Stock Analysis on Net

Yahoo! Inc. (NASDAQ:YHOO)

This company has been moved to the archive! The financial data has not been updated since May 9, 2017.

Income Statement 

Yahoo! Inc., consolidated income statement

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Revenue 5,169,135 4,968,301 4,618,133 4,680,380 4,986,566
Traffic acquisition costs (1,650,786) (877,514) (217,531) (254,442) (518,906)
Other (1,068,108) (1,200,234) (1,080,783) (1,094,938) (1,101,660)
Cost of revenue (2,718,894) (2,077,748) (1,298,314) (1,349,380) (1,620,566)
Gross profit 2,450,241 2,890,553 3,319,819 3,331,000 3,366,000
Sales and marketing (881,521) (1,080,718) (1,234,268) (1,130,820) (1,101,572)
Product development (1,055,462) (1,177,923) (1,207,146) (1,008,487) (885,824)
General and administrative (650,708) (687,804) (574,743) (569,555) (540,247)
Amortization of intangibles (58,302) (79,042) (66,750) (44,841) (35,819)
Gain on sale of patents and land 121,559 11,100 97,894 79,950
Asset impairment charge (44,381)
Goodwill impairment charge (394,901) (4,460,837) (88,414) (63,555)
Intangibles impairment charge (87,335) (15,423)
Restructuring charges, net (88,629) (104,019) (103,450) (3,766) (236,170)
Income (loss) from operations (645,058) (4,748,494) 142,942 589,926 566,368
Interest and investment income 60,931 34,383 26,309 57,544 41,673
Interest expense (73,783) (71,865) (68,851) (14,319) (9,297)
Gain related to the sale of Alibaba Group Shares 4,603,322
Gain on sale of Alibaba Group ADSs 10,319,437
Gain (loss) on Hortonworks warrants (50,046) (19,201) 98,062
Foreign exchange gain (loss) 4,282 (22,226) (14,687) (6,197)
Other 4,700 3,127 9,169 6,329 12,141
Other income (expense), net (53,916) (75,782) 10,369,439 43,357 4,647,839
Income (loss) before income taxes and earnings in equity interests (698,974) (4,824,276) 10,512,381 633,283 5,214,207
(Provision) benefit for income taxes 126,228 89,598 (4,038,102) (153,392) (1,940,043)
Earnings in equity interests, net of tax 363,283 383,571 1,057,863 896,675 676,438
Net income (loss) (209,463) (4,351,107) 7,532,142 1,376,566 3,950,602
Net income attributable to noncontrolling interests (4,858) (7,975) (10,411) (10,285) (5,123)
Net income (loss) attributable to Yahoo! Inc. (214,321) (4,359,082) 7,521,731 1,366,281 3,945,479

Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).


Revenue
The revenue displayed a slight decline between 2012 and 2014, dropping from approximately $4.99 billion to $4.62 billion. This was followed by a recovery and growth through 2016, reaching approximately $5.17 billion, indicating some stabilization and modest growth in the later years.
Traffic Acquisition Costs
Traffic acquisition costs decreased sharply from 2012 to 2014, from around $519 million to $218 million, before increasing significantly in 2015 and 2016, peaking at approximately $1.65 billion. This suggests changes in acquisition strategies or cost structure during these years.
Other Cost Components
The category labeled "Other" showed relatively consistent expenses across the years, slightly declining in 2016. Cost of revenue followed an increasing trend from 2014 onwards, rising sharply in 2015 and 2016, contributing to reduced gross profit in those years.
Gross Profit
Gross profit remained stable from 2012 to 2014, around $3.3 billion, but experienced a considerable decline in 2015 and 2016, falling to approximately $2.45 billion by 2016. This decline reflects rising costs outpacing revenue growth.
Operating Expenses
Sales and marketing expenses peaked in 2014 and trended downward through 2016. Product development costs increased up to 2014 but declined thereafter. General and administrative expenses increased steadily until 2015 and decreased somewhat in 2016. Amortization of intangibles rose through 2015 before falling in 2016.
Impairment and Restructuring Charges
There were notable goodwill impairment charges in 2013, 2014, 2015, and 2016, with a very large charge in 2015. Asset impairments appear only in 2015. Restructuring charges fluctuated, with significant but varying charges each year, peaking early in 2012 and diminishing by 2016.
Operating Income (Loss)
The company reported positive operating income in 2012, 2013, and 2014, with a sharp decline into a significant operating loss in 2015 and a smaller loss in 2016. This corresponds with the impairment charges and increased costs noted in those years.
Investment and Financing Activities
Interest and investment income remained relatively steady, showing some growth over the period. Interest expense increased modestly. Gains from the sale of Alibaba Group shares and Alibaba Group ADSs were significant in 2012 and 2014, contributing to exceptionally high income before taxes in those years. Gains and losses related to Hortonworks warrants were minor compared to the Alibaba transactions. Foreign exchange losses appeared from 2013 to 2015 but reversed to a small gain in 2016.
Other Income and Expenses
Other income experienced extreme fluctuations, strongly influenced by gains from asset sales, including Alibaba-related gains in earlier years and volatility in 2015 and 2016 where net other income became negative.
Income Before Taxes and Taxes
Income before income taxes and equity earnings peaked notably in 2012 and 2014 due to non-operating gains. It turned negative in 2015 and 2016. The provision for income taxes varied widely, with large benefits reported in 2015 and 2016, offsetting some losses.
Earnings in Equity Interests
These earnings increased steadily from 2012 to 2014, then declined notably in 2015 and 2016, indicating reduced returns or valuations in affiliated entities.
Net Income (Loss)
Net income followed a similar pattern to operating income and income before taxes: strong positive results in 2012 through 2014, driven mainly by extraordinary gains, followed by substantial losses in 2015 and much smaller losses in 2016. The net income attributable to Yahoo! Inc. followed this same trend, highlighting the company’s decreasing profitability after 2014.