Stock Analysis on Net

Yahoo! Inc. (NASDAQ:YHOO)

$22.49

This company has been moved to the archive! The financial data has not been updated since May 9, 2017.

Analysis of Investments

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

Yahoo! Inc., adjustment to net income (loss) attributable to Yahoo! Inc.

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Net income (loss) attributable to Yahoo! Inc. (as reported)
Add: Net change in unrealized gains (losses) on available-for-sale securities, net of tax
Net income (loss) attributable to Yahoo! Inc. (adjusted)

Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).


The reported net income attributable to Yahoo! Inc. experienced significant fluctuations over the analyzed five-year period. Starting in 2012, the company reported a strong net income of approximately $3.95 billion. However, this figure dropped substantially in 2013 to about $1.37 billion. In 2014, there was a marked recovery with net income rising to over $7.52 billion, representing the peak in the timeframe. Following this peak, the net income turned negative in 2015, registering a loss of approximately $4.36 billion, indicating significant challenges or unusual expenses impacting profitability. By 2016, the loss narrowed considerably to around $214 million, suggesting a possible stabilization or improvement in financial performance.

When considering the adjusted net income, which likely accounts for certain non-recurring items or investment-related adjustments, a similar but more pronounced pattern emerges. The adjusted net income was relatively stable between 2012 and 2013, close to the reported figures at approximately $3.96 billion and $1.37 billion, respectively. In 2014, adjusted net income surged dramatically to nearly $29.6 billion, far exceeding the reported net income and highlighting significant positive adjustments or investment gains. However, this figure swung to a large loss in 2015 of about $9.53 billion, which is more severe than the reported net loss, indicating that adjustments deepened the loss impact in that year. In 2016, adjusted net income showed a return to profitability, with a positive value of approximately $1.24 billion, signaling a recovery phase following the losses.

Trend in Reported Net Income
Strong earnings in the early years, peaking in 2014, followed by substantial losses in 2015 and a near break-even situation in 2016.
Trend in Adjusted Net Income
Stable positive income in the first two years, an extraordinary increase in 2014, a significant loss in 2015 surpassing reported losses, and a return to profitability in 2016.
Volatility and Implications
Both reported and adjusted net income show considerable volatility, indicating periods of significant operational gains and losses. The adjusted figures suggest that certain investments or non-operational items had a major influence, particularly in 2014 and 2015. The recovery signs in 2016 could reflect successful measures taken to manage financial challenges.

Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

Yahoo! Inc., adjusted profitability ratios

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Net Profit Margin
Reported net profit margin
Adjusted net profit margin
Return on Equity (ROE)
Reported ROE
Adjusted ROE
Return on Assets (ROA)
Reported ROA
Adjusted ROA

Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).


Net Profit Margin Trends
The reported net profit margin exhibits significant volatility over the period. It starts at a high level of 79.12% in 2012, declines sharply to 29.19% in 2013, then surges dramatically to 162.87% in 2014. After this peak, it reverses direction to negative territory, falling to -87.74% in 2015 and slightly improving to -4.15% in 2016. The adjusted net profit margin follows a similar pattern but with more extreme fluctuations, reaching an exceptionally high 640.77% in 2014 before plummeting to -191.73% in 2015 and rebounding to a positive 24.07% in 2016.
Return on Equity (ROE) Patterns
The reported ROE shows a declining trend across the years. Starting at 27.1% in 2012, it decreases to 10.45% in 2013, temporarily recovers to 19.42% in 2014, then moves sharply into negative territory with -15.01% in 2015 and -0.69% in 2016. The adjusted ROE mirrors this movement but with greater variance, peaking at 76.38% in 2014 and plunging to -32.8% in 2015, before recovering somewhat to 4.01% in 2016.
Return on Assets (ROA) Developments
Reported ROA decreases noticeably from 23.07% in 2012 to 8.13% in 2013, followed by a moderate rise to 12.14% in 2014. It then deteriorates sharply, turning negative at -9.64% in 2015 and slightly improving to -0.45% in 2016. Adjusted ROA reflects this trend with more pronounced swings, ascending to 47.76% in 2014, dropping to -21.07% in 2015, and recovering to a positive 2.59% in 2016.
Overall Analysis
Across all metrics, 2014 marks a peak year characterized by exceptionally high returns and margins, suggesting a period of unusually strong financial performance or potentially accounting adjustments that significantly impacted profitability measures. The years following 2014 show a marked decline into negative profitability and returns, indicating operational challenges or write-downs that affected the company’s financial health. The adjusted figures highlight even greater variability, implying that investment-related adjustments have a substantial impact on reported profitability and returns. By 2016, there is some improvement from severe losses, though profitability and returns remain substantially below the levels observed at the start of the period.

Yahoo! Inc., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
As Reported
Selected Financial Data (US$ in thousands)
Net income (loss) attributable to Yahoo! Inc.
Revenue
Profitability Ratio
Net profit margin1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income (loss) attributable to Yahoo! Inc.
Revenue
Profitability Ratio
Adjusted net profit margin2

Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).

2016 Calculations

1 Net profit margin = 100 × Net income (loss) attributable to Yahoo! Inc. ÷ Revenue
= 100 × ÷ =

2 Adjusted net profit margin = 100 × Adjusted net income (loss) attributable to Yahoo! Inc. ÷ Revenue
= 100 × ÷ =


The financial data reveals significant fluctuations in both reported and adjusted net income attributable to the company over the five-year period.

Reported Net Income (Loss)
The reported net income started at 3,945,479 thousand US dollars in 2012, followed by a sharp decline to 1,366,281 thousand in 2013. In 2014, the company experienced a substantial increase, reaching 7,521,731 thousand US dollars. However, this positive trend reversed in the subsequent years, with reported net income turning negative in 2015 (-4,359,082 thousand) and remaining slightly negative in 2016 (-214,321 thousand).
Adjusted Net Income (Loss)
Adjusted values also showed similar volatility. Beginning at 3,962,138 thousand US dollars in 2012, adjusted net income dropped to 1,372,261 thousand in 2013. In 2014, an extraordinary spike is observed, with adjusted net income reaching 29,591,586 thousand. This was followed by a sharp decline to a large loss in 2015 (-9,525,503 thousand). A recovery trend is noted in 2016, where adjusted net income returned to a positive value of 1,244,105 thousand.
Reported Net Profit Margin
The reported net profit margin mirrored the net income trends. Initially high at 79.12% in 2012, it decreased significantly to 29.19% in 2013. The margin surged dramatically in 2014, peaking at an unusually high 162.87%. This was followed by a steep decline into negative territory in 2015 (-87.74%) and a slight improvement but still negative in 2016 (-4.15%).
Adjusted Net Profit Margin
The adjusted net profit margin followed a similar pattern but exhibited more extreme variations. Starting at 79.46% in 2012, it decreased marginally to 29.32% in 2013. A remarkable increase occurred in 2014, with the margin reaching 640.77%, reflecting the abnormal spike in adjusted net income. The margin then plummeted sharply in 2015 to -191.73%, indicating significant losses after adjustments. In 2016, the margin improved substantially to a positive 24.07%, indicating a recovery phase.

Overall, the data indicates that the company experienced high volatility during the period, with extraordinary profits in 2014 followed by substantial losses in 2015 under both reported and adjusted figures. The recovery seen in 2016 suggests a possible stabilization or improvement in financial performance. The adjusted figures reveal more extreme swings, possibly due to the nature of adjustments made for investment-related items or other non-recurring factors.


Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
As Reported
Selected Financial Data (US$ in thousands)
Net income (loss) attributable to Yahoo! Inc.
Total Yahoo! Inc. stockholders’ equity
Profitability Ratio
ROE1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income (loss) attributable to Yahoo! Inc.
Total Yahoo! Inc. stockholders’ equity
Profitability Ratio
Adjusted ROE2

Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).

2016 Calculations

1 ROE = 100 × Net income (loss) attributable to Yahoo! Inc. ÷ Total Yahoo! Inc. stockholders’ equity
= 100 × ÷ =

2 Adjusted ROE = 100 × Adjusted net income (loss) attributable to Yahoo! Inc. ÷ Total Yahoo! Inc. stockholders’ equity
= 100 × ÷ =


Net Income Trends
The reported net income attributable to the company exhibited significant fluctuations over the period analyzed. Initially, there was a high reported net income of approximately 3.95 billion USD at the end of 2012, followed by a substantial decline to around 1.37 billion USD in 2013. In 2014, the reported net income surged sharply to over 7.52 billion USD before reversing direction dramatically, resulting in a loss of approximately 4.36 billion USD in 2015. The trend partially recovered in 2016, with the loss narrowed to about 214 thousand USD.
Adjusted Net Income Trends
The investment adjusted net income shows a somewhat parallel but more volatile pattern. From 2012 to 2013, adjusted net income decreased similarly to reported figures, from roughly 3.96 billion USD to 1.37 billion USD. However, 2014 shows a substantial spike in adjusted net income, reaching nearly 29.6 billion USD, markedly higher than the reported figure for the same year. In contrast to the reported data, the adjusted net income reveals an even steeper decline in 2015 with a significant loss of around 9.53 billion USD. By 2016, however, the data indicates a positive turnaround, with an adjusted net income of approximately 1.24 billion USD.
Return on Equity (ROE) Trends
Reported ROE started strong at 27.1% in 2012 but fell to 10.45% in 2013. The ROE then increased to 19.42% in 2014 before dropping sharply into negative territory, reaching -15.01% in 2015 and improving slightly to -0.69% in 2016. This suggests considerable volatility in profitability relative to shareholders’ equity with a significant downturn post-2014.
Adjusted ROE Trends
Adjusted ROE mirrors the reported ROE trend initially, starting at 27.21% in 2012 and declining to 10.5% in 2013. The adjusted measure then skyrocketed to 76.38% in 2014, substantially higher than the reported ROE. However, this was followed by a sharp drop into a negative adjusted ROE of -32.8% in 2015. In 2016, the adjusted ROE improved to a positive 4.01%, indicating recovery but at a reduced profitability level compared to earlier years.
Overall Insights
Both reported and adjusted net income, as well as ROE metrics, reveal notable volatility throughout the five-year period. The year 2014 appears as a peak year in terms of profitability, especially when considering the adjusted figures, followed by a sharp reversal in 2015. The adjusted metrics indicate more extreme fluctuations than the reported ones, suggesting the presence of significant adjustments that materially affect the financial interpretation. The partial recovery in 2016 signifies potential stabilization but remains well below the peak levels observed earlier.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
As Reported
Selected Financial Data (US$ in thousands)
Net income (loss) attributable to Yahoo! Inc.
Total assets
Profitability Ratio
ROA1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income (loss) attributable to Yahoo! Inc.
Total assets
Profitability Ratio
Adjusted ROA2

Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).

2016 Calculations

1 ROA = 100 × Net income (loss) attributable to Yahoo! Inc. ÷ Total assets
= 100 × ÷ =

2 Adjusted ROA = 100 × Adjusted net income (loss) attributable to Yahoo! Inc. ÷ Total assets
= 100 × ÷ =


Net Income Trends
The reported net income attributable to Yahoo! Inc. exhibited significant volatility over the five-year period. Initially, there was a strong positive income of approximately $3.95 billion in 2012, which sharply declined to around $1.37 billion in 2013. This was followed by a notable surge to approximately $7.52 billion in 2014. However, this upward trend reversed dramatically in the subsequent years, with reported losses of about $4.36 billion in 2015 and a smaller loss of $214 million in 2016.
Adjusted net income followed a somewhat similar pattern but with even higher extremes. It started close to the reported figure at approximately $3.96 billion in 2012, dipped to around $1.37 billion in 2013, and then escalated substantially to nearly $29.6 billion in 2014. The adjustment process appears to have pronounced the income figures for 2014. After this peak, adjusted figures also shifted to large losses, with a loss of about $9.53 billion in 2015, which is more severe than the reported loss, followed by a return to profitability at approximately $1.24 billion in 2016.
Return on Assets (ROA) Trends
Reported ROA showed a declining trend that corresponded with the net income figures. It started at a strong 23.07% in 2012, dropped to 8.13% in 2013, and then somewhat recovered to 12.14% in 2014. Following 2014, the ROA figures turned negative, reflecting the losses, with -9.64% in 2015 and a marginal negative of -0.45% in 2016.
Adjusted ROA mirrored the pattern of adjusted net income with more dramatic fluctuations. The adjusted ROA was similar to reported values initially but surged to an exceptionally high 47.76% in 2014, indicating a period of very high asset profitability when adjustments are accounted for. This was followed by a steep negative swing to -21.07% in 2015, implying significant asset-related losses or write-downs, before recovering slightly to a positive but modest 2.59% in 2016.
Overall Observations
The data reflects considerable instability in profitability for the company over the period analyzed, especially when adjusted figures are taken into account. The considerable spike in adjusted income and ROA in 2014 stands out as an anomaly, suggesting either a one-time gain or significant accounting adjustments that year. The years following 2014 were challenging, with large losses reflected both in net income and asset returns. The adjusted figures tend to amplify these swings, which may reflect the impact of non-recurring or investment-related items.
By 2016, although reported figures show a near breakeven position, the adjusted figures suggest a return to positive net income and a modest positive ROA, pointing to potential recovery or stabilization after the turbulent previous years.