 2008
Yahoo Earnings Q3 2008Yahoo Earnings Q3 2008
Yahoo Earnings Q3 2008
 
Yahoo 3q08earningspreso Updated
Yahoo 3q08earningspreso UpdatedYahoo 3q08earningspreso Updated
Yahoo 3q08earningspreso Updated
 
Yelp Q4 2015 investor presentation
Yelp Q4 2015 investor presentationYelp Q4 2015 investor presentation
Yelp Q4 2015 investor presentation
 
Rocket Internet 2014 & Q1 2015 Results Report
Rocket Internet 2014 & Q1 2015 Results ReportRocket Internet 2014 & Q1 2015 Results Report
Rocket Internet 2014 & Q1 2015 Results Report
 
Yahoo 4Q 2008 Earnings Presentation
Yahoo 4Q 2008 Earnings PresentationYahoo 4Q 2008 Earnings Presentation
Yahoo 4Q 2008 Earnings Presentation
 
yahoo 4Q08EarningsPresentation
yahoo 4Q08EarningsPresentationyahoo 4Q08EarningsPresentation
yahoo 4Q08EarningsPresentation
 

Plus de Frank Ragol

Q1 2016-credit third avenue
Q1 2016-credit third avenueQ1 2016-credit third avenue
Q1 2016-credit third avenueFrank Ragol
 
Gdc FI-mayo-2015
Gdc FI-mayo-2015Gdc FI-mayo-2015
Gdc FI-mayo-2015Frank Ragol
 
30638 tl bill gross investment outlook may 2015-exp 5.30.16_3
30638 tl bill gross investment outlook may 2015-exp 5.30.16_330638 tl bill gross investment outlook may 2015-exp 5.30.16_3
30638 tl bill gross investment outlook may 2015-exp 5.30.16_3Frank Ragol
 
Resultados consolidados banca en españa a 30 septiembre
Resultados consolidados banca en españa a 30 septiembreResultados consolidados banca en españa a 30 septiembre
Resultados consolidados banca en españa a 30 septiembreFrank Ragol
 
Bass cognitive dissonance
Bass cognitive dissonanceBass cognitive dissonance
Bass cognitive dissonanceFrank Ragol
 
Greif inc (spruce point capital)
Greif inc (spruce point capital)Greif inc (spruce point capital)
Greif inc (spruce point capital)Frank Ragol
 
Third point-q4-2014-investor-letter-tpoi
Third point-q4-2014-investor-letter-tpoiThird point-q4-2014-investor-letter-tpoi
Third point-q4-2014-investor-letter-tpoiFrank Ragol
 
Skagen global noviembre 14
Skagen global noviembre 14Skagen global noviembre 14
Skagen global noviembre 14Frank Ragol
 
Lessons of oil by howard marks
Lessons of oil by howard marksLessons of oil by howard marks
Lessons of oil by howard marksFrank Ragol
 
Odey absolute return octubre 2014
Odey absolute return octubre 2014Odey absolute return octubre 2014
Odey absolute return octubre 2014Frank Ragol
 
Odey absolute return octubre 2014
Odey absolute return octubre 2014Odey absolute return octubre 2014
Odey absolute return octubre 2014Frank Ragol
 
Gmo qtly letter_3q14_full
Gmo qtly letter_3q14_fullGmo qtly letter_3q14_full
Gmo qtly letter_3q14_fullFrank Ragol
 
Estadistica anual definitiva 2013
Estadistica anual definitiva 2013Estadistica anual definitiva 2013
Estadistica anual definitiva 2013Frank Ragol
 
Enagas resultados 3 t 2014 presentacion
Enagas resultados 3 t 2014 presentacionEnagas resultados 3 t 2014 presentacion
Enagas resultados 3 t 2014 presentacionFrank Ragol
 
2014.10 ethenea-market-commentary-ethna-aktiv-e
2014.10 ethenea-market-commentary-ethna-aktiv-e2014.10 ethenea-market-commentary-ethna-aktiv-e
2014.10 ethenea-market-commentary-ethna-aktiv-eFrank Ragol
 

Plus de Frank Ragol (20)

Tulip a eur_en
Tulip a eur_enTulip a eur_en
Tulip a eur_en
 
Oei feb-16
Oei feb-16Oei feb-16
Oei feb-16
 
Q1 2016-credit third avenue
Q1 2016-credit third avenueQ1 2016-credit third avenue
Q1 2016-credit third avenue
 
Oei dec-15
Oei dec-15Oei dec-15
Oei dec-15
 
Oei dec-15
Oei dec-15Oei dec-15
Oei dec-15
 
Gdc FI-mayo-2015
Gdc FI-mayo-2015Gdc FI-mayo-2015
Gdc FI-mayo-2015
 
Oei apr-15
Oei apr-15Oei apr-15
Oei apr-15
 
30638 tl bill gross investment outlook may 2015-exp 5.30.16_3
30638 tl bill gross investment outlook may 2015-exp 5.30.16_330638 tl bill gross investment outlook may 2015-exp 5.30.16_3
30638 tl bill gross investment outlook may 2015-exp 5.30.16_3
 
Resultados consolidados banca en españa a 30 septiembre
Resultados consolidados banca en españa a 30 septiembreResultados consolidados banca en españa a 30 septiembre
Resultados consolidados banca en españa a 30 septiembre
 
Bass cognitive dissonance
Bass cognitive dissonanceBass cognitive dissonance
Bass cognitive dissonance
 
Greif inc (spruce point capital)
Greif inc (spruce point capital)Greif inc (spruce point capital)
Greif inc (spruce point capital)
 
Third point-q4-2014-investor-letter-tpoi
Third point-q4-2014-investor-letter-tpoiThird point-q4-2014-investor-letter-tpoi
Third point-q4-2014-investor-letter-tpoi
 
Skagen global noviembre 14
Skagen global noviembre 14Skagen global noviembre 14
Skagen global noviembre 14
 
Lessons of oil by howard marks
Lessons of oil by howard marksLessons of oil by howard marks
Lessons of oil by howard marks
 
Odey absolute return octubre 2014
Odey absolute return octubre 2014Odey absolute return octubre 2014
Odey absolute return octubre 2014
 
Odey absolute return octubre 2014
Odey absolute return octubre 2014Odey absolute return octubre 2014
Odey absolute return octubre 2014
 
Gmo qtly letter_3q14_full
Gmo qtly letter_3q14_fullGmo qtly letter_3q14_full
Gmo qtly letter_3q14_full
 
Estadistica anual definitiva 2013
Estadistica anual definitiva 2013Estadistica anual definitiva 2013
Estadistica anual definitiva 2013
 
Enagas resultados 3 t 2014 presentacion
Enagas resultados 3 t 2014 presentacionEnagas resultados 3 t 2014 presentacion
Enagas resultados 3 t 2014 presentacion
 
2014.10 ethenea-market-commentary-ethna-aktiv-e
2014.10 ethenea-market-commentary-ethna-aktiv-e2014.10 ethenea-market-commentary-ethna-aktiv-e
2014.10 ethenea-market-commentary-ethna-aktiv-e
 

Dernier

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
 
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
 
8447779800, Low rate Call girls in Kotla Mubarakpur Delhi NCR
8447779800, Low rate Call girls in Kotla Mubarakpur Delhi NCR8447779800, Low rate Call girls in Kotla Mubarakpur Delhi NCR
8447779800, Low rate Call girls in Kotla Mubarakpur Delhi NCRashishs7044
 
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
 
Cybersecurity Awareness Training Presentation v2024.03
Cybersecurity Awareness Training Presentation v2024.03Cybersecurity Awareness Training Presentation v2024.03
Cybersecurity Awareness Training Presentation v2024.03DallasHaselhorst
 
Church Building Grants To Assist With New Construction, Additions, And Restor...
Church Building Grants To Assist With New Construction, Additions, And Restor...Church Building Grants To Assist With New Construction, Additions, And Restor...
Church Building Grants To Assist With New Construction, Additions, And Restor...Americas Got Grants
 
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
 
NewBase 19 April 2024 Energy News issue - 1717 by Khaled Al Awadi.pdf
NewBase  19 April  2024  Energy News issue - 1717 by Khaled Al Awadi.pdfNewBase  19 April  2024  Energy News issue - 1717 by Khaled Al Awadi.pdf
NewBase 19 April 2024 Energy News issue - 1717 by Khaled Al Awadi.pdfKhaled Al Awadi
 
1911 Gold Corporate Presentation Apr 2024.pdf
1911 Gold Corporate Presentation Apr 2024.pdf1911 Gold Corporate Presentation Apr 2024.pdf
1911 Gold Corporate Presentation Apr 2024.pdfShaun Heinrichs
 
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
 
Innovation Conference 5th March 2024.pdf
Innovation Conference 5th March 2024.pdfInnovation Conference 5th March 2024.pdf
Innovation Conference 5th March 2024.pdfrichard876048
 
Organizational Structure Running A Successful Business
Organizational Structure Running A Successful BusinessOrganizational Structure Running A Successful Business
Organizational Structure Running A Successful BusinessSeta Wicaksana
 
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
 
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
 
TriStar Gold Corporate Presentation - April 2024
TriStar Gold Corporate Presentation - April 2024TriStar Gold Corporate Presentation - April 2024
TriStar Gold Corporate Presentation - April 2024Adnet Communications
 
Call Us 📲8800102216📞 Call Girls In DLF City Gurgaon
Call Us 📲8800102216📞 Call Girls In DLF City GurgaonCall Us 📲8800102216📞 Call Girls In DLF City Gurgaon
Call Us 📲8800102216📞 Call Girls In DLF City Gurgaoncallgirls2057
 

Dernier (20)

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
 
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
 
8447779800, Low rate Call girls in Kotla Mubarakpur Delhi NCR
8447779800, Low rate Call girls in Kotla Mubarakpur Delhi NCR8447779800, Low rate Call girls in Kotla Mubarakpur Delhi NCR
8447779800, Low rate Call girls in Kotla Mubarakpur Delhi NCR
 
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
 
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
 
Cybersecurity Awareness Training Presentation v2024.03
Cybersecurity Awareness Training Presentation v2024.03Cybersecurity Awareness Training Presentation v2024.03
Cybersecurity Awareness Training Presentation v2024.03
 
Church Building Grants To Assist With New Construction, Additions, And Restor...
Church Building Grants To Assist With New Construction, Additions, And Restor...Church Building Grants To Assist With New Construction, Additions, And Restor...
Church Building Grants To Assist With New Construction, Additions, And Restor...
 
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
 
NewBase 19 April 2024 Energy News issue - 1717 by Khaled Al Awadi.pdf
NewBase  19 April  2024  Energy News issue - 1717 by Khaled Al Awadi.pdfNewBase  19 April  2024  Energy News issue - 1717 by Khaled Al Awadi.pdf
NewBase 19 April 2024 Energy News issue - 1717 by Khaled Al Awadi.pdf
 
1911 Gold Corporate Presentation Apr 2024.pdf
1911 Gold Corporate Presentation Apr 2024.pdf1911 Gold Corporate Presentation Apr 2024.pdf
1911 Gold Corporate Presentation Apr 2024.pdf
 
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
 
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
 
Innovation Conference 5th March 2024.pdf
Innovation Conference 5th March 2024.pdfInnovation Conference 5th March 2024.pdf
Innovation Conference 5th March 2024.pdf
 
Organizational Structure Running A Successful Business
Organizational Structure Running A Successful BusinessOrganizational Structure Running A Successful Business
Organizational Structure Running A Successful Business
 
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)
 
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
 
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
 
TriStar Gold Corporate Presentation - April 2024
TriStar Gold Corporate Presentation - April 2024TriStar Gold Corporate Presentation - April 2024
TriStar Gold Corporate Presentation - April 2024
 
Call Us 📲8800102216📞 Call Girls In DLF City Gurgaon
Call Us 📲8800102216📞 Call Girls In DLF City GurgaonCall Us 📲8800102216📞 Call Girls In DLF City Gurgaon
Call Us 📲8800102216📞 Call Girls In DLF City Gurgaon
 
No-1 Call Girls In Goa 93193 VIP 73153 Escort service In North Goa Panaji, Ca...
No-1 Call Girls In Goa 93193 VIP 73153 Escort service In North Goa Panaji, Ca...No-1 Call Girls In Goa 93193 VIP 73153 Escort service In North Goa Panaji, Ca...
No-1 Call Girls In Goa 93193 VIP 73153 Escort service In North Goa Panaji, Ca...
 

Yhoo q311 earningspresentationfinal

  • 1. Yahoo! Inc. Q3’11 Financial Highlights 10.18.2011
  • 2. This presentation contains forward-looking statements concerning Yahoo!’s expected financial performance, and expected reimbursements from Microsoft Corporation (“Microsoft”), as well as Yahoo!’s long-term financial objectives and strategic and operational plans. Risks and uncertainties may cause actual results to 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 impact of management and organizational changes; the implementation and results of Yahoo!'s ongoing strategic and cost initiatives; Yahoo!'s ability to compete with new or existing competitors; reduction in spending by, or loss of, advertising customers; the demand by customers for Yahoo!'s premium services; interruptions or delays in the provision of Yahoo!’s services; security breaches; 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 and recent derivative and class actions related to Alipay; 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; transition and implementation risks associated with the Search and Advertising Services and Sales Agreement between Yahoo! and Microsoft (the “Search Agreement”); and risks related to the Framework Agreement with Softbank Corporation, Alibaba Group, and other parties regarding Alipay, including the failure to consummate or delays in consummating the transactions contemplated by the agreement. Yahoo!’s long- term financial objectives are necessarily based upon a variety of estimates and assumptions which may not be realized and, in addition to the risks identified above, are inherently subject to business, economic, competitive, industry, regulatory, market, and financial uncertainties, many of which are beyond Yahoo!’s control. There can be no assurance that the estimates and assumptions made in preparing the long-term financial objectives will prove accurate, and Yahoo!’s long-term financial objectives may not be achieved. All information in this presentation is as of October 18, 2011. Yahoo! does not intend, and undertakes no duty, to update this information to reflect subsequent events or circumstances; however, Yahoo! may update its business outlook, or any portion thereof, at any time in its discretion. More information about potential risk factors that could affect Yahoo!’s business and financial results is included in Yahoo!’s filings with the Securities and Exchange Commission (“SEC”) including its Quarterly Report on Form 10-Q for the quarter ended June 30, 2011, which is available on the SEC’s web site at www.sec.gov. Throughout this presentation, we have rounded numbers as appropriate. In this presentation, “year to date” (or YTD) refers to the nine months ended September 30; “year-over- year” (or YOY) refers to the change from the corresponding period in the prior fiscal year to the specified period in the specified year; and “quarter-over-quarter” (or QOQ) refers to the change from the immediately preceding fiscal quarter to the specified quarter. We periodically review and refine our methodology for monitoring, gathering, and counting Page views to more accurately reflect the total number of Web pages viewed by users on Yahoo! properties. Based on this process, from time to time we update our methodology to exclude from the count of Page views interactions with our servers that we determine or believe are not the result of user visits to Yahoo! Properties. Yahoo! and the Yahoo! logos are trademarks and/or registered trademarks of Yahoo! Inc. All other names are trademarks and/or registered trademarks of their respective owners. 2
  • 3. Definitions and Non-GAAP Financial Measures This presentation includes the following non-GAAP financial measures: - Revenue ex-TAC is defined as GAAP Revenue less Traffic acquisition costs (TAC). TAC consists of payments to Affiliates and payments made to companies that direct consumer and business traffic to Yahoo! Properties. - Display revenue ex-TAC is defined as GAAP Display revenue less Display TAC. Search revenue ex-TAC is defined as GAAP Search revenue less Search TAC. Other revenue ex-TAC is defined as GAAP Other revenue less Other TAC. - Total expenses less TAC is defined as Total expenses (GAAP Cost of revenue plus GAAP Total operating expenses) less TAC. - Free cash flow is defined as Cash flow from operating activities (adjusted to include Excess tax benefits from stock-based awards), less Acquisition of property and equipment, net and Dividends received from equity investees. - Non-GAAP income from operations is defined as Income from operations excluding certain gains, losses, and expenses that we do not believe are indicative of our ongoing operating results. - Non-GAAP net income is defined as Net income attributable to Yahoo! Inc. excluding certain gains, losses, expenses, and their related tax effects that we do not believe are indicative of our ongoing results. Please refer to the Appendix for reconciliations of these non-GAAP financial measures to the GAAP financial measures the Company considers most comparable. In addition, certain margin information is presented on a non-GAAP basis: - Operating margin ex-TAC is calculated as Operating income divided by Revenue ex-TAC; and - Net margin ex-TAC is calculated as Net income attributable to Yahoo! Inc. divided by Revenue ex-TAC. Please refer to the Appendix for presentations of the most comparable margins calculated on a GAAP basis. Return on invested capital (ROIC) is calculated as: (Operating income x (1- Effective tax rate))/(average Stockholder’s equity + average Net debt – average Investments in equity interests), where the average of such items is calculated as the average of the amounts at the beginning and ending of the 12-month period. Effective tax rate for the period is calculated as (Provision for income taxes)/(Income before income taxes and earnings in equity interests). Net debt is calculated as (Total debt) – ((Cash & cash equivalents) + (Short term and Long term marketable debt securities)). Please refer to the Company’s earnings release for definitions of other terms appearing in this presentation, and for more information regarding the Company’s non-GAAP financial measures. 3
  • 4. Key Takeaways From Q3’11  Operating Income of $177 million exceeded the high end of our outlook.  We repurchased $593 million worth of stock, bringing YTD total to $1.2 billion.  We saw strong growth in engagement on media properties (page views up 9%).  We have transitioned over 40 markets to Microsoft algorithmic search.  RPS guarantee in the U.S. and Canada has been extended through March 2013. 4
  • 5. Financials and Key Metrics at a Glance $ in millions, except per share amounts Q3’10 Q3’11 YOY GAAP Revenue $1,601 $1,217 (24%) Revenue ex-TAC $1,124 $1,072 (5%) Operating income $189 $177 (6%) Operating margin ex-TAC 17% 17% (28bps) Net income attributable to Yahoo! Inc. $396 $293 (26%) Net margin ex-TAC 35% 27% (786bps) EPS attributable to Yahoo! Inc. – diluted $0.29 $0.23 (21%) ROIC – last 12 months 10.8% 11.9% +114bps Ending employees 14,100 13,700 (3%) 5
  • 6. Engagement Metrics YOY Growth Q1’10 Q2’10 Q3’10 Q4’10 Q1’11 Q2’11 Q3’11 Unique visitors Worldwide visitors to Yahoo!-branded sites (1) 1% 5% 5% 5% 13% 11% 8% Worldwide visitors to Yahoo! Properties (2) 2% 4% 6% 6% 15% 14% 10% Page views (3) Communications & communities 4% (2%) (4%) (2%) (6%) (8%) (9%) Media properties (6%) (8%) (5%) (2%) 7% 8% 9% Search (4%) (4%) (1%) 6% 3% 1% (3%) Minutes (2) (4) Communications & communities (27%) (27%) (27%) (26%) (10%) (1%) 27% Media properties (8%) (1%) 11% 5% 17% 19% 5% Search queries (5) US Core search (10%) 2% 30% 34% 26% 17% 1% Source: (1) Source: comScore. (2) Derived from comScore data, excludes visitors from China and Japan where Yahoo! -branded sites are operated by third-party licensees. (3) Source: internal data from Yahoo! Properties. “Communications & communities” primarily includes Mail, Login/Registration, Wretch, Flickr and Groups. “Media properties” primarily includes Homepage, Mobile Web and apps (excluding IMAP mail and SMS), News, Sports, Finance, and Entertainment, as well as Local, Marketplaces and other properties. “Search” Page views are Web pages viewed by users on Yahoo! Properties resulting from search queries. (4) Reflects Yahoo!’s minutes in standard comScore categories (other than Search) grouped into Communications & communities and Media properties. (5) Source: comScore Core Search (US only). “Core Search” includes both explicit and contextual searches. Note: For Unique visitors, year-over-year growth represents change in average monthly comScore amounts during the period. Worldwide comScore data for September 2011 is not available as of October 17, 2011; Unique visitors and Minutes growth for Q3’11 is based on July-August 2010 and July-August 2011 only. Commencing in May 2010, Yahoo! Properties began transitioning from comScore’s panel-only methodology to comScore’s unified methodology; YOY comparisons of Unique visitors and Minutes spanning such transitions include growth attributable to the change in methodology. 6
  • 7. Revenue ex-TAC Trends Revenue ex-TAC Microsoft's 12% Revenue Share Begin Rev Share with MSFT $1,237(1) $1,205 $1,130 $ in millions $1,128 $1,124 $1,112(1) $1,109(1) $1,100(1) $1,076 $1,072 $1,064 Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 GAAP Revenue : $1,597 $1,601 $1,601 $1,525 $1,214 $1,229 $1,217 (1) Revenue ex-TAC including Microsoft’s 12% revenue share of $37 million, $36 million, $36 million, and $32 million for Q3’11, Q2’1 1, Q1’11, and Q4’10, respectively, is presented to provide comparable results as if we had not shared any revenue with Microsoft. Please refer to slide 14 for more detailed information. 7
  • 8. Revenue ex-TAC by Source $ in millions Q1’10 Q2’10 Q3’10 Q4’10 Q1’11 Q2’11 Q3’11 Display revenue ex-TAC $427 $445 $448 $567 $471 $467 $449 YOY Growth 18% 17% 17% 16% 10% (1) 5% 0% Search revenue ex-TAC $440 $438 $428 $388 $357 $371 $374 YOY Growth (11%) (4%) (5%) (18%) (19%) (2) (15%) (2) (13%) (2) Other revenue ex-TAC $263 $245 $248 $250 $237 $239 $248 YOY Growth (12%) (19%) (16%) (15%) (10%) (3%) 0% Total revenue ex-TAC $1,130 $1,128 $1,124 $1,205 $1,064 $1,076 $1,072 YOY Growth (2%) (1%) (1%) (4%) (6%) (1)(2) (5%) (2) (5%) (2) (1) YOY Growth in Display revenue ex-TAC and Total revenue ex-TAC were negatively impacted by a one-time benefit in Q1’10 from transitioning some large customers from cash-basis accounting to accrual accounting. (2) YOY Growth in Search revenue ex-TAC and Total revenue ex-TAC were negatively impacted by headwinds in Q3’11 of $37M and $59M, in Q2’11 of $36M and $60M, and in Q1’11 of $36M and $63M, respectively. 8
  • 9. Geographic Segment Data $ in millions Q3’10 Q3’11 YOY Americas Revenue ex-TAC $855 $754 (12%) Direct costs(1) (136) (135) (1%) Contribution $719 $619 (14%) Americas contribution margin(2) 84% 82% (197bps) EMEA Revenue ex-TAC $84 $96 14% Direct costs(1) (28) (35) 28% Contribution $57 $61 7% EMEA contribution margin(2) 67% 63% (399bps) Asia Pacific Revenue ex-TAC $185 $222 20% Direct costs(1) (37) (53) 45% Contribution $149 $168 13% Asia Pacific contribution margin(2) 80% 76% (423bps) (1) Direct costs for each segment include cost of revenue (excluding TAC) and other operating expenses that are directly attributable to the segment. (2) Contribution margin is calculated as Contribution divided by Revenue ex-TAC for each segment. 9
  • 10. Total Expenses less TAC Depreciation, Amortization, and Stock-based compensation $953 $985 $942(1) $935 $875 $885 $894 $ in millions Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 (1) Total expenses less TAC for Q1’10 includes $43 million of reimbursements from Microsoft for transition costs incurred in prior periods. 10
  • 11. Operating Income Reimbursements from Microsoft for transition costs incurred in prior periods $220 $188(1) $189 $190 $191 $175 $177 $ in millions Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Op. margin ex-TAC : 17% 16% 17% 18% 18% 18% 17% (1) Operating income for Q1’10 includes $43 million of reimbursements from Microsoft for transition costs incurred in prior periods. See Appendix Table 5 for presentation of Non-GAAP Operating income. 11
  • 12. Key Balance Sheet Metrics $ in millions Q1’10 Q2’10 Q3’10 Q4’10 Q1’11 Q2’11 Q3’11 Cash & marketable debt $4,244 $3,799 $3,455 $3,629 $3,528 $3,255 $2,870 securities(1) Accounts receivable, net $900 $922 $939 $1,029 $933 $957 $873 Current deferred revenue $352 $347 $314 $255 $247 $240 $206 Market value of 35% ownership in $6,429 Yahoo Japan (at 9/30/11) (2) Market value of 29% ownership in $1,297 Alibaba.com (at 9/30/11) (2)(3)(4) (1) Cash & marketable debt securities is comprised of Cash and cash equivalents, Short-term marketable debt securities, and Long-term marketable debt securities. (2) These pre-tax market values are based on public market share prices for Yahoo Japan and Alibaba.com on September 30, 2011. (3) Yahoo!’s 29% stake in Alibaba.com is held indirectly through its equity interest in Alibaba Group, and the market value presented above does not include estimates for the values of Alibaba Group’s privately held businesses. (4) Using the pending third-party tender offer for Alibaba Group employee-owned shares as a value guide, based on the number of shares Yahoo! owns and the proposed offering price, we believe our investment in Alibaba Group would be valued at just over $14 billion on a pre-tax basis. 12
  • 13. Key Cash Flow Highlights $ in millions Q1’10 Q2’10 Q3’10 Q4’10 Q1’11 Q2’11 Q3’11 Share repurchases $385 $496 $868 $0 $137 $472 $593 Net cash provided by operating $144 $347 $346 $403 $208 $331 $356 activities (1) Acquisition of property and $113 $190 $164 $247 $168 $172 $124 equipment, net Free cash flow (1) $64 $127 $250 $155 $59 $96 $247 (1) Microsoft search operating cost reimbursements and transition cost reimbursements were recognized on the income statement, but not yet received as cash in Q1’10. 13
  • 14. Example – Impact of change in GAAP revenue presentation and revenue share related to Search Alliance (1) Pre-Search Alliance Transition Post-Search Alliance Transition GAAP Revenue Presentation – “Gross” basis GAAP Revenue Presentation – “Net” basis Yahoo! Affiliate Yahoo! Affiliate Total Total Properties (70% TAC) Properties (70% TAC) Search transactions GAAP Revenue $100 $100 $200 in AdCenter(2) $100 $100 $200 Less: TAC ($5) ($70) ($75) Less: TAC ($5) ($70) ($75) Less: 12% MSFT ($11) ($4) ($15) revenue share(3) Revenue ex-TAC $95 $30 $125 GAAP Revenue $84 $26 $110 (1) The numbers presented in this slide are for illustration purposes only and do not reflect actual amounts or actual average TAC rates. (2) Represents dollar value of search transactions in Microsoft’s AdCenter platform attributed to Yahoo! Properties and Affiliate sites. (3) Under the Search Agreement, Yahoo! is entitled to an 88% post-TAC revenue share and Microsoft is entitled to a 12% post-TAC revenue share in transitioned markets. 14
  • 15. Business Outlook Q4’11 $ in millions Current Outlook Revenue ex-TAC $1,125 – 1,235 Total expenses less TAC $925 – 975 Operating income $200 – 260 Note: The above business outlook is based on information and expectations as of October 18, 2011. Yahoo! does not intend, and undertakes no duty, to update this business outlook to reflect subsequent events or circumstances; however, Yahoo! may update this business outlook or any portion thereof at any time at its discretion. 15
  • 17. Table 1 – Revenue ex-TAC Calculation by Segment Reconciliations of GAAP Revenue to Revenue ex-TAC $ in millions Q1’10 Q2’10 Q3’10 Q4’10 Q1’11 Q2’11 Q3’11 Americas GAAP Revenue $1,155 $1,133 $1,147 $991 $819 $808 $791 TAC (282) (282) (292) (102) (38) (39) (37) Revenue ex-TAC $873 $851 $855 $889 $781 $769 $754 EMEA GAAP Revenue $142 $141 $133 $164 $154 $163 $148 TAC (53) (50) (49) (58) (58) (58) (52) Revenue ex-TAC $88 $90 $84 $106 $97 $105 $96 Asia Pacific GAAP Revenue $300 $328 $322 $371 $241 $258 $277 TAC (131) (141) (136) (160) (54) (56) (55) Revenue ex-TAC $169 $187 $185 $211 $187 $203 $222 Worldwide GAAP Revenue $1,597 $1,601 $1,601 $1,525 $1,214 $1,229 $1,217 TAC (467) (473) (477) (320) (150) (153) (145) Revenue ex-TAC $1,130 $1,128 $1,124 $1,205 $1,064 $1,076 $1,072 17
  • 18. Table 2 – Revenue Details Reconciliations of GAAP Revenue to Revenue ex-TAC by Source $ in millions Q1’10 Q2’10 Q3’10 Q4’10 Q1’11 Q2’11 Q3’11 Display GAAP Display revenue $491 $514 $514 $635 $523 $524 $502 YOY Growth 18% 16% 16% 14% 6% 2% (2%) Display TAC (64) (70) (66) (68) (52) (57) (53) Display revenue ex-TAC $427 $445 $448 $567 $471 $467 $449 Search GAAP Search revenue $841 $842 $839 $640 $455 $467 $467 YOY Growth (3%) 2% 1% (27%) (46%) (45%) (44%) Search TAC (401) (404) (410) (252) (98) (96) (92) Search revenue ex-TAC $440 $438 $428 $388 $357 $371 $374 Other GAAP Other revenue $265 $245 $248 $250 $237 $239 $248 YOY Growth (12%) (19%) (16%) (16%) (11%) (3%) 0% Other TAC (1) (0) (0) (0) (0) (0) (0) Other revenue ex-TAC $263 $245 $248 $250 $237 $239 $248 Total GAAP Revenue $1,597 $1,601 $1,601 $1,525 $1,214 $1,229 $1,217 YOY Growth 1% 2% 2% (12%) (24%) (23%) (24%) TAC (467) (473) (477) (320) (150) (153) (145) Revenue ex-TAC $1,130 $1,128 $1,124 $1,205 $1,064 $1,076 $1,072 18
  • 19. Table 3 – Revenue and Direct Costs by Segment $ in millions Q3’10 Q3’11 Revenue by segment: Americas $1,147 $791 EMEA 133 148 Asia Pacific 322 277 Total revenue 1,601 1,217 TAC (477) (145) Total revenue ex-TAC $1,124 $1,072 Direct costs by segment: Americas $136 $135 EMEA 28 35 Asia Pacific 37 53 Global operating costs(1) 516 471 Restructuring charges, net 6 (3) Depreciation and amortization 162 152 Stock-based compensation 51 51 Income from operations $189 $177 (1) Global operating costs include product development, service engineering and operations, marketing, customer advocacy, general and administrative, and other corporate expenses that are managed on a global basis and that are not directly attributable to any particular segment. 19
  • 20. Table 4 – Total Expenses Reconciliations of Total Expenses to Total Expenses less TAC $ in millions Q1’10 Q2’10 Q3’10 Q4’10 Q1’11 Q2’11 Q3’11 Total expenses less TAC: Total expenses $1,409 $1,426 $1,412 $1,305 $1,025 $1,038 $1,039 Less: Traffic acquisition costs (467) (473) (477) (320) (150) (153) (145) Total expenses less TAC $942 $953 $935 $985 $875 $885 $894 20
  • 21. Table 5 – Non-GAAP Operating Income Calculation Reconciliation of GAAP Operating Income to Non-GAAP Operating Income, with Details on Adjustments Quarterly Data Year Ended $ in thousands Q1’10 Q2’10 Q3’10 Q4’10 Q1’11 Q2’11 Q3’11 12/31/09 12/31/10 GAAP Operating income $188,021 $175,372 $189,155 $219,976 $189,745 $190,895 $177,254 $386,692 $772,524 (a) Reimbursements from Microsoft for transition costs (43,300) – – – – – – 43,300 (43,300) incurred in prior periods(1) (b) Incremental costs for advisors related to strategic alternatives – – – – – – – 7,159 – and related matters(2) (c) Restructuring charges, net 4,412 10,052 5,758 37,735 10,575 237 (2,721) 126,901 57,957 Non-GAAP Operating income $149,133 $185,424 $194,913 $257,711 $200,320 $191,132 $174,533 $564,052 $787,181 GAAP Operating margin 12% 11% 12% 14% 16% 16% 15% 6% 12% Non-GAAP Operating margin(3) 9% 12% 12% 17% 16% 16% 14% 9% 12% (1) Non-GAAP Operating income excludes reimbursements for costs incurred in prior periods. The net reimbursement adjustment of $43 million in Q1'10 is equal to the transition costs of $11 million and $32 million incurred in Q3’09 and Q4’09, respectively, in connection with the Search Agreement. (2) Includes incremental costs for 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. (3) Non-GAAP Operating margin is calculated as Non-GAAP Operating income divided by GAAP Revenue. 21
  • 22. Table 6 – Free Cash Flow Calculation Reconciliation of GAAP Cash Flow from Operating Activities to Free Cash Flow $ in millions Q1’10 Q2’10 Q3’10 Q4’10 Q1’11 Q2’11 Q3’11 Free cash flow: Cash flow from operating $144 $347 $346 $403 $208 $331 $356 activities Excess tax benefits from stock- 33 31 68 (1) 18 12 14 based awards Acquisition of property & (113) (190) (164) (247) (168) (172) (124) equipment, net Dividends received from equity – (61) – – – (75) – investees Free cash flow $64 $127 $250 $155 $59 $96 $247 22
  • 23. Table 7 – Non-GAAP Net Income Per Share Calculation Reconciliation of GAAP Net Income Attributable to Yahoo! Inc. and GAAP Net Income Attributable to Yahoo! Inc. Common Stockholders Per Share – Diluted to Non-GAAP Net Income and Non-GAAP Net Income Per Share – Diluted $ in millions, except per share Q1’10 Q2’10 Q3’10 Q4’10 Q1’11 Q2’11 Q3’11 amounts GAAP Net income attributable to Yahoo! $310 $213 $396 $312 $223 $237 $293 Inc. Adjustments (90) 7 (175) 29 33 7 (27) Non-GAAP Net income $220 $220 $221 $341 $256 $244 $266 GAAP Revenue $1,597 $1,601 $1,601 $1,525 $1,214 $1,229 $1,217 GAAP Net margin 19% 13% 25% 20% 18% 19% 24% Non-GAAP Net margin(1) 14% 14% 14% 22% 21% 20% 22% GAAP Net income attributable to Yahoo! Inc. common Stockholders per share – $0.22 $0.15 $0.29 $0.24 $0.17 $0.18 $0.23 diluted Non-GAAP Net income per share – $0.16 $0.16 $0.16 $0.26 $0.19 $0.19 $0.21 diluted Diluted shares outstanding 1,413 1,390 1,343 1,312 1,320 1,308 1,260 (1) Non-GAAP Net margin is calculated as Non-GAAP Net income divided by GAAP Revenue. Note: All per share amounts are based on fully diluted share counts. Please refer to Appendix Table 8 for details on Adjustments. 23
  • 24. Table 8 - Non-GAAP Net Income Calculation Reconciliation of GAAP Net Income Attributable to Yahoo! Inc. to Non-GAAP Net Income, with Details on Adjustments $ in thousands Q1’10 Q2’10 Q3’10 Q4’10 Q1’11 Q2’11 Q3’11 GAAP Net income attributable to Yahoo! Inc. $310,191 $213,321 $396,131 $312,020 $222,992 $236,972 $293,291 (a) Reimbursements from Microsoft for transition (43,300) – – – – – – costs incurred in prior periods (1) (b) Restructuring charges, net 4,412 10,052 5,758 37,735 10,575 237 (2,721) (c) Gain on sale of HotJobs – – (186,345) – – – – (d) Gain on sale of Zimbra, Inc. (66,130) – – – – – – (e) Yahoo!’s share of the non-cash loss related to impairments of assets held by Yahoo Japan, which – – – – 25,981 6,671 – is included in earnings in equity interests (f) Non-cash gain related to the dilution of the Company's ownership interest in Alibaba Group, – – – – – – (25,083) which is included in earnings in equity interests (g) To adjust the provision for income taxes to 14,684 (3,271) 5,223 (9,205) (3,239) (350) 365 exclude the tax impact of items (a)-(d) Non-GAAP Net income $219,857 $220,102 $220,767 $340,550 $256,309 $243,530 $265,852 (1) Non-GAAP Net income excludes reimbursements for costs incurred in prior periods. The net $43 million reimbursement adjustment in Q1'10 is equal to the transition costs of $11 million and $32 million incurred in Q3’09 and Q4’09, respectively, in connection with the Search Agreement. 24
  • 25. Table 9 – Business Outlook Reconciliations Reconciliations of Outlook for GAAP Revenue to Revenue ex-TAC and Total expenses to Total expenses less TAC Q4’11 $ in millions Current Outlook Revenue ex-TAC: GAAP Revenue $1,275 – 1,395 Less: TAC 150 – 160 Revenue ex-TAC $1,125 – 1,235 Total expenses less TAC: Total expenses (GAAP Cost of revenue + GAAP Total operating expenses) $1,075 – 1,135 Less: TAC 150 – 160 Total expenses less TAC $925 – 975 Note: The above business outlook is based on information and expectations as of October 18, 2011. Yahoo! does not intend, and undertakes no duty, to update the business outlook to reflect subsequent events or circumstances; however, Yahoo! may update the business outlook or any portion thereof at any time at its discretion. 25
  • 26. Table 10 – Additional Reconciliations 1. YOY Growth in EPS adjusted to exclude certain items: GAAP diluted EPS was $0.29 in Q3’10 and $0.23 in Q3’11. Excluding a gain of $0.13 per diluted share in Q3’10 from the divestiture of HotJobs and a benefit of $0.02 per diluted share in Q3’11 related to the dilution of the company’s ownership interests in Alibaba Group as a result of stock option exercises and the issuance of stock to Alibaba Group employees during its quarter ended June 30, 2011, EPS (adjusted) in Q3’10 and Q3’11 would have been $0.16 and $0.21 per diluted share, respectively, up 32% year-over-year. 2. Q4'11 Operating margin ex-TAC: On a GAAP basis, the midpoints of our business outlook ranges for Operating income and Revenue imply Operating margin of 17% in Q4'11. On a non-GAAP basis, our business outlook range midpoints imply Operating margin ex-TAC of 20% in Q4'11, calculated as the midpoint of our Operating income outlook of $230 million divided by the midpoint of our Revenue ex-TAC outlook of $1.18 billion, see Slides 15 and 25. 26