Revenue and Net Income up Double Digits Year Over Year; Marketplaces
Business Delivers Strongest Growth Since 2006
SAN JOSE, Calif.--(BUSINESS WIRE)--
eBay Inc., a global commerce platform and payments company (Nasdaq:
EBAY), today reported that revenue for the second quarter ended June 30,
2012 increased 23% to $3.4 billion, compared to the same period of 2011.
The company reported second quarter net income on a non-GAAP basis of
$730 million, or $0.56 per diluted share, up 16% year over year
primarily due to strong top-line growth partially offset by increased
investment in the shopping experience and the impact of acquisitions.
GAAP net income of $692 million, or $0.53 per diluted share, reflected a
gain on the divestiture of a business in 2012 and increased
significantly year over year due to a loss from the divestiture of
certain GSI businesses and GSI transaction-related expenses in the
second quarter of 2011.
"We delivered a great second quarter, driven by eBay Marketplaces' best
performance in years, strong growth at PayPal and strong
same-store-sales growth for GSI's large retail customers," said John
Donahoe, eBay Inc. President and CEO. "Our entire company is strong, but
we're particularly pleased with eBay Marketplaces, which delivered its
strongest organic growth in gross merchandise volume, excluding
vehicles, since 2006. And mobile continues to be a game changer. We now
expect eBay and PayPal mobile to each transact $10 billion in volume in
2012 -- that's more than double 2011, a staggering surge in mobile
shopping and payments on devices that did not exist just a few years
ago. Retail is at an inflection point, and we are helping to reshape how
people around the world shop and pay."
PayPal delivered a strong second quarter performance. PayPal ended the
quarter with 113.2 million active registered accounts, a 13% increase
over the second quarter of 2011. PayPal revenue increased 26% year over
year, driven primarily by increased penetration on eBay as well as
continued merchant and consumer adoption and strong growth in Bill Me
Later. PayPal's net total payment volume (TPV) grew 20% year over year
to $34.5 billion. PayPal continues to focus on innovation, delivering on
its vision of anytime, anywhere payments and growing its business in
mobile and point of sale. This quarter, the company announced a joint
venture with SoftBank in Japan, extending its global expansion strategy
for small business payment solution PayPal Here. Sixteen large
brand-name U.S. retailers have announced their intent to work with
PayPal on point of sale initiatives. The PayPal point of sale payment
solution, which gives shoppers the opportunity to pay using just their
mobile phone number or PayPal payment card and PIN, was rolled out in
Abercrombie & Fitch and Jos. A. Bank stores in the U.S. beginning in the
quarter.
eBay's Marketplaces business delivered its strongest organic growth rate
in gross merchandise volume (GMV), excluding vehicles, since 2006, at
15% on a year-over-year basis, excluding the effects of foreign currency
(FX). Also excluding FX, international GMV, excluding vehicles,
increased 16% and fixed price GMV, excluding vehicles, increased 20%
year over year.
Marketplaces GMV, excluding vehicles, increased 10% year over year to
$16 billion in the second quarter of 2012. Marketplaces revenue
increased 9% year over year, driven by strong growth across all regions.
Sold items increased 20% compared to the second quarter of 2011, a 2.5
percentage point acceleration, reflecting a better customer experience
and improved selection. U.S. GMV, excluding vehicles, in the second
quarter increased 14% year over year, driven by growth in active users,
mobile engagement and strong performance in key verticals, including
fashion, tickets and parts & accessories. International GMV, excluding
vehicles, increased 8% year over year to $10 billion, driven by strong
growth in Europe and Asia-Pacific. Fixed price GMV, which represented
65% of total GMV in the second quarter, grew 13% globally year over
year. Downloads of eBay's suite of mobile apps have surpassed 90 million
globally since the launch of mobile in the third quarter of 2008.
The company's GSI business, which was acquired in the second quarter of
2011, contributed $221 million in revenue for the second quarter. GSI
generated $674 million in global ecommerce (GeC) merchandise sales
during the second quarter. Same store sales grew 21% year over year,
reflecting strong ecommerce sales from retail clients.
|
|
|
Second Quarter 2012 Financial Highlights (presented in
millions, except per share data and percentages)
|
|
|
|
|
|
|
|
Second Quarter
|
|
|
|
|
2012
|
2011
|
Change
|
|
GAAP
|
|
|
|
|
|
Net revenue
|
$3,398
|
$2,760
|
$638
|
23%
|
|
Net income
|
$692
|
$283
|
$409
|
144%
|
|
Earnings per diluted share
|
$0.53
|
$0.22
|
$0.31
|
141%
|
|
Non-GAAP
|
|
|
|
|
|
Net income
|
$730
|
$631
|
$99
|
16%
|
|
Earnings per diluted share
|
$0.56
|
$0.48
|
$0.08
|
16%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter
|
|
|
|
|
2012
|
2011
|
Change
|
|
Business Units
|
|
|
|
|
|
Payments
|
|
|
|
|
|
Net revenue
|
$1,357
|
$1,073
|
$
|
284
|
26%
|
|
Net total payment volume
|
$34,451
|
$28,742
|
$
|
5,709
|
20%
|
|
Merchant Services
|
$23,114
|
$18,860
|
$
|
4,254
|
23%
|
|
On eBay
|
$11,337
|
$9,882
|
$
|
1,455
|
15%
|
|
Marketplaces
|
|
|
|
|
|
Net revenue
|
$1,814
|
$1,663
|
$
|
151
|
9%
|
|
Gross merchandise volume (excl. vehicles)
|
$16,171
|
$14,680
|
$
|
1,491
|
10%
|
|
U.S.
|
$6,241
|
$5,490
|
$
|
751
|
14%
|
|
International
|
$9,930
|
$9,191
|
$
|
739
|
8%
|
|
GSI
|
|
|
|
|
|
Net revenue
|
$221
|
$24*
|
$
|
197
|
N/A
|
|
GeC Merchandise Sales
|
$674
|
$76*
|
$
|
598
|
N/A
|
|
|
|
|
|
|
|
|
|
*
|
|
Reflects net revenues and GeC Merchandise Sales attributable to the
GSI segment from June 17, 2011 (the date the acquisition of GSI was
completed).
|
|
|
|
|
Other Selected Financial Results
-
Operating margin — GAAP operating margin increased to 20.5% for the
second quarter of 2012, compared to 18.8% for the same period last
year. The increase in GAAP operating margin was due primarily to the
impact of GSI transaction-related expenses incurred in the second
quarter of 2011. Non-GAAP operating margin decreased to 27.3% in the
second quarter, compared to 27.6% for the same period last year.
-
Taxes — The GAAP effective tax rate for the second quarter of 2012 was
19%, compared to 3% for the second quarter of 2011. The increase was
due primarily to the tax benefit received in 2011 for the loss on the
divestiture of certain GSI businesses immediately following the
acquisition of GSI. For the second quarter of 2012 and 2011, the
non-GAAP effective tax rate was 24% and 19%, respectively.
-
Cash flow — The company generated $768 million of operating cash flow
and $411 million of free cash flow during the second quarter of 2012.
-
Stock repurchase programs — The company repurchased approximately $355
million of its common stock in the second quarter of 2012. In
addition, the company's board of directors authorized an additional $2
billion stock repurchase program, continuing to offset dilution from
the company's equity compensation programs.
-
Cash and cash equivalents and non-equity investments — The company's
cash and cash equivalents and non-equity investments portfolio totaled
$7.6 billion at June 30, 2012, up from $7.5 billion at December 31,
2011.
-
Capital allocation — The company believes that it has a strong balance
sheet and free cash flow that will allow it to finance its organic
needs and stock repurchase programs over the near to medium term, and
the company does not anticipate meaningful mergers and acquisitions
activity in the near term. However, most of the company's cash is
generated and resides offshore. The company intends to remain
opportunistic when assessing sources of additional liquidity, and to
the extent it increases liquidity above current levels, the company
expects that its net income and earnings per share will be negatively
affected.
Business Outlook
-
Third quarter 2012 — eBay expects net revenues in the range of $3,300
- $3,400 million with GAAP earnings per diluted share in the range of
$0.42 - $0.44 and non-GAAP earnings per diluted share in the range of
$0.53 - $0.55.
-
Full year 2012 — eBay expects net revenues in the range of $13,800 -
$14,100 million with GAAP earnings per diluted share in the range of
$1.91 - $1.96 and non-GAAP earnings per diluted share in the range of
$2.30 - $2.35.
Quarterly Conference Call
eBay will host a conference call to discuss second quarter 2012 results
at 2:00 p.m. Pacific Time today. A live webcast of the conference call,
together with a slide presentation that includes supplemental financial
information and reconciliations of certain non-GAAP measures to their
nearest comparable GAAP measures, can be accessed through the company's
Investor Relations website at http://investors.ebayinc.com.
In addition, an archive of the webcast will be accessible for 90 days
through the same link.
About eBay Inc.
Founded in 1995 in San Jose, Calif., eBay Inc. (NASDAQ:EBAY) is a global
commerce platform and payments leader connecting millions of buyers and
sellers. We do so through eBay, the world's largest online marketplace,
which allows users to buy and sell in nearly every country on earth;
through PayPal, which enables individuals and businesses to securely,
easily and quickly send and receive digital payments; and through GSI,
which facilitates ecommerce, multichannel retailing and digital
marketing for global enterprises. X.commerce brings together the
technology assets and developer communities of eBay, PayPal and Magento,
an ecommerce platform, to support eBay Inc.'s mission of enabling
commerce. We also reach millions through specialized marketplaces such
as StubHub, the world's largest ticket marketplace, and eBay classifieds
sites, which together have a presence in more than 1,000 cities around
the world. For more information about the company and its global
portfolio of online brands, visit www.ebayinc.com.
Non-GAAP Financial Measures
This press release includes the following financial measures defined as
"non-GAAP financial measures" by the Securities and Exchange Commission
(SEC): non-GAAP net income, non-GAAP earnings per diluted share,
non-GAAP operating margin, non-GAAP effective tax rate and free cash
flow. These measures may be different from non-GAAP financial measures
used by other companies. The presentation of this financial information,
which is not prepared under any comprehensive set of accounting rules or
principles, is not intended to be considered in isolation or as a
substitute for the financial information prepared and presented in
accordance with generally accepted accounting principles (GAAP). For a
reconciliation of these non-GAAP financial measures to the nearest
comparable GAAP measures, see "Business Outlook," "Non-GAAP Measures of
Financial Performance," "Reconciliation of GAAP Operating Margin to
Non-GAAP Operating Margin," "Reconciliation of GAAP Net Income to
Non-GAAP Net Income," "Reconciliation of GAAP Effective Tax Rate to
Non-GAAP Effective Tax Rate" and "Reconciliation of Operating Cash Flow
to Free Cash Flow" included in this press release.
Forward-Looking Statements
This press release contains forward-looking statements relating to,
among other things, the future performance of eBay and its consolidated
subsidiaries that are based on the company's current expectations,
forecasts and assumptions and involve risks and uncertainties. These
statements include, but are not limited to, statements regarding
expected financial results for the third quarter and full year 2012, and
the future growth in the Payments, Marketplaces and GSI businesses,
mobile payments and mobile commerce. The company's actual results could
differ materially from those predicted or implied and reported results
should not be considered as an indication of future performance. Factors
that could cause or contribute to such differences include, but are not
limited to: changes in political, business and economic conditions,
including any European or general economic downturn or crisis and any
conditions that affect ecommerce growth; fluctuations in foreign
currency exchange rates; changes to our capital allocation, including
increasing liquidity above current levels; the company's ability to
profitably integrate, manage and grow businesses that have been acquired
recently or may be acquired in the future; the company's need to
successfully react to the increasing importance of mobile payments and
mobile commerce and the increasing social aspect of commerce; the
company's ability to deal with the increasingly competitive ecommerce
environment, including competition for its sellers from other trading
sites and other means of selling, and competition for its buyers from
other merchants, online and offline; the company's need to manage an
increasingly large enterprise with a broad range of businesses of
varying degrees of maturity and in many different geographies; the
effect of management changes and business initiatives; the company's
need and ability to manage other regulatory, tax and litigation risks as
its services are offered in more jurisdictions and applicable laws
become more restrictive; any changes the company may make to its product
offerings; the competitive, regulatory, credit card association-related
and other risks specific to PayPal and Bill Me Later, especially as
PayPal continues to expand geographically and introduce new products and
as new laws and regulations related to financial services companies come
into effect; the company's ability to timely upgrade and develop its
systems, infrastructure and customer service capabilities, including
GSI's v.11 initiative, at reasonable cost; and the company's ability to
maintain site stability and performance on all of its sites while adding
new products and features in a timely fashion. The forward-looking
statements in this release do not include the potential impact of any
acquisitions or divestitures that may be announced and/or completed
after the date hereof.
More information about factors that could affect the company's operating
results is included under the captions "Risk Factors" and "Management's
Discussion and Analysis of Financial Condition and Results of
Operations" in the company's most recent annual report on Form 10-K and
subsequent quarterly reports on Form 10-Q, copies of which may be
obtained by visiting the company's Investor Relations website at http://investors.ebayinc.com
or the SEC's website at www.sec.gov.
Undue reliance should not be placed on the forward-looking statements in
this release, which are based on information available to the company on
the date hereof. eBay assumes no obligation to update such statements.
|
|
|
eBay Inc.
Unaudited Condensed Consolidated Balance Sheet
|
|
|
|
June 30,
2012
|
|
December 31,
2011
|
|
|
|
(In millions)
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
4,038
|
|
$
|
4,691
|
|
Short-term investments
|
|
1,716
|
|
1,238
|
|
Accounts receivable, net
|
|
648
|
|
682
|
|
Loans and interest receivable, net
|
|
1,621
|
|
1,501
|
|
Funds receivable and customer accounts
|
|
4,295
|
|
3,968
|
|
Other current assets
|
|
960
|
|
581
|
|
Total current assets
|
|
13,278
|
|
12,661
|
|
Long-term investments
|
|
2,630
|
|
2,453
|
|
Property and equipment, net
|
|
2,238
|
|
1,986
|
|
Goodwill
|
|
8,417
|
|
8,365
|
|
Intangible assets, net
|
|
1,272
|
|
1,406
|
|
Other assets
|
|
423
|
|
449
|
|
Total assets
|
|
$
|
28,258
|
|
$
|
27,320
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Short-term debt
|
|
$
|
564
|
|
$
|
565
|
|
Accounts payable
|
|
257
|
|
282
|
|
Funds payable and amounts due to customers
|
|
4,295
|
|
3,968
|
|
Accrued expenses and other current liabilities
|
|
1,468
|
|
1,511
|
|
Deferred revenue
|
|
137
|
|
110
|
|
Income taxes payable
|
|
79
|
|
298
|
|
Total current liabilities
|
|
6,800
|
|
6,734
|
|
Deferred and other tax liabilities, net
|
|
956
|
|
1,073
|
|
Long-term debt
|
|
1,518
|
|
1,525
|
|
Other liabilities
|
|
72
|
|
58
|
|
Total liabilities
|
|
9,346
|
|
9,390
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
18,912
|
|
17,930
|
|
Total liabilities and stockholders' equity
|
|
$
|
28,258
|
|
$
|
27,320
|
|
|
|
|
|
|
|
|
|
|
|
eBay Inc.
Unaudited Condensed Consolidated Statement of Income
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
(In millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
3,398
|
|
|
$
|
2,760
|
|
|
$
|
6,675
|
|
|
$
|
5,306
|
|
|
Cost of net revenues (1)
|
|
987
|
|
|
773
|
|
|
1,970
|
|
|
1,502
|
|
|
Gross profit
|
|
2,411
|
|
|
1,987
|
|
|
4,705
|
|
|
3,804
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Sales and marketing (1)
|
|
717
|
|
|
608
|
|
|
1,394
|
|
|
1,141
|
|
|
Product development (1)
|
|
394
|
|
|
297
|
|
|
768
|
|
|
572
|
|
|
General and administrative (1)
|
|
390
|
|
|
392
|
|
|
762
|
|
|
685
|
|
|
Provision for transaction and loan losses
|
|
131
|
|
|
118
|
|
|
265
|
|
|
225
|
|
|
Amortization of acquired intangible assets
|
|
84
|
|
|
53
|
|
|
168
|
|
|
97
|
|
|
Total operating expenses
|
|
1,716
|
|
|
1,468
|
|
|
3,357
|
|
|
2,720
|
|
|
Income from operations
|
|
695
|
|
|
519
|
|
|
1,348
|
|
|
1,084
|
|
|
Interest and other, net
|
|
38
|
|
|
28
|
|
|
69
|
|
|
31
|
|
|
Gain (loss) on divested business
|
|
118
|
|
|
(256
|
)
|
|
118
|
|
|
(256
|
)
|
|
Income before income taxes
|
|
851
|
|
|
291
|
|
|
1,535
|
|
|
859
|
|
|
Provision for income taxes
|
|
(159
|
)
|
|
(8
|
)
|
|
(273
|
)
|
|
(100
|
)
|
|
Net income
|
|
$
|
692
|
|
|
$
|
283
|
|
|
$
|
1,262
|
|
|
$
|
759
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.54
|
|
|
$
|
0.22
|
|
|
$
|
0.98
|
|
|
$
|
0.59
|
|
|
Diluted
|
|
$
|
0.53
|
|
|
$
|
0.22
|
|
|
$
|
0.96
|
|
|
$
|
0.58
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
1,291
|
|
|
1,297
|
|
|
1,290
|
|
|
1,297
|
|
|
Diluted
|
|
1,309
|
|
|
1,315
|
|
|
1,309
|
|
|
1,317
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes stock-based compensation as follows:
|
|
|
|
|
|
|
|
|
|
Cost of net revenues
|
|
$
|
14
|
|
|
$
|
14
|
|
|
$
|
28
|
|
|
$
|
29
|
|
|
Sales and marketing
|
|
34
|
|
|
34
|
|
|
64
|
|
|
68
|
|
|
Product development
|
|
37
|
|
|
34
|
|
|
67
|
|
|
65
|
|
|
General and administrative
|
|
42
|
|
|
37
|
|
|
79
|
|
|
76
|
|
|
|
|
$
|
127
|
|
|
$
|
119
|
|
|
$
|
238
|
|
|
$
|
238
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
eBay Inc.
Unaudited Condensed Consolidated Statement of Cash Flows
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
(In millions)
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
692
|
|
|
$
|
283
|
|
|
$
|
1,262
|
|
|
$
|
759
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Provision for transaction and loan losses
|
|
131
|
|
|
118
|
|
|
265
|
|
|
225
|
|
|
Depreciation and amortization
|
|
290
|
|
|
208
|
|
|
571
|
|
|
401
|
|
|
(Gain) loss on divested business
|
|
(118
|
)
|
|
256
|
|
|
(118
|
)
|
|
256
|
|
|
Gain on acquisition of a business
|
|
0
|
|
|
(17
|
)
|
|
0
|
|
|
(17
|
)
|
|
Stock-based compensation
|
|
127
|
|
|
119
|
|
|
238
|
|
|
238
|
|
|
Changes in assets and liabilities, net of acquisition effects
|
|
(354
|
)
|
|
(184
|
)
|
|
(919
|
)
|
|
(380
|
)
|
|
Net cash provided by operating activities
|
|
768
|
|
|
783
|
|
|
1,299
|
|
|
1,482
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment, net
|
|
(357
|
)
|
|
(240
|
)
|
|
(599
|
)
|
|
(388
|
)
|
|
Changes in principal loans receivable, net
|
|
(120
|
)
|
|
(95
|
)
|
|
(155
|
)
|
|
(99
|
)
|
|
Purchases of investments
|
|
(328
|
)
|
|
(744
|
)
|
|
(1,344
|
)
|
|
(1,229
|
)
|
|
Maturities and sales of investments
|
|
221
|
|
|
630
|
|
|
629
|
|
|
860
|
|
|
Acquisitions, net of cash acquired
|
|
(130
|
)
|
|
(2,656
|
)
|
|
(133
|
)
|
|
(2,847
|
)
|
|
Proceeds from divested business, net of cash disposed
|
|
144
|
|
|
0
|
|
|
144
|
|
|
0
|
|
|
Other
|
|
(11
|
)
|
|
(104
|
)
|
|
(16
|
)
|
|
(102
|
)
|
|
Net cash used in investing activities
|
|
(581
|
)
|
|
(3,209
|
)
|
|
(1,474
|
)
|
|
(3,805
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock
|
|
140
|
|
|
84
|
|
|
225
|
|
|
156
|
|
|
Repurchases of common stock
|
|
(355
|
)
|
|
(425
|
)
|
|
(595
|
)
|
|
(781
|
)
|
|
Excess tax benefits from stock-based compensation
|
|
14
|
|
|
4
|
|
|
68
|
|
|
59
|
|
|
Tax withholdings related to net share settlements of restricted
stock units and awards
|
|
(14
|
)
|
|
(5
|
)
|
|
(132
|
)
|
|
(114
|
)
|
|
Net borrowings under commercial paper program
|
|
0
|
|
|
700
|
|
|
0
|
|
|
700
|
|
|
Repayment of acquired debt
|
|
0
|
|
|
(186
|
)
|
|
0
|
|
|
(186
|
)
|
|
Funds receivable and customer accounts
|
|
45
|
|
|
(568
|
)
|
|
(328
|
)
|
|
(763
|
)
|
|
Funds payable and amounts due to customers
|
|
(45
|
)
|
|
568
|
|
|
328
|
|
|
763
|
|
|
Net cash (used in) provided by financing activities
|
|
(215
|
)
|
|
172
|
|
|
(434
|
)
|
|
(166
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
(98
|
)
|
|
55
|
|
|
(44
|
)
|
|
178
|
|
|
Net (decrease) increase in cash and cash equivalents
|
|
(126
|
)
|
|
(2,199
|
)
|
|
(653
|
)
|
|
(2,311
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
4,164
|
|
|
5,465
|
|
|
4,691
|
|
|
5,577
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
4,038
|
|
|
$
|
3,266
|
|
|
$
|
4,038
|
|
|
$
|
3,266
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
eBay Inc.
Unaudited Summary of Consolidated Net Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Revenues by Type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
June 30,
|
|
|
March 31,
|
|
|
December 31,
|
|
|
September 30,
|
|
|
June 30,
|
|
|
|
|
2012
|
|
|
2012
|
|
|
2011
|
|
|
2011
|
|
|
2011
|
|
|
Net transaction revenues
|
|
(In millions, except percentages)
|
|
|
Marketplaces
|
|
$
|
1,491
|
|
|
$
|
1,425
|
|
|
$
|
1,443
|
|
|
$
|
1,354
|
|
|
$
|
1,350
|
|
|
Current quarter vs prior quarter
|
|
5
|
%
|
|
(1
|
)%
|
|
7
|
%
|
|
0
|
%
|
|
5
|
%
|
|
Current quarter vs prior year quarter
|
|
10
|
%
|
|
11
|
%
|
|
15
|
%
|
|
14
|
%
|
|
14
|
%
|
|
Percent of Marketplaces revenue from international
|
|
57
|
%
|
|
55
|
%
|
|
57
|
%
|
|
56
|
%
|
|
56
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments
|
|
1,234
|
|
|
1,216
|
|
|
1,157
|
|
|
1,033
|
|
|
991
|
|
|
Current quarter vs prior quarter
|
|
1
|
%
|
|
5
|
%
|
|
12
|
%
|
|
4
|
%
|
|
5
|
%
|
|
Current quarter vs prior year quarter
|
|
25
|
%
|
|
29
|
%
|
|
25
|
%
|
|
29
|
%
|
|
29
|
%
|
|
Percent of Payments revenue from international
|
|
55
|
%
|
|
54
|
%
|
|
55
|
%
|
|
53
|
%
|
|
52
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GSI (1)
|
|
164
|
|
|
182
|
|
|
295
|
|
|
148
|
|
|
16
|
|
|
Current quarter vs prior quarter
|
|
(10
|
)%
|
|
(38
|
)%
|
|
99
|
%
|
|
N/A
|
|
|
N/A
|
|
|
Percent of GSI revenue from international
|
|
4
|
%
|
|
4
|
%
|
|
3
|
%
|
|
3
|
%
|
|
5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net transaction revenues
|
|
2,889
|
|
|
2,823
|
|
|
2,895
|
|
|
2,535
|
|
|
2,357
|
|
|
Current quarter vs prior quarter
|
|
2
|
%
|
|
(2
|
)%
|
|
14
|
%
|
|
8
|
%
|
|
6
|
%
|
|
Current quarter vs prior year quarter
|
|
23
|
%
|
|
27
|
%
|
|
32
|
%
|
|
28
|
%
|
|
21
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing services and other revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketplaces
|
|
323
|
|
|
303
|
|
|
329
|
|
|
299
|
|
|
313
|
|
|
Current quarter vs prior quarter
|
|
7
|
%
|
|
(8
|
)%
|
|
10
|
%
|
|
(4
|
)%
|
|
17
|
%
|
|
Current quarter vs prior year quarter
|
|
3
|
%
|
|
13
|
%
|
|
24
|
%
|
|
32
|
%
|
|
45
|
%
|
|
Percent of Marketplaces revenue from international
|
|
74
|
%
|
|
75
|
%
|
|
72
|
%
|
|
74
|
%
|
|
74
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments
|
|
123
|
|
|
93
|
|
|
83
|
|
|
75
|
|
|
82
|
|
|
Current quarter vs prior quarter
|
|
32
|
%
|
|
12
|
%
|
|
11
|
%
|
|
(9
|
)%
|
|
65
|
%
|
|
Current quarter vs prior year quarter
|
|
50
|
%
|
|
86
|
%
|
|
84
|
%
|
|
86
|
%
|
|
77
|
%
|
|
Percent of Payments revenue from international
|
|
11
|
%
|
|
15
|
%
|
|
17
|
%
|
|
9
|
%
|
|
6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GSI (1)
|
|
57
|
|
|
55
|
|
|
68
|
|
|
54
|
|
|
8
|
|
|
Current quarter vs prior quarter
|
|
4
|
%
|
|
(19
|
)%
|
|
26
|
%
|
|
N/A
|
|
|
N/A
|
|
|
Percent of GSI revenue from international
|
|
0
|
%
|
|
1
|
%
|
|
0
|
%
|
|
0
|
%
|
|
0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and other
|
|
10
|
|
|
6
|
|
|
5
|
|
|
3
|
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total marketing services and other revenues
|
|
513
|
|
|
457
|
|
|
485
|
|
|
431
|
|
|
403
|
|
|
Current quarter vs prior quarter
|
|
12
|
%
|
|
(6
|
)%
|
|
13
|
%
|
|
7
|
%
|
|
27
|
%
|
|
Current quarter vs prior year quarter
|
|
27
|
%
|
|
43
|
%
|
|
56
|
%
|
|
62
|
%
|
|
54
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Elimination of inter-segment net revenue and other (2)
|
|
(4
|
)
|
|
|
(3
|
)
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
Total net revenues
|
|
$
|
3,398
|
|
|
$
|
3,277
|
|
|
$
|
3,380
|
|
|
$
|
2,966
|
|
|
$
|
2,760
|
|
|
Current quarter vs prior quarter
|
|
4
|
%
|
|
(3
|
)%
|
|
14
|
%
|
|
7
|
%
|
|
8
|
%
|
|
Current quarter vs prior year quarter
|
|
23
|
%
|
|
29
|
%
|
|
35
|
%
|
|
32
|
%
|
|
25
|
%
|
|
(1)
|
|
Net revenue attributable to the GSI segment for the three months
ended June 30, 2011 reflects net revenues for the period from June
17, 2011 (the date the acquisition of GSI was completed) to June
30, 2011.
|
|
(2)
|
|
Represents revenue generated between our reportable segments.
|
|
|
|
|
|
|
|
|
|
Net Revenues by Geography (1)
|
|
Three Months Ended
|
|
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
June 30,
|
|
|
|
2012
|
|
2012
|
|
2011
|
|
2011
|
|
2011
|
|
|
|
(In millions, except percentages)
|
|
U.S. net revenues
|
|
$
|
1,611
|
|
|
$
|
1,581
|
|
|
$
|
1,665
|
|
|
$
|
1,428
|
|
|
$
|
1,249
|
|
|
Current quarter vs prior quarter
|
|
2
|
%
|
|
(5
|
)%
|
|
17
|
%
|
|
14
|
%
|
|
9
|
%
|
|
Current quarter vs prior year quarter
|
|
29
|
%
|
|
39
|
%
|
|
49
|
%
|
|
35
|
%
|
|
21
|
%
|
|
Percent of total
|
|
47
|
%
|
|
48
|
%
|
|
49
|
%
|
|
48
|
%
|
|
45
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
International net revenues
|
|
1,787
|
|
|
1,696
|
|
|
1,715
|
|
|
1,538
|
|
|
1,511
|
|
|
Current quarter vs prior quarter
|
|
5
|
%
|
|
(1
|
)%
|
|
12
|
%
|
|
2
|
%
|
|
8
|
%
|
|
Current quarter vs prior year quarter
|
|
18
|
%
|
|
21
|
%
|
|
25
|
%
|
|
29
|
%
|
|
28
|
%
|
|
Percent of total
|
|
53
|
%
|
|
52
|
%
|
|
51
|
%
|
|
52
|
%
|
|
55
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net revenues
|
|
$
|
3,398
|
|
|
$
|
3,277
|
|
|
$
|
3,380
|
|
|
$
|
2,966
|
|
|
$
|
2,760
|
|
|
Current quarter vs prior quarter
|
|
4
|
%
|
|
(3
|
)%
|
|
14
|
%
|
|
7
|
%
|
|
8
|
%
|
|
Current quarter vs prior year quarter
|
|
23
|
%
|
|
29
|
%
|
|
35
|
%
|
|
32
|
%
|
|
25
|
%
|
|
(1)
|
|
Revenues are attributed to U.S. and international geographies
primarily based upon the country in which the seller, payment
recipient, customer, website that displays advertising, or other
service provider, as the case may be, is located.
|
|
|
|
|
|
|
|
eBay Inc.
Unaudited Payments Supplemental Operating Data
|
|
|
|
Three Months Ended
|
|
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
June 30,
|
|
|
|
2012
|
|
2012
|
|
2011
|
|
2011
|
|
2011
|
|
|
|
(In millions, except percentages)
|
|
Active registered accounts (1)
|
|
113.2
|
|
|
109.8
|
|
|
106.3
|
|
|
103.0
|
|
|
100.3
|
|
|
Current quarter vs prior quarter
|
|
3
|
%
|
|
3
|
%
|
|
3
|
%
|
|
3
|
%
|
|
3
|
%
|
|
Current quarter vs prior year quarter
|
|
13
|
%
|
|
12
|
%
|
|
13
|
%
|
|
14
|
%
|
|
15
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net number of payments (2)
|
|
564.8
|
|
|
555.7
|
|
|
548.1
|
|
|
459.2
|
|
|
432.0
|
|
|
Current quarter vs prior quarter
|
|
2
|
%
|
|
1
|
%
|
|
19
|
%
|
|
6
|
%
|
|
2
|
%
|
|
Current quarter vs prior year quarter
|
|
31
|
%
|
|
31
|
%
|
|
30
|
%
|
|
29
|
%
|
|
29
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net total payment volume (3)
|
|
$
|
34,451
|
|
|
$
|
33,857
|
|
|
$
|
33,372
|
|
|
$
|
29,282
|
|
|
$
|
28,742
|
|
|
Current quarter vs prior quarter
|
|
2
|
%
|
|
1
|
%
|
|
14
|
%
|
|
2
|
%
|
|
5
|
%
|
|
Current quarter vs prior year quarter
|
|
20
|
%
|
|
24
|
%
|
|
24
|
%
|
|
31
|
%
|
|
34
|
%
|
|
Merchant Services net total payment volume as % of net total
payment volume
|
|
67
|
%
|
|
66
|
%
|
|
66
|
%
|
|
66
|
%
|
|
66
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction rates
|
|
|
|
|
|
|
|
|
|
|
|
Take rate
|
|
3.94
|
%
|
|
3.87
|
%
|
|
3.71
|
%
|
|
3.78
|
%
|
|
3.73
|
%
|
|
Transaction expense
|
|
1.07
|
%
|
|
1.07
|
%
|
|
1.04
|
%
|
|
1.14
|
%
|
|
1.11
|
%
|
|
Loss rate
|
|
0.26
|
%
|
|
0.26
|
%
|
|
0.27
|
%
|
|
0.31
|
%
|
|
0.25
|
%
|
|
Transaction margin (4)
|
|
66.3
|
%
|
|
65.6
|
%
|
|
64.8
|
%
|
|
61.5
|
%
|
|
63.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan portfolio rates
|
|
|
|
|
|
|
|
|
|
|
|
Risk adjusted margin (5)
|
|
15.5
|
%
|
|
16.8
|
%
|
|
16.9
|
%
|
|
18.0
|
%
|
|
16.5
|
%
|
|
Net charge-off rate (6)
|
|
4.6
|
%
|
|
4.5
|
%
|
|
4.4
|
%
|
|
4.3
|
%
|
|
4.4
|
%
|
|
90-day delinquency rate (7)
|
|
2.5
|
%
|
|
2.4
|
%
|
|
2.4
|
%
|
|
2.6
|
%
|
|
2.2
|
%
|
|
(1)
|
|
All registered accounts that successfully sent or received at least
one payment or payment reversal through the PayPal system or Bill Me
Later accounts that are currently able to transact and that received
a statement within the last 12 months.
|
|
(2)
|
|
Number of payments, net of payment reversals, successfully completed
through our Payments networks and Zong, excluding PayPal's payments
gateway business, and on Bill Me Later accounts during the quarter.
|
|
(3)
|
|
Total dollar volume of payments, net of payment reversals,
successfully completed through our Payments networks, Bill Me Later
accounts and Zong during the period, excluding PayPal's payment
gateway business.
|
|
(4)
|
|
Transaction Margin calculation has been adjusted to include total
revenues (including revenue from credit) less transaction expense
(including credit cost of funds) less transaction loss (including
credit loan losses), divided by global take rate (based on global
total revenues divided by total TPV).
|
|
(5)
|
|
The risk adjusted margin represents the annualized ratio of Bill Me
Later revenue, excluding contra-revenue incentives to customers or
merchants, less cost of funds, and less net credit and fraud losses
relative to average loans receivable for the quarter.
|
|
(6)
|
|
Net charge-off rate represents the annualized ratio of Bill Me Later
net credit losses relative to average loans receivable for the
quarter.
|
|
(7)
|
|
90-day delinquency rate is the ratio of Bill Me Later end of period
account balances that have missed three or more consecutive payments
relative to total ending loan receivables.
|
|
|
|
eBay Inc.
Unaudited eBay Marketplaces Supplemental Operating Data
|
|
|
|
Three Months Ended
|
|
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
June 30,
|
|
|
|
2012
|
|
2012
|
|
2011
|
|
2011
|
|
2011
|
|
|
|
(In millions, except percentages)
|
|
Active Users (1)
|
|
104.8
|
|
|
102.4
|
|
|
100.4
|
|
|
98.7
|
|
|
97.2
|
|
|
Current quarter vs prior quarter
|
|
2
|
%
|
|
2
|
%
|
|
2
|
%
|
|
2
|
%
|
|
1
|
%
|
|
Current quarter vs prior year quarter
|
|
8
|
%
|
|
7
|
%
|
|
6
|
%
|
|
6
|
%
|
|
6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Merchandise Volume (excluding vehicles) (2)
|
|
$
|
16,171
|
|
|
$
|
16,206
|
|
|
$
|
16,490
|
|
|
$
|
14,666
|
|
|
$
|
14,680
|
|
|
Current quarter vs prior quarter
|
|
0
|
%
|
|
(2
|
)%
|
|
12
|
%
|
|
0
|
%
|
|
1
|
%
|
|
Current quarter vs prior year quarter
|
|
10
|
%
|
|
12
|
%
|
|
10
|
%
|
|
16
|
%
|
|
17
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vehicles Gross Merchandise Volume (3)
|
|
$
|
2,021
|
|
|
$
|
1,871
|
|
|
$
|
1,864
|
|
|
$
|
2,149
|
|
|
$
|
2,238
|
|
|
Current quarter vs prior quarter
|
|
8
|
%
|
|
0
|
%
|
|
(13
|
)%
|
|
(4
|
)%
|
|
9
|
%
|
|
Current quarter vs prior year quarter
|
|
(10
|
)%
|
|
(9
|
)%
|
|
(3
|
)%
|
|
0
|
%
|
|
2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Price Trading (4) as % of total gross merchandise volume
|
|
65
|
%
|
|
64
|
%
|
|
64
|
%
|
|
63
|
%
|
|
62
|
%
|
|
eBay's classifieds websites and Shopping.com are not included in
these metrics.
|
|
(1)
|
|
All users, excluding users of Half.com, StubHub, and our Korean
subsidiaries (Gmarket and eBay Auction Co.), who bid on, bought,
listed or sold an item within the previous 12-month period. Users
may register more than once, and as a result, may have more than one
account.
|
|
(2)
|
|
Total value of all successfully closed items between users on eBay
Marketplaces trading platforms during the quarter, regardless of
whether the buyer and seller actually consummated the transaction,
excluding vehicles gross merchandise volume.
|
|
(3)
|
|
Total value of all successfully closed vehicle transactions between
users on eBay Marketplaces trading platforms during the quarter,
regardless of whether the buyer and seller actually consummated the
transaction.
|
|
(4)
|
|
Primarily, total gross merchandise volume related to eBay's "Buy It
Now" feature on eBay Marketplaces trading platforms relative to
total gross merchandise volume during the quarter.
|
|
|
|
|
|
eBay Inc.
Unaudited GSI Supplemental Operating Data
|
|
|
|
Three Months Ended
|
|
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
June 30,
|
|
|
|
2012
|
|
2012
|
|
2011
|
|
2011
|
|
2011 (1)
|
|
|
|
(In millions, except percentages)
|
|
GeC Merchandise Sales (2)
|
|
$
|
674
|
|
|
$
|
715
|
|
|
$
|
1,362
|
|
|
$
|
601
|
|
|
$
|
76
|
|
(1)
|
|
Reflects the period from June 17, 2011 (the date the acquisition
of GSI was completed) to June 30, 2011.
|
|
|
|
|
|
(2)
|
|
Represents the retail value of all sales transactions, inclusive of
freight charges and net of allowance for returns and discounts,
which flow through the GSI ecommerce services platform, whether we
record the full amount of such transaction as a product sale or a
percentage of such transaction as a service fee.
|
eBay Inc.
Business Outlook
(In Millions,
Except Per Share Amounts)
The guidance figures provided below and elsewhere in this press
release are forward-looking statements, reflect a number of estimates,
assumptions and other uncertainties, and are approximate in nature
because eBay's future performance is difficult to predict. Such guidance
is based on information available on the date of this press release, and
eBay assumes no obligation to update it.
eBay's future performance involves risks and uncertainties, and the
company's actual results could differ materially from the information
below and elsewhere in this press release. Some of the factors that
could affect the company's operating results are set forth under the
caption "Forward-Looking Statements" above in this press release. More
information about factors that could affect eBay's operating results is
included under the captions "Risk Factors" and "Management's Discussion
and Analysis of Financial Condition and Results of Operations" in its
most recent annual report on Form 10-K and subsequent quarterly reports
on Form 10-Q, copies of which may be obtained by visiting the company's
investor relations website at http://investors.ebayinc.com
or the SEC's website at www.sec.gov.
|
|
|
|
|
|
|
Three Months Ending
|
|
|
|
September 30, 2012
|
|
(In millions, except per share amounts)
|
|
GAAP
|
|
Non-GAAP (a)
|
|
Net Revenue
|
|
$3,300 - $3,400
|
|
$3,300 - $3,400
|
|
Diluted EPS
|
|
$0.42 - $0.44
|
|
$0.53 - $0.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ending
|
|
|
|
December 31, 2012
|
|
(In millions, except per share amounts)
|
|
GAAP
|
|
Non-GAAP (b)
|
|
Net Revenue
|
|
$13,800 - $14,100
|
|
$13,800 - $14,100
|
|
Diluted EPS
|
|
$1.91 - $1.96
|
|
$2.30 - $2.35
|
|
|
|
|
|
(a)
|
|
Estimated non-GAAP amounts above for the three months ending
September 30, 2012, reflect adjustments that exclude the estimated
amortization of acquired intangible assets of approximately $95-$105
million, estimated stock-based compensation expense and employer
payroll taxes on stock-based compensation expense of approximately
$115-$135 million, and the accretion of a note receivable of
approximately $5 million as well as the related tax impact.
|
|
|
|
|
|
(b)
|
|
Estimated non-GAAP amounts above for the 12 months ending December
31, 2012, reflect adjustments that exclude the estimated
amortization of acquired intangible assets of approximately
$400-$420 million, estimated stock-based compensation expense and
employer payroll taxes on stock-based compensation expense of
approximately $485-$515 million, the gain on a divestiture of
approximately $118 million, and the accretion of a note receivable
of approximately $20 - $25 million as well as the related tax impact.
|
|
|
|
|
eBay Inc.
Non-GAAP Measures of Financial Performance
To supplement the company's condensed consolidated financial statements
presented in accordance with generally accepted accounting principles
(GAAP), eBay uses non-GAAP measures of certain components of financial
performance. These non-GAAP measures include non-GAAP net income,
non-GAAP earnings per diluted share, non-GAAP operating margin, non-GAAP
effective tax rate, and free cash flow.
These non-GAAP measures are not in accordance with, or an alternative
to, measures prepared in accordance with GAAP and may be different from
non-GAAP measures used by other companies. In addition, these non-GAAP
measures are not based on any comprehensive set of accounting rules or
principles. Non-GAAP measures have limitations in that they do not
reflect all of the amounts associated with eBay's results of operations
as determined in accordance with GAAP. These measures should only be
used to evaluate eBay's results of operations in conjunction with the
corresponding GAAP measures.
Reconciliation to the nearest GAAP measure of all non-GAAP measures
included in this press release can be found in the tables included in
this press release.
These non-GAAP measures are provided to enhance investors' overall
understanding of the company's current financial performance and the
company's prospects for the future. Specifically, the company believes
the non-GAAP measures provide useful information to both management and
investors by excluding certain expenses, gains and losses or net
purchases of property and equipment, as the case may be, that may not be
indicative of its core operating results and business outlook. In
addition, because eBay has historically reported certain non-GAAP
results to investors, the company believes that the inclusion of
non-GAAP measures provides consistency in the company's financial
reporting.
For its internal budgeting process, and as discussed further below,
eBay's management uses financial measures that do not include
stock-based compensation expense, employer payroll taxes on stock-based
compensation, amortization or impairment of acquired intangible assets,
impairment of goodwill, significant gains or losses from the
disposal/acquisition of a business, restructuring-related charges and
the income taxes associated with the foregoing. In addition to the
corresponding GAAP measures, eBay's management also uses the foregoing
non-GAAP measures in reviewing the financial results of eBay.
eBay excludes the following items from non-GAAP net income, non-GAAP
earnings per diluted share, non-GAAP operating margin and non-GAAP
effective tax rate:
Stock-based compensation expense. This expense consists of
expenses for stock options, restricted stock and employee stock
purchases. eBay excludes stock-based compensation expenses from its
non-GAAP measures primarily because they are non-cash expenses that
management does not believe are reflective of ongoing operating results.
eBay also excludes its proportionate share of Skype's stock-based
compensation expense.
Employer payroll taxes on stock-based compensation. This amount
is dependent on eBay's stock price and the timing and size of exercises
by employees of their stock options and the vesting of their restricted
stock, over which management has limited to no control, and as such
management does not believe it correlates to eBay's operation of the
business.
Amortization or impairment of acquired intangible assets, impairment
of goodwill and significant gains or losses and transaction expenses
from the acquisition or disposal of a business. eBay incurs
amortization or impairment of acquired intangible assets and goodwill in
connection with acquisitions and may incur significant gains or losses
from the acquisition or disposal of a business and therefore excludes
these amounts from its non-GAAP measures. eBay also excludes its
proportionate share of Skype's amortization of acquired intangibles
expense. eBay also settled a legal exposure in conjunction with the
acquisition of a business and excludes this settlement payment. In
addition, eBay's results are also impacted by hedge transactions related
to unique movements of cash from significant business acquisitions or
dispositions. eBay excludes the impact of the accretion of a note
receivable associated with the disposal of certain businesses. eBay
excludes these items because management does not believe they correlate
to the ongoing operating results of eBay's business.
Restructuring. These charges consist of expenses for employee
severance and other exit and disposal costs. eBay excludes restructuring
charges primarily because management does not believe they are
reflective of ongoing operating results.
Income taxes associated with certain non-GAAP entries. This
amount is used to present stock-based compensation and the other amounts
described above on an after-tax basis consistent with the presentation
of non-GAAP net income.
In addition to the non-GAAP measures discussed above, eBay also uses
free cash flow. Free cash flow represents operating cash flows less net
purchases of property and equipment. eBay considers free cash flow to be
a liquidity measure that provides useful information to management and
investors about the amount of cash generated by the business after the
purchases of property, buildings, and equipment, which can then be used
to, among other things, invest in eBay's business, make strategic
acquisitions, and repurchase stock. A limitation of the utility of free
cash flow as a measure of financial performance is that it does not
represent the total increase or decrease in the company's cash balance
for the period.
|
|
|
eBay Inc.
Reconciliation of GAAP Operating Margin to Non-GAAP Operating
Margin
|
|
|
|
Three Months Ended
|
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
|
2012
|
|
2011
|
|
|
|
|
(In millions, except percentages)
|
|
|
GAAP operating income
|
|
$
|
695
|
|
$
|
519
|
|
|
Stock-based compensation expense
|
|
127
|
|
119
|
|
|
Employer payroll taxes on stock-based compensation
|
|
2
|
|
1
|
|
|
Acquisition related transaction expense
|
|
0
|
|
57
|
|
|
Amortization of acquired intangible assets within cost of net
revenues
|
|
19
|
|
13
|
|
|
Amortization of acquired intangible assets within operating expenses
|
|
84
|
|
53
|
|
|
Non-GAAP operating income
|
|
$
|
927
|
|
$
|
762
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating margin
|
|
27.3
|
%
|
27.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Net Income to Non-GAAP Net Income
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
|
2012
|
|
2011
|
|
|
|
|
(In millions, except per share amounts)
|
|
|
GAAP net income
|
|
$
|
692
|
|
$
|
283
|
|
|
Stock-based compensation expense
|
|
127
|
|
119
|
|
|
Employer payroll taxes on stock-based compensation
|
|
2
|
|
1
|
|
|
Acquisition related transaction expense
|
|
0
|
|
57
|
|
|
Amortization of acquired intangible assets within cost of net
revenues
|
|
19
|
|
13
|
|
|
Amortization of acquired intangible assets within operating expenses
|
|
84
|
|
53
|
|
|
Amortization of intangibles and stock-based compensation for Skype
|
|
0
|
|
10
|
|
|
Gain from the divestiture of a business
|
|
(118
|
)
|
0
|
|
|
Accretion of note receivable
|
|
(5
|
)
|
0
|
|
|
Gain from the acquisition of a business
|
|
0
|
|
(17
|
)
|
|
Loss on divested business
|
|
0
|
|
256
|
|
|
Income taxes associated with certain non-GAAP entries
|
|
(71
|
)
|
(144
|
)
|
|
Non-GAAP net income
|
|
$
|
730
|
|
$
|
631
|
|
|
|
|
|
|
|
|
|
Diluted net income per share:
|
|
|
|
|
|
|
GAAP
|
|
$
|
0.53
|
|
$
|
0.22
|
|
|
Non-GAAP
|
|
$
|
0.56
|
|
$
|
0.48
|
|
|
Shares used in GAAP and non-GAAP diluted net income per-share
calculation
|
|
1,309
|
|
1,315
|
|
|
|
|
|
Reconciliation of GAAP Effective Tax Rate to Non-GAAP Effective
Tax Rate
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
(In millions, except percentages)
|
|
|
GAAP provision for income taxes (a)
|
|
$
|
159
|
|
$
|
8
|
|
|
Income taxes associated with certain non-GAAP entries
|
|
71
|
|
144
|
|
|
Non-GAAP provision for income taxes (b)
|
|
$
|
230
|
|
$
|
152
|
|
|
|
|
|
|
|
|
|
GAAP income before income taxes (c)
|
|
$
|
851
|
|
$
|
291
|
|
|
Stock-based compensation expense
|
|
127
|
|
119
|
|
|
Employer payroll taxes on stock-based compensation
|
|
2
|
|
1
|
|
|
Acquisition related transaction expense
|
|
0
|
|
57
|
|
|
Amortization of acquired intangible assets within cost of net
revenues
|
|
19
|
|
13
|
|
|
Amortization of acquired intangible assets within operating expenses
|
|
84
|
|
53
|
|
|
Amortization of intangibles and stock-based compensation for Skype
|
|
0
|
|
10
|
|
|
Gain from the divestiture of a business
|
|
(118
|
)
|
0
|
|
|
Accretion of note receivable
|
|
(5
|
)
|
0
|
|
|
Gain from the acquisition of a business
|
|
0
|
|
(17
|
)
|
|
Loss on divested business
|
|
0
|
|
256
|
|
|
Non-GAAP income before income taxes (d)
|
|
$
|
960
|
|
$
|
783
|
|
|
|
|
|
|
|
|
|
GAAP effective tax rate (a/c)
|
|
19
|
%
|
3
|
%
|
|
|
|
|
|
|
|
|
Non-GAAP effective tax rate (b/d)
|
|
24
|
%
|
19
|
%
|
|
|
|
|
|
|
|
|
Reconciliation of Operating Cash Flow to Free Cash Flow
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
|
2012
|
|
2011
|
|
|
|
|
(In millions)
|
|
|
Net cash provided by operating activities
|
|
$
|
768
|
|
$
|
783
|
|
|
Less: Purchases of property and equipment, net
|
|
(357
|
)
|
(240
|
)
|
|
Free cash flow
|
|
$
|
411
|
|
$
|
543
|
|
eBay Inc.
Investor Relations Contact:
Cosmin Pitigoi
cpitigoi@ebay.com
or
Media
Relations Contact:
Amanda Miller
press@ebay.com
or
Investor
Information Request:
408-376-7493
or
Company News:
http://www.ebayinc.com/news
or
Investor
Relations website:
http://investors.ebayinc.com
Source: eBay Inc.
News Provided by Acquire Media