eBay Inc. Reports Second Quarter 2025 Results
-
Revenue of
$2.7 billion , up 6% on an as-reported basis and up 4% on an FX-Neutral basis -
Gross Merchandise Volume ("GMV") of
$19.5 billion , up 6% on an as-reported basis and up 4% on an FX-Neutral basis -
GAAP and Non-GAAP earnings p
er diluted share of
$0.79 and$1.37 , respectively - GAAP and Non-GAAP operating margins of 17.7% and 28.4%, respectively
-
Returned
$759 million to stockholders in Q2, including$625 million of share repurchases and$134 million paid in cash dividends
"
"I'm thrilled to have stepped into the role of CFO at such an exciting time for
Second Quarter 2025 Business Highlights
-
eBay formally launchedeBay Live in theU.K. at Comic-Con London , and debutedeBay Live on Tour in theU.S. , bringing next generation livestream shopping and collector-focused experiences to cities across the country. -
eBay announced an AI shopping agent that delivers real-time, hyper-personalized product recommendations and expert guidance based on users' shopping preferences. The agent is available to a small subset ofU.S. customers and will ramp over time. - The company unveiled a generative AI video tool for
U.S. sellers that transforms listing images into short form videos for easy sharing on social platforms like YouTube and TikTok, expanding seller reach. - Goldin, an
eBay company, expanded into uniqueHollywood and entertainment memorabilia, its first major collectibles category expansion since joiningeBay . -
eBay collaborated withWomen's National Basketball Association (WNBA) legendSue Bird on a curated auction of basketball memorabilia, featuring trading cards and collectibles honoring iconic players. -
eBay 's Authenticity Guarantee program surpassed one million items inspected in a quarter for the first time, driven by the launch of luxury apparel authentication in theU.K. for dozens of top brands, and an increase in streetwear and luxury brands eligible for authentication in theU.S. - Further demonstrating
eBay 's relevance in the fashion industry,Grammy -winning singerChappell Roan wore an upcycled look made from vintageeBay finds at the Met Gala, later auctioning pieces exclusively oneBay to benefit theAli Forney Center for LGBTQ+ and at-risk youth. - During the 2025 Formula 1 Miami Grand Prix,
eBay partnered with model and motorsport enthusiastWinnie Harlow and Resident StylistBrie Welch to auction race-inspired, pre-loved fashion pieces and a custom Porsche 911. -
eBay played a key role in establishing the bipartisanRecommerce Caucus in theU.S. Congress , a major step toward advancing circular economy policy, and unlocking long-term growth for small businesses and entrepreneurs. - The company's total advertising offerings generated
$482 million of revenue in the second quarter, representing 2.5% of GMV. First-party advertising products on theeBay platform delivered$455 million of revenue in the second quarter, up 19% on an as-reported basis and up 17% on a foreign exchange ("FX") neutral basis. -
eBay deepened its partnership withKlarna , expanding Buy Now, Pay Later access across theU.S. to offer customers more choice, flexibility and control.
Impact
- In May,
eBay released its 2024 Impact Report, demonstrating the company's efforts to create economic opportunity, promote sustainable commerce, and foster a diverse and inclusive workforce. -
eBay buyers and sellers raised over$47 million in Q2 usingeBay for Charity. -
eBay launched its 6th annual Up & Running Grants Program, which will award$500,000 to sellers along witheBay Refurbished credits, coaching, and resources to help grow their small businesses. -
eBay was named toTIME's World's Most Sustainable Companies 2025 and Newsweek's America's Greenest Companies 2025 lists.
Second Quarter 2025 Financial Highlights
- Revenue was
$2.7 billion , up 6% on an as-reported basis and up 4% on an FX-Neutral basis. - GMV was
$19.5 billion , up 6% on an as-reported basis and up 4% on an FX-Neutral basis. - GAAP net income from continuing operations was
$369 million , or$0.79 per diluted share. - Non-GAAP net income from continuing operations was
$643 million , or$1.37 per diluted share. - GAAP and Non-GAAP operating margins were 17.7% and 28.4%, respectively.
- Reported
$(307) million of operating cash flow and$(441) million of free cash flow. - Returned
$759 million to stockholders, including$625 million of share repurchases and$134 million paid in cash dividends.
|
Second Quarter |
|
|
|
in millions, except per share data and percentages |
2025 |
2024 |
Change |
|
|
|
|
|
|
Net revenues |
$ 2,730 |
$ 2,572 |
$ 158 |
6 % |
GAAP – Continuing Operations |
|
|
|
|
Net income |
$ 369 |
$ 226 |
$ 143 |
63 % |
Earnings per diluted share |
$ 0.79 |
$ 0.45 |
$ 0.34 |
77 % |
Non-GAAP – Continuing Operations |
|
|
|
|
Net income |
$ 643 |
$ 602 |
$ 41 |
7 % |
Earnings per diluted share |
$ 1.37 |
$ 1.18 |
$ 0.19 |
16 % |
Other Selected Financial and Operational Results
- Operating margin – GAAP operating margin decreased to 17.7% for the second quarter of 2025, compared to 21.3% for the same period last year. Non-GAAP operating margin increased to 28.4% for the second quarter of 2025, compared to 27.9% for the same period last year.
- Taxes – The GAAP effective tax rate for continuing operations for the second quarter of 2025 was 22.5%, compared to 31.1% for the second quarter of 2024. The non-GAAP effective tax rate for continuing operations for the second quarter of 2025 was 16.5%(1).
- Cash flow – The company reported
$(307) million of operating cash flow and$(441) million of free cash flow during the second quarter of 2025. - Capital returns – The company repurchased
$625 million of its common stock, or approximately 9 million shares, in the second quarter of 2025. The company's total repurchase authorization remaining as ofJune 30, 2025 was approximately$2.0 billion . The company also paid cash dividends of$134 million during the second quarter of 2025. - Cash and cash equivalents and non-equity investments – The company's cash and cash equivalents and non-equity investments portfolio totaled
$5.4 billion as ofJune 30, 2025 .
(1) We use a non-GAAP effective tax rate for evaluating our operating results. Based on our current long-term projections, we are using a non-GAAP tax rate of 16.5%. This non-GAAP tax rate could change for various reasons including significant changes in our geographic earnings mix or fundamental tax law changes in major jurisdictions in which we operate. |
Business Outlook
In billions, except per share data and percentages |
Q3 2025 Guidance |
Revenue |
|
FX-Neutral Y/Y Growth |
3% - 5% |
|
|
Gross Merchandise Volume |
|
FX-Neutral Y/Y Growth |
3% - 5% |
|
|
Diluted GAAP EPS |
|
|
|
Diluted Non-GAAP EPS |
|
Dividend Declaration
-
eBay 's Board of Directors declared a third quarter 2025 cash dividend of$0.29 per share of the company's common stock. The dividend is payable onSeptember 12, 2025 to stockholders of record as ofAugust 29, 2025 .
Quarterly Conference Call and Webcast
About eBay
Presentation
All growth rates represent year-over-year comparisons, except as otherwise noted. All amounts in tables are presented in
Non-GAAP Financial Measures
This press release includes the following financial measures defined as "non-GAAP financial measures" by the
Forward-Looking Statements
This press release contains forward-looking statements relating to, among other things, the future performance of
The forward-looking statements in this release do not include the potential impact of any acquisitions or divestitures that may be announced and/or completed after the date hereof.
More information about factors that could affect the company's operating results is included under the captions "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the company's most recent Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q, copies of which may be obtained by visiting the company's Investor Relations website at https://investors.ebayinc.com or the
Unaudited Condensed Consolidated Balance Sheet
|
|||
|
|
|
|
|
(In millions) |
||
ASSETS |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ 2,070 |
|
$ 2,433 |
Short-term investments |
1,680 |
|
3,457 |
Customer accounts and funds receivable |
1,371 |
|
962 |
Other current assets |
798 |
|
715 |
Total current assets |
5,919 |
|
7,567 |
Long-term investments |
2,520 |
|
2,439 |
Property and equipment, net |
1,333 |
|
1,263 |
|
4,386 |
|
4,269 |
Operating lease right-of-use assets |
398 |
|
427 |
Deferred tax assets |
2,900 |
|
2,936 |
Other assets |
505 |
|
464 |
Total assets |
$ 17,961 |
|
$ 19,365 |
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
Current liabilities: |
|
|
|
Short-term debt |
$ 1,746 |
|
$ 1,673 |
Accounts payable |
336 |
|
257 |
Customer accounts and funds payable |
1,445 |
|
1,018 |
Accrued expenses and other current liabilities |
2,288 |
|
2,184 |
Income taxes payable |
125 |
|
966 |
Total current liabilities |
5,940 |
|
6,098 |
Operating lease liabilities |
287 |
|
320 |
Deferred tax liabilities |
1,296 |
|
1,405 |
Long-term debt |
5,002 |
|
5,752 |
Other liabilities |
687 |
|
632 |
Total liabilities |
13,212 |
|
14,207 |
Total stockholders' equity |
4,749 |
|
5,158 |
Total liabilities and stockholders' equity |
$ 17,961 |
|
$ 19,365 |
Unaudited Condensed Consolidated Statement of Income
|
|||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
(In millions, except per share amounts) |
||||||
Net revenues |
$ 2,730 |
|
$ 2,572 |
|
$ 5,315 |
|
$ 5,128 |
Cost of net revenues (1) |
776 |
|
735 |
|
1,499 |
|
1,435 |
Gross profit |
1,954 |
|
1,837 |
|
3,816 |
|
3,693 |
Operating expenses: |
|
|
|
|
|
|
|
Sales and marketing (1) |
586 |
|
577 |
|
1,122 |
|
1,118 |
Product development (1) |
421 |
|
379 |
|
783 |
|
730 |
General and administrative (1) |
371 |
|
241 |
|
632 |
|
479 |
Provision for transaction losses |
86 |
|
86 |
|
167 |
|
177 |
Amortization of acquired intangible assets |
6 |
|
5 |
|
12 |
|
9 |
Total operating expenses |
1,470 |
|
1,288 |
|
2,716 |
|
2,513 |
Income from operations |
484 |
|
549 |
|
1,100 |
|
1,180 |
Interest and other: |
|
|
|
|
|
|
|
Loss on equity investments and warrant, net |
(4) |
|
(222) |
|
(6) |
|
(319) |
Interest expense |
(62) |
|
(65) |
|
(123) |
|
(131) |
Interest income and other, net |
59 |
|
66 |
|
140 |
|
134 |
Income from continuing operations before income taxes |
477 |
|
328 |
|
1,111 |
|
864 |
Income tax provision |
(108) |
|
(102) |
|
(237) |
|
(199) |
Income from continuing operations |
369 |
|
226 |
|
874 |
|
665 |
Loss from discontinued operations, net of income taxes |
(1) |
|
(2) |
|
(3) |
|
(3) |
Net income |
$ 368 |
|
$ 224 |
|
$ 871 |
|
$ 662 |
|
|
|
|
|
|
|
|
Income per share – basic: |
|
|
|
|
|
|
|
Continuing operations |
$ 0.80 |
|
$ 0.45 |
|
$ 1.88 |
|
$ 1.31 |
Discontinued operations |
— |
|
— |
|
(0.01) |
|
(0.01) |
Net income per share – basic |
$ 0.80 |
|
$ 0.45 |
|
$ 1.87 |
|
$ 1.30 |
|
|
|
|
|
|
|
|
Income per share – diluted: |
|
|
|
|
|
|
|
Continuing operations |
$ 0.79 |
|
$ 0.45 |
|
$ 1.85 |
|
$ 1.30 |
Discontinued operations |
— |
|
— |
|
(0.01) |
|
(0.01) |
Net income per share – diluted |
$ 0.79 |
|
$ 0.45 |
|
$ 1.84 |
|
$ 1.29 |
|
|
|
|
|
|
|
|
Weighted average shares: |
|
|
|
|
|
|
|
Basic |
461 |
|
503 |
|
465 |
|
509 |
Diluted |
470 |
|
507 |
|
473 |
|
513 |
|
|
|
|
|
|
|
|
(1) Includes stock-based compensation as follows: |
|
|
|
|
|
|
|
Cost of net revenues |
$ 14 |
|
$ 14 |
|
$ 27 |
|
$ 27 |
Sales and marketing |
24 |
|
25 |
|
44 |
|
48 |
Product development |
82 |
|
77 |
|
147 |
|
141 |
General and administrative |
45 |
|
38 |
|
83 |
|
84 |
|
$ 165 |
|
$ 154 |
|
$ 301 |
|
$ 300 |
Unaudited Condensed Consolidated Statement of Cash Flows
|
|||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
(In millions) |
||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
Net income |
$ 368 |
|
$ 224 |
|
$ 871 |
|
$ 662 |
Loss from discontinued operations, net of income taxes |
1 |
|
2 |
|
3 |
|
3 |
Adjustments: |
|
|
|
|
|
|
|
Provision for transaction losses |
86 |
|
86 |
|
167 |
|
177 |
Depreciation and amortization |
107 |
|
77 |
|
186 |
|
153 |
Stock-based compensation |
165 |
|
154 |
|
301 |
|
300 |
Deferred income taxes |
(87) |
|
(563) |
|
(56) |
|
(523) |
Change in fair value of warrant |
— |
|
174 |
|
— |
|
25 |
Change in fair value of equity investment in |
— |
|
(84) |
|
— |
|
156 |
Loss (gain) on investments and other, net |
(5) |
|
132 |
|
(3) |
|
138 |
Changes in assets and liabilities, net of acquisition effects |
(942) |
|
165 |
|
(989) |
|
(109) |
Net cash provided by (used in) operating activities |
(307) |
|
367 |
|
480 |
|
982 |
Cash flows from investing activities: |
|
|
|
|
|
|
|
Purchases of property and equipment |
(134) |
|
(89) |
|
(277) |
|
(232) |
Purchases of investments |
(1,964) |
|
(4,601) |
|
(5,007) |
|
(7,913) |
Maturities of investments |
1,943 |
|
2,996 |
|
6,530 |
|
6,699 |
Proceeds from sale of shares in |
— |
|
2,417 |
|
— |
|
2,417 |
Shareholder distribution from equity investment |
225 |
|
— |
|
225 |
|
— |
Acquisitions and other |
(3) |
|
(71) |
|
(92) |
|
(69) |
Net cash provided by investing activities |
67 |
|
652 |
|
1,379 |
|
902 |
Cash flows from financing activities: |
|
|
|
|
|
|
|
Proceeds from issuance of common stock |
93 |
|
55 |
|
93 |
|
55 |
Repurchases of common stock |
(624) |
|
(1,030) |
|
(1,239) |
|
(1,483) |
Payments for taxes related to net share settlements of restricted stock units and awards |
(68) |
|
(45) |
|
(137) |
|
(96) |
Payments for dividends |
(134) |
|
(135) |
|
(268) |
|
(274) |
Repayment of senior notes |
— |
|
— |
|
(800) |
|
— |
Proceeds from issuance of commercial paper |
375 |
|
— |
|
943 |
|
— |
Repayment of commercial paper |
(377) |
|
— |
|
(818) |
|
— |
Net funds receivable and payable activity |
45 |
|
35 |
|
288 |
|
7 |
Other |
(26) |
|
1 |
|
(26) |
|
(14) |
Net cash used in financing activities |
(716) |
|
(1,119) |
|
(1,964) |
|
(1,805) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
31 |
|
(6) |
|
50 |
|
(17) |
Net increase (decrease) in cash, cash equivalents and restricted cash |
(925) |
|
(106) |
|
(55) |
|
62 |
Cash, cash equivalents and restricted cash at beginning of period |
4,156 |
|
2,661 |
|
3,286 |
|
2,493 |
Cash, cash equivalents and restricted cash at end of period |
$ 3,231 |
|
$ 2,555 |
|
$ 3,231 |
|
$ 2,555 |
Unaudited Summary of Consolidated Net Revenues
|
|||||||||
|
Three Months Ended |
||||||||
|
|
|
|
|
|
|
|
|
|
|
(In millions, except percentages) |
||||||||
Total net revenues (1)(2) |
$ 2,730 |
|
$ 2,585 |
|
$ 2,579 |
|
$ 2,576 |
|
$ 2,572 |
Current quarter vs prior year quarter |
6 % |
|
1 % |
|
1 % |
|
3 % |
|
1 % |
Percent from international |
49 % |
|
48 % |
|
48 % |
|
49 % |
|
50 % |
|
|
|
|
|
|
|
|
|
|
(1) Hedge gain/(loss) |
$ (6) |
|
$ 8 |
|
$ (23) |
|
$ (11) |
|
$ (10) |
(2) Foreign currency impact |
$ 32 |
|
$ (21) |
|
$ 5 |
|
$ (6) |
|
$ (11) |
Unaudited Supplemental Operating Data
|
|||||||||
|
Three Months Ended |
||||||||
|
|
|
|
|
|
|
|
|
|
|
(In millions, except percentages) |
||||||||
Active Buyers (1) |
134 |
|
134 |
|
134 |
|
133 |
|
132 |
Current quarter vs prior year quarter |
1 % |
|
1 % |
|
1 % |
|
1 % |
|
0 % |
|
|
|
|
|
|
|
|
|
|
Gross Merchandise Volume (2) |
|
|
|
|
|
|
|
|
|
|
$ 9,428 |
|
$ 9,066 |
|
$ 9,043 |
|
$ 8,740 |
|
$ 8,798 |
Current quarter vs prior year quarter |
7 % |
|
1 % |
|
2 % |
|
1 % |
|
1 % |
International |
$ 10,086 |
|
$ 9,687 |
|
$ 10,277 |
|
$ 9,566 |
|
$ 9,620 |
Current quarter vs prior year quarter |
5 % |
|
0 % |
|
6 % |
|
2 % |
|
1 % |
Total Gross Merchandise Volume |
$ 19,514 |
|
$ 18,753 |
|
$ 19,320 |
|
$ 18,306 |
|
$ 18,418 |
Current quarter vs prior year quarter |
6 % |
|
1 % |
|
4 % |
|
2 % |
|
1 % |
(1) |
Active Buyers consist of all buyers who paid for a transaction on our Marketplace platforms within the previous 12-month period. Buyers may register more than once, and as a result, may have more than one account. Our acquisitions completed during the periods shown have not materially impacted Active Buyers. |
(2) |
Gross Merchandise Volume consists of the total value of all paid transactions between users on our Marketplace platforms during the applicable period inclusive of shipping fees and taxes. |
Business Outlook
The guidance figures provided below and elsewhere in this press release are forward-looking statements, reflect a number of estimates, assumptions and other uncertainties, and are approximate in nature because the company's future performance is difficult to predict. Such guidance is based on information available on the date of this press release, and the company assumes no obligation to update it.
The company's future performance involves risks and uncertainties, and the company's actual results could differ materially from the information below and elsewhere in this press release. Some of the factors that could affect the company's operating results are set forth under the caption "Forward-Looking Statements" above in this press release. More information about factors that could affect the company's operating results is included under the captions "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the company's most recent Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q, copies of which may be obtained by visiting
|
|||
|
Three Months Ending |
||
|
|
||
(In billions, except per share amounts) |
GAAP |
|
Non-GAAP (a) |
Net revenues |
|
|
|
Diluted EPS |
|
|
|
Gross Merchandise Volume |
|
||
|
|
|
|
|
(a) Estimated non-GAAP amounts above for the three months ending |
Non-GAAP Measures of Financial Performance
To supplement the company's condensed consolidated financial statements presented in accordance with generally accepted accounting principles, or GAAP, the company uses non-GAAP measures of certain components of financial performance. These non-GAAP measures include non-GAAP net income, non-GAAP earnings per diluted share, non-GAAP operating income and margin, non-GAAP effective tax rate, free cash flow and figures in this press release presented on an "FX-Neutral basis." These non-GAAP financial measures are presented on a continuing operations basis.
These non-GAAP measures are not in accordance with, or an alternative to, measures prepared in accordance with GAAP and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. Non-GAAP measures have limitations in that they do not reflect all of the amounts associated with the company's results of operations as determined in accordance with GAAP. These measures should only be used to evaluate the company's results of operations in conjunction with the corresponding GAAP measures.
Reconciliation to the nearest GAAP measure of all non-GAAP measures included in this press release, except for figures in this press release presented on an "FX-Neutral basis," can be found in the tables included in this press release. For figures in this press release reported on an "FX-Neutral basis," the company calculates the year-over-year impact of foreign currency movements using prior period foreign currency rates, excluding hedging activity, applied to current year transactional currency amounts.
These non-GAAP measures are provided to enhance investors' overall understanding of the company's current financial performance and its prospects for the future. Specifically, the company believes the non-GAAP measures provide useful information to both management and investors by excluding certain expenses, gains and losses, or net purchases of property and equipment, as the case may be, that may not be indicative of its core operating results and business outlook. In addition, because the company has historically reported certain non-GAAP results to investors, the company believes that the inclusion of non-GAAP measures provides consistency in the company's financial reporting.
For its internal budgeting process, and as discussed further below, the company's management uses financial measures that do not include stock-based compensation expense, employer payroll taxes on stock-based compensation, amortization or impairment of acquired intangible assets, impairment of goodwill, amortization of deferred tax assets associated with the realignment of its legal structure and related foreign exchange effects, significant gains or losses from the disposal/acquisition of a business, certain gains and losses on investments including changes in fair value, changes in foreign currency exchange rates and the impact of any related foreign exchange derivative instruments, gains or losses associated with a warrant agreement that the company entered into with Adyen, restructuring-related charges and the income taxes associated with the foregoing. In addition to the corresponding GAAP measures, the company's management also uses the foregoing non-GAAP measures in reviewing the financial results of the company.
The company excludes the following items from non-GAAP net income, non-GAAP earnings per diluted share, non-GAAP operating income and margin and non-GAAP effective tax rate:
Stock-based compensation expense and related employer payroll taxes. This expense consists of expenses for stock options, restricted stock and employee stock purchases. The company excludes stock-based compensation expense from its non-GAAP measures primarily because they are non-cash expenses that management does not believe are reflective of ongoing operating results. The related employer payroll taxes are dependent on the company's stock price and the vesting of restricted stock by employees and the timing and size of stock option exercises, over which management has limited to no control, and as such management does not believe it correlates to the company's operation of the business.
Amortization or impairment of acquired intangible assets, impairment of goodwill, certain amortization of deferred tax assets and related foreign exchange effects, significant gains or losses and transaction expenses from the acquisition or disposal of a business and certain gains or losses on investments. The company incurs amortization or impairment of acquired intangible assets and goodwill in connection with acquisitions and may incur significant gains or losses from the acquisition or disposal of a business and therefore excludes these amounts from its non-GAAP measures. The company also excludes certain gains and losses on investments. The company excludes the non-cash amortization of deferred tax assets associated with the realignment of its legal structure, which is not reduced by the effects of the Tax Cuts and Jobs Act, and related foreign exchange effects. The company excludes these items because management does not believe they correlate to the ongoing operating results of the company's business.
Restructuring. These charges consist of expenses for employee severance and other exit and disposal costs. The company excludes significant restructuring charges primarily because management does not believe they are reflective of ongoing operating results.
Other certain significant gains, losses, or charges that are not indicative of the company's core operating results. These are significant gains, losses, or charges during a period that are the result of isolated events or transactions which have not occurred frequently in the past and are not expected to occur regularly or be repeated in the future. The company excludes these amounts from its results primarily because management does not believe they are indicative of its current or ongoing operating results. These amounts include changes in fair value and the related change in foreign currency exchange rates of equity securities with readily determinable fair values, globally.
Change in fair market value of warrant. These are gains or losses associated with a warrant agreement that the company entered into with Adyen, which are attributable to changes in fair value during the period.
Income tax effects and adjustments. We use a non-GAAP tax rate for evaluating our operating results. Based on our current long-term projections, we are using a non-GAAP tax rate of 16.5%. This non-GAAP tax rate could change for various reasons including significant changes in our geographic earnings mix or fundamental tax law changes in major jurisdictions in which we operate.
In addition to the non-GAAP measures discussed above, the company also uses free cash flow. Free cash flow represents operating cash flows less purchases of property and equipment. The company considers free cash flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business after the purchases of property, buildings, and equipment, which can then be used to, among other things, invest in the company's business, make strategic acquisitions, repurchase stock and pay dividends. A limitation of the utility of free cash flow as a measure of financial performance is that it does not represent the total increase or decrease in the company's cash balance for the period and does not exclude certain non-discretionary expenditures, such as mandatory debt service requirements.
Reconciliation of GAAP Operating Income to Non-GAAP Operating Income*
|
|||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
(In millions, except percentages) |
||||||
GAAP operating income |
$ 484 |
|
$ 549 |
|
$ 1,100 |
|
$ 1,180 |
Stock-based compensation expense and related employer payroll taxes |
171 |
|
158 |
|
314 |
|
308 |
Amortization of acquired intangible assets within cost of net revenues and operating expenses |
13 |
|
9 |
|
25 |
|
17 |
Executive bonuses and restructuring |
55 |
|
3 |
|
55 |
|
(6) |
Legal matters |
52 |
|
— |
|
52 |
|
(6) |
Other general and administrative expenses |
— |
|
1 |
|
— |
|
1 |
Total non-GAAP operating income adjustments |
291 |
|
171 |
|
446 |
|
314 |
Non-GAAP operating income |
$ 775 |
|
$ 720 |
|
$ 1,546 |
|
$ 1,494 |
|
|
|
|
|
|
|
|
GAAP operating margin |
17.7 % |
|
21.3 % |
|
20.7 % |
|
23.0 % |
Non-GAAP operating margin |
28.4 % |
|
27.9 % |
|
29.1 % |
|
29.1 % |
*Presented on a continuing operations basis |
Reconciliation of GAAP Net Income to Non-GAAP Net Income and GAAP Effective Tax Rate to Non-GAAP Effective Tax Rate
|
|||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
(In millions, except per share amounts and percentages) |
||||||
GAAP income from continuing operations before income taxes |
$ 477 |
|
$ 328 |
|
$ 1,111 |
|
$ 864 |
GAAP provision for income taxes |
(108) |
|
(102) |
|
(237) |
|
(199) |
GAAP net income from continuing operations |
$ 369 |
|
$ 226 |
|
$ 874 |
|
$ 665 |
Non-GAAP adjustments to net income from continuing operations: |
|
|
|
|
|
|
|
Non-GAAP operating income from continuing operations adjustments (see table above) |
$ 291 |
|
$ 171 |
|
$ 446 |
|
$ 314 |
Change in fair value of equity investment in |
— |
|
— |
|
— |
|
234 |
Realized change in fair value of shares sold in |
— |
|
(84) |
|
— |
|
(78) |
Change in fair value of other equity investments |
3 |
|
23 |
|
— |
|
29 |
Change in fair value of warrant |
— |
|
174 |
|
— |
|
25 |
Change in fair value of Aurelia option |
— |
|
109 |
|
— |
|
109 |
Income tax effects and adjustments |
(20) |
|
(17) |
|
(20) |
|
(48) |
Non-GAAP net income from continuing operations |
$ 643 |
|
$ 602 |
|
$ 1,300 |
|
$ 1,250 |
|
|
|
|
|
|
|
|
Diluted net income from continuing operations per share: |
|
|
|
|
|
|
|
GAAP |
$ 0.79 |
|
$ 0.45 |
|
$ 1.85 |
|
$ 1.30 |
Non-GAAP |
$ 1.37 |
|
$ 1.18 |
|
$ 2.75 |
|
$ 2.43 |
Shares used in GAAP diluted net income per share calculation |
470 |
|
507 |
|
473 |
|
513 |
Shares used in non-GAAP diluted net income per share calculation |
470 |
|
507 |
|
473 |
|
513 |
|
|
|
|
|
|
|
|
GAAP effective tax rate – Continuing operations |
22.5 % |
|
31.1 % |
|
21.3 % |
|
23.0 % |
Income tax effects and adjustments to net income from continuing operations |
(6.0) % |
|
(14.6) % |
|
(4.8) % |
|
(6.5) % |
Non-GAAP effective tax rate – Continuing operations |
16.5 % |
|
16.5 % |
|
16.5 % |
|
16.5 % |
Reconciliation of Operating Cash Flow to Free Cash Flow
|
|||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
(In millions) |
||||||
Net cash provided by operating activities |
$ (307) |
|
$ 367 |
|
$ 480 |
|
$ 982 |
Less: Purchases of property and equipment |
(134) |
|
(89) |
|
(277) |
|
(232) |
Free cash flow |
$ (441) |
|
$ 278 |
|
$ 203 |
|
$ 750 |
View original content to download multimedia:https://www.prnewswire.com/news-releases/ebay-inc-reports-second-quarter-2025-results-302517800.html
SOURCE