Professional Documents
Culture Documents
Sample Group Project
Sample Group Project
Submitted by:
ANSHUMAN NARANG (IPMX11008)
RACHIT MAHESHWARY (IPMX11022)
SAGAR SAMRAT DAS (IPMX11027)
SHEETANSHU PUJARI (IPMX11032)
TAMOGHNA GHOSH (IPMX11037)
Management Accounting Group Assignment
Contents
Table of Figures ...................................................................................................................................... 2
Introduction ............................................................................................................................................. 3
Motivation ............................................................................................................................................... 4
Choice of Industry............................................................................................................................... 4
Choice of Players ................................................................................................................................ 4
Macroeconomic Factors Affecting Social Media Industry ..................................................................... 5
Major Players in the Social Media Industry............................................................................................ 7
Business Model ....................................................................................................................................... 8
Cost Structure........................................................................................................................................ 10
Porter’s 5 Forces Model ........................................................................................................................ 11
Recently in News .................................................................................................................................. 11
Major Accounting Policies ................................................................................................................... 12
International Accounting Standard for Social Media Industries ........................................................... 14
Cost of Revenue .................................................................................................................................... 17
International Financial Reporting Standards (IFRS)............................................................................. 19
Financial Statements Analysis .............................................................................................................. 22
Balance Sheet .................................................................................................................................... 22
Income Statement.............................................................................................................................. 27
Cash Flow ......................................................................................................................................... 30
Financial Ratio Analysis ....................................................................................................................... 36
Liquidity Ratio .................................................................................................................................. 36
Solvency Ratio .................................................................................................................................. 37
Profitability Ratios ............................................................................................................................ 41
Market Analysis..................................................................................................................................... 46
References ............................................................................................................................................ 47
Table of Figures
Figure 1: Digital Around the world......................................................................................................... 3
Figure 2: Average minutes spent per visitor ........................................................................................... 5
Figure 4: Business Model of Social Media Industry............................................................................... 9
Figure 5: Porter's Five Forces impacting Social Media Industry .......................................................... 11
Figure 6: Facebook's revenue model..................................................................................................... 15
Figure 7: Revenue generation model of Facebook ............................................................................... 15
Figure 8: Twitter's revenue model ........................................................................................................ 16
Figure 9: Snapchat's revenue model ..................................................................................................... 17
Figure 10: Impairment loss under US GAAP and IFRS ....................................................................... 19
Figure 11: Business Combination in US GAAP & IFRS ..................................................................... 20
Figure 12: Current ratio for the three companies for last three years ................................................... 36
Figure 13: Acid Test/ Quick Ratio for the three companies for last three years ................................... 37
Figure 14: Debt Equity ratio for the three companies for last three years ............................................ 38
Figure 15: Asset Turnover Ratio for the three companies for last three years...................................... 39
Figure 16: Debt Turnover Ratio for the three companies for last three years ....................................... 40
Figure 17: Creditor Turnover Ratio for the three companies for last three years ................................. 41
Figure 18: Gross Margin for the three companies for last three years .................................................. 42
Figure 19: Net Profit Margin for the three companies for last three years ........................................... 43
Figure 20: Return on Asset for the three companies for last three years .............................................. 44
Figure 21: Return on Equity for the three companies for last three years ............................................ 45
Figure 22: Earning per Share for the three companies for last three years ........................................... 46
Introduction
Social media encompasses social networks, mobile platforms, information sharing, online
video, and far more. There are now thousands of professionals and companies that are deeply
involved in the social media sphere.
The number of social media users worldwide in 2018 is 3.196 billion, up 13 percent year-on-
year.
An estimated 750 million of these users in 2022 are expected to be from China alone and
approximately a third of a billion from India.
The region with the highest penetration rate of social networks is North America, where around
70 percent of the population has at least one social account. As of 2017, 81 percent of the
United States population had a social networking profile.
Motivation
Choice of Industry
Despite the ubiquity of social networks, market potential is still increasing, as not only user
figures but also user engagement continues to grow. On average, global internet users spend
some 135 minutes per day surfing social networks. This prompts worldwide brands and their
marketers to use that time and screen space to promote various products and services via social
media marketing or social advertising.
The global increase in social media usage since January 2017 is 13%. Saudi Arabia has the
largest year-on-year increase in social media users since January 2017 (32%), a 17% increase
compared to the global average.
Other countries with the largest social media usage increase includes India, Indonesia and
Ghana as technology is improving and social media becomes easily accessible to more of the
population. U.A.E, South Korea and the UK have the slowest increase with <5%.
The primary motivation of the report is to understand the accounting practices being followed
by the social media firms and how the firms do accounting of its cost, what are the assets of
the firm etc.
Choice of Players
Facebook connects more than 2.2 bn people with their friends and family around the world and
helps them discover new products and services from local and global businesses.
It is a catalyst for economic activity in ecosystems composed of marketers, app developers and
providers of connectivity.
Twitter another social networking site with 330 million active users.
The social media platform recently reported its first profitable quarter in the company’s 12-
year history. It made $91 million in the fourth quarter of 2017, but its user base stayed flat.
Snapchat is one of the fastest-growing social networks, with over 100 million daily active users
and 400 million snaps per day. For financial year 2017,Snap reported revenue of $824.9 million
USD, beating expectations of the analysts.
Political Factors
The Social Media business is directly related to the political situation. About Social Media
firms, government expresses its concern in the form that the data of the specific candidates
should be secured properly as their personal information.
These issues relating to the privacy of the information increase the cost of operations for Social
Media firms.
Moreover, social networking is also restricted by the government to generate illegal acts like
hacking of personal information and number of increasing fake accounts.
Therefore, the rules set by the government should be followed to have success, which means
that the political stability in developed countries would be a great opportunity for social Media
firms to expand its diversifying business in the social market.
The governmental support will allow the advertising service to display and seek opportunity
for its services.
Economic Factors
Economic condition and factors of the countries will shape the growth of social media firms.
Social media firms need to analyse the economic factors. The most important are Gross
Domestic Product (GDP) growth.
The motive for counting GDP growth in the study is that this is normally linked with purchase
expenditure and the buying power.
The market penetration with the increasing economic stability in developing countries must
provide a chance to social media firms. The rapid growth of the countries will lead to the
improvement of telecommunications and infrastructure.
Social Media firms can expand the global operations if the market penetrates because of the
economic stability.
Social Factors
The social conditions influence social media global reach. For Social media firms, it is crucial
to analyze the behaviors of people to accept the personal network.
There are privacy and correctly stated information issue. People should feel comfortable and
secure while uploading their personal information on the website. This will increase the active
users and ultimately will earn more profit.
People are improving their quality of life and emphasizing on the high-quality service that
presents a great opportunity for social media firms. The online buying strategy and behaviors
will create opportunities worldwide.
Technological Factors
Technology directly influences the founded business of social media firms. Social networking
sites like Facebook, Twitter, Snapchat should focus on the advanced technologies to entertain
the customers in more effective methods to provide them the extra platforms for their benefits.
Moreover, the basic security issue regarding the information hacking, latest technology should
be used by social media firms to make their customers more comfortable. For the improved
and enhanced user experience, social media firms must need to use the better mobile app.
Legal Factors
Law imposes a limitation on the social media business. Laws and regulations set by several
regulated bodies to operate the social networking sites are also very important. Social media
firms should focus on all the legislations that are required to operate smoothly and attract more
customers to be more popular in the internet industry. The legal right should be there for the
safe information handling. This will benefit more because the customers will accept
conveniently. The innovative new products and legal protection improve the patent laws by
providing an opportunity to social media firms. The company will be able to reach in many
areas and will benefit with the increasing coverage of Wi-Fi. Market reach and operational
functions will surely expand the functionality of social media firms.
Environmental Factors
Social media business links with natural environment. The ecological trends and issues affect
the macro environment of social media firms. Environment business analysis is vital for social
media firms to operate in the whole world professionally. The sustainability condition of social
media business will improve and satisfy the concerns of the natural environment. Better waste
policies and standards will address the complexity in Western countries and reduce the threats
of climate change social media firms have to face.
The major source of revenue for Facebook is through advertisements, although the
clickthrough rate of Facebook is way lower compared to the world web services. As per
statistics available in January, 2018, Facebook had 2.2 billion active users.
Facebook acquired the “fb.com” domain name from American Farm Bureau Federation in
November, 2010. In April, 2012, it acquired Instagram for approximately US $1 Billion in
cash and stock. It also bought the multimedia messaging app WhatsApp in February, 2014
for US $19 Billion in cash and stocks. Its latest acquisition includes CrowdTangle, a social
analytics company.
2. Second in the list is Twitter. Twitter is a news and social networking platform where
people can express their opinions or views or mood through a text string of length between
140 and 280 characters. The platform was created in March, 2011 and was launched in
July, 2011. In 2013, Twitter became the most visited website of the year. As of October,
2017, it had 330 million active users.
Twitter has grown over the years through various mergers and acquisitions. The majority
of the companies the acquired were mobile application development, marketing and
advertising solutions and data analytics companies, for example Atebits, Crashlyctics,
Trendrr, MoPub, Niche, etc.
3. Snapchat is a multimedia messaging application, through which users can share picture or
video messages.
These pictures and videos are available on the platform for a short-time after which they are
inaccessible. Over the time Snapchat has evolved from person to person photo sharing
medium to featuring a”stories” of 24-hrs chronological content.
It was first launched a Picaboo for iOS on 8th of July, 2011 and was later relaunched as
Snapchat in September, 2011. It is primarily used for creating multimedia messages. As of
February, 2018, Snapchat had 187 million daily active users.
In July, 2016, Snapchat acquired Bitstrips and its application Bitmoji, which allowed users
to design stickers featuring personalized cartoon avatars. In August, 2016, it launched
geostickers which allowed users to send city specific steakers.
Business Model
The below is the illustrative business model of a typical internet (social media) company:
Key Partners
These are the people/organisations that help a social media company in raising funds to run
smooth operations, develop content for the platform and generate revenue through advertising.
Channels
There are multiple channels through which the social media companies can reach out to the
people. It can either be through desktops or mobiles. A company needs to identify the most
effective way of utilizing these channels to give the best experience to its subscribers.
Key Activities
The major activities of a social media company involve platform development and IT
infrastructure development. With so many competitors, it very important for these companies
to evolve and come up with innovative ideas to attract more subscribers and maintain the
existing database. The same can be achieved by constantly coming up with innovative updates
to their platforms.
Value Proposition
With the stringent competition in the social media industry and entry of more innovative
competitors, it becomes important to offer unique value to the customers. It is important to
offer services that differentiate you from other players, or you risk losing your customers.
Revenue Streams
The major sources of revenue for these companies is advertisements. a part of their revenue
also comes from bulk access to social media data sold to third parties.
Cost Structure
Major Costs in Social Media industry include:
Recently in News
The Facebook–Cambridge Analytica data scandal involved the collection of personally
identifiable information of up to 87 million Facebook users. On April 25, 2018, Facebook
released their first earnings report since the scandal was reported. Revenue fell since the last
quarter, but this is usual as it followed the holiday season quote. The quarter revenue was the
highest for a first quarter, and the second overall.
Mergers & Acquisitions: Facebook acquired AI firm "Ozlo" in July 2017, Social Media app
"tbh" in Oct 2017 and is currently in process of acquiring Bloomsbury AI. Twitter acquired a
Spam & Fraud Prevention Service "Smyte" in Jun 2018. Snap has spent $352.4 million in
cash on acquisitions this financial year.
Twitter joined the S&P 500 index in Jun 2018. Twitter’s 58 percent gain in 2018 would be
the fifth-largest in the S&P 500. Analysts are not sanguine about the stock’s prospects. Their
average forecast implies a 19 percent decline over the next 12 months, data compiled by
Bloomberg showed. Twitter also turned profitable for first time in Q4 2017 since its inception
in March 2006.
Snapchat to launch new gaming platform whereas Twitter has doubled its character limit
this year.
Goodwill is reviewed for impairment at Goodwill is tested for impairment The Company’s impairment
least annually or more frequently if at least annually, in the fourth tests are based on a single
events or changes in circumstances quarter, or whenever events or operating segment and
would more likely than not reduce the changes in circumstances indicate reporting unit structure. If the
fair value of our single reporting unit that goodwill might be impaired. carrying value of the
below its carrying value. As At December 31, 2015 and 2016, reporting unit exceeds its fair
of December 31, 2017, no impairment there was a single operating value, the second step of the
of goodwill has been identified. segment and reporting unit test is performed by
structure. comparing the carrying value
of the goodwill in the
Goodwill reporting unit to its implied
fair value. An impairment
charge is recognized for the
excess of the carrying value
of goodwill over its implied
fair value.The Company
conducted its annual goodwill
impairment test during the
fourth quarter of 2016 and
determined that goodwill was
not impaired.
Facebook is subject to taxation in the The Company is subject to Snapchat are subject to
United States and various other state taxation in the United Stadtes and income taxes in the United
and foreign jurisdictions. Facebook is various state and foreign States and numerous foreign
subjected to potential examination in jurisdictions. Earnings from non- jurisdictions. These foreign
material jurisdictions of the United US activities are subject to local jurisdictions have different
States and Ireland. The effective tax rate country income tax. The material statutory tax rates than the
is lower than the United States statutory jurisdictions in which the United States. Additionally,
rate primarily because of income in Company is subject to potential certain of the foreign earnings
jurisdictions with tax rates lower than examination by taxing authorities may also be taxable in the
that of the United States. Facebook has include the United States, United States. The effective
not provided United States taxes for all California and Ireland. The tax rate differs from the U.S.
foreign earnings because a substantial Company computes its quarterly statutory tax rate primarily
Income Tax portion of those earnings will be income tax provision by using a due to valuation allowances
reinvested outside of the United States. forecasted annual effective tax on deferred tax assets as it is
rate and adjusts for any discrete more likely than not that
items arising during the quarter. some or all of the deferred tax
The effective tax rates have assets will not be realized.
differed from the statutory rate
primarily due to the tax impact of
foreign operations, state taxes,
certain benefits realized in
recording the tax effects of
business combinations, and the
recording of U.S. valuation
allowance
Fair Value
The carrying value of the Company’s financial instruments, including cash, accounts
receivable, restricted cash, and accounts payable, approximates fair values due to their short
maturities.
Deferred revenue
It consists of subscription fee revenue received in advance of revenue recognition. Revenue
that the Company expects to recognize during the 12 months following the balance sheet date
are presented in deferred revenue, current portion in the balance sheets.
If you buy and hold Facebook credits (used to buy virtual goods in games on Facebook)
Facebook treats the purchase as deferred revenue--the same way a retailer would book the sale
of a gift card--until you spend your credits. When you buy Farmville’s hot rod tractor, you use
your Facebook credits or charge $10 (which, unseen to you, buys 100 Facebook credits that
are converted to 55 in Farm Cash). Facebook sends $7 to Zynga and keeps 30%--$3--as a
processing fee, moving that $3 from deferred revenue into current revenue.
FASB doesn’t have social media standards, but its broader guidelines hold that revenue should
not be recognized until it is both realized (or realizable) and earned.
The three major players pertaining to our discussion – Facebook, Twitter and Snapchat use
advertising as their primary source of revenue. However, there is a difference in the process in
which these 3 players generate revenue.
advertieser
application
Developer
Besides Advertising, Facebook offers a set of development tools and application programming
interfaces (APIs) to the developers to help them create web and mobile apps for the Facebook
platform. When users purchase virtual and digital goods from the developer apps, Facebook
receives a fee from the developers for the use of its payment infrastructure.
Besides promoting through advertisements, Twitter sells its public data that it calls Firehose
and that amounts to around 500 million tweets each day to various companies. Companies can
utilize this data to analyse consumer trends and generate insights about brands and companies.
Since the tweets are public, consumers can also access this data. Because of the volume of the
data, companies can learn about their users in a detailed manner, something that a normal user
would not be able to. Of course, the data analysis tools have to be sophisticated enough.
Snapchat
It’s the same case with Snapchat Business Model whose main revenue source
is Advertising. However, unlike Twitter Business Model, the company doesn’t sell any of its
users’ information. At Snapchat, the team that designs the consumer products also creates the
advertising products. This results in advertisements which are so user-friendly and
camouflaged, that many users don’t even know that they are advertisements and rather enjoy
them.
GeoFilters
SNAPCHAT
Stories,Shazam
Lenses
(Engaging and Discover
advertisement)
Snap Store
Cost of Revenue
The major component of cost of revenue for the social media industry comes from the
following three main items:
The Companies costs to develop software for internal use incurred during the application
development stage. Costs related to preliminary project activities and post implementation
activities are expensed as incurred. There are no material qualifying costs incurred during the
application development stage in any of the periods presented.
Share-Based Compensation
The Companies accounts for share-based employee compensation plans under the fair value
recognition and measurement provisions of GAAP. Those provisions require all share-based
payments to employees, including grants of stock options, to be measured based on the grant-
date fair value of the awards, with the resulting expense generally recognized in its statements
of operations over the period during which the employee is required to perform service in
exchange for the award.
The Company recognizes compensation expense for stock option grants on a straight-line basis
over the period during which an employee is required to provide services in exchange for the
option award (requisite service period). Share-based compensation expense recognized at fair
value includes the impact of estimated forfeitures. The Company estimates future forfeitures
at the date of grant and revises the estimates, if necessary, in subsequent periods if actual
forfeitures differ from those estimates.
Income Taxes
The Companies recognizes income taxes under the asset and liability method. The Company
recognizes deferred income tax assets and liabilities for the expected future consequences of
temporary differences between the financial reporting and tax bases of assets and liabilities.
These differences are measured using the enacted statutory tax rates that are expected to apply
to taxable income for the years in which differences are expected to reverse. The Company
recognizes the effect on deferred income taxes of a change in tax rates in income in the period
that includes the enactment date.
Intangible Asset/Goodwill
Under generally accepted accounting principles in the United States, or U.S. GAAP, the
companies review their intangible assets for impairment when events or changes in
circumstances indicate the carrying value may not be recoverable. Goodwill is required to be
tested for impairment at least annually.
The accounting standard used in more than 110 countries – has some key differences from the
United States' Generally Accepted Accounting Principles (GAAP). At the conceptual level,
IFRS is considered more of a principles-based accounting standard in contrast to GAAP, which
is considered more rules-based. By being more principles-based, IFRS, arguably, represents
and captures the economics of a transaction better than GAAP. Some of differences between
the two accounting frameworks are highlighted below.
IFRS doesn’t permit LIFO, whereas US’ GAAP allows LIFO. However, inventory is not a
matter of discussion for the type of industries in under discussion.
Impairment of Goodwill
IFRS US GAAP
Single step approach Two step Approach
Both IFRS and US GAPP requires an annual basis of impairment check to be done on intangible
assets such as goodwill.
US GAAP
Operating Lease
IFRS
Has the ownership of Risk and Reward transferred from the lessor to lessee?
If Yes, Categorise it as Financial Lease.
Otherwise, treat it as Operating Lease.
From a Lessor perspective, under US GAAP, if any one of the aforementioned criteria satisfies
along with the following two criteria, GAPP treats it as financial/capital lease.
1. Collectability of the lease payment is predictable.
2. There are no significant uncertainties regarding the amount of costs still to be incurred
by the lessor under the provisions of the lease agreement.
The IFRS however keeps it really simple and just reinforces the same criteria that’s applicable
for Lessee. Lessor must classify the lease as a finance lease if all the risks and rewards of
ownership are transferred to the lessee.
Balance Sheet
TWITTER, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except par value)
• The cash and cash equivalents declined by around 40% in year 2015 as compared to year
2014. However, it increased consistently in the rest of the years. In 2017, the cash and cash
equivalents increased by over 65% in year 2017 as compared to year 2016. The primary
reason for the healthy cash balance is the company’s focus to preserve capital and meet
liquidity requirements.
• As the company invests its excess cash primarily in short-term fixed income securities,
including government and investment-grade debt securities and money market funds, the
short-term investments represent the largest portion of the company’s total assets.
• The company has managed to keep accounts receivable below 10% for the last five years.
This shows that the company’s ability to collect outstanding balances is very good. Also,
the company’s accounts receivables are pretty unsecured and are derived from customers
around the world in different industries.
• The other long-term liabilities decreased significantly by around $11 million in the year
2017 as compared to year 2016.
• The accounts payable are also very low, accounting for between 0-3% of the company’s
total liabilities over the last 5 years.
• The stockholder’s equity has increased consistently over the last five years by over $41
million from 2013 to 2017.
FACEBOOK, INC.
CONSOLIDATED BALANCE SHEETS
(In millions, except for number of shares and par value)
• Deferred revenue has decreased from 0.22% of total assets in 2012 to 0.11% of total assets
in 2017.
• Consistently, Facebook has maintained a healthy cash balance (as a percentage of total
assets) over the last five years.
• From 2015, Facebook has paid off its long term debt entirely and it didn’t incur any long
term debt after 2015. This indicates the good financial health of the company
• The amount of goodwill has decreased significantly from 9.6 % of total assets in 2013 to
2.22% of total assets in 2017.
• The total assets have increased consistently over the last five years. This can be explained
by the many acquisitions Facebook has done, the most notable ones being of Instagram in
2012 and WhatsApp in 2014.
• As a result of the good performance by the company and the acquisitions done by the
company, the investments by stockholders has increased into the company. The
investments by stockholders has increased by around 25.60% from FY 2016 to FY 2017.
This shows the confidence of stockholders in the company.
Snap Inc
SNAP INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except par value)
• During the last three years, the amount of goodwill generated by the company has
increased with each passing year. This can be attributed to the acquisitions completed by
the company in the past three years.
• The property and equipment increased by a smaller percentage in 2017 as compared to
2016 when compared to other asset classes. This is due to several reasons. Firstly, the
company didn’t purchase any land during this period. Also, the total construction in
progress declined from $20.79 million to $9.841 million. The depreciation expense also
increased from $17.8 million to $37.7 million.
• The other liabilities increased significantly by around 154% from 2015 to 2016 and by
around 76% from 2016 to 2017. The other liabilities consisted of lease incentive liability,
deferred rent, build-to-suit financing obligations, acquisition purchase consideration
liability and other.
• As of December 2017, there was no long-term debt outstanding even though in July 2016,
the company entered into a five year senior unsecured revolving credit facility (“Credit
Facility”) with lenders which allowed them to borrow up to $1.1 billion to fund working
capital and general purpose corporate expenditures. In December 2016, this amount was
increased to $1.2 billion and in February 2018 to $1.25 billion.
Income Statement
TWITTER, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
Revenue
Advertising services $21,09,987 $22,48,052 $19,94,036 $12,55,688 $594,546
Data licensing and other 3,33,312 2,81,567 2,23,996 1,47,314 70,344
Total Revenue 24,43,299 25,29,619 22,18,032 $14,03,002 $6,64,890
Costs and expenses
Cost of revenue 8,61,242 9,32,240 7,29,256 4,46,309 2,66,718
Research and development 5,42,010 7,13,482 8,06,648 6,91,543 5,93,992
Sales and marketing 7,17,419 9,57,829 8,71,491 6,14,110 3,16,216
General and administrative 2,83,888 2,93,276 2,60,673 1,89,906 1,23,795
Total costs and expenses 24,04,559 28,96,827 26,68,068 19,41,868 13,00,721
Income (loss) from operations 38,740 -3,67,208 -4,50,036 -5,38,866 -6,35,831
Interest expense -1,05,237 -99,968 -98,178 -35,918 -7,576
Other income (expense), net -28,921 26,342 14,909 -3,567 -3,739
Loss before income taxes -95,418 -4,40,834 -5,33,305 -5,78,351 -6,47,146
Provision (benefit) for income taxes 12,645 16,039 -12,274 -531 -1,823
Net loss -$1,08,063 -$4,56,873 -$5,21,031 -$5,77,820 -$6,45,323
Net loss per share attributable to common stockholders:
Basic -$0.15 -$0.65 -$0.79 -$0.96 -$3.41
Diluted -$0.15 -$0.65 -$0.79 -$0.96 -$3.41
Weighted-average shares used to compute net loss
per share attributable to common stockholders:
Basic 7,32,702 7,02,135 6,62,424 6,04,990 1,89,510
Diluted 7,32,702 7,02,135 6,62,424 6,04,990 1,89,510
Adjusted EBITDA $8,62,986 $7,51,493 $5,57,807 $3,00,896 $75,430
Non-GAAP net income (loss) $3,28,859 $2,64,406 $1,80,486 $68,438 -$19,057
Stock-based compensation expense included in
costs and expenses:
Cost of revenue $23,849 $29,502 $40,705 $50,536 $50,942
Research and development 2,40,833 3,35,498 4,01,537 3,60,726 3,79,913
Sales and marketing 94,135 1,60,935 1,56,904 1,57,263 1,14,440
General and administrative 74,989 89,298 82,972 63,072 55,072
Total stock-based compensation expense $4,33,806 $6,15,233 $6,82,118 $6,31,597 $6,00,367
• Although the total revenue has increased significantly from 2013 to 2017, however,
there has been a decrease of 3% in total revenue from 2016 to 2017.
• The advertising revenue which constitutes nearly 85-90% of the total revenue decreased
by around 6% in 2017 as compared to 2016. The decrease in advertising revenue was
primarily attributable to a 52% decrease in average cost per ad engagement offset by a
96% increase in the number of ad engagements in 2017 compared to 2016.
• The net loss has decreased consistently over the last five years with a decrease of 76%
from 2016.
• The cost of expenses after increasing consistently from 2013 to 2016 has decreased by
approx $492 million in 2017 as compared to 2016. This decrease is mainly due to the
FACEBOOK, INC.
CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share amounts)
• There has been a significant increase in net revenue over the last five years. The revenue
has increased by around 47% in the last fiscal year only. The increase in net revenue can
be attributed to the increasing investment of companies in social media marketing and
advertising.
• The net income has increased significantly over the last five years from $1500 million in
2013 to $15934 million in 2017.
• In the last two years, Facebook has managed to reduce its total costs and expenses to less
than 60% of total revenue.
• Research and development expenses contribute the most to total expenses which is not
surprising considering the business the company is in.
Snap Inc
SNAP INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except par value)
• Revenue has increased significantly in 2016 and 2017 as compared to 2015 and 2016
respectively. In 2016, Revenue increased by approximately 589% when compared to 2015
and by 104% when compared to 2016.
• The total costs and expenses as a percentage of net loss decreased in 2017 compared to
2016. In 2017, total costs and expenses as a percentage of net loss was approx. 125%
compared to 180% in 2016.
• The total costs and expenses increased drastically by around 366% in 2017 as compared
to 2016. Infact the drastic increase in costs and expenses is the reason for the significant
increase in loss in 2017 as compared to 2016.
Cash Flow
TWITTER, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
• Cash provided by operating activities consists of net loss adjusted for certain non-cash
items including depreciation and amortization, stock-based compensation, amortization of
discount on our Notes, deferred income taxes, impairment of investments in privately-held
companies, non-cash restructuring charges, as well as the effect of changes in working
capital and other activities. Cash provided by operating activities in 2017 was $831.2
million, an increase in cash inflow of $68.2 million compared to 2016.
• Cash provided by operating activities was driven by a net loss of $108.1 million, as
adjusted for the exclusion of non-cash expenses and other adjustments totaling $971.5
million, of which $433.8 million was related to stock-based compensation expense, $395.9
million was related to depreciation and amortization expense and $62.4 million was related
to other-than-temporary impairment on a cost-method investment, and the effect of
changes in working capital and other carrying balances that resulted in cash outflows of
$32.2 million
• Cash flow from investing activities consist of purchases of property and equipment,
particularly purchases of servers and networking equipment, leasehold improvements for
our facilities, purchases and disposal of marketable securities, strategic investments in
privately-held companies, acquisitions of businesses and other activities. Cash used in
investing activities in 2017 was $112.9 million, a decrease in cash outflow of $485.1
million compared to 2016.
• The change in cash flow from investing activities was primarily due to a $221.4 million
decrease in the purchases of marketable securities, a $80.7 million decrease in purchases
of investments in privately-held companies, a net $85.1 million decrease in cash used in
business combinations, a $57.9 million decrease in purchases of property and equipment,
a $35.0 million increase in proceeds from sale of long-lived assets, a $2.8 million increase
in proceeds from sales and maturities of marketable securities, and a $2.8 million increase
in proceeds from sales of property and equipment, offset by a $0.6 million increase in
expenditures on other investing activities.
• The company anticipates making capital expenditures in 2018 of approximately $375
million to $450 million, a portion of which it may finance through capital leases, as it
continues to expand its co-located data centers.
• Cash flow from financing activities consist of issuances of securities, including common
stock issued under our employee stock purchase plan, capital lease financing and stock
option exercises by employees and other service providers. Cash used in financing
activities in 2017 was $78.4 million, a decrease in cash outflow of $5.6 million compared
to 2016.
• The decrease in cash outflow from financing activities was due to a $6.4 million decrease
in taxes paid related to net share settlement of equity awards and other activities and a $1.9
million increase in proceeds from option exercises. These decreases were offset by a $2.2
million increase in payments of capital lease obligations and a $0.5 million decrease in
proceeds from the issuance of shares of stock from ESPP.
• Every year there has been a net inflow of cash.
FACEBOOK, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)
Year Ended December 31,
2017 2016 2015 2014 2013
Cash flows from operating activities
Net income $ 15,934 $ 10,217 $ 3,688 $ 2,940 $ 1,500
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation and amortization 3,025 2,342 1,945 1,243 1,011
Lease abandonment 0 0 0 -31 117
Share-based compensation 3,723 3,218 2,960 1,786 906
Deferred income taxes -377 -457 -795 -210 -37
Tax benefit from share-based award activity 0 0 1,721 1,853 602
Excess tax benefit from share based award activity 0 0 0 -1,869 -609
Other 24 30 17 7 56
Changes in assets and liabilities:
Accounts receivable -1,609 -1,489 -973 -610 -378
Prepaid expenses and other current assets -192 -159 -144 -123 355
Other assets 154 14 -3 -216 -142
Accounts payable 43 14 18 31 26
Partners payable 95 67 17 -28 12
Accrued expenses and other current liabilities 309 1,014 513 328 -38
Deferred revenue and deposits 4 35 -9 10 8
Other liabilities 3,083 1,262 1,365 346 833
Net cash provided by operating activities 24,216 16,108 10,320 5,457 4,222
Cash flows from investing activities
Purchases of property and equipment -6,733 -4,491 -2,523 -1,831 -1,362
Purchases of marketable securities -25,682 -22,341 -15,938 -9,104 -7,433
Sales of marketable securities 9,444 13,894 6,928 8,438 2,988
Maturities of marketable securities 2,988 1,261 2,310 1,909 3,563
Acquisitions of businesses, net of cash -122 -123 -313 -4,975 -368
acquired, and purchases of intangible assets
Change in restricted cash and deposits 67 61 102 -348 -11
Other investing activities,net -2 -1
Net cash used in investing activities -20,038 -11,739 -9,434 -5,913 -2,624
Cash flows from financing activities
Net proceeds from issuance of common stock 0 1,478
Taxes paid related to net share settlement of -3,246 -6 -20 -73 -889
equity awards
Proceeds from exercise of stock options 0 0 0 18 26
Proceeds from long-term debt, net of issuance cost 0 0 0 0 0
Repayment of long-term debt 0 0 0 0 -1,500
Proceeds from sale and lease-back transactions 0 0 0 0 0
Principal payments on capital lease and other 0 -312 -119 -243 -391
financing obligations
Excess tax benefit from share based award activity 0 0 0 1,869 609
Repurchases of Class A common stock -1,976 0 0 0 0
Other financing activities, net -13 8 0 0 0
Net cash used in financing activities -5,235 -310 -139 1,571 -667
Effect of exchange rate changes on cash and cash 233 -63 -155 -123 8
equivalents
Net (decrease) increase in cash and cash -824 3,996 592 992 939
equivalents
Cash and cash equivalents at beginning of period 8,903 4,907 4,315 3,323 2,384
Cash and cash equivalents at end of period $8,079 $8,903 $4,907 $4,315 $3,323
• The cash inflow from operating activities has increased over the past five years. The
increase in net income has contributed most to the increase in cash flow from operating
activities.
• The net cash outflow from investing activities has increased over the past five years. The
cash outflow is due to increases in purchase of property and equipment and marketeable
securities.
• The net cash outflow from financing activities has increased over the past five years. The
increase is due to the fact that the company has paid a huge amount of tax in year 2017.
Also, the company has been making consistent principal payments on capital lease and
other obligations.
• However, due to the huge contribution of cash flow from operating activities, there has
been a net cash inflow each year.
• Also, there has been an increase in the net cash paid during each period for income taxes.
Snap Inc
SNAP INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
• The outflow of cash from operating activities has increased consistently over the past few
years. This outflow has been primarily due to the increase in net loss over the past three
years.
• There has been a net outflow of cash from investing activities over the past three years.
Although there has been inflow of cash from the sale of marketable securities, this inflow
has been offset by the outflow of cash for purchase of marketable securities, property and
equipment, and also payment for acquisitions.
• There has been a consistent increase in the inflow of cash from financing activities. The
inflow has been due to proceeds from issuance of common stock and preferred stock.
• There has been a net inflow of cash in each of the last three years.
Current Ratio
The current ratio is a liquidity ratio that measures a company's ability to pay short-term and
long-term obligations. To gauge this ability, the current ratio considers the current total assets
of a company (both liquid and illiquid) relative to that company’s current total liabilities. The
formula for calculating a company’s current ratio is:
Figure 11: Current ratio for the three companies for last three years
The acid-test ratio or quick ratio is a strong indicator of whether a firm has sufficient short-
term assets to cover its immediate liabilities. This metric is more robust than the current ratio,
also known as the working capital ratio, since it ignores illiquid assets such as inventory.
The formula to calculate acid test ratio or quick ratio is as follows
Acid-Test Ratio = Total Quick Assets / Current Liabilities
Company Dec-17 Dec-16 Dec-15
Twitter 8.69 7.58 8.17
Facebook 12.64 11.63 10.91
Snap Inc 6.71 7.34 4.38
Figure 12: Acid Test/ Quick Ratio for the three companies for last three years
Solvency Ratio
The result can be expressed either as a number or as a percentage. The debt/equity ratio is also
referred to as a risk or gearing ratio.
Figure 13: Debt Equity ratio for the three companies for last three years
Of all the three companies, Twitter has the highest Debt Equity Ratio. On the other hand,
Facebook has the lowest Debt Equity Ratio. A low debt equity ratio is favorable for creditors
as it indicates that most of the money is coming from shareholders. Also, all the three
companies have debt to equity ratio lower than the industry average which indicates that all the
companies have lesser long-term debt as compared to equity.
Turnover Ratios
Asset turnover ratio measures the value of a company’s sales or revenues generated relative to
the value of its total assets. The Asset Turnover ratio can often be used as an indicator of the
efficiency with which a company is deploying its assets in generating revenue.The formula for
calculating the asset turnover ratio is:
Asset Turnover= Sales/Average Total Assets
Figure 14: Asset Turnover Ratio for the three companies for last three years
The debtors or receivables turnover ratio is an accounting measure used to quantify a firm's
effectiveness in extending credit and in collecting debts on that credit. The debtors’ turnover
ratio is an activity ratio measuring how efficiently a firm uses its assets.
The formula for calculating debtors’ turnover ratio is as follows:
Debtors Turnover Ratio= Net Credit Sales/Average Accounts Receivable
Figure 15: Debt Turnover Ratio for the three companies for last three years
The creditors turnover or accounts payable turnover ratio is a short-term liquidity measure used
to quantify the rate at which a company pays off its suppliers. Creditors turnover ratio is
calculated by taking the total purchases made from suppliers, or cost of sales, and dividing it
by the average accounts payable amount during the same period.
The formula for calculating creditors turnover ratio is:
Creditors Turnover Ratio=Total Supplier Purchases or COGS/Average Accounts
Payable
Figure 16: Creditor Turnover Ratio for the three companies for last three years
Of all the three companies, Twitter has the lowest creditor turnover ratio which indicates that
it takes the longest amount of time to make payments to creditors. Also, a low creditors turnover
ratio may indicate high trust of creditors in the company. Snap Inc has a very high creditors
turnover ratio. Although Snap Inc had a low creditors turnover ratio in 2015, however it
increased significantly in 2016 and in 2017. This could be due to the inability of Snap Inc to
make payments to creditors in the beginning and hence the declining trust of creditors in the
company.
Profitability Ratios
Gross profit margin is a financial metric used to assess a company's financial health and
business model by revealing the proportion of money left over from revenues after accounting
for the cost of goods sold (COGS). Gross profit margin, also known as gross margin, is
calculated by dividing gross profit by revenues.
Figure 17: Gross Margin for the three companies for last three years
Net profit margin, or net margin, is equal to net income or profits divided by total revenue and
represents how much profit each dollar of sales generates.
The formula to calculate net profit margin is as follows:
Net Profit Margin (%)= (Net Profit or Loss/ Total Revenues) X 100
Figure 18: Net Profit Margin for the three companies for last three years
Return on Assets
Return on assets (ROA) is an indicator of how profitable a company is relative to its total assets.
ROA gives a manager, investor, or analyst an idea as to how efficient a company's management
is at using its assets to generate earnings. Return on assets is displayed as a percentage and its
calculated as:
Figure 19: Return on Asset for the three companies for last three years
Again, as in the case with most of the other ratios, Facebook has the highest ROA and has been
able to achieve a ROA higher than the industry average in 2016 and 2017. This indicates that
Facebook is more effective in utilising its assets to generate income. Although Twitter has
managed to achieve a positive ROA in 2017, still is much lower than the industry average.
Snap Inc has a very high negative ROA and in fact its ROA has decreased over the past three
years which indicates that it has not been able to translate its investments into profits.
Figure 20: Return on Equity for the three companies for last three years
All the three companies have a lower ROE than the industry average. However, Facebook has
managed to increase its ROE to a figure close to the industry average. Twitter has managed to
achieve a positive ROE in 2017 but it is still much lower than the industry average. Snap Inc
ROE has decreased over the past three years. A high ROE indicates that the company is turning
the cash put into business into greater gains and growth both for the company and the investors.
On the contrary, a low ROE indicates that the company has not been able to translate the cash
put into business into gains or growth.
Earnings per share (EPS) is the portion of a company's profit allocated to each outstanding
share of common stock. Earnings per share serves as an indicator of a company's profitability.
EPS is calculated as:
Figure 21: Earning per Share for the three companies for last three years
Market Analysis
References
1. Annual Reports of Facebook, Twitter and Snapchat
2. www.facebook.com
3. www.twitter.com
4. www.snapchat.com
5. http://www.wikipedia.com
6. https://in.investing.com
7. https://www.marketwatch.com
8. https://www.bloomberg.com
9. https://www.smartinsights.com/
10. https://www.statista.com/
11. https://www.adweek.com/digital