Full year financial tables with quarterly data.

Income Statement

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

	Full Year			2005
Revenues	2003	2004	2005	Q1	Q2	Q3	Q4
Revenues	1,465,934	3,189,223	6,138,560	1,256,516	1,384,495	1,578,456	1,919,093
Y/Y Growth Rate	234%	118%	92%	93%	98%	96%	86%
Q/Q Growth Rate	NA	NA	NA	22%	10%	14%	22%
Google web sites	792,063	1,589,032	3,377,061	656,997	737,172	884,679	1,098,213
Y/Y Growth Rate	158%	101%	113%	116%	115%	115%	107%
Q/Q Growth Rate	NA	NA	NA	24%	12%	20%	24%
Google Network web sites	628,600	1,554,256	2,687,942	584,115	630,242	675,012	798,573
Y/Y Growth Rate	505%	147%	73%	75%	82%	76%	63%
Q/Q Growth Rate	NA	NA	NA	19%	8%	7%	18%
Total Advertising Revenues	1,420,663	3,143,288	6,065,003	1,241,112	1,367,414	1,559,691	1,896,786
Y/Y Growth Rate	246%	121%	93%	95%	98%	96%	86%
Q/Q Growth Rate	NA	NA	NA	22%	10%	14%	22%
Licensing & other revenues	45,271	45,935	73,558	15,405	17,081	18,765	22,307
Y/Y Growth Rate	58%	1%	60%	7%	62%	89%	101%
Q/Q Growth Rate	NA	NA	NA	39%	11%	10%	19%
As % of Revenues
Google web sites	54%	50%	55%	52%	53%	56%	57%
Google Network web sites	43%	49%	44%	47%	46%	43%	42%
Licensing & other revenue	3%	1%	1%	1%	1%	1%	1%

	Full Year			2005
Cost	2003	2004	2005	Q1	Q2	Q3	Q4
Cost of Revenues*	634,411	1,468,967	2,577,088	546,781	598,119	655,154	777,035
As % of Revenues	43%	46%	42%	44%	43%	42%	40%
Traffic Acquisition Cost	526,533	1,228,677	2,114,942	461,807	494,320	529,874	628,941
As % of Revenues	36%	39%	34%	37%	36%	34%	33%
Other Cost of Revenues*	107,878	240,290	462,146	84,974	103,799	125,280	148,094
As % of Revenues	7%	8%	8%	7%	7%	7%	8%
Research & Development*	229,605	395,164	599,510	108,711	123,134	177,793	189,871
As % of Revenues	16%	12%	10%	9%	9%	11%	10%
Sales & Marketing*	164,935	295,749	468,152	89,488	104,546	111,487	162,632
As % of Revenues	11%	9%	8%	7%	8%	7%	8%
General & Administrative*	94,519	188,151	386,532	68,766	82,998	104,851	129,915
As % of Revenues	6%	13%	6%	5%	6%	7%	7%
Settlement of dispute with Yahoo!	NA	201,000	NA	NA	NA	NA	NA
As % of Revenues	NA	6%	NA	NA	NA	NA	NA
Contribution to Google Foundation	NA	NA	90,000	NA	NA	NA	90,000
As % of Revenues	NA	NA	1%	NA	NA	NA	5%
Total Costs & Expenses*	1,123,470	2,549,031	4,121,282	813,746	908,797	1,049,285	1,349,453
Y/Y Growth Rate	344%	127%	62%	64%	72%	32%	85%
Q/Q Growth Rate	NA	NA	NA	12%	12%	15%	29%

	Full Year			2005
Profitability	2003	2004	2005	Q1	Q2	Q3	Q4
Income from operations	342,464	640,192	2,017,278	442,770	475,698	529,171	569,640
As % of Revenues	23%	20%	33%	35%	34%	34%	30%
Net Income	105,648	399,119	1,465,397	369,193	342,814	381,182	372,208
As % of Revenues	7%	13%	24%	29%	25%	24%	19%
EPS (As reported)
Basic	$ 0.77	$ 2.07	$ 5.31	$ 1.39	$ 1.27	$ 1.39	$ 1.28
Diluted	$ 0.41	$ 1.46	$ 5.02	$ 1.29	$ 1.19	$ 1.32	$ 1.22
Number of Shares ('000)
Basic	137,697	193,176	275,844	266,106	270,729	275,130	291,411
Diluted	256,638	272,781	291,874	286,612	287,238	289,673	303,972

Balance Sheet & Cash Flow Statement

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

	Full Year			2005
	2003	2004	2005	Q1	Q2	Q3	Q4
Cash & Marketable Securities	334,718	2,132,297	8,034,247	2,507,298	2,947,967	7,630,147	8,034,247
Accounts Receivable	154,690	311,836	687,976	371,905	419,238	541,815	687,976
DSO (in days, using ending AR)	39	36	41	27	28	31	33
Property and equipment, net	188,255	378,916	961,749	474,829	576,597	803,078	961,749
Total Assets	871,458	3,313,351	10,271,813	3,865,199	4,497,718	9,451,001	10,271,813
Cash Flow from Operations	395,445	977,044	2,459,422	529,622	624,619	646,747	658,434
Capital Expenditures	176,801	318,995	838,217	142,391	157,463	292,532	245,831

Supplemental Information

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

	Full Year			2005
	2003	2004	2005	Q1	Q2	Q3	Q4
Stock-based compensation	229,361	278,746	200,709	48,908	47,338	46,308	58,154
Int'l revenues as % of Total Revenues	29%	34%	39%	39%	39%	39%	38%
Ending Permanent Headcount	1,628	3,021	5,680	3,482	4,183	4,989	5,680
Sequential Headcount Growth Rate	139%	86%	88%	15%	20%	19%	14%

* Includes stock-based compensation charges