|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Year Ended December 31, | ||||||||
2014 | 2013 | 2012 | ||||||
Shares used in computation of basic earnings per share | 462 | 457 | 453 | |||||
Total dilutive effect of outstanding stock awards | — | 8 | — | |||||
Shares used in computation of diluted earnings per share | 462 | 465 | 453 | |||||
|
|||
December 31, 2014 | |||||||||||||||
Cost or Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Total Estimated Fair Value | ||||||||||||
Cash | $ | 4,155 | $ | — | $ | — | $ | 4,155 | |||||||
Level 1 securities: | |||||||||||||||
Money market funds | 10,718 | — | — | 10,718 | |||||||||||
Equity securities | 2 | 2 | — | 4 | |||||||||||
Level 2 securities: | |||||||||||||||
Foreign government and agency securities | 80 | — | — | 80 | |||||||||||
U.S. government and agency securities | 2,407 | 1 | (2 | ) | 2,406 | ||||||||||
Corporate debt securities | 401 | 1 | (1 | ) | 401 | ||||||||||
Asset-backed securities | 69 | — | — | 69 | |||||||||||
Other fixed income securities | 33 | — | — | 33 | |||||||||||
$ | 17,865 | $ | 4 | $ | (3 | ) | $ | 17,866 | |||||||
Less: Restricted cash, cash equivalents, and marketable securities (1) | (450 | ) | |||||||||||||
Total cash, cash equivalents, and marketable securities | $ | 17,416 | |||||||||||||
December 31, 2013 | |||||||||||||||
Cost or Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Total Estimated Fair Value | ||||||||||||
Cash | $ | 3,008 | $ | — | $ | — | $ | 3,008 | |||||||
Level 1 securities: | |||||||||||||||
Money market funds | 5,914 | — | — | 5,914 | |||||||||||
Equity securities | 3 | 1 | — | 4 | |||||||||||
Level 2 securities: | |||||||||||||||
Foreign government and agency securities | 757 | 2 | (1 | ) | 758 | ||||||||||
U.S. government and agency securities | 2,224 | 1 | (3 | ) | 2,222 | ||||||||||
Corporate debt securities | 739 | 3 | (1 | ) | 741 | ||||||||||
Asset-backed securities | 65 | — | — | 65 | |||||||||||
Other fixed income securities | 36 | — | — | 36 | |||||||||||
$ | 12,746 | $ | 7 | $ | (5 | ) | $ | 12,748 | |||||||
Less: Restricted cash, cash equivalents, and marketable securities (1) | (301 | ) | |||||||||||||
Total cash, cash equivalents, and marketable securities | $ | 12,447 | |||||||||||||
(1) | We are required to pledge or otherwise restrict a portion of our cash, cash equivalents, and marketable securities as collateral for standby and trade letters of credit, guarantees, debt, real estate leases, and amounts due to third-party sellers in certain jurisdictions. We classify cash, cash equivalents and marketable securities with use restrictions of less than twelve months as “Accounts receivable, net and other” and of twelve months or longer as non-current “Other assets” on our consolidated balance sheets. See “Note 8—Commitments and Contingencies.” |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Realized gains | $ | 8 | $ | 6 | $ | 20 | |||||
Realized losses | 5 | 7 | 10 | ||||||||
Amortized Cost | Estimated Fair Value | ||||||
Due within one year | $ | 12,553 | $ | 12,552 | |||
Due after one year through five years | 798 | 799 | |||||
Due after five years through ten years | 132 | 132 | |||||
Due after ten years | 224 | 224 | |||||
Total | $ | 13,707 | $ | 13,707 | |||
|
|||
December 31, | |||||||
2014 | 2013 | ||||||
Gross property and equipment (1): | |||||||
Land and buildings | $ | 7,150 | $ | 4,584 | |||
Equipment and internal-use software (2) | 14,213 | 9,274 | |||||
Other corporate assets | 304 | 231 | |||||
Construction in progress | 1,063 | 720 | |||||
Gross property and equipment | 22,730 | 14,809 | |||||
Total accumulated depreciation (1) | 5,763 | 3,860 | |||||
Total property and equipment, net | $ | 16,967 | $ | 10,949 | |||
(1) | Excludes the original cost and accumulated depreciation of fully-depreciated assets. |
(2) | Includes internal-use software of $1.3 billion and $1.1 billion as of December 31, 2014 and 2013. |
|
|||
Purchase Price | |||
Cash paid, net of cash acquired | $ | 813 | |
Stock options assumed | 44 | ||
Indemnification holdback | 5 | ||
$ | 862 | ||
Allocation | |||
Goodwill | $ | 707 | |
Intangible assets (1): | |||
Marketing-related | 23 | ||
Contract-based | 1 | ||
Technology-based | 33 | ||
Customer-related | 173 | ||
230 | |||
Property and equipment | 16 | ||
Deferred tax assets | 64 | ||
Other assets acquired | 34 | ||
Deferred tax liabilities | (88 | ) | |
Other liabilities assumed | (101 | ) | |
$ | 862 | ||
(1) | Acquired intangible assets have estimated useful lives of between one and five years, with a weighted-average amortization period of five years. |
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
Net sales | $ | 89,041 | $ | 74,505 | |||
Net income (loss) | $ | (287 | ) | $ | 180 | ||
Purchase Price | |||
Cash paid, net of cash acquired | $ | 613 | |
Stock options assumed | 65 | ||
$ | 678 | ||
Allocation | |||
Goodwill | $ | 560 | |
Intangible assets (1): | |||
Marketing-related | 5 | ||
Contract-based | 3 | ||
Technology-based | 168 | ||
Customer-related | 17 | ||
193 | |||
Property and equipment | 9 | ||
Deferred tax assets | 34 | ||
Other assets acquired | 41 | ||
Deferred tax liabilities | (81 | ) | |
Other liabilities assumed | (78 | ) | |
$ | 678 | ||
(1) | Acquired intangible assets have estimated useful lives of between four and 10 years, with a weighted-average amortization period of five years. |
North America | International | Consolidated | |||||||||
Goodwill - January 1, 2013 | $ | 1,937 | $ | 615 | $ | 2,552 | |||||
New acquisitions | 99 | 4 | 103 | ||||||||
Other adjustments (1) | (3 | ) | 3 | — | |||||||
Goodwill - December 31, 2013 | 2,033 | 622 | 2,655 | ||||||||
New acquisitions (2) | 553 | 162 | 715 | ||||||||
Other adjustments (1) | (2 | ) | (49 | ) | (51 | ) | |||||
Goodwill - December 31, 2014 | $ | 2,584 | $ | 735 | $ | 3,319 | |||||
(1) | Primarily includes changes in foreign exchange rates. |
(2) | Primarily includes the goodwill of Twitch. |
December 31, | |||||||||||||||||||||||||
2014 | 2013 | ||||||||||||||||||||||||
Weighted Average Life Remaining | Acquired Intangibles, Gross (1) | Accumulated Amortization (1) | Acquired Intangibles, Net | Acquired Intangibles, Gross (1) | Accumulated Amortization (1) | Acquired Intangibles, Net | |||||||||||||||||||
Marketing-related | 5.3 | $ | 457 | $ | (199 | ) | $ | 258 | $ | 429 | $ | (156 | ) | $ | 273 | ||||||||||
Contract-based | 2.2 | 172 | (125 | ) | 47 | 173 | (110 | ) | 63 | ||||||||||||||||
Technology- and content-based | 3.5 | 370 | (129 | ) | 241 | 278 | (74 | ) | 204 | ||||||||||||||||
Customer-related | 2.5 | 535 | (317 | ) | 218 | 368 | (263 | ) | 105 | ||||||||||||||||
Acquired intangibles (2) | 3.5 | $ | 1,534 | $ | (770 | ) | $ | 764 | $ | 1,248 | $ | (603 | ) | $ | 645 | ||||||||||
(1) | Excludes the original cost and accumulated amortization of fully-amortized intangibles. |
(2) | Intangible assets have estimated useful lives of between one and 10 years. |
Year Ended December 31, | |||
2015 | $ | 202 | |
2016 | 185 | ||
2017 | 161 | ||
2018 | 106 | ||
2019 | 79 | ||
Thereafter | 31 | ||
$ | 764 | ||
|
|||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Statement of Operations: | |||||||||||
Revenue | $ | 231 | $ | 302 | $ | 347 | |||||
Gross profit | 194 | 253 | 280 | ||||||||
Operating expenses | 296 | 282 | 367 | ||||||||
Operating loss from continuing operations | (102 | ) | (29 | ) | (87 | ) | |||||
Net loss from continuing operations | (73 | ) | (16 | ) | (79 | ) | |||||
Net income (loss) from discontinued operations, net of tax (1) | 173 | (156 | ) | (574 | ) | ||||||
Net income (loss) | $ | 100 | $ | (172 | ) | $ | (653 | ) | |||
(1) | In January 2014, LivingSocial completed the sale of its Korean operations for approximately $260 million and, in the first quarter of 2014, recognized a gain on disposal of $205 million, net of tax. The statement of operations information above has been recast to present the Korean operations, and certain other operations, as discontinued operations. |
December 31, | |||||||
2014 | 2013 | ||||||
Balance Sheet: | |||||||
Current assets | $ | 163 | $ | 182 | |||
Non-current assets | 29 | 61 | |||||
Current liabilities | 137 | 301 | |||||
Non-current liabilities | 34 | 33 | |||||
Redeemable stock | 366 | 315 | |||||
|
|||
December 31, | |||||||
2014 | 2013 | ||||||
0.65% Notes due on November 27, 2015 (1) | $ | 750 | $ | 750 | |||
1.20% Notes due on November 29, 2017 (1) | 1,000 | 1,000 | |||||
2.50% Notes due on November 29, 2022 (1) | 1,250 | 1,250 | |||||
2.60% Notes due on December 5, 2019 (2) | 1,000 | — | |||||
3.30% Notes due on December 5, 2021 (2) | 1,000 | — | |||||
3.80% Notes due on December 5, 2024 (2) | 1,250 | — | |||||
4.80% Notes due on December 5, 2034 (2) | 1,250 | — | |||||
4.95% Notes due on December 5, 2044 (2) | 1,500 | — | |||||
Other long-term debt | 881 | 967 | |||||
Total debt | 9,881 | 3,967 | |||||
Less current portion of long-term debt | (1,520 | ) | (753 | ) | |||
Face value of long-term debt | $ | 8,361 | $ | 3,214 | |||
(1) | Issued in November 2012, effective interest rates of the 2015, 2017, and 2022 Notes were 0.84%, 1.38%, and 2.66%. |
(2) | Issued in December 2014, effective interest rates of the 2019, 2021, 2024, 2034, and 2044 Notes were 2.73%, 3.43%, 3.90%, 4.92%, and 5.11%. |
Year Ended December 31, | |||
2015 | $ | 1,520 | |
2016 | 36 | ||
2017 | 1,037 | ||
2018 | 38 | ||
2019 | 1,000 | ||
Thereafter | 6,250 | ||
$ | 9,881 | ||
|
|||
December 31, | |||||||
2014 | 2013 | ||||||
Long-term capital lease obligations | $ | 3,026 | $ | 1,435 | |||
Long-term finance lease obligations | 1,198 | 555 | |||||
Construction liabilities | 467 | 385 | |||||
Tax contingencies | 510 | 457 | |||||
Long-term deferred tax liabilities | 1,021 | 571 | |||||
Other | 1,188 | 839 | |||||
Total other long-term liabilities | $ | 7,410 | $ | 4,242 | |||
December 31, 2014 | |||
Gross capital lease obligations | $ | 5,182 | |
Less imputed interest | (143 | ) | |
Present value of net minimum lease payments | 5,039 | ||
Less current portion of capital lease obligations | (2,013 | ) | |
Total long-term capital lease obligations | $ | 3,026 | |
December 31, 2014 | |||
Gross finance lease obligations | $ | 1,629 | |
Less imputed interest | (364 | ) | |
Present value of net minimum lease payments | 1,265 | ||
Less current portion of finance lease obligations | (67 | ) | |
Total long-term finance lease obligations | $ | 1,198 | |
|
|||
Year Ended December 31, | |||||||||||||||||||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | Thereafter | Total | |||||||||||||||||||||
Operating and capital commitments: | |||||||||||||||||||||||||||
Debt principal and interest | $ | 1,842 | $ | 323 | $ | 1,322 | $ | 310 | $ | 1,272 | $ | 9,403 | $ | 14,472 | |||||||||||||
Capital leases, including interest | 2,060 | 1,727 | 1,030 | 178 | 89 | 98 | 5,182 | ||||||||||||||||||||
Finance lease obligations, including interest | 110 | 112 | 115 | 117 | 119 | 1,056 | 1,629 | ||||||||||||||||||||
Operating leases | 868 | 791 | 728 | 634 | 549 | 2,343 | 5,913 | ||||||||||||||||||||
Unconditional purchase obligations (1) | 489 | 435 | 351 | 118 | 38 | 3 | 1,434 | ||||||||||||||||||||
Other commitments (2) (3) | 928 | 333 | 160 | 140 | 90 | 845 | 2,496 | ||||||||||||||||||||
Total commitments | $ | 6,297 | $ | 3,721 | $ | 3,706 | $ | 1,497 | $ | 2,157 | $ | 13,748 | $ | 31,126 | |||||||||||||
(1) | Includes unconditional purchase obligations related to long-term agreements to acquire and license digital content that are not reflected on the consolidated balance sheets. For those agreements with variable terms, we do not estimate the total obligation beyond any minimum quantities and/or pricing as of the reporting date. Purchase obligations associated with renewal provisions solely at the option of the content provider are included to the extent such commitments are fixed or a minimum amount is specified. |
(2) | Includes the estimated timing and amounts of payments for rent and tenant improvements associated with build-to-suit lease arrangements that have not been placed in service and media content liabilities associated with long-term media content assets with initial terms greater than one year. |
(3) | Excludes $710 million of tax contingencies for which we cannot make a reasonably reliable estimate of the amount and period of payment, if any. |
|
|||
Number of Units | Weighted Average Grant-Date Fair Value | |||||
Outstanding as of January 1, 2012 | 13.1 | $ | 143 | |||
Units granted | 8.2 | 209 | ||||
Units vested | (4.2 | ) | 110 | |||
Units forfeited | (1.7 | ) | 168 | |||
Outstanding as of December 31, 2012 | 15.4 | 184 | ||||
Units granted | 7.2 | 283 | ||||
Units vested | (4.5 | ) | 160 | |||
Units forfeited | (1.8 | ) | 209 | |||
Outstanding as of December 31, 2013 | 16.3 | 233 | ||||
Units granted | 8.5 | 328 | ||||
Units vested | (5.1 | ) | 202 | |||
Units forfeited | (2.3 | ) | 264 | |||
Outstanding as of December 31, 2014 | 17.4 | $ | 285 | |||
Year Ended December 31, | ||||||||||||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | Thereafter | Total | ||||||||||||||
Scheduled vesting—restricted stock units | 5.9 | 6.1 | 3.4 | 1.7 | 0.2 | 0.1 | 17.4 | |||||||||||||
|
|||
Foreign currency translation adjustments | Unrealized gains on available-for-sale securities | Total | ||||||||||
Balances as of January 1, 2012 | $ | (326 | ) | $ | 10 | $ | (316 | ) | ||||
Other comprehensive income | 76 | 1 | 77 | |||||||||
Balances as of December 31, 2012 | (250 | ) | 11 | (239 | ) | |||||||
Other comprehensive income (loss) | 63 | (9 | ) | 54 | ||||||||
Balances as of December 31, 2013 | (187 | ) | 2 | (185 | ) | |||||||
Other comprehensive income (loss) | (325 | ) | (1 | ) | (326 | ) | ||||||
Balances as of December 31, 2014 | $ | (512 | ) | $ | 1 | $ | (511 | ) | ||||
|
|||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Current taxes: | |||||||||||
U.S. Federal | $ | 214 | $ | 99 | $ | 528 | |||||
U.S. State | 65 | 45 | 34 | ||||||||
International | 204 | 173 | 131 | ||||||||
Current taxes | 483 | 317 | 693 | ||||||||
Deferred taxes: | |||||||||||
U.S. Federal | (125 | ) | (114 | ) | (129 | ) | |||||
U.S. State | (11 | ) | (19 | ) | (27 | ) | |||||
International | (180 | ) | (23 | ) | (109 | ) | |||||
Deferred taxes | (316 | ) | (156 | ) | (265 | ) | |||||
Provision for income taxes, net | $ | 167 | $ | 161 | $ | 428 | |||||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
U.S. | $ | 292 | $ | 704 | $ | 882 | |||||
International | (403 | ) | (198 | ) | (338 | ) | |||||
Income (loss) before income taxes | $ | (111 | ) | $ | 506 | $ | 544 | ||||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Income taxes computed at the federal statutory rate | $ | (39 | ) | $ | 177 | $ | 191 | ||||
Effect of: | |||||||||||
Impact of foreign tax differential | 136 | (41 | ) | 172 | |||||||
State taxes, net of federal benefits | 29 | 14 | 1 | ||||||||
Tax credits | (85 | ) | (84 | ) | (24 | ) | |||||
Nondeductible compensation | 117 | 86 | 72 | ||||||||
Domestic production activities deduction | (20 | ) | (11 | ) | — | ||||||
Other, net | 29 | 20 | 16 | ||||||||
Total | $ | 167 | $ | 161 | $ | 428 | |||||
December 31, | |||||||
2014 (1) | 2013 | ||||||
Deferred tax assets: | |||||||
Net operating losses U.S. - Federal/States (2) | $ | 357 | $ | 53 | |||
Net operating losses foreign (3) | 669 | 427 | |||||
Accrued liabilities, reserves, & other expenses | 780 | 590 | |||||
Stock-based compensation | 534 | 396 | |||||
Deferred revenue | 156 | 249 | |||||
Assets held for investment | 154 | 164 | |||||
Other items | 242 | 177 | |||||
Tax credits (4) | 115 | 107 | |||||
Total gross deferred tax assets | 3,007 | 2,163 | |||||
Less valuation allowance (5) | (901 | ) | (698 | ) | |||
Deferred tax assets, net of valuation allowance | 2,106 | 1,465 | |||||
Deferred tax liabilities: | |||||||
Depreciation & amortization | (1,609 | ) | (1,021 | ) | |||
Acquisition related intangible assets | (195 | ) | (201 | ) | |||
Other items | (31 | ) | (16 | ) | |||
Net deferred tax assets, net of valuation allowance | $ | 271 | $ | 227 | |||
(1) | Deferred tax assets related to net operating losses and tax credits are presented net of tax contingencies. |
(2) | Excluding $261 million and $81 million of deferred tax assets as of December 31, 2014 and 2013, related to net operating losses that result from excess stock-based compensation and for which any benefit realized will be recorded to stockholders’ equity. |
(3) | Excluding $2 million and $2 million of deferred tax assets as of December 31, 2014 and 2013, related to net operating losses that result from excess stock-based compensation and for which any benefit realized will be recorded to stockholders’ equity. |
(4) | Excluding $268 million and $227 million of deferred tax assets as of December 31, 2014 and 2013, related to tax credits that result from excess stock-based compensation and for which any benefit realized will be recorded to stockholders’ equity. |
(5) | Relates primarily to deferred tax assets that would only be realizable upon the generation of net income in certain foreign taxing jurisdictions and future capital gains. |
December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Gross tax contingencies – January 1 | $ | 407 | $ | 294 | $ | 229 | |||||
Gross increases to tax positions in prior periods | 351 | 78 | 91 | ||||||||
Gross decreases to tax positions in prior periods | (50 | ) | (18 | ) | (47 | ) | |||||
Gross increases to current period tax positions | 20 | 54 | 26 | ||||||||
Audit settlements paid | (16 | ) | (1 | ) | (4 | ) | |||||
Lapse of statute of limitations | (2 | ) | — | (1 | ) | ||||||
Gross tax contingencies – December 31 (1) | $ | 710 | $ | 407 | $ | 294 | |||||
(1) | As of December 31, 2014, we had $710 million of tax contingencies, of which $604 million, if fully recognized, would decrease our effective tax rate. |
|
|||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
North America | |||||||||||
Net sales | $ | 55,469 | $ | 44,517 | $ | 34,813 | |||||
Segment operating expenses (1) | 53,364 | 42,631 | 33,221 | ||||||||
Segment operating income | $ | 2,105 | $ | 1,886 | $ | 1,592 | |||||
International | |||||||||||
Net sales | $ | 33,519 | $ | 29,935 | $ | 26,280 | |||||
Segment operating expenses (1) | 33,816 | 29,828 | 26,204 | ||||||||
Segment operating income (loss) | $ | (297 | ) | $ | 107 | $ | 76 | ||||
Consolidated | |||||||||||
Net sales | $ | 88,988 | $ | 74,452 | $ | 61,093 | |||||
Segment operating expenses (1) | 87,180 | 72,459 | 59,425 | ||||||||
Segment operating income | 1,808 | 1,993 | 1,668 | ||||||||
Stock-based compensation | (1,497 | ) | (1,134 | ) | (833 | ) | |||||
Other operating income (expense), net | (133 | ) | (114 | ) | (159 | ) | |||||
Income from operations | 178 | 745 | 676 | ||||||||
Total non-operating income (expense) | (289 | ) | (239 | ) | (132 | ) | |||||
Provision for income taxes | (167 | ) | (161 | ) | (428 | ) | |||||
Equity-method investment activity, net of tax | 37 | (71 | ) | (155 | ) | ||||||
Net income (loss) | $ | (241 | ) | $ | 274 | $ | (39 | ) | |||
(1) | Represents operating expenses, excluding stock-based compensation and “Other operating expense (income), net,” which are not allocated to segments. |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Net Sales: | |||||||||||
Media | $ | 22,505 | $ | 21,716 | $ | 19,942 | |||||
Electronics and other general merchandise | 60,886 | 48,802 | 38,628 | ||||||||
Other (1) | 5,597 | 3,934 | 2,523 | ||||||||
$ | 88,988 | $ | 74,452 | $ | 61,093 | ||||||
(1) | Includes sales from non-retail activities, such as AWS, advertising services, and our co-branded credit card agreements. |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Germany | $ | 11,919 | $ | 10,535 | $ | 8,732 | |||||
Japan | 7,912 | 7,639 | 7,800 | ||||||||
United Kingdom | 8,341 | 7,291 | 6,478 | ||||||||
December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
North America | |||||||||||
Total assets | $ | 39,157 | $ | 26,108 | $ | 20,703 | |||||
Property and equipment, net | 13,163 | 8,447 | 5,481 | ||||||||
Total property and equipment additions | 7,464 | 4,837 | 3,348 | ||||||||
International | |||||||||||
Total assets | $ | 15,348 | $ | 14,051 | $ | 11,852 | |||||
Property and equipment, net | 3,804 | 2,502 | 1,579 | ||||||||
Total property and equipment additions | 2,017 | 1,536 | 969 | ||||||||
Consolidated | |||||||||||
Total assets | $ | 54,505 | $ | 40,159 | $ | 32,555 | |||||
Property and equipment, net | 16,967 | 10,949 | 7,060 | ||||||||
Total property and equipment additions | 9,481 | 6,373 | 4,317 | ||||||||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
North America | $ | 2,701 | $ | 1,863 | $ | 1,229 | |||||
International | 915 | 597 | 424 | ||||||||
Consolidated | $ | 3,616 | $ | 2,460 | $ | 1,653 | |||||
|
|||
Year Ended December 31, 2014 (1) | ||||||||||||||||
Fourth Quarter | Third Quarter | Second Quarter | First Quarter | |||||||||||||
Net sales | $ | 29,328 | $ | 20,579 | $ | 19,340 | $ | 19,741 | ||||||||
Income (loss) from operations | 591 | (544 | ) | (15 | ) | 146 | ||||||||||
Income (loss) before income taxes | 429 | (634 | ) | (27 | ) | 120 | ||||||||||
Benefit (provision) for income taxes | (205 | ) | 205 | (94 | ) | (73 | ) | |||||||||
Net income (loss) | 214 | (437 | ) | (126 | ) | 108 | ||||||||||
Basic earnings per share | 0.46 | (0.95 | ) | (0.27 | ) | 0.23 | ||||||||||
Diluted earnings per share | 0.45 | (0.95 | ) | (0.27 | ) | 0.23 | ||||||||||
Shares used in computation of earnings per share: | ||||||||||||||||
Basic | 464 | 463 | 461 | 460 | ||||||||||||
Diluted | 472 | 463 | 461 | 468 | ||||||||||||
Year Ended December 31, 2013 (1) | ||||||||||||||||
Fourth Quarter | Third Quarter | Second Quarter | First Quarter | |||||||||||||
Net sales | $ | 25,587 | $ | 17,092 | $ | 15,704 | $ | 16,070 | ||||||||
Income (loss) from operations | 510 | (25 | ) | 79 | 181 | |||||||||||
Income (loss) before income taxes | 451 | (43 | ) | 17 | 81 | |||||||||||
Benefit (provision) for income taxes | (179 | ) | 12 | (13 | ) | 18 | ||||||||||
Net income (loss) | 239 | (41 | ) | (7 | ) | 82 | ||||||||||
Basic earnings per share | 0.52 | (0.09 | ) | (0.02 | ) | 0.18 | ||||||||||
Diluted earnings per share | 0.51 | (0.09 | ) | (0.02 | ) | 0.18 | ||||||||||
Shares used in computation of earnings per share: | ||||||||||||||||
Basic | 458 | 457 | 456 | 455 | ||||||||||||
Diluted | 467 | 457 | 456 | 463 | ||||||||||||
(1) | The sum of quarterly amounts, including per share amounts, may not equal amounts reported for year-to-date periods. This is due to the effects of rounding and changes in the number of weighted-average shares outstanding for each period. |
|
|||
|
|||
Year Ended December 31, | ||||||||
2014 | 2013 | 2012 | ||||||
Shares used in computation of basic earnings per share | 462 | 457 | 453 | |||||
Total dilutive effect of outstanding stock awards | — | 8 | — | |||||
Shares used in computation of diluted earnings per share | 462 | 465 | 453 | |||||
|
|||
December 31, 2014 | |||||||||||||||
Cost or Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Total Estimated Fair Value | ||||||||||||
Cash | $ | 4,155 | $ | — | $ | — | $ | 4,155 | |||||||
Level 1 securities: | |||||||||||||||
Money market funds | 10,718 | — | — | 10,718 | |||||||||||
Equity securities | 2 | 2 | — | 4 | |||||||||||
Level 2 securities: | |||||||||||||||
Foreign government and agency securities | 80 | — | — | 80 | |||||||||||
U.S. government and agency securities | 2,407 | 1 | (2 | ) | 2,406 | ||||||||||
Corporate debt securities | 401 | 1 | (1 | ) | 401 | ||||||||||
Asset-backed securities | 69 | — | — | 69 | |||||||||||
Other fixed income securities | 33 | — | — | 33 | |||||||||||
$ | 17,865 | $ | 4 | $ | (3 | ) | $ | 17,866 | |||||||
Less: Restricted cash, cash equivalents, and marketable securities (1) | (450 | ) | |||||||||||||
Total cash, cash equivalents, and marketable securities | $ | 17,416 | |||||||||||||
December 31, 2013 | |||||||||||||||
Cost or Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Total Estimated Fair Value | ||||||||||||
Cash | $ | 3,008 | $ | — | $ | — | $ | 3,008 | |||||||
Level 1 securities: | |||||||||||||||
Money market funds | 5,914 | — | — | 5,914 | |||||||||||
Equity securities | 3 | 1 | — | 4 | |||||||||||
Level 2 securities: | |||||||||||||||
Foreign government and agency securities | 757 | 2 | (1 | ) | 758 | ||||||||||
U.S. government and agency securities | 2,224 | 1 | (3 | ) | 2,222 | ||||||||||
Corporate debt securities | 739 | 3 | (1 | ) | 741 | ||||||||||
Asset-backed securities | 65 | — | — | 65 | |||||||||||
Other fixed income securities | 36 | — | — | 36 | |||||||||||
$ | 12,746 | $ | 7 | $ | (5 | ) | $ | 12,748 | |||||||
Less: Restricted cash, cash equivalents, and marketable securities (1) | (301 | ) | |||||||||||||
Total cash, cash equivalents, and marketable securities | $ | 12,447 | |||||||||||||
(1) | We are required to pledge or otherwise restrict a portion of our cash, cash equivalents, and marketable securities as collateral for standby and trade letters of credit, guarantees, debt, real estate leases, and amounts due to third-party sellers in certain jurisdictions. We classify cash, cash equivalents and marketable securities with use restrictions of less than twelve months as “Accounts receivable, net and other” and of twelve months or longer as non-current “Other assets” on our consolidated balance sheets. See “Note 8—Commitments and Contingencies.” |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Realized gains | $ | 8 | $ | 6 | $ | 20 | |||||
Realized losses | 5 | 7 | 10 | ||||||||
Amortized Cost | Estimated Fair Value | ||||||
Due within one year | $ | 12,553 | $ | 12,552 | |||
Due after one year through five years | 798 | 799 | |||||
Due after five years through ten years | 132 | 132 | |||||
Due after ten years | 224 | 224 | |||||
Total | $ | 13,707 | $ | 13,707 | |||
|
|||
December 31, | |||||||
2014 | 2013 | ||||||
Gross property and equipment (1): | |||||||
Land and buildings | $ | 7,150 | $ | 4,584 | |||
Equipment and internal-use software (2) | 14,213 | 9,274 | |||||
Other corporate assets | 304 | 231 | |||||
Construction in progress | 1,063 | 720 | |||||
Gross property and equipment | 22,730 | 14,809 | |||||
Total accumulated depreciation (1) | 5,763 | 3,860 | |||||
Total property and equipment, net | $ | 16,967 | $ | 10,949 | |||
(1) | Excludes the original cost and accumulated depreciation of fully-depreciated assets. |
(2) | Includes internal-use software of $1.3 billion and $1.1 billion as of December 31, 2014 and 2013. |
|
|||
Purchase Price | |||
Cash paid, net of cash acquired | $ | 613 | |
Stock options assumed | 65 | ||
$ | 678 | ||
Allocation | |||
Goodwill | $ | 560 | |
Intangible assets (1): | |||
Marketing-related | 5 | ||
Contract-based | 3 | ||
Technology-based | 168 | ||
Customer-related | 17 | ||
193 | |||
Property and equipment | 9 | ||
Deferred tax assets | 34 | ||
Other assets acquired | 41 | ||
Deferred tax liabilities | (81 | ) | |
Other liabilities assumed | (78 | ) | |
$ | 678 | ||
(1) | Acquired intangible assets have estimated useful lives of between four and 10 years, with a weighted-average amortization period of five years. |
Purchase Price | |||
Cash paid, net of cash acquired | $ | 813 | |
Stock options assumed | 44 | ||
Indemnification holdback | 5 | ||
$ | 862 | ||
Allocation | |||
Goodwill | $ | 707 | |
Intangible assets (1): | |||
Marketing-related | 23 | ||
Contract-based | 1 | ||
Technology-based | 33 | ||
Customer-related | 173 | ||
230 | |||
Property and equipment | 16 | ||
Deferred tax assets | 64 | ||
Other assets acquired | 34 | ||
Deferred tax liabilities | (88 | ) | |
Other liabilities assumed | (101 | ) | |
$ | 862 | ||
(1) | Acquired intangible assets have estimated useful lives of between one and five years, with a weighted-average amortization period of five years. |
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
Net sales | $ | 89,041 | $ | 74,505 | |||
Net income (loss) | $ | (287 | ) | $ | 180 | ||
North America | International | Consolidated | |||||||||
Goodwill - January 1, 2013 | $ | 1,937 | $ | 615 | $ | 2,552 | |||||
New acquisitions | 99 | 4 | 103 | ||||||||
Other adjustments (1) | (3 | ) | 3 | — | |||||||
Goodwill - December 31, 2013 | 2,033 | 622 | 2,655 | ||||||||
New acquisitions (2) | 553 | 162 | 715 | ||||||||
Other adjustments (1) | (2 | ) | (49 | ) | (51 | ) | |||||
Goodwill - December 31, 2014 | $ | 2,584 | $ | 735 | $ | 3,319 | |||||
(1) | Primarily includes changes in foreign exchange rates. |
(2) | Primarily includes the goodwill of Twitch. |
December 31, | |||||||||||||||||||||||||
2014 | 2013 | ||||||||||||||||||||||||
Weighted Average Life Remaining | Acquired Intangibles, Gross (1) | Accumulated Amortization (1) | Acquired Intangibles, Net | Acquired Intangibles, Gross (1) | Accumulated Amortization (1) | Acquired Intangibles, Net | |||||||||||||||||||
Marketing-related | 5.3 | $ | 457 | $ | (199 | ) | $ | 258 | $ | 429 | $ | (156 | ) | $ | 273 | ||||||||||
Contract-based | 2.2 | 172 | (125 | ) | 47 | 173 | (110 | ) | 63 | ||||||||||||||||
Technology- and content-based | 3.5 | 370 | (129 | ) | 241 | 278 | (74 | ) | 204 | ||||||||||||||||
Customer-related | 2.5 | 535 | (317 | ) | 218 | 368 | (263 | ) | 105 | ||||||||||||||||
Acquired intangibles (2) | 3.5 | $ | 1,534 | $ | (770 | ) | $ | 764 | $ | 1,248 | $ | (603 | ) | $ | 645 | ||||||||||
(1) | Excludes the original cost and accumulated amortization of fully-amortized intangibles. |
(2) | Intangible assets have estimated useful lives of between one and 10 years. |
Year Ended December 31, | |||
2015 | $ | 202 | |
2016 | 185 | ||
2017 | 161 | ||
2018 | 106 | ||
2019 | 79 | ||
Thereafter | 31 | ||
$ | 764 | ||
|
|||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Statement of Operations: | |||||||||||
Revenue | $ | 231 | $ | 302 | $ | 347 | |||||
Gross profit | 194 | 253 | 280 | ||||||||
Operating expenses | 296 | 282 | 367 | ||||||||
Operating loss from continuing operations | (102 | ) | (29 | ) | (87 | ) | |||||
Net loss from continuing operations | (73 | ) | (16 | ) | (79 | ) | |||||
Net income (loss) from discontinued operations, net of tax (1) | 173 | (156 | ) | (574 | ) | ||||||
Net income (loss) | $ | 100 | $ | (172 | ) | $ | (653 | ) | |||
(1) | In January 2014, LivingSocial completed the sale of its Korean operations for approximately $260 million and, in the first quarter of 2014, recognized a gain on disposal of $205 million, net of tax. The statement of operations information above has been recast to present the Korean operations, and certain other operations, as discontinued operations. |
December 31, | |||||||
2014 | 2013 | ||||||
Balance Sheet: | |||||||
Current assets | $ | 163 | $ | 182 | |||
Non-current assets | 29 | 61 | |||||
Current liabilities | 137 | 301 | |||||
Non-current liabilities | 34 | 33 | |||||
Redeemable stock | 366 | 315 | |||||
|
|||
December 31, | |||||||
2014 | 2013 | ||||||
0.65% Notes due on November 27, 2015 (1) | $ | 750 | $ | 750 | |||
1.20% Notes due on November 29, 2017 (1) | 1,000 | 1,000 | |||||
2.50% Notes due on November 29, 2022 (1) | 1,250 | 1,250 | |||||
2.60% Notes due on December 5, 2019 (2) | 1,000 | — | |||||
3.30% Notes due on December 5, 2021 (2) | 1,000 | — | |||||
3.80% Notes due on December 5, 2024 (2) | 1,250 | — | |||||
4.80% Notes due on December 5, 2034 (2) | 1,250 | — | |||||
4.95% Notes due on December 5, 2044 (2) | 1,500 | — | |||||
Other long-term debt | 881 | 967 | |||||
Total debt | 9,881 | 3,967 | |||||
Less current portion of long-term debt | (1,520 | ) | (753 | ) | |||
Face value of long-term debt | $ | 8,361 | $ | 3,214 | |||
(1) | Issued in November 2012, effective interest rates of the 2015, 2017, and 2022 Notes were 0.84%, 1.38%, and 2.66%. |
(2) | Issued in December 2014, effective interest rates of the 2019, 2021, 2024, 2034, and 2044 Notes were 2.73%, 3.43%, 3.90%, 4.92%, and 5.11%. |
Year Ended December 31, | |||
2015 | $ | 1,520 | |
2016 | 36 | ||
2017 | 1,037 | ||
2018 | 38 | ||
2019 | 1,000 | ||
Thereafter | 6,250 | ||
$ | 9,881 | ||
|
|||
December 31, | |||||||
2014 | 2013 | ||||||
Long-term capital lease obligations | $ | 3,026 | $ | 1,435 | |||
Long-term finance lease obligations | 1,198 | 555 | |||||
Construction liabilities | 467 | 385 | |||||
Tax contingencies | 510 | 457 | |||||
Long-term deferred tax liabilities | 1,021 | 571 | |||||
Other | 1,188 | 839 | |||||
Total other long-term liabilities | $ | 7,410 | $ | 4,242 | |||
December 31, 2014 | |||
Gross capital lease obligations | $ | 5,182 | |
Less imputed interest | (143 | ) | |
Present value of net minimum lease payments | 5,039 | ||
Less current portion of capital lease obligations | (2,013 | ) | |
Total long-term capital lease obligations | $ | 3,026 | |
December 31, 2014 | |||
Gross finance lease obligations | $ | 1,629 | |
Less imputed interest | (364 | ) | |
Present value of net minimum lease payments | 1,265 | ||
Less current portion of finance lease obligations | (67 | ) | |
Total long-term finance lease obligations | $ | 1,198 | |
|
|||
Year Ended December 31, | |||||||||||||||||||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | Thereafter | Total | |||||||||||||||||||||
Operating and capital commitments: | |||||||||||||||||||||||||||
Debt principal and interest | $ | 1,842 | $ | 323 | $ | 1,322 | $ | 310 | $ | 1,272 | $ | 9,403 | $ | 14,472 | |||||||||||||
Capital leases, including interest | 2,060 | 1,727 | 1,030 | 178 | 89 | 98 | 5,182 | ||||||||||||||||||||
Finance lease obligations, including interest | 110 | 112 | 115 | 117 | 119 | 1,056 | 1,629 | ||||||||||||||||||||
Operating leases | 868 | 791 | 728 | 634 | 549 | 2,343 | 5,913 | ||||||||||||||||||||
Unconditional purchase obligations (1) | 489 | 435 | 351 | 118 | 38 | 3 | 1,434 | ||||||||||||||||||||
Other commitments (2) (3) | 928 | 333 | 160 | 140 | 90 | 845 | 2,496 | ||||||||||||||||||||
Total commitments | $ | 6,297 | $ | 3,721 | $ | 3,706 | $ | 1,497 | $ | 2,157 | $ | 13,748 | $ | 31,126 | |||||||||||||
(1) | Includes unconditional purchase obligations related to long-term agreements to acquire and license digital content that are not reflected on the consolidated balance sheets. For those agreements with variable terms, we do not estimate the total obligation beyond any minimum quantities and/or pricing as of the reporting date. Purchase obligations associated with renewal provisions solely at the option of the content provider are included to the extent such commitments are fixed or a minimum amount is specified. |
(2) | Includes the estimated timing and amounts of payments for rent and tenant improvements associated with build-to-suit lease arrangements that have not been placed in service and media content liabilities associated with long-term media content assets with initial terms greater than one year. |
(3) | Excludes $710 million of tax contingencies for which we cannot make a reasonably reliable estimate of the amount and period of payment, if any. |
|
|||
Number of Units | Weighted Average Grant-Date Fair Value | |||||
Outstanding as of January 1, 2012 | 13.1 | $ | 143 | |||
Units granted | 8.2 | 209 | ||||
Units vested | (4.2 | ) | 110 | |||
Units forfeited | (1.7 | ) | 168 | |||
Outstanding as of December 31, 2012 | 15.4 | 184 | ||||
Units granted | 7.2 | 283 | ||||
Units vested | (4.5 | ) | 160 | |||
Units forfeited | (1.8 | ) | 209 | |||
Outstanding as of December 31, 2013 | 16.3 | 233 | ||||
Units granted | 8.5 | 328 | ||||
Units vested | (5.1 | ) | 202 | |||
Units forfeited | (2.3 | ) | 264 | |||
Outstanding as of December 31, 2014 | 17.4 | $ | 285 | |||
Year Ended December 31, | ||||||||||||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | Thereafter | Total | ||||||||||||||
Scheduled vesting—restricted stock units | 5.9 | 6.1 | 3.4 | 1.7 | 0.2 | 0.1 | 17.4 | |||||||||||||
|
|||
Foreign currency translation adjustments | Unrealized gains on available-for-sale securities | Total | ||||||||||
Balances as of January 1, 2012 | $ | (326 | ) | $ | 10 | $ | (316 | ) | ||||
Other comprehensive income | 76 | 1 | 77 | |||||||||
Balances as of December 31, 2012 | (250 | ) | 11 | (239 | ) | |||||||
Other comprehensive income (loss) | 63 | (9 | ) | 54 | ||||||||
Balances as of December 31, 2013 | (187 | ) | 2 | (185 | ) | |||||||
Other comprehensive income (loss) | (325 | ) | (1 | ) | (326 | ) | ||||||
Balances as of December 31, 2014 | $ | (512 | ) | $ | 1 | $ | (511 | ) | ||||
|
|||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Current taxes: | |||||||||||
U.S. Federal | $ | 214 | $ | 99 | $ | 528 | |||||
U.S. State | 65 | 45 | 34 | ||||||||
International | 204 | 173 | 131 | ||||||||
Current taxes | 483 | 317 | 693 | ||||||||
Deferred taxes: | |||||||||||
U.S. Federal | (125 | ) | (114 | ) | (129 | ) | |||||
U.S. State | (11 | ) | (19 | ) | (27 | ) | |||||
International | (180 | ) | (23 | ) | (109 | ) | |||||
Deferred taxes | (316 | ) | (156 | ) | (265 | ) | |||||
Provision for income taxes, net | $ | 167 | $ | 161 | $ | 428 | |||||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
U.S. | $ | 292 | $ | 704 | $ | 882 | |||||
International | (403 | ) | (198 | ) | (338 | ) | |||||
Income (loss) before income taxes | $ | (111 | ) | $ | 506 | $ | 544 | ||||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Income taxes computed at the federal statutory rate | $ | (39 | ) | $ | 177 | $ | 191 | ||||
Effect of: | |||||||||||
Impact of foreign tax differential | 136 | (41 | ) | 172 | |||||||
State taxes, net of federal benefits | 29 | 14 | 1 | ||||||||
Tax credits | (85 | ) | (84 | ) | (24 | ) | |||||
Nondeductible compensation | 117 | 86 | 72 | ||||||||
Domestic production activities deduction | (20 | ) | (11 | ) | — | ||||||
Other, net | 29 | 20 | 16 | ||||||||
Total | $ | 167 | $ | 161 | $ | 428 | |||||
December 31, | |||||||
2014 (1) | 2013 | ||||||
Deferred tax assets: | |||||||
Net operating losses U.S. - Federal/States (2) | $ | 357 | $ | 53 | |||
Net operating losses foreign (3) | 669 | 427 | |||||
Accrued liabilities, reserves, & other expenses | 780 | 590 | |||||
Stock-based compensation | 534 | 396 | |||||
Deferred revenue | 156 | 249 | |||||
Assets held for investment | 154 | 164 | |||||
Other items | 242 | 177 | |||||
Tax credits (4) | 115 | 107 | |||||
Total gross deferred tax assets | 3,007 | 2,163 | |||||
Less valuation allowance (5) | (901 | ) | (698 | ) | |||
Deferred tax assets, net of valuation allowance | 2,106 | 1,465 | |||||
Deferred tax liabilities: | |||||||
Depreciation & amortization | (1,609 | ) | (1,021 | ) | |||
Acquisition related intangible assets | (195 | ) | (201 | ) | |||
Other items | (31 | ) | (16 | ) | |||
Net deferred tax assets, net of valuation allowance | $ | 271 | $ | 227 | |||
(1) | Deferred tax assets related to net operating losses and tax credits are presented net of tax contingencies. |
(2) | Excluding $261 million and $81 million of deferred tax assets as of December 31, 2014 and 2013, related to net operating losses that result from excess stock-based compensation and for which any benefit realized will be recorded to stockholders’ equity. |
(3) | Excluding $2 million and $2 million of deferred tax assets as of December 31, 2014 and 2013, related to net operating losses that result from excess stock-based compensation and for which any benefit realized will be recorded to stockholders’ equity. |
(4) | Excluding $268 million and $227 million of deferred tax assets as of December 31, 2014 and 2013, related to tax credits that result from excess stock-based compensation and for which any benefit realized will be recorded to stockholders’ equity. |
(5) | Relates primarily to deferred tax assets that would only be realizable upon the generation of net income in certain foreign taxing jurisdictions and future capital gains. |
December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Gross tax contingencies – January 1 | $ | 407 | $ | 294 | $ | 229 | |||||
Gross increases to tax positions in prior periods | 351 | 78 | 91 | ||||||||
Gross decreases to tax positions in prior periods | (50 | ) | (18 | ) | (47 | ) | |||||
Gross increases to current period tax positions | 20 | 54 | 26 | ||||||||
Audit settlements paid | (16 | ) | (1 | ) | (4 | ) | |||||
Lapse of statute of limitations | (2 | ) | — | (1 | ) | ||||||
Gross tax contingencies – December 31 (1) | $ | 710 | $ | 407 | $ | 294 | |||||
(1) | As of December 31, 2014, we had $710 million of tax contingencies, of which $604 million, if fully recognized, would decrease our effective tax rate. |
|
|||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
North America | |||||||||||
Net sales | $ | 55,469 | $ | 44,517 | $ | 34,813 | |||||
Segment operating expenses (1) | 53,364 | 42,631 | 33,221 | ||||||||
Segment operating income | $ | 2,105 | $ | 1,886 | $ | 1,592 | |||||
International | |||||||||||
Net sales | $ | 33,519 | $ | 29,935 | $ | 26,280 | |||||
Segment operating expenses (1) | 33,816 | 29,828 | 26,204 | ||||||||
Segment operating income (loss) | $ | (297 | ) | $ | 107 | $ | 76 | ||||
Consolidated | |||||||||||
Net sales | $ | 88,988 | $ | 74,452 | $ | 61,093 | |||||
Segment operating expenses (1) | 87,180 | 72,459 | 59,425 | ||||||||
Segment operating income | 1,808 | 1,993 | 1,668 | ||||||||
Stock-based compensation | (1,497 | ) | (1,134 | ) | (833 | ) | |||||
Other operating income (expense), net | (133 | ) | (114 | ) | (159 | ) | |||||
Income from operations | 178 | 745 | 676 | ||||||||
Total non-operating income (expense) | (289 | ) | (239 | ) | (132 | ) | |||||
Provision for income taxes | (167 | ) | (161 | ) | (428 | ) | |||||
Equity-method investment activity, net of tax | 37 | (71 | ) | (155 | ) | ||||||
Net income (loss) | $ | (241 | ) | $ | 274 | $ | (39 | ) | |||
(1) | Represents operating expenses, excluding stock-based compensation and “Other operating expense (income), net,” which are not allocated to segments. |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Net Sales: | |||||||||||
Media | $ | 22,505 | $ | 21,716 | $ | 19,942 | |||||
Electronics and other general merchandise | 60,886 | 48,802 | 38,628 | ||||||||
Other (1) | 5,597 | 3,934 | 2,523 | ||||||||
$ | 88,988 | $ | 74,452 | $ | 61,093 | ||||||
(1) | Includes sales from non-retail activities, such as AWS, advertising services, and our co-branded credit card agreements. |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Germany | $ | 11,919 | $ | 10,535 | $ | 8,732 | |||||
Japan | 7,912 | 7,639 | 7,800 | ||||||||
United Kingdom | 8,341 | 7,291 | 6,478 | ||||||||
December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
North America | |||||||||||
Total assets | $ | 39,157 | $ | 26,108 | $ | 20,703 | |||||
Property and equipment, net | 13,163 | 8,447 | 5,481 | ||||||||
Total property and equipment additions | 7,464 | 4,837 | 3,348 | ||||||||
International | |||||||||||
Total assets | $ | 15,348 | $ | 14,051 | $ | 11,852 | |||||
Property and equipment, net | 3,804 | 2,502 | 1,579 | ||||||||
Total property and equipment additions | 2,017 | 1,536 | 969 | ||||||||
Consolidated | |||||||||||
Total assets | $ | 54,505 | $ | 40,159 | $ | 32,555 | |||||
Property and equipment, net | 16,967 | 10,949 | 7,060 | ||||||||
Total property and equipment additions | 9,481 | 6,373 | 4,317 | ||||||||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
North America | $ | 2,701 | $ | 1,863 | $ | 1,229 | |||||
International | 915 | 597 | 424 | ||||||||
Consolidated | $ | 3,616 | $ | 2,460 | $ | 1,653 | |||||
|
|||
Year Ended December 31, 2014 (1) | ||||||||||||||||
Fourth Quarter | Third Quarter | Second Quarter | First Quarter | |||||||||||||
Net sales | $ | 29,328 | $ | 20,579 | $ | 19,340 | $ | 19,741 | ||||||||
Income (loss) from operations | 591 | (544 | ) | (15 | ) | 146 | ||||||||||
Income (loss) before income taxes | 429 | (634 | ) | (27 | ) | 120 | ||||||||||
Benefit (provision) for income taxes | (205 | ) | 205 | (94 | ) | (73 | ) | |||||||||
Net income (loss) | 214 | (437 | ) | (126 | ) | 108 | ||||||||||
Basic earnings per share | 0.46 | (0.95 | ) | (0.27 | ) | 0.23 | ||||||||||
Diluted earnings per share | 0.45 | (0.95 | ) | (0.27 | ) | 0.23 | ||||||||||
Shares used in computation of earnings per share: | ||||||||||||||||
Basic | 464 | 463 | 461 | 460 | ||||||||||||
Diluted | 472 | 463 | 461 | 468 | ||||||||||||
Year Ended December 31, 2013 (1) | ||||||||||||||||
Fourth Quarter | Third Quarter | Second Quarter | First Quarter | |||||||||||||
Net sales | $ | 25,587 | $ | 17,092 | $ | 15,704 | $ | 16,070 | ||||||||
Income (loss) from operations | 510 | (25 | ) | 79 | 181 | |||||||||||
Income (loss) before income taxes | 451 | (43 | ) | 17 | 81 | |||||||||||
Benefit (provision) for income taxes | (179 | ) | 12 | (13 | ) | 18 | ||||||||||
Net income (loss) | 239 | (41 | ) | (7 | ) | 82 | ||||||||||
Basic earnings per share | 0.52 | (0.09 | ) | (0.02 | ) | 0.18 | ||||||||||
Diluted earnings per share | 0.51 | (0.09 | ) | (0.02 | ) | 0.18 | ||||||||||
Shares used in computation of earnings per share: | ||||||||||||||||
Basic | 458 | 457 | 456 | 455 | ||||||||||||
Diluted | 467 | 457 | 456 | 463 | ||||||||||||
(1) | The sum of quarterly amounts, including per share amounts, may not equal amounts reported for year-to-date periods. This is due to the effects of rounding and changes in the number of weighted-average shares outstanding for each period. |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||