GS FY 2007 Earnings Report — The Goldman Sachs Group, Inc. Revenue & Financial Results | Market Cap Arena

The Goldman Sachs Group, Inc.GS

FY 2007 Earnings

Reported November 30, 2007

Quarter Comparison

Revenue

Operating Income

Gross Margin

Net Margin

EPS (Diluted)

Free Cash Flow

Metric	FY 2007	Prior Q	FY 2006	QoQ Change	YoY Change
Revenue	$88.0B	—	$69.4B	—	26.8%
Op. Income	$17.6B	—	$14.6B	—	20.9%
Gross Margin	52.3%	—	54.3%	—	-2.0pp
Net Margin	13.2%	—	13.8%	—	-0.6pp
EPS (Diluted)	$25.15	—	$19.98	—	25.9%
Free Cash Flow	-$70.3B	—	-$49.4B	—	-42.5%

Revenue Flow

Item	Amount
REVENUE	$88.0B
Cost of Revenue	$42.0B
GROSS PROFIT	$46.0B
R&D Expenses	$0
Selling & Marketing	$601M
General & Administrative	$20.2B
SG&A Expenses	$20.8B
Other Expenses	$7.6B
Operating Expenses	$28.4B
Cost & Expenses	$70.4B
OPERATING INCOME	$17.6B
Interest Income	$46.0B
Interest Expense	$42.0B
Other Income/Expenses	$0
INCOME BEFORE TAX	$17.6B
Income Tax Expense	$6.0B
Net Income from Continuing Ops	$11.6B
Net Income from Discontinued Ops	$0
Other Adjustments	$0
NET INCOME	$11.6B
Net Income Deductions	$0
BOTTOM LINE NET INCOME	$11.4B
D&A	$1.2B
EBIT	$17.6B
EBITDA	$18.8B
EPS	$25
EPS Diluted	$25

Income Statement

Item	Amount
REVENUE	$88.0B
Cost of Revenue	$42.0B
GROSS PROFIT	$46.0B
R&D Expenses	$0
Selling & Marketing	$601M
General & Administrative	$20.2B
SG&A Expenses	$20.8B
Other Expenses	$7.6B
Operating Expenses	$28.4B
Cost & Expenses	$70.4B
OPERATING INCOME	$17.6B
Interest Income	$46.0B
Interest Expense	$42.0B
Other Income/Expenses	$0
INCOME BEFORE TAX	$17.6B
Income Tax Expense	$6.0B
Net Income from Continuing Ops	$11.6B
Net Income from Discontinued Ops	$0
Other Adjustments	$0
NET INCOME	$11.6B
Net Income Deductions	$0
BOTTOM LINE NET INCOME	$11.4B
D&A	$1.2B
EBIT	$17.6B
EBITDA	$18.8B
EPS	$25
EPS Diluted	$25

Cash Flow Statement

Item	Amount
Net Income	$11.6B
Depreciation & Amortization	$1.2B
Stock-Based Compensation	$4.5B
Deferred Income Tax	$129M
Other Non-Cash Items	-$104.5B
Change in Working Capital	$18.9B
OPERATING CASH FLOW	-$68.2B
Capital Expenditure	-$2.1B
Acquisitions (Net)	-$1.9B
Purchases of Investments	-$872M
Sales/Maturities of Investments	$5.2B
Other Investing Activities	$93M
NET CASH FROM INVESTING	$396M
Net Debt Issuance	$72.1B
Common Stock Repurchased	-$9.0B
Common Dividends Paid	-$831M
Other Financing Activities	$18.4B
NET CASH FROM FINANCING	$73.4B
FREE CASH FLOW	-$70.3B
Net Change in Cash	$5.6B

Balance Sheet

Item	Amount
Cash & Equivalents	$10.3B
Short-Term Investments	$87.3B
Net Receivables	$156.2B
Inventory	$0
Other Current Assets	$0
TOTAL CURRENT ASSETS	$253.8B
PP&E (Net)	$9.0B
Goodwill	$3.3B
Intangible Assets	$1.8B
Long-Term Investments	$454.6B
Tax Assets	$0
Other Non-Current Assets	$397.4B
TOTAL NON-CURRENT ASSETS	$866.0B
TOTAL ASSETS	$1.1T
Account Payables	$318.5B
Short-Term Debt	$263.1B
Deferred Revenue	$0
Other Current Liabilities	$15.4B
TOTAL CURRENT LIABILITIES	$601.7B
Long-Term Debt	$197.5B
Deferred Revenue NC	$0
Deferred Tax Liabilities	$0
Other Non-Current Liabilities	$277.8B
TOTAL NON-CURRENT LIABILITIES	$475.3B
TOTAL LIABILITIES	$1.1T
Common Stock	$6M
Additional Paid-In Capital	$22.0B
Retained Earnings	$38.6B
Treasury Stock	-$30.2B
Accum. Other Comp. Income	-$118M
Other Equity	$9.3B
TOTAL STOCKHOLDERS' EQUITY	$42.8B
Minority Interest	$7.3B
TOTAL EQUITY	$50.1B
TOTAL LIABILITIES & EQUITY	$1.1T
Total Debt	$460.6B
Net Debt	$450.3B