Exhibit 99.1
eBAY INC.
ANNOUNCES THIRD QUARTER 2006 FINANCIAL RESULTS
Company Reports Record Q3 Net Revenues
of $1.449 Billion
Delivers Q3 GAAP Diluted EPS of
$0.20 and Non-GAAP Diluted EPS of $0.26
Company Repurchases $667 Million
of Common Stock
San Jose, CA, October 18, 2006 eBay Inc.
(Nasdaq: EBAY; www.ebay.com) reported financial results for its
third quarter ended September 30, 2006.
eBay reported record consolidated
Q3-06 net
revenues of $1.449 billion, representing a growth rate of
31% year over year. GAAP operating income was $339 million,
a decrease of 5% year over year, and represented 23% of net
revenues. Excluding stock-based compensation of
$74 million, operating income would have increased 16% year
over year to $413 million, or 28% of net revenues. Non-GAAP
operating income in
Q3-06
was
$464 million, representing a 32% operating margin and an
18%
year-over-year
increase.
GAAP net income in
Q3-06
was
$281 million, or $0.20 earnings per diluted share, an
increase of 10% year over year. Excluding stock-based
compensation of $51 million (net of tax effects), net
income increased 30% year over year to $332 million, or
$0.23 earnings per diluted share. Non-GAAP net income in
Q3-06
was
$367 million, or $0.26 earnings per diluted share, a 31%
year-over-year
increase.
The company repurchased approximately 24 million shares of
its common stock at a total cost of $667 million during the
quarter, completing one-third of its previously announced stock
repurchase program.
Q3 was a very good quarter for the company and a
continuation of the strong earnings growth we delivered
throughout the first half of the year, said Meg Whitman,
President and CEO of eBay Inc. As our results demonstrate,
we are executing on our strategy to grow our Marketplaces,
PayPal and Skype businesses individually and collectively to
deliver greater value to our community of users and to our
shareholders.
Q3
Business Unit Discussion
Marketplaces
Our Marketplaces businesses had a good quarter, in line with our
expectations, characterized by solid growth in key geographic
markets and a strong quarter from Shopping.com.
Marketplaces net revenues totaled a record $1.049 billion
in
Q3-06,
a
growth rate of 22% over the $858 million reported in
Q3-05.
The
eBay platform confirmed registered user base at the end of
Q3-06
totaled 212 million, representing a 26% increase over the
168 million users reported at the end of
Q3-05.
eBays users generated a total of 584 million new
listings in
Q3-06
(which
included 95 million new Store Inventory Listings), 27%
higher than the 459 million new listings reported in
Q3-05
(which
included 52 million new Store Inventory Listings). These
listings helped drive eBay Gross Merchandise Volume (GMV), the
total value of all successfully closed items on the eBay trading
platforms, to $12.6 billion in
Q3-06,
representing a 17%
year-over-year
increase from the $10.8 billion reported in
Q3-05.
Payments
PayPal had another excellent quarter, highlighted by increasing
penetration on-eBay and excellent growth in our Merchant
Services business.
PayPal net revenues totaled $350 million in
Q3-06,
a
growth rate of 41% over the $247 million reported in
Q3-05.
PayPal had nearly 123 million total accounts at the end of
Q3-06,
a 41%
increase from the 87 million reported in
Q3-05.
Those
accounts helped drive record Total Payment Volume (TPV) of
$9.1 billion in
Q3-06,
a 37%
increase from the $6.7 billion reported in
Q3-05.
PayPal Merchant Services posted a record $3.3 billion in
global TPV in Q3-06, representing a 59% increase from the
$2.1 billion reported in
Q3-05.
Communications
Our Skype business continued to grow at an impressive pace,
driven by rapid user growth and continued innovation of
Skypes hardware and software ecosystem.
Skype net revenues totaled $50 million in
Q3-06,
representing a 13% increase from the $44 million reported
in
Q2-06.
Skype had 136 million registered users at the end of
Q3-06,
representing a 20% increase from the 113 million users at
the end of Q2-06.
Other
selected financial results
Operating Margin GAAP operating margin decreased to
23% in
Q3-06,
down
from 32% in
Q3-05.
Excluding stock-based compensation of $74 million, GAAP
operating margin would have been 28%, down from 32% in
Q3-05.
Non-GAAP operating margin decreased to 32% in
Q3-06,
down
from 36% in
Q3-05.
The
year-over-year
decrease in non-GAAP operating margin was driven primarily by
the inclusion of the Skype business, investment in site
operations capacity and higher costs for our consumer protection
programs.
Tax Rate The GAAP effective tax rate for
Q3-06
was
26%, a decrease from 34% for
Q3-05
and
consistent with Q2-06. The non-GAAP effective tax rate in
Q3-06
was
27%, a decrease from 34% for
Q3-05
and
from 28% for
Q2-06.
Tax
rates in the prior year period were higher due to a one-time
charge for the final application of tax regulations related to
intercompany cost sharing arrangements. Excluding the one-time
charge, the difference between the effective tax rates for
Q3-06
as
compared to
Q3-05
and
Q2-06 result primarily from changes in the estimated geographic
mix of the companys taxable income.
Cash Flows GAAP operating cash flows increased 6%
year over year to $522 million in Q3-06. Free cash flows,
representing operating cash flows less net purchases of property
and equipment of $137 million, decreased 14% year over year
to $385 million. The decrease in free cash flow is due in
part to increases in purchases of property and equipment,
primarily related to data center and software investments to
support capacity expansion in our business, and capitalized
product development costs related to our websites.
Cash, Cash Equivalents, and Investments The
companys cash, cash equivalents, and investments totaled
approximately $3.8 billion at the end of Q3-06.
Were pleased with the solid revenue growth, strong
earnings and cash flow we delivered in Q3, said Bob Swan,
Chief Financial Officer. Our long-term confidence in the
business is underscored by the significant share repurchase we
executed in the quarter.
Business
Outlook
The following guidance includes the estimated impact of
expensing stock options from the adoption of FAS 123(R),
which has been reflected in eBays operating results
beginning in Q1-06.
Fourth Quarter 2006 eBay expects consolidated net
revenues for Q4 2006 to be in the range of $1.615 billion
to $1.675 billion. GAAP earnings per diluted share for Q4
2006 are expected to be in the range of $0.21 to $0.22. GAAP
earnings per diluted share for Q4 2006 includes the estimated
impact of stock-based compensation from the adoption of
FAS 123(R) of approximately $0.03-$0.04. Non-GAAP earnings
per diluted share for Q4 2006 are expected to be in the range of
$0.27 to $0.28. This guidance assumes a US dollar to Euro
exchange rate of $1.25.
Full Year 2006 eBay expects consolidated net
revenues 2006 to be in the range of $5.865 billion to
$5.925 billion. GAAP earnings per diluted share for 2006
are expected to be in the range of $0.75 to $0.76. GAAP earnings
per diluted share for 2006 includes the estimated impact of
stock-based compensation from the adoption of FAS 123(R) of
approximately $0.15 to $0.16 per diluted share. Non-GAAP
earnings per diluted share for 2006 are expected to
2
be in the range of $1.01 to $1.02. This guidance assumes a Q4
2006 US dollar to Euro exchange rate of $1.25, and actual rates
through the first three quarters of 2006.
Full Year 2007 eBay expects organic consolidated net
revenue growth for 2007 in the range of 17% to 21% over 2006
revenues. GAAP and non-GAAP operating margins are expected to
improve by at least 0.5 percentage points over 2006 GAAP
and non-GAAP operating margins. GAAP and non-GAAP diluted
earnings per share are expected to grow by at least 20% over
2006 GAAP and non-GAAP earnings per share. This guidance assumes
a US dollar to Euro exchange rate of $1.25 and does not reflect
the potential impact of the adoption of FASB Interpretation
No. 48 Accounting for Uncertainty in Income Taxes
(FIN 48). We are currently evaluating the impact of
adopting FIN 48 (which will be effective January 1,
2007) on our consolidated financial position and results of
operations.
Quarterly
Conference Call
eBay will host a conference call to discuss third quarter
results at 2 p.m. Pacific Time today. A live webcast of the
conference call can be accessed through the companys
Investor Relations website at http://investor.ebay.com. In
addition, an archive of the webcast will be accessible through
the same link.
About
eBay Inc.
Founded in 1995, eBay pioneers communities built on commerce,
sustained by trust, and inspired by opportunity. eBay enables
ecommerce on a local, national and international basis with an
array of websites including the eBay Marketplaces,
PayPal, Skype, Kijiji, Rent.com and Shopping.com
that bring together millions of buyers and sellers every day.
Non-GAAP Measures
This press release includes the following financial measures
defined as non-GAAP financial measures by the
Securities and Exchange Commission: non-GAAP net income,
non-GAAP earnings per diluted share, non-GAAP operating income,
non-GAAP operating margin, non-GAAP effective tax rate, and free
cash flows as well as GAAP amounts excluding the impact of
stock-based compensation and the corresponding percentages of
net revenues. These measures may be different from non-GAAP
financial measures used by other companies. The presentation of
this financial information 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. See Unaudited Condensed
Consolidated Statements of Income and Unaudited
Reconciliations of GAAP to Non-GAAP Condensed Consolidated
Statements of Income included in this press release for
further information regarding these non-GAAP financial measures,
including a reconciliation of these measures to the nearest GAAP
measures.
Forward-Looking
Statements
This press release contains forward-looking statements relating
to the future performance of eBay and its consolidated
subsidiaries. These statements involve risks and uncertainties,
and the companys actual results could differ materially
from those discussed. Factors that could cause or contribute to
such differences include, but are not limited to: the
companys need to increasingly achieve growth from its
existing users as well as from new users in its more established
markets; the companys 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 need to integrate, manage,
and profitably expand its recently-acquired businesses; the need
to manage an increasingly large enterprise with a broad range of
businesses of varying degrees of maturity and in many different
geographies; the regulatory, patent, and competitive risks
specific to Skype; the competitive, regulatory, credit card
association, and other risks specific to PayPal, especially as
it continues to expand geographically; the companys need
to manage other regulatory, tax, and litigation risks as its
product offerings expand and its services are offered in more
jurisdictions; the companys ability to upgrade and develop
its systems, infrastructure and customer service capabilities to
accommodate growth at a reasonable cost; the companys
ability to maintain site stability and performance on all of its
sites while adding new products and features in a timely
fashion; fluctuations in foreign exchange rates; the
companys ability to profitably expand its model to new
types of merchandise and sellers; assumptions and methods used
to value and expense stock options provided to employees; and,
the companys ability to profitably integrate and manage
recent
3
and future acquisitions and other transactions. The forward
looking statements in this release do not include the potential
impact of any acquisitions that may be announced
and/or
completed after the date hereof.
More information about factors that could affect the
companys operating results is included under the captions
Risk Factors and Managements Discussion
and Analysis of Financial Condition and Results of
Operations in the companys annual report on
Form 10-K
and quarterly reports on
Form 10-Q,
copies of which may be obtained by visiting the companys
investor relations website at investor.ebay.com or the
SECs 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.
|
|
|
|
|
|
|
Investor Relations Contact:
|
|
Tracey Ford
|
|
408-376-7205
|
|
Media Relations Contact:
|
|
Hani Durzy
|
|
408-376-7458
|
|
Investor Information Request:
|
|
408-376-7493
|
|
|
|
Company News:
|
|
http://www.businesswire.com
|
|
|
|
Investor Relations Website:
|
|
http://investor.ebay.com
|
|
|
4
eBay
Inc.
Unaudited Condensed Consolidated Balance Sheet
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
September 30,
|
|
|
|
|
2005
|
|
|
2006
|
|
|
|
|
ASSETS
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,313,580
|
|
|
$
|
2,482,257
|
|
|
Short-term investments
|
|
|
774,650
|
|
|
|
741,655
|
|
|
Accounts receivable, net
|
|
|
322,788
|
|
|
|
366,631
|
|
|
Funds receivable from customers
|
|
|
255,282
|
|
|
|
307,154
|
|
|
Restricted cash and investments
|
|
|
29,702
|
|
|
|
33,078
|
|
|
Other current assets
|
|
|
487,235
|
|
|
|
843,908
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
3,183,237
|
|
|
|
4,774,683
|
|
|
Long-term investments
|
|
|
825,667
|
|
|
|
538,875
|
|
|
Property and equipment, net
|
|
|
801,602
|
|
|
|
999,214
|
|
|
Goodwill
|
|
|
6,120,079
|
|
|
|
6,407,973
|
|
|
Intangible assets, net
|
|
|
823,280
|
|
|
|
719,302
|
|
|
Other assets
|
|
|
35,121
|
|
|
|
23,071
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
11,788,986
|
|
|
$
|
13,463,118
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS EQUITY
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
55,692
|
|
|
$
|
122,287
|
|
|
Funds payable and amounts due to
customers
|
|
|
586,651
|
|
|
|
973,541
|
|
|
Accrued expenses and other current
liabilities
|
|
|
578,557
|
|
|
|
620,078
|
|
|
Deferred revenue and customer
advances
|
|
|
81,940
|
|
|
|
117,791
|
|
|
Income taxes payable
|
|
|
182,095
|
|
|
|
386,988
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
1,484,935
|
|
|
|
2,220,685
|
|
|
Deferred tax liabilities, net
|
|
|
215,682
|
|
|
|
102,122
|
|
|
Other liabilities
|
|
|
40,388
|
|
|
|
37,444
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
1,741,005
|
|
|
|
2,360,251
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity
|
|
|
10,047,981
|
|
|
|
11,102,867
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
11,788,986
|
|
|
$
|
13,463,118
|
|
|
|
|
|
|
|
|
|
|
|
5
eBay Inc.
Unaudited Condensed Consolidated Statement of Income
(In Thousands, Except Per Share Amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
2005
|
|
|
2006
|
|
|
2005
|
|
|
2006
|
|
|
|
|
Net revenues (2)
|
|
$
|
1,105,515
|
|
|
$
|
1,448,637
|
|
|
$
|
3,223,542
|
|
|
$
|
4,249,840
|
|
|
Cost of net revenues (1)
|
|
|
200,375
|
|
|
|
315,717
|
|
|
|
578,584
|
|
|
|
886,764
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
905,140
|
|
|
|
1,132,920
|
|
|
|
2,644,958
|
|
|
|
3,363,076
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
293,746
|
|
|
|
394,820
|
|
|
|
852,239
|
|
|
|
1,193,382
|
|
|
Product development
|
|
|
78,881
|
|
|
|
120,405
|
|
|
|
224,309
|
|
|
|
363,447
|
|
|
General and administrative
|
|
|
146,578
|
|
|
|
227,188
|
|
|
|
419,598
|
|
|
|
667,785
|
|
|
Amortization of acquired
intangible assets
|
|
|
29,199
|
|
|
|
51,474
|
|
|
|
77,516
|
|
|
|
165,391
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
548,404
|
|
|
|
793,887
|
|
|
|
1,573,662
|
|
|
|
2,390,005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations (3)
|
|
|
356,736
|
|
|
|
339,033
|
|
|
|
1,071,296
|
|
|
|
973,071
|
|
|
Interest and other income, net
|
|
|
30,657
|
|
|
|
41,231
|
|
|
|
85,585
|
|
|
|
92,621
|
|
|
Interest expense
|
|
|
(431
|
)
|
|
|
(553
|
)
|
|
|
(2,556
|
)
|
|
|
(2,229
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes and
minority interests
|
|
|
386,962
|
|
|
|
379,711
|
|
|
|
1,154,325
|
|
|
|
1,063,463
|
|
|
Provision for income taxes
|
|
|
(131,989
|
)
|
|
|
(98,814
|
)
|
|
|
(351,455
|
)
|
|
|
(284,288
|
)
|
|
Minority interests
|
|
|
(2
|
)
|
|
|
(1
|
)
|
|
|
(48
|
)
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
254,971
|
|
|
$
|
280,896
|
|
|
$
|
802,822
|
|
|
$
|
779,172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.19
|
|
|
$
|
0.20
|
|
|
$
|
0.59
|
|
|
$
|
0.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.18
|
|
|
$
|
0.20
|
|
|
$
|
0.58
|
|
|
$
|
0.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
1,357,239
|
|
|
|
1,406,382
|
|
|
|
1,350,836
|
|
|
|
1,405,837
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
1,387,038
|
|
|
|
1,426,112
|
|
|
|
1,383,024
|
|
|
|
1,433,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes stock-based
compensation as follows (2006 increases
are due primarily to the adoption of FAS 123(R)):
|
|
Cost of net revenues
|
|
$
|
201
|
|
|
$
|
8,001
|
|
|
$
|
279
|
|
|
$
|
25,108
|
|
|
Sales and marketing
|
|
|
396
|
|
|
|
23,149
|
|
|
|
396
|
|
|
|
74,933
|
|
|
Product development
|
|
|
1,224
|
|
|
|
19,010
|
|
|
|
825
|
|
|
|
62,702
|
|
|
General and administrative
|
|
|
3,504
|
|
|
|
23,359
|
|
|
|
7,471
|
|
|
|
80,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation
|
|
$
|
5,325
|
|
|
$
|
73,519
|
|
|
$
|
8,971
|
|
|
$
|
242,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
Net revenues in the three-month
period ended Q3-06 were positively impacted by foreign currency
translation of $28.6 million compared to the same period of
the prior year. Net revenues in the nine-month period ended
Q3-06 were negatively impacted by foreign currency translation
of $22.2 million, compared to the same period of the prior
year. On a sequential basis, Q3-06 net revenues were positively
impacted by foreign currency translation of $8.7 million.
|
|
|
|
(3)
|
Operating income in the three-month
period ended Q3-06 was positively impacted by foreign currency
translation of $12.0 million, compared to the same period
of the prior year. Operating income in the nine-month period
ended Q3-06 was negatively impacted by foreign currency
translation of $16.2 million, compared to the same period
of the prior year. On a sequential basis, Q3-06 operating income
was positively impacted by foreign currency translation of
$4.1 million.
|
6
eBay
Inc.
Unaudited Condensed Consolidated Statement of Cash Flows
(In
Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
2005
|
|
|
2006
|
|
|
2005
|
|
|
2006
|
|
|
|
|
Cash flows from operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
254,971
|
|
|
$
|
280,896
|
|
|
$
|
802,822
|
|
|
$
|
779,172
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for doubtful accounts and
authorized credits
|
|
|
20,932
|
|
|
|
22,319
|
|
|
|
65,653
|
|
|
|
74,193
|
|
|
Provision for transaction losses
|
|
|
15,821
|
|
|
|
31,790
|
|
|
|
46,956
|
|
|
|
81,696
|
|
|
Depreciation and amortization
|
|
|
91,902
|
|
|
|
135,224
|
|
|
|
256,867
|
|
|
|
400,936
|
|
|
Stock-based compensation related to
stock options and employee stock purchases
|
|
|
5,325
|
|
|
|
73,519
|
|
|
|
8,971
|
|
|
|
242,745
|
|
|
Tax benefit on the exercise of
employee stock options
|
|
|
61,565
|
|
|
|
18,266
|
|
|
|
172,164
|
|
|
|
108,790
|
|
|
Excess tax benefits from
stock-based compensation
|
|
|
|
|
|
|
(16,290
|
)
|
|
|
|
|
|
|
(77,263
|
)
|
|
Minority interests
|
|
|
(28
|
)
|
|
|
1
|
|
|
|
|
|
|
|
3
|
|
|
Changes in assets and liabilities,
net of acquisition effects:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(11,853
|
)
|
|
|
(79,433
|
)
|
|
|
(83,235
|
)
|
|
|
(117,031
|
)
|
|
Funds receivable from customers
|
|
|
(10,538
|
)
|
|
|
(88,182
|
)
|
|
|
(84,692
|
)
|
|
|
(54,372
|
)
|
|
Other current assets
|
|
|
(11,111
|
)
|
|
|
(205,787
|
)
|
|
|
(23,667
|
)
|
|
|
(339,278
|
)
|
|
Other non-current assets
|
|
|
2,186
|
|
|
|
2,092
|
|
|
|
(6,564
|
)
|
|
|
10,869
|
|
|
Accounts payable
|
|
|
(8,237
|
)
|
|
|
(11,391
|
)
|
|
|
(5,238
|
)
|
|
|
63,901
|
|
|
Funds payable and amounts due to
customers
|
|
|
11,052
|
|
|
|
307,451
|
|
|
|
192,877
|
|
|
|
387,466
|
|
|
Accrued expenses and other
liabilities
|
|
|
10,455
|
|
|
|
(24,509
|
)
|
|
|
(3,276
|
)
|
|
|
(50,233
|
)
|
|
Deferred revenue and customer
advances
|
|
|
2,201
|
|
|
|
12,000
|
|
|
|
(4,394
|
)
|
|
|
36,664
|
|
|
Income taxes payable
|
|
|
(5,336
|
)
|
|
|
182,304
|
|
|
|
18,586
|
|
|
|
205,029
|
|
|
Deferred tax liabilities, net
|
|
|
62,396
|
|
|
|
(118,157
|
)
|
|
|
129,824
|
|
|
|
(131,457
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating
activities
|
|
|
491,703
|
|
|
|
522,113
|
|
|
|
1,483,654
|
|
|
|
1,621,830
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and
equipment, net
|
|
|
(70,471
|
)
|
|
|
(136,867
|
)
|
|
|
(240,534
|
)
|
|
|
(418,875
|
)
|
|
Proceeds from sale of corporate
aircraft
|
|
|
28,290
|
|
|
|
|
|
|
|
28,290
|
|
|
|
|
|
|
Purchases of investments
|
|
|
(195,230
|
)
|
|
|
(56,189
|
)
|
|
|
(849,851
|
)
|
|
|
(547,413
|
)
|
|
Maturities and sales of investments
|
|
|
541,488
|
|
|
|
121,120
|
|
|
|
1,335,128
|
|
|
|
882,279
|
|
|
Acquisitions, net of cash acquired
|
|
|
(592,130
|
)
|
|
|
|
|
|
|
(1,118,744
|
)
|
|
|
(45,505
|
)
|
|
Other
|
|
|
(622
|
)
|
|
|
(7,551
|
)
|
|
|
(2,575
|
)
|
|
|
(8,796
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing
activities
|
|
|
(288,675
|
)
|
|
|
(79,487
|
)
|
|
|
(848,286
|
)
|
|
|
(138,310
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of common
stock, net
|
|
|
124,718
|
|
|
|
34,074
|
|
|
|
384,384
|
|
|
|
209,075
|
|
|
Repurchases of common stock
|
|
|
|
|
|
|
(666,541
|
)
|
|
|
|
|
|
|
(666,541
|
)
|
|
Excess tax benefits from
stock-based compensation
|
|
|
|
|
|
|
16,290
|
|
|
|
|
|
|
|
77,263
|
|
|
Payment of headquarters facility
lease obligation
|
|
|
|
|
|
|
|
|
|
|
(126,390
|
)
|
|
|
|
|
|
Principal payments on long-term
obligations
|
|
|
|
|
|
|
|
|
|
|
(1,849
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in)
financing activities
|
|
|
124,718
|
|
|
|
(616,177
|
)
|
|
|
256,145
|
|
|
|
(380,203
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on
cash and cash equivalents
|
|
|
(2,797
|
)
|
|
|
21,427
|
|
|
|
(40,960
|
)
|
|
|
65,360
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash
equivalents
|
|
|
324,949
|
|
|
|
(152,124
|
)
|
|
|
850,553
|
|
|
|
1,168,677
|
|
|
Cash and cash equivalents at
beginning of period
|
|
|
1,855,649
|
|
|
|
2,634,381
|
|
|
|
1,330,045
|
|
|
|
1,313,580
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of
period
|
|
$
|
2,180,598
|
|
|
$
|
2,482,257
|
|
|
$
|
2,180,598
|
|
|
$
|
2,482,257
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Non-GAAP Measure:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating
activities
|
|
$
|
491,703
|
|
|
$
|
522,113
|
|
|
$
|
1,483,654
|
|
|
$
|
1,621,830
|
|
|
Less: Purchases of property and
equipment, net
|
|
|
(42,181
|
)
|
|
|
(136,867
|
)
|
|
|
(212,244
|
)
|
|
|
(418,875
|
)
|
|
Less: Payment of headquarters
facility lease obligation
|
|
|
|
|
|
|
|
|
|
|
(126,390
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow
|
|
$
|
449,522
|
|
|
$
|
385,246
|
|
|
$
|
1,145,020
|
|
|
$
|
1,202,955
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
eBay
Inc.
Unaudited Condensed Consolidated Statements of Income
To supplement the companys consolidated financial
statements presented in accordance with generally accepted
accounting principles, or 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 income, non-GAAP operating
margin, non-GAAP effective tax rate, and free cash flows, as
well as GAAP amounts excluding stock-based compensation on
operating income, net income and earnings per share, and the
corresponding percentages of net revenues. eBay also makes
reference to measures of operating income, net income and
earnings per diluted share, which exclude stock-based
compensation in order to allow for a better comparison of
results in the current period to those in prior periods that did
not include FAS 123(R) stock-based compensation.
These non-GAAP measures are not in accordance with, or an
alternative for, 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 eBays results of operations as
determined in accordance with GAAP. These measures should only
be used to evaluate eBays 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 on pages 6, 7, 9, 10, and 16 of this
press release. For non-GAAP measures that exclude only
stock-based compensation, the reconciliation to GAAP is
presented in narrative form in this release when the non-GAAP
measure is referenced.
These non-GAAP measures are provided to enhance investors
overall understanding of the companys current financial
performance and the companys prospects for the future, and
to provide further information for comparative purposes due to
the adoption of the new accounting standard FAS 123(R).
Specifically, the company believes the non-GAAP measures provide
useful information to both management and investors by excluding
certain expenses, gains and losses, and net purchases of
property and equipment 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 the inclusion of non-GAAP
measures provides consistency in the companys financial
reporting.
For its internal budgeting process, and as discussed further
below, eBays management uses financial statements that do
not include stock-based compensation expense related to employee
stock options and employee stock purchases, employer payroll
taxes on employee non-qualified stock option gains, amortization
of acquired intangible assets, gain on sale of equity investment
and the income taxes associated with the foregoing. In addition
to the corresponding GAAP measures, eBays management also
uses the foregoing non-GAAP measures in reviewing the financial
results of eBay. Note that beginning with Q1-06, eBays
financial results include stock-based compensation from the
adoption of the new accounting standard, FAS 123(R).
eBays financial results for prior periods have not been
restated for FAS 123(R).
eBay excludes the following items from non-GAAP net income,
non-GAAP earnings per diluted share, non-GAAP operating income,
non-GAAP operating margin, non-GAAP effective tax rate, as well
as GAAP amounts excluding stock-based compensation on operating
income, net income and earnings per share, and the corresponding
percentages of net revenues.:
Stock-based compensation related to stock options and
employee stock purchases.
These expenses consist of expenses
for stock options and employee stock purchases under
FAS 123(R). eBay excludes stock-based compensation expenses
from its non-GAAP measures primarily because they are non-cash
expenses that eBay does not believe are reflective of ongoing
operating results and because excluding these amounts allow for
a comparison of the results in the current period to those in
the prior periods that did not include FAS 123(R)
stock-based compensation expense.
8
Employer payroll taxes on employee non-qualified stock option
gains.
This amount is dependent on eBays stock price
and the timing and size of exercise by employees of their stock
options, over which management has virtually no control, and as
such does not correlate to eBays operation of the business.
Amortization of acquired intangible assets.
eBay incurs
amortization of acquired intangible assets in connection with
acquisitions and investments. eBay excludes these items because
they arise from eBays prior acquisitions and have no
direct correlation to the current operating results of
eBays business.
Gain on sale of equity investment.
eBay does not actively
trade public equity securities nor does it rely on these
securities positions for funding of ongoing operations. eBay
excludes these gains because they are unrelated to eBays
ongoing business and operating results.
Income taxes associated with certain non-GAAP entries.
This amount is used to present each of the 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, buildings, 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 eBays business, make
strategic acquisitions, strengthen the balance sheet and
repurchase stock. A limitation of free cash flow is that it does
not represent the total increase or decrease in the
companys cash balance for the period.
9
eBay
Inc.
Unaudited Reconciliation of GAAP to Non-GAAP Condensed
Consolidated Statement of Income
(In Thousands, Except Per Share Amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
|
September 30, 2005
|
|
September 30, 2006
|
|
|
|
Reported
|
|
Non-GAAP Entries
|
|
|
|
Non-GAAP
|
|
Reported
|
|
Non-GAAP Entries
|
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
1,105,515
|
|
|
$
|
|
|
|
|
|
$
|
1,105,515
|
|
|
$
|
1,448,637
|
|
|
$
|
|
|
|
|
|
$
|
1,448,637
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of net revenues
|
|
|
200,375
|
|
|
|
(201)
|
|
|
(a)
|
|
|
200,174
|
|
|
|
315,717
|
|
|
|
(8,001)
|
|
|
(a)
|
|
|
307,716
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
905,140
|
|
|
|
201
|
|
|
|
|
|
905,341
|
|
|
|
1,132,920
|
|
|
|
8,001
|
|
|
|
|
|
1,140,921
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
293,746
|
|
|
|
(396)
|
|
|
(a)
|
|
|
293,350
|
|
|
|
394,820
|
|
|
|
(23,149)
|
|
|
(a)
|
|
|
371,671
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development
|
|
|
78,881
|
|
|
|
(1,224)
|
|
|
(a)
|
|
|
77,657
|
|
|
|
120,405
|
|
|
|
(19,010)
|
|
|
(a)
|
|
|
101,395
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
146,578
|
|
|
|
(3,504)
|
|
|
(a)
|
|
|
140,783
|
|
|
|
227,188
|
|
|
|
(23,359)
|
|
|
(a)
|
|
|
203,362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,291)
|
|
|
(b)
|
|
|
|
|
|
|
|
|
|
|
(467)
|
|
|
(b)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquired intangible
assets
|
|
|
29,199
|
|
|
|
(29,199)
|
|
|
(c)
|
|
|
|
|
|
|
51,474
|
|
|
|
(51,474)
|
|
|
(c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
548,404
|
|
|
|
(36,614)
|
|
|
|
|
|
511,790
|
|
|
|
793,887
|
|
|
|
(117,459)
|
|
|
|
|
|
676,428
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
356,736
|
|
|
|
36,815
|
|
|
|
|
|
393,551
|
|
|
|
339,033
|
|
|
|
125,460
|
|
|
|
|
|
464,493
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income, net
|
|
|
30,657
|
|
|
|
|
|
|
|
|
|
30,657
|
|
|
|
41,231
|
|
|
|
|
|
|
|
|
|
41,231
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(431)
|
|
|
|
|
|
|
|
|
|
(431)
|
|
|
|
(553)
|
|
|
|
|
|
|
|
|
|
(553)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes and
minority interests
|
|
|
386,962
|
|
|
|
36,815
|
|
|
|
|
|
423,777
|
|
|
|
379,711
|
|
|
|
125,460
|
|
|
|
|
|
505,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
(131,989)
|
|
|
|
(11,629)
|
|
|
(e)
|
|
|
(143,618)
|
|
|
|
(98,814)
|
|
|
|
(38,946)
|
|
|
(e)
|
|
|
(137,760)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interests
|
|
|
(2)
|
|
|
|
|
|
|
|
|
|
(2)
|
|
|
|
(1)
|
|
|
|
|
|
|
|
|
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
254,971
|
|
|
$
|
25,186
|
|
|
|
|
$
|
280,157
|
|
|
$
|
280,896
|
|
|
$
|
86,514
|
|
|
|
|
$
|
367,410
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.19
|
|
|
|
|
|
|
|
|
$
|
0.21
|
|
|
$
|
0.20
|
|
|
|
|
|
|
|
|
$
|
0.26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.18
|
|
|
|
|
|
|
|
|
$
|
0.20
|
|
|
$
|
0.20
|
|
|
|
|
|
|
|
|
$
|
0.26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
1,357,239
|
|
|
|
|
|
|
|
|
|
1,357,239
|
|
|
|
1,406,382
|
|
|
|
|
|
|
|
|
|
1,406,382
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
1,387,038
|
|
|
|
|
|
|
|
|
|
1,387,038
|
|
|
|
1,426,112
|
|
|
|
|
|
|
|
|
|
1,426,112
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin
|
|
|
32%
|
|
|
|
4%
|
|
|
|
|
|
36%
|
|
|
|
23%
|
|
|
|
9%
|
|
|
|
|
|
32%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate
|
|
|
34%
|
|
|
|
|
|
|
(e)
|
|
|
34%
|
|
|
|
26%
|
|
|
|
1%
|
|
|
(e)
|
|
|
27%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
|
|
(a)
|
|
Stock-based compensation
|
|
|
|
(b)
|
|
Employer payroll taxes on employee non-qualified stock option
gains
|
|
|
|
(c)
|
|
Amortization of acquired intangible assets
|
|
|
|
(d)
|
|
Not applicable
|
|
|
|
(e)
|
|
Income taxes associated with certain non-GAAP entries
|
10
eBay
Inc.
Unaudited Reconciliation of GAAP to Non-GAAP Condensed
Consolidated Statement of Income
(In
Thousands, Except Per Share Amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30, 2005
|
|
September 30, 2006
|
|
|
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
Reported
|
|
Entries
|
|
|
|
Non-GAAP
|
|
Reported
|
|
Entries
|
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
3,223,542
|
|
|
$
|
|
|
|
|
|
$
|
3,223,542
|
|
|
$
|
4,249,840
|
|
|
$
|
|
|
|
|
|
$
|
4,249,840
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of net revenues
|
|
|
578,584
|
|
|
|
(279)
|
|
|
(a)
|
|
|
578,305
|
|
|
|
886,764
|
|
|
|
(25,108)
|
|
|
(a)
|
|
|
861,656
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
2,644,958
|
|
|
|
279
|
|
|
|
|
|
2,645,237
|
|
|
|
3,363,076
|
|
|
|
25,108
|
|
|
|
|
|
3,388,184
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
852,239
|
|
|
|
(396)
|
|
|
(a)
|
|
|
851,843
|
|
|
|
1,193,382
|
|
|
|
(74,933)
|
|
|
(a)
|
|
|
1,118,449
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development
|
|
|
224,309
|
|
|
|
(825)
|
|
|
(a)
|
|
|
223,484
|
|
|
|
363,447
|
|
|
|
(62,702)
|
|
|
(a)
|
|
|
300,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
419,598
|
|
|
|
(7,471)
|
|
|
(a)
|
|
|
402,545
|
|
|
|
667,785
|
|
|
|
(80,002)
|
|
|
(a)
|
|
|
583,383
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9,582)
|
|
|
(b)
|
|
|
|
|
|
|
|
|
|
|
(4,400)
|
|
|
(b)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquired intangible
assets
|
|
|
77,516
|
|
|
|
(77,516)
|
|
|
(c)
|
|
|
|
|
|
|
165,391
|
|
|
|
(165,391)
|
|
|
(c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
1,573,662
|
|
|
|
(95,790)
|
|
|
|
|
|
1,477,872
|
|
|
|
2,390,005
|
|
|
|
(387,428)
|
|
|
|
|
|
2,002,577
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
1,071,296
|
|
|
|
96,069
|
|
|
|
|
|
1,167,365
|
|
|
|
973,071
|
|
|
|
412,536
|
|
|
|
|
|
1,385,607
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income, net
|
|
|
85,585
|
|
|
|
(2,260)
|
|
|
(d)
|
|
|
83,325
|
|
|
|
92,621
|
|
|
|
|
|
|
|
|
|
92,621
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(2,556)
|
|
|
|
|
|
|
|
|
|
(2,556)
|
|
|
|
(2,229)
|
|
|
|
|
|
|
|
|
|
(2,229)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes and
minority interests
|
|
|
1,154,325
|
|
|
|
93,809
|
|
|
|
|
|
1,248,134
|
|
|
|
1,063,463
|
|
|
|
412,536
|
|
|
|
|
|
1,475,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
(351,455)
|
|
|
|
(33,700)
|
|
|
(e)
|
|
|
(385,155)
|
|
|
|
(284,288)
|
|
|
|
(130,648)
|
|
|
(e)
|
|
|
(414,936)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interests
|
|
|
(48)
|
|
|
|
|
|
|
|
|
|
(48)
|
|
|
|
(3)
|
|
|
|
|
|
|
|
|
|
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
802,822
|
|
|
$
|
60,109
|
|
|
|
|
$
|
862,931
|
|
|
$
|
779,172
|
|
|
$
|
281,888
|
|
|
|
|
$
|
1,061,060
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.59
|
|
|
|
|
|
|
|
|
$
|
0.64
|
|
|
$
|
0.55
|
|
|
|
|
|
|
|
|
$
|
0.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.58
|
|
|
|
|
|
|
|
|
$
|
0.62
|
|
|
$
|
0.54
|
|
|
|
|
|
|
|
|
$
|
0.74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
1,350,836
|
|
|
|
|
|
|
|
|
|
1,350,836
|
|
|
|
1,405,837
|
|
|
|
|
|
|
|
|
|
1,405,837
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
1,383,024
|
|
|
|
|
|
|
|
|
|
1,383,024
|
|
|
|
1,433,247
|
|
|
|
|
|
|
|
|
|
1,433,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin
|
|
|
33%
|
|
|
|
3%
|
|
|
|
|
|
36%
|
|
|
|
23%
|
|
|
|
10%
|
|
|
|
|
|
33%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate
|
|
|
30%
|
|
|
|
1%
|
|
|
(e)
|
|
|
31%
|
|
|
|
27%
|
|
|
|
1%
|
|
|
(e)
|
|
|
28%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
|
|
(a)
|
|
Stock-based compensation
|
|
(b)
|
|
Employer payroll taxes on employee non-qualified stock option
gains
|
|
(c)
|
|
Amortization of acquired intangible assets
|
|
(d)
|
|
Gain on sale of equity investment
|
|
(e)
|
|
Income taxes associated with certain non-GAAP entries
|
11
eBay
Inc.
Unaudited
Summary of Consolidated Net Revenues
(In
Thousands, Except Percentages)
Net
Revenues by Type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
|
|
2005
|
|
2005
|
|
2006
|
|
2006
|
|
2006
|
|
|
|
|
|
|
|
Net Transaction
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketplaces
|
|
$
|
836,820
|
|
|
$
|
969,412
|
|
|
$
|
990,527
|
|
|
$
|
997,121
|
|
|
$
|
1,017,274
|
|
|
Current quarter vs prior
quarter
|
|
|
2
|
%
|
|
|
16
|
%
|
|
|
2
|
%
|
|
|
1
|
%
|
|
|
2
|
%
|
|
Current quarter vs prior year
quarter
|
|
|
37
|
%
|
|
|
37
|
%
|
|
|
28
|
%
|
|
|
22
|
%
|
|
|
22
|
%
|
|
Percent of Marketplaces revenue
from international
|
|
|
48
|
%
|
|
|
48
|
%
|
|
|
49
|
%
|
|
|
51
|
%
|
|
|
49
|
%
|
|
Payments
|
|
|
239,922
|
|
|
|
297,679
|
|
|
|
328,150
|
|
|
|
330,684
|
|
|
|
340,032
|
|
|
Current quarter vs prior
quarter
|
|
|
1
|
%
|
|
|
24
|
%
|
|
|
10
|
%
|
|
|
1
|
%
|
|
|
3
|
%
|
|
Current quarter vs prior year
quarter
|
|
|
44
|
%
|
|
|
49
|
%
|
|
|
44
|
%
|
|
|
39
|
%
|
|
|
42
|
%
|
|
Percent of Payments revenue from
international
|
|
|
37
|
%
|
|
|
37
|
%
|
|
|
36
|
%
|
|
|
38
|
%
|
|
|
38
|
%
|
|
Communications
|
|
|
|
|
|
|
24,809
|
|
|
|
35,160
|
|
|
|
44,158
|
|
|
|
50,021
|
|
|
Current quarter vs prior
quarter
|
|
|
|
|
|
|
|
|
|
|
42
|
%
|
|
|
26
|
%
|
|
|
13
|
%
|
|
Percent of Communications revenue
from international
|
|
|
|
|
|
|
87
|
%
|
|
|
87
|
%
|
|
|
86
|
%
|
|
|
84
|
%
|
|
|
|
|
|
|
|
|
|
Total net transaction revenues
|
|
|
1,076,742
|
|
|
|
1,291,900
|
|
|
|
1,353,837
|
|
|
|
1,371,963
|
|
|
|
1,407,327
|
|
|
Current quarter vs prior
quarter
|
|
|
2
|
%
|
|
|
20
|
%
|
|
|
5
|
%
|
|
|
1
|
%
|
|
|
3
|
%
|
|
Current quarter vs prior year
quarter
|
|
|
38
|
%
|
|
|
42
|
%
|
|
|
35
|
%
|
|
|
30
|
%
|
|
|
31
|
%
|
|
Advertising and other
non-transaction revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total advertising and other
non-transaction revenues
|
|
|
28,773
|
|
|
|
36,959
|
|
|
|
36,582
|
|
|
|
38,821
|
|
|
|
41,310
|
|
|
Current quarter vs prior
quarter
|
|
|
(1
|
%)
|
|
|
28
|
%
|
|
|
(1
|
%)
|
|
|
6
|
%
|
|
|
6
|
%
|
|
Current quarter vs prior year
quarter
|
|
|
8
|
%
|
|
|
30
|
%
|
|
|
28
|
%
|
|
|
34
|
%
|
|
|
44
|
%
|
|
|
|
|
|
|
|
|
|
Total net revenues
|
|
$
|
1,105,515
|
|
|
$
|
1,328,859
|
|
|
$
|
1,390,419
|
|
|
$
|
1,410,784
|
|
|
$
|
1,448,637
|
|
|
|
|
|
|
|
|
|
|
Current quarter vs prior
quarter
|
|
|
2
|
%
|
|
|
20
|
%
|
|
|
5
|
%
|
|
|
1
|
%
|
|
|
3
|
%
|
|
Current quarter vs prior year
quarter
|
|
|
37
|
%
|
|
|
42
|
%
|
|
|
35
|
%
|
|
|
30
|
%
|
|
|
31
|
%
|
12
eBay
Inc.
Unaudited
Summary of Consolidated Net Revenues
(In
Thousands, Except Percentages)
Net
Revenues by Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
March 31,
|
|
|
June 30,
|
|
|
September 30,
|
|
|
|
|
2005
|
|
|
2005
|
|
|
2006
|
|
|
2006
|
|
|
2006
|
|
|
|
|
|
|
|
|
|
Marketplaces
|
|
$
|
858,417
|
|
|
$
|
999,676
|
|
|
$
|
1,020,193
|
|
|
$
|
1,027,535
|
|
|
$
|
1,049,039
|
|
|
Current quarter vs prior
quarter
|
|
|
2
|
%
|
|
|
16
|
%
|
|
|
2
|
%
|
|
|
1
|
%
|
|
|
2
|
%
|
|
Current quarter vs prior year
quarter
|
|
|
35
|
%
|
|
|
37
|
%
|
|
|
28
|
%
|
|
|
22
|
%
|
|
|
22
|
%
|
|
Percent of Marketplaces revenue
from international
|
|
|
48
|
%
|
|
|
47
|
%
|
|
|
48
|
%
|
|
|
50
|
%
|
|
|
49
|
%
|
|
Payments
|
|
|
247,098
|
|
|
|
304,374
|
|
|
|
335,066
|
|
|
|
339,091
|
|
|
|
349,577
|
|
|
Current quarter vs prior
quarter
|
|
|
1
|
%
|
|
|
23
|
%
|
|
|
10
|
%
|
|
|
1
|
%
|
|
|
3
|
%
|
|
Current quarter vs prior year
quarter
|
|
|
44
|
%
|
|
|
48
|
%
|
|
|
44
|
%
|
|
|
39
|
%
|
|
|
41
|
%
|
|
Percent of Payments revenue from
international
|
|
|
36
|
%
|
|
|
36
|
%
|
|
|
35
|
%
|
|
|
38
|
%
|
|
|
38
|
%
|
|
Communications
|
|
|
|
|
|
|
24,809
|
|
|
|
35,160
|
|
|
|
44,158
|
|
|
|
50,021
|
|
|
Current quarter vs prior
quarter
|
|
|
|
|
|
|
|
|
|
|
42
|
%
|
|
|
26
|
%
|
|
|
13
|
%
|
|
Percent of Communications revenue
from international
|
|
|
|
|
|
|
87
|
%
|
|
|
87
|
%
|
|
|
86
|
%
|
|
|
84
|
%
|
|
|
|
|
|
|
|
|
|
Total net revenues
|
|
$
|
1,105,515
|
|
|
$
|
1,328,859
|
|
|
$
|
1,390,419
|
|
|
$
|
1,410,784
|
|
|
$
|
1,448,637
|
|
|
|
|
|
|
|
|
|
|
Current quarter vs prior
quarter
|
|
|
2
|
%
|
|
|
20
|
%
|
|
|
5
|
%
|
|
|
1
|
%
|
|
|
3
|
%
|
|
Current quarter vs prior year
quarter
|
|
|
37
|
%
|
|
|
42
|
%
|
|
|
35
|
%
|
|
|
30
|
%
|
|
|
31
|
%
|
Net
Revenues by Geography
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
March 31,
|
|
|
June 30,
|
|
|
September 30,
|
|
|
|
|
2005
|
|
|
2005
|
|
|
2006
|
|
|
2006
|
|
|
2006
|
|
|
|
|
|
|
|
|
|
US net revenues
|
|
$
|
608,428
|
|
|
$
|
724,748
|
|
|
$
|
748,136
|
|
|
$
|
724,699
|
|
|
$
|
763,864
|
|
|
Current quarter vs prior
quarter
|
|
|
5
|
%
|
|
|
19
|
%
|
|
|
3
|
%
|
|
|
(3
|
)%
|
|
|
5
|
%
|
|
Current quarter vs prior year
quarter
|
|
|
30
|
%
|
|
|
40
|
%
|
|
|
35
|
%
|
|
|
25
|
%
|
|
|
26
|
%
|
|
% of total
|
|
|
55
|
%
|
|
|
55
|
%
|
|
|
54
|
%
|
|
|
51
|
%
|
|
|
53
|
%
|
|
International net
revenues
|
|
|
497,087
|
|
|
|
604,111
|
|
|
|
642,283
|
|
|
|
686,085
|
|
|
|
684,773
|
|
|
Current quarter vs prior
quarter
|
|
|
(1
|
%)
|
|
|
22
|
%
|
|
|
6
|
%
|
|
|
7
|
%
|
|
|
(0
|
)%
|
|
Current quarter vs prior year
quarter
|
|
|
47
|
%
|
|
|
44
|
%
|
|
|
35
|
%
|
|
|
36
|
%
|
|
|
38
|
%
|
|
% of total
|
|
|
45
|
%
|
|
|
45
|
%
|
|
|
46
|
%
|
|
|
49
|
%
|
|
|
47
|
%
|
|
|
|
|
|
|
|
|
|
Total net revenues
|
|
$
|
1,105,515
|
|
|
$
|
1,328,859
|
|
|
$
|
1,390,419
|
|
|
$
|
1,410,784
|
|
|
$
|
1,448,637
|
|
|
|
|
|
|
|
|
|
|
Current quarter vs prior
quarter
|
|
|
2
|
%
|
|
|
20
|
%
|
|
|
5
|
%
|
|
|
1
|
%
|
|
|
3
|
%
|
|
Current quarter vs prior year
quarter
|
|
|
37
|
%
|
|
|
42
|
%
|
|
|
35
|
%
|
|
|
30
|
%
|
|
|
31
|
%
|
13
eBay
Inc.
Unaudited eBay Marketplaces Supplemental Operating Data
(In
Millions, Except Percentages)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
March 31,
|
|
|
June 30,
|
|
|
September 30,
|
|
|
|
|
2005
|
|
|
2005
|
|
|
2006
|
|
|
2006
|
|
|
2006
|
|
|
|
|
|
|
|
|
|
Confirmed Registered
Users (1)
|
|
|
168.1
|
|
|
|
180.6
|
|
|
|
192.9
|
|
|
|
202.7
|
|
|
|
211.9
|
|
|
Current quarter vs prior
quarter
|
|
|
7
|
%
|
|
|
7
|
%
|
|
|
7
|
%
|
|
|
5
|
%
|
|
|
5
|
%
|
|
Current quarter vs prior year
quarter
|
|
|
35
|
%
|
|
|
33
|
%
|
|
|
31
|
%
|
|
|
29
|
%
|
|
|
26
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Active Users (2)
|
|
|
68.0
|
|
|
|
71.8
|
|
|
|
75.4
|
|
|
|
77.7
|
|
|
|
79.8
|
|
|
Current quarter vs prior
quarter
|
|
|
5
|
%
|
|
|
6
|
%
|
|
|
5
|
%
|
|
|
3
|
%
|
|
|
3
|
%
|
|
Current quarter vs prior year
quarter
|
|
|
32
|
%
|
|
|
28
|
%
|
|
|
25
|
%
|
|
|
20
|
%
|
|
|
17
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Non-Stores Inventory
Listings (3)
|
|
|
407.0
|
|
|
|
480.6
|
|
|
|
490.8
|
|
|
|
490.5
|
|
|
|
488.3
|
|
|
Current quarter vs prior
quarter
|
|
|
1
|
%
|
|
|
18
|
%
|
|
|
2
|
%
|
|
|
(0
|
)%
|
|
|
(0
|
)%
|
|
Current quarter vs prior year
quarter
|
|
|
24
|
%
|
|
|
28
|
%
|
|
|
23
|
%
|
|
|
22
|
%
|
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Stores Inventory
Listings (3)
|
|
|
51.6
|
|
|
|
65.7
|
|
|
|
84.6
|
|
|
|
105.5
|
|
|
|
95.4
|
|
|
Current quarter vs prior
quarter
|
|
|
36
|
%
|
|
|
27
|
%
|
|
|
29
|
%
|
|
|
25
|
%
|
|
|
(10
|
)%
|
|
Current quarter vs prior year
quarter
|
|
|
154
|
%
|
|
|
135
|
%
|
|
|
164
|
%
|
|
|
178
|
%
|
|
|
85
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Merchandise
Volume (4)
|
|
$
|
10,800
|
|
|
$
|
12,013
|
|
|
$
|
12,504
|
|
|
$
|
12,896
|
|
|
$
|
12,639
|
|
|
Current quarter vs prior
quarter
|
|
|
(1
|
%)
|
|
|
11
|
%
|
|
|
4
|
%
|
|
|
3
|
%
|
|
|
(2
|
)%
|
|
Current quarter vs prior year
quarter
|
|
|
30
|
%
|
|
|
22
|
%
|
|
|
18
|
%
|
|
|
18
|
%
|
|
|
17
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Price Trading
(5)
as
% of gross merchandise volume
|
|
|
32
|
%
|
|
|
34
|
%
|
|
|
34
|
%
|
|
|
35
|
%
|
|
|
37
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
eBay Stores (6)
(in thousands)
|
|
|
33
|
6
|
|
|
38
|
3
|
|
|
48
|
6
|
|
|
54
|
1
|
|
|
57
|
3
|
|
Current quarter vs prior
quarter
|
|
|
12
|
%
|
|
|
14
|
%
|
|
|
27
|
%
|
|
|
11
|
%
|
|
|
6
|
%
|
|
Current quarter vs prior year
quarter
|
|
|
50
|
%
|
|
|
51
|
%
|
|
|
84
|
%
|
|
|
81
|
%
|
|
|
71
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent of eBay Stores hosted
internationally
|
|
|
43
|
%
|
|
|
45
|
%
|
|
|
49
|
%
|
|
|
53
|
%
|
|
|
56
|
%
|
Rent.com, Shopping.com, and our classifieds websites are not
included in these metrics.
|
|
|
|
|
(1)
|
|
Cumulative total of all users who have completed the
registration process on one of eBays trading platforms.
|
|
|
|
(2)
|
|
All users, excluding users of Half.com and Internet Auction, who
bid on, bought, or listed an item within the previous
12-month
period.
|
|
|
|
(3)
|
|
All store inventory listings on eBays trading platforms
during the quarter, regardless of whether the listing
subsequently closed successfully.
|
|
|
|
(4)
|
|
Total value of all successfully closed items between users on
eBays trading platforms during the quarter, regardless of
whether the buyer and seller actually consummated the
transaction.
|
|
|
|
(5)
|
|
Primarily, GMV related to eBays Buy It Now
feature on eBays trading platforms during the quarter.
|
|
|
|
(6)
|
|
Total number of eBay Seller Stores worldwide, hosted on
eBays trading platforms as of each respective quarter end.
|
14
eBay
Inc.
Unaudited Payments Supplemental Operating Data
(In
Millions, Except Percentages)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
March 31,
|
|
|
June 30,
|
|
|
September 30,
|
|
|
|
|
2005
|
|
|
2005
|
|
|
2006
|
|
|
2006
|
|
|
2006
|
|
|
|
|
|
|
|
|
|
Total
accounts (1)
|
|
|
86.6
|
|
|
|
96.2
|
|
|
|
105.0
|
|
|
|
113.7
|
|
|
|
122.5
|
|
|
Current quarter vs prior
quarter
|
|
|
10
|
%
|
|
|
11
|
%
|
|
|
9
|
%
|
|
|
8
|
%
|
|
|
8
|
%
|
|
Current quarter vs prior year
quarter
|
|
|
53
|
%
|
|
|
51
|
%
|
|
|
47
|
%
|
|
|
44
|
%
|
|
|
41
|
%
|
|
Active
accounts (2)
|
|
|
24.5
|
|
|
|
28.1
|
|
|
|
29.2
|
|
|
|
29.5
|
|
|
|
30.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total number of
payments (3)
|
|
|
117.4
|
|
|
|
139.7
|
|
|
|
149.2
|
|
|
|
143.3
|
|
|
|
146.2
|
|
|
Current quarter vs prior
quarter
|
|
|
4
|
%
|
|
|
19
|
%
|
|
|
7
|
%
|
|
|
(4)
|
%
|
|
|
2
|
%
|
|
Current quarter vs prior year
quarter
|
|
|
41
|
%
|
|
|
40
|
%
|
|
|
35
|
%
|
|
|
27
|
%
|
|
|
25
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total payment
volume (4)
|
|
$
|
6,667
|
|
|
$
|
8,114
|
|
|
$
|
8,769
|
|
|
$
|
8,856
|
|
|
$
|
9,123
|
|
|
Current quarter vs prior
quarter
|
|
|
3
|
%
|
|
|
22
|
%
|
|
|
8
|
%
|
|
|
1
|
%
|
|
|
3
|
%
|
|
Current quarter vs prior year
quarter
|
|
|
44
|
%
|
|
|
45
|
%
|
|
|
41
|
%
|
|
|
37
|
%
|
|
|
37
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchant Services total payment
volume as % of total payment volume
|
|
|
32
|
%
|
|
|
31
|
%
|
|
|
33
|
%
|
|
|
35
|
%
|
|
|
37
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction
rates (5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction revenue rate
|
|
|
3.60
|
%
|
|
|
3.67
|
%
|
|
|
3.74
|
%
|
|
|
3.73
|
%
|
|
|
3.73
|
%
|
|
Transaction processing expense rate
|
|
|
1.11
|
%
|
|
|
1.09
|
%
|
|
|
1.04
|
%
|
|
|
1.02
|
%
|
|
|
1.07
|
%
|
|
Transaction loss rate
|
|
|
0.24
|
%
|
|
|
0.33
|
%
|
|
|
0.29
|
%
|
|
|
0.27
|
%
|
|
|
0.35
|
%
|
|
|
|
|
|
(1)
|
|
Cumulative total of all accounts opened, including users who
made payments using PayPal but have not registered, excluding
accounts that have been closed or locked and excluding payment
gateway business accounts.
|
|
|
|
(2)
|
|
All accounts, and users whether registered or not, that sent or
received at least one payment through the PayPal system during
the quarter.
|
|
|
|
(3)
|
|
Total number of payments initiated through the PayPal system
during the quarter, excluding the payment gateway business,
regardless of whether the payment was actually sent
successfully, or was reversed, rejected, or pending at the end
of the quarter.
|
|
|
|
(4)
|
|
Total dollar volume of payments initiated through the PayPal
system during the quarter, excluding the payment gateway
business, regardless of whether the payment was actually sent
successfully, or was reversed, rejected, or was pending at the
end of the quarter.
|
|
|
|
(5)
|
|
Transaction rates represent the ratio of PayPal transaction
revenues (including the payment gateway business), PayPal third
party processing expenses and PayPal fraud and protection
program losses relative to total payment volume.
|
15
eBay
Inc.
Unaudited Communications Supplemental Operating Data
(In Millions, Except Percentages)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
March 31,
|
|
|
June 30,
|
|
|
September 30,
|
|
|
|
|
2005
|
|
|
2005
|
|
|
2006
|
|
|
2006
|
|
|
2006
|
|
|
|
|
|
|
|
|
|
Registered
users (1)
|
|
|
|
|
|
|
74.7
|
|
|
|
94.6
|
|
|
|
113.1
|
|
|
|
135.9
|
|
|
Current quarter vs prior
quarter
|
|
|
|
|
|
|
|
|
|
|
27
|
%
|
|
|
20
|
%
|
|
|
20
|
%
|
|
|
|
|
|
(1)
|
|
Cumulative number of unique users accounts created on Skype.
|
16
eBay
Inc.
Unaudited Guidance Summary
(In
Millions, Except Per Share Amounts And Percentages)
The guidance figures provided below and elsewhere in this
press release are approximate in nature because eBays
future performance is difficult to predict. Such guidance is
based on information available on the date hereof, and eBay
assumes no obligation to update it.
eBays future performance involves risks and uncertainties,
and the companys actual results could differ materially
from such guidance. Some of the factors that could affect the
companys operating results are set forth under the caption
Forward-Looking Statements above in this press
release. More information about factors that could affect
eBays operating results is included under the captions
Risk Factors and Managements Discussion
and Analysis of Financial Condition and Results of
Operations in its most recent annual report on
Form 10-K
and quarterly reports on
Form 10-Q,
copies of which may be obtained by visiting the companys
investor relations website at investor.ebay.com or the
SECs website at www.sec.gov.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ending December 31, 2006
|
|
|
|
GAAP(a)
|
|
Non-GAAP(b)
|
|
|
|
|
|
|
|
Net revenues
|
|
|
$1,615
|
-$1,675
|
|
|
$1,615
|
-$1,675
|
|
Diluted EPS
|
|
|
$0.21
|
-$0.22
|
|
|
$0.27
|
-$0.28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ending December 31, 2006
|
|
|
|
GAAP(a)
|
|
Non-GAAP(b)
|
|
|
|
|
|
|
|
Net revenues
|
|
|
$5,865
|
-$5,925
|
|
|
$5,865
|
-$5,925
|
|
Operating margin
|
|
|
|
23%
|
|
|
|
32.5%
|
|
Diluted EPS*
|
|
|
$0.75
|
-$0.76
|
|
|
$1.01
|
-$1.02
|
|
Effective tax rate
|
|
|
26%
|
-27%
|
|
|
28%
|
-29%
|
|
|
|
|
|
*
|
|
Please note that the sum of the quarters may not total to the
full year EPS because the quarterly EPS is calculated using the
respective results and weighted average shares for each quarter,
and the full year EPS is calculated using the results and
weighted average shares for the full year.
|
|
|
|
(a)
|
|
GAAP guidance includes the estimated impact of expensing stock
options under FAS 123(R) Share-Based Payment.
The stock based compensation calculated under FAS 123(R) is
expected to reduce diluted GAAP EPS by approximately
$0.15-$0.16 for the full year ending December 31, 2006 and
$0.03-$0.04 for the fourth quarter ending December 31, 2006.
|
|
|
|
(b)
|
|
Non-GAAP guidance reflects estimated quarterly adjustments to
exclude the amortization of acquired intangible assets of
approximately $45-$55 million, stock-based compensation
(including the estimated stock based compensation calculated
under FAS 123(R)) and payroll taxes on employee stock
options of approximately $70-$85 million. These non-GAAP
items are estimated to result in a $0.06 per diluted share
adjustment, net of tax, and an operating margin adjustment of
approximately 10% for the fourth quarter ending
December 31, 2006.
|
17