Google 8-K Google Announces Second Quarter 2009 Results

Exhibit 99.2

Google Inc.

CONSOLIDATED BALANCE SHEETS

(In thousands)

	December 31, 2008*		June 30, 2009
			(unaudited)
Assets
Current assets:
Cash and cash equivalents	$	8,656,672	$	11,911,351
Marketable securities		7,189,099		7,432,655
Accounts receivable, net of allowance		2,642,192		2,701,912
Deferred income taxes, net		286,105		575,976
Income taxes receivable, net		—		145,843
Prepaid revenue share, expenses and other assets		1,404,114		1,067,116
Total current assets		20,178,182		23,834,853
Prepaid revenue share, expenses and other assets, non-current		433,846		406,136
Deferred income taxes, net, non-current		—		124,647
Non-marketable equity securities		85,160		93,925
Property and equipment, net		5,233,843		5,005,900
Intangible assets, net		996,690		856,386
Goodwill		4,839,854		4,836,913
Total assets	$	31,767,575	$	35,158,760
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable	$	178,004	$	221,914
Accrued compensation and benefits		811,643		589,862
Accrued expenses and other current liabilities		480,263		411,226
Accrued revenue share		532,547		550,199
Deferred revenue		218,084		227,761
Income taxes payable, net		81,549		—
Total current liabilities		2,302,090		2,000,962
Deferred revenue, non-current		29,818		31,675
Income taxes payable, net, non-current		890,115		1,232,984
Deferred income taxes, net, non-current		12,515		—
Other long-term liabilities		294,175		298,283
Stockholders’ equity:
Common stock		315		316
Additional paid-in capital		14,450,338		15,044,103
Accumulated other comprehensive income		226,579		81,434
Retained earnings		13,561,630		16,469,003
Total stockholders’ equity		28,238,862		31,594,856
Total liabilities and stockholders’ equity	$	31,767,575	$	35,158,760
*  Derived from audited financial statements.

Google Inc.

CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share amounts)

	Three Months Ended June 30,					Six Months Ended June 30,
	2008		2009			2008		2009
	(unaudited)
Revenues	$	5,367,212	$	5,522,897		$	10,553,255	$	11,031,887
Costs and expenses:
Cost of revenues (including stock-based compensation expense of $9,363, $13,592, $18,511, $26,129)		2,147,575		2,107,971			4,258,111		4,209,475
Research and development (including stock-based compensation expense of $187,281, $182,209, $381,081, $350,770)		682,210		707,626			1,355,279		1,349,269
Sales and marketing (including stock-based compensation expense of $42,593, $57,294, $85,169, $116,320)		484,552		469,039			931,450		902,980
General and administrative (including stock-based compensation expense of $33,539, $39,975, $68,794, $77,334)		474,910		364,367			884,215		812,678
Total costs and expenses		3,789,247		3,649,003			7,429,055		7,274,402
Income from operations		1,577,965		1,873,894			3,124,200		3,757,485
Interest and other income (expense), net		57,923		(17,718	)		225,266		(11,508	)
Income before income taxes		1,635,888		1,856,176			3,349,466		3,745,977
Provision for income taxes		388,497		371,631			794,989		838,604
Net income	$	1,247,391	$	1,484,545		$	2,554,477	$	2,907,373
Net income per share - basic	$	3.97	$	4.70		$	8.15	$	9.21
Net income per share - diluted	$	3.92	$	4.66		$	8.04	$	9.15
Shares used in per share calculation - basic		313,817		315,901			313,473		315,576
Shares used in per share calculation - diluted		318,023		318,536			317,708		317,878

Google Inc.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

	Three Months Ended June 30,						Six Months Ended June 30,
	2008			2009			2008			2009
	(unaudited)
Operating activities
Net income	$	1,247,391		$	1,484,545		$	2,554,477		$	2,907,373
Adjustments:
Depreciation and amortization of property and equipment		308,716			310,982			589,280			632,111
Amortization of intangibles and other		82,891			65,975			138,851			148,068
Stock-based compensation expense		272,776			293,070			553,555			570,553
Excess tax benefits from stock-based award activities		(43,878	)		(4,515	)		(94,979	)		(36,359	)
Deferred income taxes		(67,676	)		(101,584	)		(105,890	)		(114,431	)
Other, net		20,245			(1,678	)		(24,658	)		(23,087	)
Changes in assets and liabilities, net of effects of acquisitions:
Accounts receivable		(72,883	)		(139,118	)		(296,376	)		(41,728	)
Income taxes, net		90,184			(388,271	)		528,359			(63,518	)
Prepaid revenue share, expenses and other assets		(141,219	)		10,338			(182,803	)		87,795
Accounts payable		(14,547	)		19,936			39,237			41,815
Accrued expenses and other liabilities		87,026			41,172			(147,251	)		(281,167	)
Accrued revenue share		(6,326	)		14,859			(16,450	)		19,123
Deferred revenue		3,454			3,461			10,248			12,136
Net cash provided by operating activities		1,766,154			1,609,172			3,545,600			3,858,684
Investing activities
Purchases of property and equipment		(697,517	)		(139,437	)		(1,539,114	)		(402,192	)
Purchases of marketable securities		(2,101,798	)		(5,390,722	)		(4,921,310	)		(10,635,567	)
Maturities and sales of marketable securities		2,037,331			5,325,719			7,416,559			10,435,309
Investments in non-marketable equity securities		(10,554	)		(9,681	)		(9,492	)		(28,431	)
Acquisitions, net of cash acquired, and purchases of intangible and other assets		(186,095	)		(3,021	)		(3,312,270	)		(5,093	)
Net cash used in investing activities		(958,633	)		(217,142	)		(2,365,627	)		(635,974	)
Financing activities
Net (payments) proceeds related to stock-based award activities		(301	)		46,731			(22,746	)		9,995
Excess tax benefits from stock-based award activities		43,878			4,515			94,979			36,359
Net cash provided by financing activities		43,577			51,246			72,233			46,354
Effect of exchange rate changes on cash and cash equivalents		(7,311	)		41,784			29,737			(14,385	)
Net increase in cash and cash equivalents		843,787			1,485,060			1,281,943			3,254,679
Cash and cash equivalents at beginning of period		6,519,749			10,426,291			6,081,593			8,656,672
Cash and cash equivalents at end of period	$	7,363,536		$	11,911,351		$	7,363,536		$	11,911,351

The following table presents our revenues by revenue source (in thousands, unaudited):

	Three Months Ended June 30,						Six Months Ended June 30,
	2008			2009			2008			2009
Advertising revenues:
Google web sites	$	3,530,145		$	3,652,628		$	6,930,550		$	7,345,451
Google Network web sites		1,655,280			1,683,500			3,341,421			3,321,542
Total advertising revenues		5,185,425			5,336,128			10,271,971			10,666,993
Licensing and other revenues		181,787			186,769			281,284			364,894
Revenues	$	5,367,212		$	5,522,897		$	10,553,255		$	11,031,887
The following table presents our revenues, by revenue source, as a percentage of total revenues (unaudited):
	Three Months Ended June 30,						Six Months Ended June 30,
	2008			2009			2008			2009
Advertising revenues:
Google web sites		66	%		66	%		66	%		67	%
Google Network web sites		31	%		31	%		31	%		30	%
Total advertising revenues		97	%		97	%		97	%		97	%
Licensing and other revenues		3	%		3	%		3	%		3	%
Revenues		100	%		100	%		100	%		100	%