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 
Quarterly Data

Yahoo! Inc., consolidated income statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Mar 31, 2017 Dec 31, 2016 Sep 30, 2016 Jun 30, 2016 Mar 31, 2016 Dec 31, 2015 Sep 30, 2015 Jun 30, 2015 Mar 31, 2015 Dec 31, 2014 Sep 30, 2014 Jun 30, 2014 Mar 31, 2014 Dec 31, 2013 Sep 30, 2013 Jun 30, 2013 Mar 31, 2013 Dec 31, 2012 Sep 30, 2012 Jun 30, 2012 Mar 31, 2012
Revenue 1,327,270 1,469,140 1,305,206 1,307,637 1,087,152 1,273,393 1,225,673 1,243,265 1,225,970 1,253,072 1,148,140 1,084,191 1,132,730 1,265,795 1,138,973 1,135,244 1,140,368 1,345,807 1,201,732 1,217,794 1,221,233
Traffic acquisition costs (493,502) (509,000) (447,537) (466,486) (227,763) (270,916) (223,229) (200,230) (183,139) (73,616) (54,180) (43,826) (45,909) (65,594) (58,464) (64,316) (66,068) (124,961) (112,829) (137,025) (144,091)
Other (256,774) (261,617) (255,421) (268,483) (282,587) (316,193) (302,846) (295,932) (285,263) (261,971) (266,820) (271,148) (280,844) (273,906) (271,763) (271,262) (278,007) (287,146) (282,081) (278,453) (253,980)
Cost of revenue (750,276) (770,617) (702,958) (734,969) (510,350) (587,109) (526,075) (496,162) (468,402) (335,587) (321,000) (314,974) (326,753) (339,500) (330,227) (335,578) (344,075) (412,107) (394,910) (415,478) (398,071)
Gross profit 576,994 698,523 602,248 572,668 576,802 686,284 699,598 747,103 757,568 917,485 827,140 769,217 805,977 926,295 808,746 799,666 796,293 933,700 806,822 802,316 823,162
Sales and marketing (209,366) (206,810) (212,654) (226,024) (236,033) (256,728) (274,329) (274,304) (275,357) (301,987) (309,618) (292,817) (329,846) (311,501) (282,562) (279,738) (257,019) (274,123) (269,272) (272,910) (285,267)
Product development (252,220) (253,754) (243,644) (280,035) (278,029) (272,463) (272,285) (306,428) (326,747) (316,231) (305,624) (303,659) (281,632) (285,215) (267,444) (236,248) (219,580) (240,417) (217,301) (199,628) (228,478)
General and administrative (156,837) (160,189) (176,713) (158,355) (155,451) (181,733) (151,963) (180,595) (173,513) (162,997) (147,234) (128,019) (136,493) (149,791) (151,304) (135,039) (133,421) (144,610) (135,249) (136,117) (124,271)
Amortization of intangibles (11,506) (11,566) (11,594) (16,369) (18,773) (19,365) (19,622) (19,982) (20,073) (17,924) (15,322) (15,164) (18,340) (14,139) (15,253) (8,084) (7,365) (7,926) (8,084) (9,756) (10,053)
Gain on sale of patents 120,059 1,500 9,100 2,000 35,094 1,300 61,500 79,950
Asset impairment charge (2,682) (41,699)
Goodwill impairment charge (394,901) (4,460,837) (88,414) (63,555)
Intangible assets impairment charge (87,335) (15,423)
Restructuring (charges) reversals, net (5,812) (2,053) (9,962) (19,384) (57,230) (7,087) (26,012) (19,688) (51,232) (32,872) (8,470) (52,621) (9,487) (7,826) 576 (3,578) 7,062 (76,634) (24,727) (129,092) (5,717)
Income (loss) from operations (58,747) 64,151 (52,319) (489,676) (167,214) (4,530,034) (86,312) (44,794) (87,354) 32,154 42,172 38,437 30,179 174,218 92,759 136,979 185,970 189,990 152,189 54,813 169,376
Other income (expense), net 18,822 (15,440) (6,122) 15,062 (47,416) (9,023) (23,955) (11,741) (31,063) 87,550 10,308,931 (13,589) (13,453) (2,691) 5,370 23,606 17,072 17,730 4,607,656 20,175 2,278
Income (loss) before income taxes and earnings in equity interests (39,925) 48,711 (58,441) (474,614) (214,630) (4,539,057) (110,267) (56,535) (118,417) 119,704 10,351,103 24,848 16,726 171,527 98,129 160,585 203,042 207,720 4,759,845 74,988 171,654
(Provision) benefit for income taxes 26,177 1,492 105,513 (15,543) 34,766 13,985 93,208 (58,495) 40,900 (52,340) (3,973,402) (8,143) (4,217) (41,498) (31,891) (50,267) (29,736) (83,007) (1,774,094) (26,523) (56,419)
Earnings in equity interests, net of tax 113,688 113,704 116,228 51,777 81,574 92,845 95,195 95,841 99,690 101,917 398,692 255,852 301,402 221,641 232,756 224,690 217,588 148,939 175,265 179,991 172,243
Net income (loss) 99,940 163,907 163,300 (438,380) (98,290) (4,432,227) 78,136 (19,189) 22,173 169,281 6,776,393 272,557 313,911 351,670 298,994 335,008 390,894 273,652 3,161,016 228,456 287,478
Net income attributable to noncontrolling interests (506) (1,909) (474) (1,533) (942) (2,760) (1,875) (2,365) (975) (2,937) (2,291) (2,850) (2,333) (3,480) (2,338) (3,858) (609) (1,385) (778) (1,825) (1,135)
Net income (loss) attributable to Yahoo! Inc. 99,434 161,998 162,826 (439,913) (99,232) (4,434,987) 76,261 (21,554) 21,198 166,344 6,774,102 269,707 311,578 348,190 296,656 331,150 390,285 272,267 3,160,238 226,631 286,343

Based on: 10-Q (reporting date: 2017-03-31), 10-K (reporting date: 2016-12-31), 10-Q (reporting date: 2016-09-30), 10-Q (reporting date: 2016-06-30), 10-Q (reporting date: 2016-03-31), 10-K (reporting date: 2015-12-31), 10-Q (reporting date: 2015-09-30), 10-Q (reporting date: 2015-06-30), 10-Q (reporting date: 2015-03-31), 10-K (reporting date: 2014-12-31), 10-Q (reporting date: 2014-09-30), 10-Q (reporting date: 2014-06-30), 10-Q (reporting date: 2014-03-31), 10-K (reporting date: 2013-12-31), 10-Q (reporting date: 2013-09-30), 10-Q (reporting date: 2013-06-30), 10-Q (reporting date: 2013-03-31), 10-K (reporting date: 2012-12-31), 10-Q (reporting date: 2012-09-30), 10-Q (reporting date: 2012-06-30), 10-Q (reporting date: 2012-03-31).


Revenue Trends
Revenue displayed a generally fluctuating pattern over the observed period, beginning at approximately $1.22 billion in Q1 2012, dipping to a low near $1.08 billion in mid-2014, and then recovering to reach a peak of about $1.47 billion in Q4 2016. This suggests periods of volatility with a notable rebound toward the end of the period.
Traffic Acquisition Costs
Traffic acquisition costs varied significantly, starting around -$144 million in early 2012, decreasing substantially to around -$46 million in early 2014, then rising dramatically from late 2014 onwards, peaking at over -$509 million in Q4 2016. This indicates increased spending on acquiring traffic in more recent periods, which may reflect changes in marketing or operational strategies.
Other Costs
Other costs remained relatively stable from 2012 through 2016, generally fluctuating between approximately -$256 million and -$287 million per quarter, showing slight increases and decreases but no clear long-term trend.
Cost of Revenue
Cost of revenue experienced moderate fluctuations, generally decreasing from around -$398 million in early 2012 to approximately -$326 million in early 2014, then rising sharply to around -$770 million in late 2016, pointing to increasing expenses associated directly with generating revenue in the latter periods.
Gross Profit
Gross profit closely mirrored revenue trends, starting strong near $823 million in Q1 2012, declining to about $576 million by early 2016, and showing variability thereafter, ending around $577 million in Q1 2017. The decline in gross profit over the years suggests margin compression despite revenue growth later on.
Operating Expenses (Sales and Marketing, Product Development, General and Administrative)
Sales and marketing expenses showed a decreasing trend from about -$285 million in early 2012 to approximately -$209 million in early 2017, reflecting cost containment or efficiency improvements.
Product development costs fluctuated notably, with an overall slight increase early on, peaking near -$316 million in late 2014, followed by a decline toward around -$252 million by early 2017, indicating shifts in investment levels in product innovation.
General and administrative expenses stayed relatively consistent, ranging roughly between -$124 million and -$180 million, with no major trend, suggesting stable overhead costs.
Amortization of Intangibles
Amortization expenses gradually increased from roughly -$8 million in early periods to nearly -$20 million in late 2014 before stabilizing around -$11 million toward early 2017, indicating ongoing recognition of intangible asset costs.
Gains and Asset Impairments
There were notable gains on sales of patents, especially visible in late 2014 and occasionally in other quarters, indicating one-time gains that positively influenced income.
Significant impairment charges were recorded, particularly goodwill impairment in mid to late 2015, with a very large charge in Q4 2015 (-$4.46 billion), indicating substantial write-downs of asset values, which negatively impacted earnings at those times.
Additional impairment charges on intangible assets and asset impairment also appeared sporadically, further affecting profitability in certain quarters.
Restructuring Charges
Restructuring charges showed variability, with substantial charges in some periods (e.g., -$129 million in Q2 2012), as well as reversals, reflecting ongoing organizational changes and associated costs.
Income from Operations and Net Income
Income from operations exhibited fluctuations, with strong positive results early on, significant operating losses in late 2015 due to impairment charges, and a partial recovery thereafter, though loss periods were substantial.
Net income demonstrated extreme volatility, with very high positive spikes in Q3 2012 and Q3 2014, likely influenced by one-time gains on patent sales and lower impairment impacts. Conversely, large net losses occurred, notably a -$4.44 billion loss in Q4 2015, aligned with hefty goodwill impairment charges.
Tax Provision and Equity Interests
The provision for income taxes varied widely, including significant tax benefits during quarters with large losses, indicating complex tax impacts.
Earnings in equity interests often provided a stable positive contribution to income, particularly strong in 2014 and early 2015, thus partially offsetting operating fluctuations.
Summary of Financial Position Dynamics
The data collectively indicate a company experiencing significant financial volatility marked by fluctuating revenues and costs, strategic spending shifts in traffic acquisition and product development, and large impairment charges severely impacting profitability in some periods. Despite these challenges, occasional one-time gains and equity earnings contributed positively, allowing for some recovery in net income following major loss events.