Three Months Ended September 30, | Year-over-Year % Change | |||||||||
In millions, except percentages and per share amounts | 2017 | 2016 | ||||||||
Revenue: | ||||||||||
Advertising | $ | 10,142 | $ | 6,816 | 49 | % | ||||
Payments and other fees | 186 | 195 | (5 | )% | ||||||
Total revenue | 10,328 | 7,011 | 47 | % | ||||||
Total costs and expenses(1) | 5,206 | 3,894 | 34 | % | ||||||
Income from operations(1) | $ | 5,122 | $ | 3,117 | 64 | % | ||||
Operating margin(1) | 50 | % | 44 | % | ||||||
Provision for income taxes | $ | 529 | ||||||||
Effective tax rate | 10 | % | ||||||||
Net income(1) | $ | 4,707 | $ | 2,627 | 79 | % | ||||
Diluted Earnings per Share (EPS)(1) | $ | 1.59 | $ | 0.90 | 77 | % |
• | Daily active users (DAUs) – DAUs were 1.37 billion on average for September 2017, an increase of 16% year-over-year. |
• | Monthly active users (MAUs) – MAUs were 2.07 billion as of September 30, 2017, an increase of 16% year-over-year. |
• | Mobile advertising revenue – Mobile advertising revenue represented approximately 88% of advertising revenue for the third quarter of 2017, up from approximately 84% of advertising revenue in the third quarter of 2016. |
• | Capital expenditures – Capital expenditures for the third quarter of 2017 were $1.76 billion. |
• | Cash and cash equivalents and marketable securities – Cash and cash equivalents and marketable securities were $38.29 billion at the end of the third quarter of 2017. |
• | Headcount – Headcount was 23,165 as of September 30, 2017, an increase of 47% year-over-year. |
FACEBOOK, INC. | |||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||||
(In millions, except for per share amounts) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016(1) | 2017 | 2016(1) | ||||||||||||
Revenue | $ | 10,328 | $ | 7,011 | $ | 27,681 | $ | 18,829 | |||||||
Costs and expenses: | |||||||||||||||
Cost of revenue | 1,448 | 987 | 3,843 | 2,742 | |||||||||||
Research and development | 2,052 | 1,542 | 5,805 | 4,356 | |||||||||||
Marketing and sales | 1,170 | 926 | 3,351 | 2,654 | |||||||||||
General and administrative | 536 | 439 | 1,831 | 1,217 | |||||||||||
Total costs and expenses | 5,206 | 3,894 | 14,830 | 10,969 | |||||||||||
Income from operations | 5,122 | 3,117 | 12,851 | 7,860 | |||||||||||
Interest and other income, net | 114 | 47 | 281 | 125 | |||||||||||
Income before provision for income taxes | 5,236 | 3,164 | 13,132 | 7,985 | |||||||||||
Provision for income taxes | 529 | 537 | 1,467 | 1,337 | |||||||||||
Net income | $ | 4,707 | $ | 2,627 | $ | 11,665 | $ | 6,648 | |||||||
Less: Net income attributable to participating securities | 3 | 7 | 13 | 20 | |||||||||||
Net income attributable to Class A and Class B common stockholders | $ | 4,704 | $ | 2,620 | $ | 11,652 | $ | 6,628 | |||||||
Earnings per share attributable to Class A and Class B common stockholders: | |||||||||||||||
Basic | $ | 1.62 | $ | 0.91 | $ | 4.02 | $ | 2.32 | |||||||
Diluted | $ | 1.59 | $ | 0.90 | $ | 3.95 | $ | 2.28 | |||||||
Weighted average shares used to compute earnings per share attributable to Class A and Class B common stockholders: | |||||||||||||||
Basic | 2,904 | 2,871 | 2,898 | 2,857 | |||||||||||
Diluted | 2,956 | 2,931 | 2,954 | 2,918 | |||||||||||
Share-based compensation expense included in costs and expenses: | |||||||||||||||
Cost of revenue | $ | 47 | $ | 30 | $ | 128 | $ | 81 | |||||||
Research and development | 776 | 636 | 2,233 | 1,853 | |||||||||||
Marketing and sales | 114 | 95 | 330 | 272 | |||||||||||
General and administrative | 73 | 63 | 218 | 181 | |||||||||||
Total share-based compensation expense | $ | 1,010 | $ | 824 | $ | 2,909 | $ | 2,387 |
FACEBOOK, INC. | |||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||
(In millions) | |||||||||
(Unaudited) | |||||||||
September 30, 2017 | December 31, 2016 | ||||||||
Assets | |||||||||
Current assets: | |||||||||
Cash and cash equivalents | $ | 7,201 | $ | 8,903 | |||||
Marketable securities | 31,088 | 20,546 | |||||||
Accounts receivable, net of allowances for doubtful accounts of $103 and $94 as of September 30, 2017 and December 31, 2016, respectively | 4,424 | 3,993 | |||||||
Prepaid expenses and other current assets | 1,490 | 959 | |||||||
Total current assets | 44,203 | 34,401 | |||||||
Property and equipment, net | 12,158 | 8,591 | |||||||
Intangible assets, net | 2,050 | 2,535 | |||||||
Goodwill | 18,213 | 18,122 | |||||||
Other assets | 2,374 | 1,312 | |||||||
Total assets | $ | 78,998 | $ | 64,961 | |||||
Liabilities and stockholders' equity | |||||||||
Current liabilities: | |||||||||
Accounts payable | $ | 383 | $ | 302 | |||||
Partners payable | 314 | 280 | |||||||
Accrued expenses and other current liabilities | 2,503 | 2,203 | |||||||
Deferred revenue and deposits | 105 | 90 | |||||||
Total current liabilities | 3,305 | 2,875 | |||||||
Other liabilities | 4,485 | 2,892 | |||||||
Total liabilities | 7,790 | 5,767 | |||||||
Stockholders' equity: | |||||||||
Common stock and additional paid-in capital | 40,199 | 38,227 | |||||||
Accumulated other comprehensive loss | (200 | ) | (703 | ) | |||||
Retained earnings | 31,209 | 21,670 | |||||||
Total stockholders' equity | 71,208 | 59,194 | |||||||
Total liabilities and stockholders' equity | $ | 78,998 | $ | 64,961 |
FACEBOOK, INC. | |||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||
(In millions) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016(1) | 2017 | 2016(1) | ||||||||||||
Cash flows from operating activities | |||||||||||||||
Net income | $ | 4,707 | $ | 2,627 | $ | 11,665 | $ | 6,648 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||
Depreciation and amortization | 773 | 591 | 2,172 | 1,728 | |||||||||||
Share-based compensation | 1,010 | 824 | 2,909 | 2,387 | |||||||||||
Deferred income taxes | (94 | ) | (23 | ) | (152 | ) | (201 | ) | |||||||
Other | 7 | 4 | 18 | 23 | |||||||||||
Changes in assets and liabilities: | |||||||||||||||
Accounts receivable | (458 | ) | (253 | ) | (235 | ) | (478 | ) | |||||||
Prepaid expenses and other current assets | (57 | ) | (57 | ) | (634 | ) | (314 | ) | |||||||
Other assets | 47 | 42 | 130 | 46 | |||||||||||
Accounts payable | 31 | 18 | (7 | ) | (21 | ) | |||||||||
Partners payable | 32 | 6 | 22 | 20 | |||||||||||
Accrued expenses and other current liabilities | (62 | ) | 228 | 95 | 642 | ||||||||||
Deferred revenue and deposits | 16 | (2 | ) | 12 | 21 | ||||||||||
Other liabilities | 176 | 31 | 550 | 677 | |||||||||||
Net cash provided by operating activities | 6,128 | 4,036 | 16,545 | 11,178 | |||||||||||
Cash flows from investing activities | |||||||||||||||
Purchases of property and equipment | (1,755 | ) | (1,095 | ) | (4,470 | ) | (3,222 | ) | |||||||
Purchases of marketable securities | (6,273 | ) | (7,733 | ) | (20,410 | ) | (17,368 | ) | |||||||
Sales of marketable securities | 3,651 | 5,633 | 7,649 | 9,791 | |||||||||||
Maturities of marketable securities | 730 | 131 | 2,228 | 1,034 | |||||||||||
Acquisitions of businesses, net of cash acquired, and purchases of intangible assets | (98 | ) | (61 | ) | (106 | ) | (81 | ) | |||||||
Change in restricted cash and deposits | 31 | 8 | 64 | 82 | |||||||||||
Net cash used in investing activities | (3,714 | ) | (3,117 | ) | (15,045 | ) | (9,764 | ) | |||||||
Cash flows from financing activities | |||||||||||||||
Taxes paid related to net share settlement of equity awards | (866 | ) | (6 | ) | (2,360 | ) | (6 | ) | |||||||
Principal payments on capital lease and other financing obligations | — | — | — | (312 | ) | ||||||||||
Repurchases of Class A common stock | (640 | ) | — | (1,018 | ) | — | |||||||||
Other financing activities, net | (26 | ) | (2 | ) | (14 | ) | 4 | ||||||||
Net cash used in financing activities | (1,532 | ) | (8 | ) | (3,392 | ) | (314 | ) | |||||||
Effect of exchange rate changes on cash and cash equivalents | 67 | 19 | 190 | 31 | |||||||||||
Net increase (decrease) in cash and cash equivalents | 949 | 930 | (1,702 | ) | 1,131 | ||||||||||
Cash and cash equivalents at beginning of period | 6,252 | 5,108 | 8,903 | 4,907 | |||||||||||
Cash and cash equivalents at end of period | $ | 7,201 | $ | 6,038 | $ | 7,201 | $ | 6,038 |
FACEBOOK, INC. | |||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||
(In millions) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016(1) | 2017 | 2016(1) | ||||||||||||
Supplemental cash flow data | |||||||||||||||
Cash paid during the period for: | |||||||||||||||
Interest | $ | — | $ | — | $ | — | $ | 11 | |||||||
Income taxes, net | $ | 434 | $ | 357 | $ | 1,793 | $ | 764 | |||||||
Non-cash investing and financing activities: | |||||||||||||||
Net change in accounts payable, accrued expenses and other current liabilities, and other liabilities related to property and equipment additions | $ | 285 | $ | 230 | $ | 441 | $ | 319 | |||||||
Settlement of acquisition-related contingent consideration liability | $ | 102 | $ | 33 | $ | 102 | $ | 33 | |||||||
Change in unsettled repurchases of Class A common stock | $ | (10 | ) | $ | — | $ | 20 | $ | — |
Reconciliation of GAAP to Non-GAAP Results | |||||||||||||||
(In millions, except percentages) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
GAAP revenue | $ | 10,328 | $ | 7,011 | $ | 27,681 | $ | 18,829 | |||||||
Foreign exchange effect on 2017 revenue using 2016 rates | (128 | ) | 36 | ||||||||||||
Revenue excluding foreign exchange effect | $ | 10,200 | $ | 27,717 | |||||||||||
GAAP revenue year-over-year change % | 47 | % | 47 | % | |||||||||||
Revenue excluding foreign exchange effect year-over-year change % | 45 | % | 47 | % | |||||||||||
GAAP advertising revenue | $ | 10,142 | $ | 6,816 | $ | 27,163 | $ | 18,256 | |||||||
Foreign exchange effect on 2017 advertising revenue using 2016 rates | (128 | ) | 35 | ||||||||||||
Advertising revenue excluding foreign exchange effect | $ | 10,014 | $ | 27,198 | |||||||||||
GAAP advertising revenue year-over-year change % | 49 | % | 49 | % | |||||||||||
Advertising revenue excluding foreign exchange effect year-over-year change % | 47 | % | 49 | % | |||||||||||
Net cash provided by operating activities(1) | $ | 6,128 | $ | 4,036 | $ | 16,545 | $ | 11,178 | |||||||
Purchases of property and equipment | (1,755 | ) | (1,095 | ) | (4,470 | ) | (3,222 | ) | |||||||
Free cash flow(1) | $ | 4,373 | $ | 2,941 | $ | 12,075 | $ | 7,956 |