Full year financial tables with quarterly data.

Income Statement

(Figures in thousands, except per share amounts and EPS)

	Full Year			2004
Revenues	2002	2003	2004	Q1	Q2	Q3	Q4
Revenues	439,508	1,465,934	3,189,223	651,623	700,212	805,887	1,031,501
Y/Y Growth Rate	409%	234%	118%	162%	125%	105%	101%
Q/Q Growth Rate	NA	NA	NA	27%	7%	15%	28%
Google web sites	306,978	792,063	1,589,032	303,532	343,442	411,671	530,388
Y/Y Growth Rate	359%	158%	101%	92%	88%	99%	118%
Q/Q Growth Rate	NA	NA	NA	24%	13%	20%	29%
Google Network web sites	103,937	628,600	1,554,256	333,752	346,226	384,285	489,993
Y/Y Growth Rate	NA	505%	147%	311%	194%	120%	92%
Q/Q Growth Rate	NA	NA	NA	31%	4%	11%	28%
Total Advertising Revenues	410,915	1,420,663	3,143,288	637,284	689,668	795,956	1,020,381
Y/Y Growth Rate	514%	246%	121%	167%	129%	109%	104%
Q/Q Growth Rate	NA	NA	NA	28%	8%	15%	28%
Licensing & other revenues	28,593	45,271	45,935	14,339	10,544	9,931	11,121
Y/Y Growth Rate	47%	58%	1%	51%	0%	-19%	-14%
Q/Q Growth Rate	NA	NA	NA	10%	-26%	-6%	12%
As % of Revenues
Google web sites	70%	54%	50%	47%	49%	51%	51%
Google Network web sites	24%	43%	49%	51%	49%	48%	48%
Licensing & other revenue	6%	3%	1%	2%	2%	1%	1%

	Full Year			2004
Cost	2002	2003	2004	Q1	Q2	Q3	Q4
Cost of Revenues*	132,575	634,411	1,468,967	320,474	328,923	364,095	455,475
As % of Revenues	30%	43%	46%	49%	47%	45%	44%
Traffic Acquisition Cost	94,457	526,533	1,228,677	271,002	277,034	302,932	377,708
As % of Revenues	21%	36%	39%	42%	40%	38%	37%
Other Cost of Revenues*	38,118	107,878	240,290	49,472	51,889	61,163	77,767
As % of Revenues	9%	7%	8%	8%	7%	8%	8%
Research & Development*	40,494	229,605	395,164	81,284	91,598	99,529	122,752
As % of Revenues	9%	16%	12%	12%	13%	12%	12%
Sales & Marketing*	48,783	164,935	295,749	62,050	70,208	77,092	86,399
As % of Revenues	11%	11%	9%	10%	10%	10%	8%
General & Administrative*	31,190	94,519	188,151	32,492	38,525	53,059	64,076
As % of Revenues	7%	6%	13%	5%	6%	7%	6%
Settlement of dispute with Yahoo!	NA	NA	201,000	NA	NA	201,000	NA
As % of Revenues	NA	NA	6%	NA	NA	25%	NA
Contribution to Google Foundation	NA	NA	NA	NA	NA	NA	NA
As % of Revenues	NA	NA	NA	NA	NA	NA	NA
Total Costs & Expenses*	253,042	1,123,470	2,549,031	496,300	529,254	794,775	728,702
Y/Y Growth Rate	235%	344%	127%	203%	156%	143%	71%
Q/Q Growth Rate	NA	NA	NA	17%	7%	50%	-8%

	Full Year			2004
Profitability	2002	2003	2004	Q1	Q2	Q3	Q4
Income from operations	186,466	342,464	640,192	155,323	170,958	11,112	302,799
As % of Revenues	42%	23%	20%	24%	24%	1%	29%
Net Income	99,656	105,648	399,119	63,973	79,063	51,983	204,100
As % of Revenues	23%	7%	13%	10%	11%	6%	20%
EPS (As reported)
Basic	$ 0.86	$ 0.77	$ 2.07	$ 0.42	$ 0.51	$ 0.25	$ 0.78
Diluted	$ 0.45	$ 0.41	$ 1.46	$ 0.24	$ 0.30	$ 0.19	$ 0.71
Number of Shares ('000)
Basic	115,242	137,697	193,176	151,084	155,441	205,007	261,172
Diluted	220,633	256,638	272,781	264,183	266,263	274,735	285,944

Balance Sheet & Cash Flow Statement

(Figures in thousands, except per share amounts and EPS)

	Full Year			2004
	2002	2003	2004	Q1	Q2	Q3	Q4
Cash & Marketable Securities	146,331	334,718	2,132,297	454,888	548,687	1,858,356	2,132,297
Accounts Receivable	61,994	154,690	311,836	179,505	191,187	233,057	311,836
DSO (in days, using ending AR)	51	39	36	25	25	26	28
Property and equipment, net	53,873	188,255	378,916	253,006	320,718	362,609	378,916
Total Assets	286,892	871,458	3,313,351	1,079,454	1,328,022	2,888,518	3,313,351
Cash Flow from Operations	155,265	395,445	977,044	208,045	162,559	238,343	368,097
Capital Expenditures	37,198	176,801	318,995	86,037	96,246	77,632	59,080

Supplemental Information

(Figures in thousands, except per share amounts and EPS)

	Full Year			2004
	2002	2003	2004	Q1	Q2	Q3	Q4
Stock-based compensation	21,635	229,361	278,746	76,473	74,761	67,981	59,531
Int'l revenues as % of Total Revenues	22%	29%	34%	31%	31%	35%	35%
Ending Permanent Headcount	682	1,628	3,021	1,907	2,292	2,668	3,021
Sequential Headcount Growth Rate	140%	139%	86%	17%	20%	16%	13%

* Includes stock-based compensation charges