Exhibit 99.1
Electronic Arts Reports Q2 FY19 Financial Results |  |
REDWOOD CITY, CA - October 30, 2018 - Electronic Arts Inc. (NASDAQ: EA) today announced preliminary financial results for its second fiscal quarter ended September 30, 2018.
News and ongoing updates regarding EA and its games are available on EA’s blog at www.ea.com/news.
“It was a strong second quarter, as we entertained players with four high-quality new EA SPORTS games, hundreds of content updates in our live services, and esports programs that reached record viewership,” said CEO Andrew Wilson. “We’re incredibly excited to bring innovative new games like Battlefield V and Command & Conquer: Rivals to our players this holiday season, and launch our breakthrough new IP Anthem in February. We’re set to deliver some amazing new ways to play and compete through the rest of this fiscal year and beyond.”
“We’re pleased with the performance of our business through the second quarter, and particularly with the strong digital net bookings,” said COO and CFO Blake Jorgensen. “We continue to deliver strong digital revenues across multiple platforms, business models and geographic territories.”
Selected Operating Highlights and Metrics
| • | Digital net bookings* for the trailing twelve months was a record $3.608 billion, up 11% year-over-year and represents 69% of total net bookings. |
| • | FIFA Mobile daily active players grew 50% year-over-year. |
| • | The FIFA eWorld Cup Final was record setting, including a 4x increase in global viewership over last year, and more than 20 million players participating through the course of the FIFA 18 Global Series. |
| • | The SimsTM 4 community downloaded nearly 30 million expansion packslife-to-date and monthly average players continue to grow year-over-year. |
| • | FIFA 19 was critically-acclaimed as one of the best, most innovative FIFA games in the franchise and NHL 19 was the highest-rated NHL game on current generation consoles. |
* Net bookings is defined as the net amount of products and services sold digitally orsold-in physically in the period. Net bookings is calculated by adding total net revenue to the change in deferred net revenue for online-enabled games and, for periods after the fourth quarter of fiscal 2018, mobile platform fees.
Selected Financial Highlights and Metrics
All financial measures are presented on a GAAP basis.
| • | Net cash from operating activities was $(126) million for the quarter and $1.458 billion for the trailing twelve months. |
| • | EA repurchased 2.3 million shares for $299 million during the quarter and 7.2 million shares for $897 million during the trailing twelve months. |
Impact of Recently Adopted Accounting Standard
At the beginning of fiscal year 2019, April 1, 2018, EA adopted FASB ASU2014-09 (Topic 606), Revenue from Contracts with Customers. Topic 606 significantly changes how EA recognizes and reports revenue and earnings per share; however, it does not materially impact net bookings, EA’s operational metric. For more information about the adoption of Topic 606, including information with respect to mobile platform fees, please refer to the Investor Accounting FAQ on our IR website. Financial data for periods prior to April 1, 2018 has not been restated.
Quarterly Financial Highlights
| Three Months Ended September 30, | ||||||||
| 2018 | 2017 | |||||||
| (in $ millions, except per share amounts) | ||||||||
Digital net revenue | 780 | 689 | ||||||
Packaged goods and other net revenue | 506 | 270 | ||||||
|
|
|
| |||||
Total net revenue | 1,286 | 959 | ||||||
|
|
|
| |||||
Net income (loss) | 255 | (22 | ) | |||||
Earnings (loss) per share | 0.83 | (0.07 | ) | |||||
Operating cash flow | (126 | ) | 52 | |||||
Value of shares repurchased | 299 | 153 | ||||||
Number of shares repurchased | 2.3 | 1.3 | ||||||
While EA no longer reports certainnon-GAAP financial measures, the following GAAP-based financial data and tax rate of 18% was used internally by company management to adjust its fiscal 2019 GAAP results in order to assess EA’s operating results:
| Three Months Ended September 30, 2018 | ||||||||||||||||||||
| GAAP-Based Financial Data | ||||||||||||||||||||
| (in $ millions) | Statement of Operations | Acquisition-related expenses | Change in deferred net revenue (online- enabled games) | Mobile platform fees | Stock-based compensation | |||||||||||||||
Total net revenue | 1,286 | — | (20 | ) | (44 | ) | — | |||||||||||||
Cost of revenue | 418 | (1 | ) | — | (44 | ) | (1 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Gross profit | 868 | 1 | (20 | ) | — | 1 | ||||||||||||||
Total operating expenses | 610 | (8 | ) | — | — | (65 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Operating income | 258 | 9 | (20 | ) | — | 66 | ||||||||||||||
Interest and other income, net | 18 | — | — | — | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Income before provision for income taxes | 276 | 9 | (20 | ) | — | 66 | ||||||||||||||
Number of shares used in computation: | ||||||||||||||||||||
Diluted | 307 | |||||||||||||||||||
For more information about the nature of the GAAP-based financial data, please refer to EA’s Form10-Q for the fiscal quarter ended June 30, 2018.
2
TTM Financial Highlights
| Twelve Months Ended September 30, | ||||||||
| 2018 | 2017 | |||||||
| (in $ millions) | ||||||||
Digital net revenue | 3,619 | 3,187 | ||||||
Packaged goods and other net revenue | 1,546 | 1,897 | ||||||
|
|
|
| |||||
Total net revenue | 5,165 | 5,084 | ||||||
|
|
|
| |||||
Net income | 969* | 1,187 | ||||||
Operating cash flow | 1,458 | 1,802 | ||||||
Value of shares repurchased | 897 | 555 | ||||||
Number of shares repurchased | 7.2 | 5.7 | ||||||
*During the twelve months ended September 30, 2018, EA recognized $235 million of incremental income tax expense due to the application of the Tax Cuts and Jobs Act.
While EA no longer reports certainnon-GAAP financial measures, the following GAAP-based financial data and tax rate of 18% in fiscal year 2019 and 21% in fiscal year 2018 was used internally by company management to adjust its GAAP results in order to assess EA’s operating results:
| Twelve Months Ended September 30, 2018 | ||||||||||||||||||||
| GAAP-Based Financial Data | ||||||||||||||||||||
| (in $ millions) | Statement of Operations | Acquisition-related expenses | Change in deferred net revenue (online- enabled games) | Mobile platform fees | Stock-based compensation | |||||||||||||||
Total net revenue | 5,165 | — | 125 | (93 | ) | — | ||||||||||||||
Cost of revenue | 1,367 | (4 | ) | — | (93 | ) | (3 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Gross profit | 3,798 | 4 | 125 | — | 3 | |||||||||||||||
Total operating expenses | 2,508 | (20 | ) | — | — | (265 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Operating income | 1,290 | 24 | 125 | — | 268 | |||||||||||||||
Interest and other income, net | 43 | — | — | — | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Income before provision for income taxes | 1,333 | 24 | 125 | — | 268 | |||||||||||||||
For more information about the nature of the GAAP-based financial data, please refer to EA’s Form10-Q for the fiscal quarter ended June 30, 2018.
3
Operating Metric
The following is a calculation of our total net bookings for the periods presented:
| Three Months Ended September 30, | TTM Ended September 30, | |||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| (in $ millions) | ||||||||||||||||
Total net revenue | 1,286 | 959 | 5,165 | 5,084 | ||||||||||||
Change in deferred net revenue (online-enabled games) | (20 | ) | 220 | 125 | 32 | |||||||||||
Mobile platform fees | (44 | ) | — | (93 | ) | — | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Net bookings | 1,222 | 1,179 | 5,197 | 5,116 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Business Outlook as of October 30, 2018
The following forward-looking statements reflect expectations as of October 30, 2018. Electronic Arts assumes no obligation to update these statements. Results may be materially different and are affected by many factors detailed in this release and in EA’s annual and quarterly SEC filings.
Fiscal Year 2019 Expectations - Ending March 31, 2019
Financial metrics:
| • | Net revenue is expected to be approximately $5.150 billion. |
| ○ | Change in deferred net revenue (online-enabled games) is expected to be approximately $270 million. |
| ○ | Mobile platform fees are expected to be approximately $(220) million. |
| • | Net income is expected to be approximately $962 million. |
| • | Diluted earnings per share is expected to be approximately $3.11. |
| • | Operating cash flow is expected to be approximately $1.650 billion. |
| • | The Company estimates a share count of 309 million for purposes of calculating fiscal year 2019 diluted earnings per share. |
Operational metric:
| • | Net bookings is expected to be approximately $5.200 billion. |
In addition, the following outlook for GAAP-based financial data and a long-term tax rate of 18% are used internally by EA to adjust our GAAP expectations to assess EA’s operating results and plan for future periods:
4
| Twelve Months Ending March 31, 2019 | ||||||||||||||||||||
| GAAP-Based Financial Data | ||||||||||||||||||||
| GAAP Guidance | Acquisition- related expenses | Change in deferred net revenue (online- enabled games) | Mobile platform fees | Stock-based compensation | ||||||||||||||||
| (in $ millions) | ||||||||||||||||||||
Digital net revenue | 3,805 | — | 195 | (220 | ) | — | ||||||||||||||
Packaged goods & other net revenue | 1,345 | — | 75 | — | — | |||||||||||||||
| ||||||||||||||||||||
Total net revenue | 5,150 | — | 270 | (220 | ) | — | ||||||||||||||
| ||||||||||||||||||||
Cost of revenue | 1,423 | (5 | ) | — | (220 | ) | (2 | ) | ||||||||||||
Operating expense | 2,703 | (35 | ) | — | — | (298 | ) | |||||||||||||
Income before provision for income taxes | 1,086 | 40 | 270 | — | 300 | |||||||||||||||
Net income | 962 | |||||||||||||||||||
Number of shares used in computation: | ||||||||||||||||||||
Diluted shares | 309 | |||||||||||||||||||
Third Quarter Fiscal Year 2019 Expectations - Ending December 31, 2018
Financial metrics:
| • | Net revenue is expected to be approximately $1.375 billion. |
| ○ | Change in deferred net revenue (online-enabled games) is expected to be approximately $405 million. |
| ○ | Mobile platform fees are expected to be approximately $(55) million. |
| • | Net income is expected to be approximately $188 million. |
| • | Diluted earnings per share is expected to be approximately $0.61. |
| • | The Company estimates a share count of 306 million for purposes of calculating third quarter fiscal year 2019 diluted earnings per share. |
Operational metric:
| • | Net bookings is expected to be approximately $1.725 billion. |
In addition, the following outlook for GAAP-based financial data and a long-term tax rate of 18% are used internally by EA to adjust our GAAP expectations to assess EA’s operating results and plan for future periods:
| Three Months Ending December 31, 2018 | ||||||||||||||||||||
| GAAP-Based Financial Data | ||||||||||||||||||||
| GAAP Guidance | Acquisition- related expenses | Change in deferred net revenue (online- enabled games) | Mobile platform fees | Stock-based compensation | ||||||||||||||||
| (in $ millions) | ||||||||||||||||||||
| ||||||||||||||||||||
Total net revenue | 1,375 | — | 405 | (55 | ) | — | ||||||||||||||
| ||||||||||||||||||||
Cost of revenue | 446 | (1 | ) | — | (55 | ) | — | |||||||||||||
Operating expense | 730 | (10 | ) | — | — | (80 | ) | |||||||||||||
Income before provision for income taxes | 212 | 11 | 405 | — | 80 | |||||||||||||||
Net income | 188 | |||||||||||||||||||
Number of shares used in computation: | ||||||||||||||||||||
Diluted shares | 306 | |||||||||||||||||||
For more information about the nature of the GAAP-based financial data, please refer to EA’s Form10-Q for the fiscal quarter ended June 30, 2018.
5
Conference Call and Supporting Documents
Electronic Arts will host a conference call on October 30, 2018 at 2:00 pm PT (5:00 pm ET) to review its results for the second quarter ended September 30, 2018 and its outlook for the future. During the course of the call, Electronic Arts may disclose material developments affecting its business and/or financial performance. Listeners may access the conference call live through the followingdial-in number844-215-4106 (domestic) or918-534-8313 (international), using the password “EA” or via webcast at EA’s IR Website at http://ir.ea.com.
EA has posted a slide presentation with a financial model of EA’s historical results and guidance and Investor Accounting FAQ on EA’s IR Website. EA will also post the prepared remarks and a transcript from the conference call on EA’s IR Website.
Adial-in replay of the conference call will be available until November 13, 2018 at855-859-2056 (domestic) or404-537-3406 (international) using pin code 4867728. An audio webcast replay of the conference call will be available for one year on EA’s IR Website.
Forward-Looking Statements
Some statements set forth in this release, including the information relating to EA’s fiscal 2019 expectations under the heading “Business Outlook as of October 30, 2018,” and other information regarding EA’s fiscal 2019 expectations contain forward-looking statements that are subject to change. Statements including words such as “anticipate,” “believe,” “expect,” “intend,” “estimate”, “plan”, “predict”, “seek”, “goal”, “will”, “may”, “likely”, “should”, “could” (and the negative of any of these terms), “future” and similar expressions also identify forward-looking statements. These forward-looking statements are not guarantees of future performance and reflect management’s current expectations. Our actual results could differ materially from those discussed in the forward-looking statements.
6
Some of the factors which could cause the Company’s results to differ materially from its expectations include the following: sales of the Company’s titles; the Company’s ability to develop and support digital products and services, including managing online security and privacy; the Company’s ability to manage expenses; the competition in the interactive entertainment industry; the effectiveness of the Company’s sales and marketing programs; timely development and release of Electronic Arts’ products; the Company’s ability to realize the anticipated benefits of acquisitions; the consumer demand for, and the availability of an adequate supply of console hardware units; the Company’s ability to predict consumer preferences among competing platforms; the Company’s ability to develop and implement new technology; foreign currency exchange rate fluctuations; general economic conditions; and other factors described in Part II, Item 1A of Electronic Arts’ latest Quarterly Report on Form10-Q under the heading “Risk Factors”, as well as in other documents we have filed with the Securities and Exchange Commission, including our Annual Report on Form10-K for the fiscal year ended March 31, 2018.
These forward-looking statements are current as of October 30, 2018. Electronic Arts assumes no obligation to revise or update any forward-looking statement for any reason, except as required by law. In addition, the preliminary financial results set forth in this release are estimates based on information currently available to Electronic Arts.
While Electronic Arts believes these estimates are meaningful, they could differ from the actual amounts that Electronic Arts ultimately reports in its Quarterly Report on Form10-Q for the fiscal quarter ended September 30, 2018. Electronic Arts assumes no obligation and does not intend to update these estimates prior to filing its Form10-Q for the fiscal quarter ended September 30, 2018.
About Electronic Arts
Electronic Arts (NASDAQ: EA) is a global leader in digital interactive entertainment. The Company develops and delivers games, content and online services for Internet-connected consoles, mobile devices and personal computers. EA has more than 300 million registered players around the world.
In fiscal year 2018, EA posted GAAP net revenue of $5.15 billion. Headquartered in Redwood City, California, EA is recognized for a portfolio of critically acclaimed, high-quality brands such as The Sims™, Madden NFL, EA SPORTS™ FIFA, Battlefield™, Need for Speed™, Dragon Age™ and Plants vs. Zombies™. More information about EA is available at www.ea.com/news.
EA SPORTS, Battlefield, The Sims, Need for Speed, Dragon Age, and Plants vs. Zombies are trademarks of Electronic Arts Inc. John Madden, NFL and FIFA are the property of their respective owners and used with permission.
For additional information, please contact:
Chris Evenden | John Reseburg | |
Vice President, Investor Relations | Vice President, Corporate Communications | |
650-628-0255 | 650-628-3601 | |
cevenden@ea.com | jreseburg@ea.com |
7
ELECTRONIC ARTS INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Operations
(in $ millions, except per share data)
| Three Months Ended September 30, | Six Months Ended September 30, | |||||||||||||||
| 20181 | 2017 | 20181 | 2017 | |||||||||||||
Net revenue | ||||||||||||||||
Product | 623 | 454 | 825 | 1,282 | ||||||||||||
Service and other | 663 | 505 | 1,598 | 1,126 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total net revenue | 1,286 | 959 | 2,423 | 2,408 | ||||||||||||
Cost of revenue | ||||||||||||||||
Product | 222 | 300 | 290 | 364 | ||||||||||||
Service and other | 196 | 89 | 343 | 179 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total cost of revenue | 418 | 389 | 633 | 543 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Gross profit | 868 | 570 | 1,790 | 1,865 | ||||||||||||
Operating expenses: | ||||||||||||||||
Research and development | 339 | 331 | 701 | 656 | ||||||||||||
Marketing and sales | 146 | 160 | 286 | 281 | ||||||||||||
General and administrative | 117 | 118 | 231 | 223 | ||||||||||||
Acquisition-related contingent consideration | 2 | — | 2 | — | ||||||||||||
Amortization of intangibles | 6 | 2 | 12 | 3 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total operating expenses | 610 | 611 | 1,232 | 1,163 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Operating income (loss) | 258 | (41 | ) | 558 | 702 | |||||||||||
Interest and other income (expense), net | 18 | 3 | 37 | 9 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Income (loss) before provision for (benefit from) income taxes | 276 | (38 | ) | 595 | 711 | |||||||||||
Provision for (benefit from) income taxes | 21 | (16 | ) | 47 | 89 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) | 255 | (22 | ) | 548 | 622 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Earnings (loss) per share | ||||||||||||||||
Basic | 0.84 | (0.07 | ) | 1.80 | 2.01 | |||||||||||
Diluted | 0.83 | (0.07 | ) | 1.77 | 1.99 | |||||||||||
Number of shares used in computation | ||||||||||||||||
Basic | 305 | 309 | 305 | 309 | ||||||||||||
Diluted | 307 | 309 | 309 | 313 | ||||||||||||
1At the beginning of fiscal year 2019, April 1, 2018, EA adopted FASB ASU2014-09 (Topic 606), Revenue from Contracts with Customers. Topic 606 significantly changes how EA recognizes and reports revenue and diluted earnings per share. For more information about the adoption of Topic 606, including information with respect to mobile platform fees, please refer to the Investor Accounting FAQ on our IR website. Financial data for periods prior to April 1, 2018 has not been restated.
Results (in $ millions, except per share data)
The following table reports the variance of the actuals versus our guidance provided on July 26, 2018 for the three months ended September 30, 2018 plus a comparison to the actuals for the three months ended September 30, 2017.
| Three Months Ended September 30, | ||||||||||||||||
| 20181 | 20181 | 2017 | ||||||||||||||
Guidance |
Variance |
Actuals |
Actuals | |||||||||||||
Net revenue | ||||||||||||||||
Net revenue | 1,270 | 16 | 1,286 | 959 | ||||||||||||
GAAP-based financial data | ||||||||||||||||
Change in deferred net revenue (online-enabled games) | (55 | ) | 35 | (20 | ) | 220 | ||||||||||
Mobile platform fees | (55 | ) | 11 | (44 | ) | — | ||||||||||
Cost of revenue | ||||||||||||||||
Cost of revenue | 436 | (18 | ) | 418 | 389 | |||||||||||
GAAP-based financial data | ||||||||||||||||
Acquisition-related expenses | (1 | ) | — | (1 | ) | — | ||||||||||
Stock-based compensation | — | (1 | ) | (1 | ) | (1 | ) | |||||||||
Mobile platform fees | (55 | ) | 11 | (44 | ) | — | ||||||||||
Operating expenses | ||||||||||||||||
Operating expenses | 674 | (64 | ) | 610 | 611 | |||||||||||
GAAP-based financial data | ||||||||||||||||
Acquisition-related expenses | (9 | ) | 1 | (8 | ) | (2 | ) | |||||||||
Stock-based compensation | (85 | ) | 20 | (65 | ) | (61 | ) | |||||||||
Income (loss) before tax | ||||||||||||||||
Income (loss) before tax | 168 | 108 | 276 | (38 | ) | |||||||||||
GAAP-based financial data | ||||||||||||||||
Acquisition-related expenses | 10 | (1 | ) | 9 | 2 | |||||||||||
Change in deferred net revenue (online-enabled games) | (55 | ) | 35 | (20 | ) | 220 | ||||||||||
Mobile platform fees | — | — | — | — | ||||||||||||
Stock-based compensation | 85 | (19 | ) | 66 | 62 | |||||||||||
Tax rate used for management reporting | 18 | % | 18 | % | 21 | % | ||||||||||
Earnings (loss) per share | ||||||||||||||||
Basic | 0.49 | 0.35 | 0.84 | (0.07 | ) | |||||||||||
Diluted | 0.48 | 0.35 | 0.83 | (0.07 | ) | |||||||||||
Number of shares | ||||||||||||||||
Basic | 306 | (1 | ) | 305 | 309 | |||||||||||
Diluted | 312 | (5 | ) | 307 | 309 | |||||||||||
1At the beginning of fiscal year 2019, April 1, 2018, EA adopted FASB ASU2014-09 (Topic 606), Revenue from Contracts with Customers. Topic 606 significantly changes how EA recognizes and reports revenue and diluted earnings per share. For more information about the adoption of Topic 606, including information with respect to mobile platform fees, please refer to the Investor Accounting FAQ on our IR website. Financial data for periods prior to April 1, 2018 has not been restated.
ELECTRONIC ARTS INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Balance Sheets
(in $ millions)
| September 30, 20181 | March 31, 20182 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | 2,881 | 4,258 | ||||||
Short-term investments | 1,664 | 1,073 | ||||||
Receivables, net of allowances of $10 and $165, respectively | 966 | 385 | ||||||
Other current assets | 292 | 288 | ||||||
|
|
|
| |||||
Total current assets | 5,803 | 6,004 | ||||||
Property and equipment, net | 440 | 453 | ||||||
Goodwill | 1,894 | 1,883 | ||||||
Acquisition-related intangibles, net | 100 | 71 | ||||||
Deferred income taxes, net | 112 | 84 | ||||||
Other assets | 101 | 89 | ||||||
|
|
|
| |||||
TOTAL ASSETS | 8,450 | 8,584 | ||||||
|
|
|
| |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | 168 | 48 | ||||||
Accrued and other current liabilities | 907 | 821 | ||||||
Deferred net revenue (online-enabled games) | 574 | 1,622 | ||||||
|
|
|
| |||||
Total current liabilities | 1,649 | 2,491 | ||||||
Senior notes, net | 993 | 992 | ||||||
Income tax obligations | 273 | 250 | ||||||
Deferred income taxes, net | 1 | 1 | ||||||
Other liabilities | 217 | 255 | ||||||
|
|
|
| |||||
Total liabilities | 3,133 | 3,989 | ||||||
Stockholders’ equity: | ||||||||
Common stock | 3 | 3 | ||||||
Additionalpaid-in capital | 134 | 657 | ||||||
Retained earnings | 5,199 | 4,062 | ||||||
Accumulated other comprehensive loss | (19 | ) | (127 | ) | ||||
|
|
|
| |||||
Total stockholders’ equity | 5,317 | 4,595 | ||||||
|
|
|
| |||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | 8,450 | 8,584 | ||||||
|
|
|
| |||||
1At the beginning of fiscal year 2019, April 1, 2018, EA adopted FASB ASU2014-09 (Topic 606) Revenue from Contracts with Customers. EA’s Q2 FY19 Unaudited Condensed Consolidated Balance Sheet reflects the effect of the adoption as of April 1, 2018, which had an impact on the following: receivables, net of allowances, accrued and other current liabilities, deferred net revenue (online-enabled games), deferred income taxes, net, retained earnings and accumulated other comprehensive loss. Financial data for periods prior to April 1, 2018 has not been restated.
2Derived from audited consolidated financial statements.
ELECTRONIC ARTS INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Cash Flows
(in $ millions)
| Three Months Ended September 30, | Six Months Ended September 30, | |||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
OPERATING ACTIVITIES | ||||||||||||||||
Net income (loss) | 255 | (22 | ) | 548 | 622 | |||||||||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||||||||||
Depreciation, amortization and accretion | 36 | 32 | 74 | 63 | ||||||||||||
Stock-based compensation | 66 | 62 | 136 | 110 | ||||||||||||
Change in assets and liabilities | ||||||||||||||||
Receivables, net | (591 | ) | (589 | ) | (422 | ) | (454 | ) | ||||||||
Other assets | (28 | ) | (14 | ) | 20 | 66 | ||||||||||
Accounts payable | 124 | 148 | 132 | 104 | ||||||||||||
Accrued and other liabilities | 60 | 216 | (25 | ) | 100 | |||||||||||
Deferred income taxes, net | (20 | ) | (15 | ) | (94 | ) | 40 | |||||||||
Deferred net revenue (online-enabled games) | (28 | ) | 234 | (375 | ) | (423 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash provided by (used in) operating activities | (126 | ) | 52 | (6 | ) | 228 | ||||||||||
|
|
|
|
|
|
|
| |||||||||
INVESTING ACTIVITIES | ||||||||||||||||
Capital expenditures | (31 | ) | (30 | ) | (63 | ) | (63 | ) | ||||||||
Proceeds from maturities and sales of short-term investments | 239 | 612 | 446 | 1,050 | ||||||||||||
Purchase of short-term investments | (801 | ) | (702 | ) | (1,029 | ) | (1,395 | ) | ||||||||
Acquisition, net of cash acquired | (8 | ) | — | (58 | ) | — | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash used in investing activities | (601 | ) | (120 | ) | (704 | ) | (408 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
FINANCING ACTIVITIES | ||||||||||||||||
Proceeds from issuance of common stock | 35 | 27 | 36 | 57 | ||||||||||||
Cash paid to taxing authorities for shares withheld from employees | (7 | ) | (10 | ) | (96 | ) | (105 | ) | ||||||||
Repurchase and retirement of common stock | (299 | ) | (153 | ) | (599 | ) | (303 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash used in financing activities | (271 | ) | (136 | ) | (659 | ) | (351 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Effect of foreign exchange on cash and cash equivalents | 3 | 23 | (8 | ) | 33 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Decrease in cash and cash equivalents | (995 | ) | (181 | ) | (1,377 | ) | (498 | ) | ||||||||
Beginning cash and cash equivalents | 3,876 | 2,248 | 4,258 | 2,565 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Ending cash and cash equivalents | 2,881 | 2,067 | 2,881 | 2,067 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
ELECTRONIC ARTS INC. AND SUBSIDIARIES
Unaudited Supplemental Financial Information and Business Metrics
(in $ millions, except per share data)
| Q2 | Q3 | Q4 | Q11 | Q21 | YOY % | |||||||||||||||||||
| FY18 | FY18 | FY18 | FY19 | FY19 | Change | |||||||||||||||||||
Net revenue | ||||||||||||||||||||||||
Net revenue | 959 | 1,160 | 1,582 | 1,137 | 1,286 | 34 | % | |||||||||||||||||
GAAP-based financial data | ||||||||||||||||||||||||
Change in deferred net revenue (online-enabled games)3 | 220 | 811 | (327 | ) | (339 | ) | (20 | ) | ||||||||||||||||
Mobile platform fees | — | — | — | (49 | ) | (44 | ) | |||||||||||||||||
Gross profit | ||||||||||||||||||||||||
Gross profit | 570 | 659 | 1,349 | 922 | 868 | 52 | % | |||||||||||||||||
GAAP-based financial data | ||||||||||||||||||||||||
Acquisition-related expenses | — | 1 | 1 | 1 | 1 | |||||||||||||||||||
Change in deferred net revenue (online-enabled games)3 | 220 | 811 | (327 | ) | (339 | ) | (20 | ) | ||||||||||||||||
Mobile platform fees | — | — | — | — | — | |||||||||||||||||||
Stock-based compensation | 1 | — | 1 | 1 | 1 | |||||||||||||||||||
Gross profit (as a % of net revenue) | 59 | % | 57 | % | 85 | % | 81 | % | 67 | % | ||||||||||||||
Operating income (loss) | ||||||||||||||||||||||||
Operating income (loss) | (41 | ) | (21 | ) | 753 | 300 | 258 | 729 | % | |||||||||||||||
GAAP-based financial data | ||||||||||||||||||||||||
Acquisition-related expenses | 2 | 2 | 6 | 7 | 9 | |||||||||||||||||||
Change in deferred net revenue (online-enabled games)3 | 220 | 811 | (327 | ) | (339 | ) | (20 | ) | ||||||||||||||||
Stock-based compensation | 62 | 63 | 69 | 70 | 66 | |||||||||||||||||||
Operating income (loss) (as a % of net revenue) | (4 | %) | (2 | %) | 48 | % | 26 | % | 20 | % | ||||||||||||||
Net income (loss) | ||||||||||||||||||||||||
Net income (loss) | (22 | ) | (186 | ) | 607 | 293 | 255 | 1,259 | % | |||||||||||||||
GAAP-based financial data | ||||||||||||||||||||||||
Acquisition-related expenses | 2 | 2 | 6 | 7 | 9 | |||||||||||||||||||
Change in deferred net revenue (online-enabled games)3 | 220 | 811 | (327 | ) | (339 | ) | (20 | ) | ||||||||||||||||
Stock-based compensation | 62 | 63 | 69 | 70 | 66 | |||||||||||||||||||
Tax rate used for management reporting | 21 | % | 21 | % | 21 | % | 18 | % | 18 | % | ||||||||||||||
Net income (loss) (as a % of net revenue) | (2 | %) | (16 | %) | 38 | % | 26 | % | 20 | % | ||||||||||||||
Diluted earnings (loss) per share | (0.07 | ) | (0.60 | ) | 1.95 | 0.95 | 0.83 | 1,286 | % | |||||||||||||||
Number of diluted shares used in computation | ||||||||||||||||||||||||
Basic | 309 | 308 | 307 | 306 | 305 | |||||||||||||||||||
Diluted | 309 | 308 | 311 | 310 | 307 | |||||||||||||||||||
Anti-dilutive shares excluded for loss position4 | 3 | 3 | — | — | — | |||||||||||||||||||
1At the beginning of fiscal year 2019, April 1, 2018, EA adopted FASB ASU2014-09 (Topic 606), Revenue from Contracts with Customers. Topic 606 significantly changes how EA recognizes and reports revenue and diluted earnings per share. For more information about the adoption of Topic 606, including information with respect to mobile platform fees, please refer to the Investor Accounting FAQ on our IR website. Financial data for periods prior to April 1, 2018 has not been restated.
3The change in deferred net revenue (online-enabled games) in the unaudited condensed consolidated statements of cash flows does not necessarily equal the change in deferred net revenue (online-enabled games) in the unaudited condensed consolidated statements of operations primarily due to the impact of unrecognized gains/losses on cash flow hedges.
4Diluted earnings per share reflects the potential dilution from common shares (calculated using the treasury stock method), issuable through stock-based compensation plans. When the company incurs a loss, shares issuable through stock-based compensation plans are excluded from the diluted loss per share calculation as inclusion would be anti-dilutive.
ELECTRONIC ARTS INC. AND SUBSIDIARIES
Unaudited Supplemental Financial Information and Business Metrics
(in $ millions)
| Q2 | Q3 | Q4 | Q11 | Q21 | YOY % | |||||||||||||||||||
| FY18 | FY18 | FY18 | FY19 | FY19 | Change | |||||||||||||||||||
QUARTERLY NET REVENUE PRESENTATIONS | ||||||||||||||||||||||||
Net revenue by composition | ||||||||||||||||||||||||
Full game downloads | 123 | 143 | 232 | 116 | 148 | 20 | % | |||||||||||||||||
Live services | 408 | 476 | 698 | 610 | 412 | 1 | % | |||||||||||||||||
Mobile | 158 | 161 | 172 | 231 | 220 | 39 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Total digital | 689 | 780 | 1,102 | 957 | 780 | 13 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Packaged goods and other | 270 | 380 | 480 | 180 | 506 | 87 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Total net revenue | 959 | 1,160 | 1,582 | 1,137 | 1,286 | 34 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Total digital | 72 | % | 67 | % | 70 | % | 84 | % | 61 | % | ||||||||||||||
Packaged goods and other | 28 | % | 33 | % | 30 | % | 16 | % | 39 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Total net revenue % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||||
GAAP-based financial data |
| |||||||||||||||||||||||
Full game downloads | (4 | ) | 117 | (39 | ) | (20 | ) | 9 | ||||||||||||||||
Live services | (98 | ) | 311 | (19 | ) | (160 | ) | (84 | ) | |||||||||||||||
Mobile | (8 | ) | 22 | 4 | (35 | ) | (24 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Total digital | (110 | ) | 450 | (54 | ) | (215 | ) | (99 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Packaged goods and other | 330 | 361 | (273 | ) | (124 | ) | 79 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Total change in deferred net revenue (online-enabled games) by composition3 | 220 | 811 | (327 | ) | (339 | ) | (20 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Mobile platform fees | — | — | — | (49 | ) | (44 | ) | |||||||||||||||||
Net revenue by platform | ||||||||||||||||||||||||
Console | 595 | 810 | 1,196 | 705 | 917 | 54 | % | |||||||||||||||||
PC/Browser | 196 | 181 | 210 | 197 | 149 | (24 | %) | |||||||||||||||||
Mobile | 162 | 166 | 173 | 233 | 220 | 36 | % | |||||||||||||||||
Other | 6 | 3 | 3 | 2 | — | (100 | %) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Total net revenue | 959 | 1,160 | 1,582 | 1,137 | 1,286 | 34 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
GAAP-based financial data |
| |||||||||||||||||||||||
Console | 258 | 710 | (313 | ) | (288 | ) | 8 | |||||||||||||||||
PC/Browser | (30 | ) | 83 | (20 | ) | (9 | ) | (4 | ) | |||||||||||||||
Mobile | (7 | ) | 21 | 5 | (42 | ) | (24 | ) | ||||||||||||||||
Other | (1 | ) | (3 | ) | 1 | — | — | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Total change in deferred net revenue (online-enabled games) by platform3 | 220 | 811 | (327 | ) | (339 | ) | (20 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Mobile platform fees | — | — | — | (49 | ) | (44 | ) | |||||||||||||||||
1At the beginning of fiscal year 2019, April 1, 2018, EA adopted FASB ASU2014-09 (Topic 606), Revenue from Contracts with Customers. Topic 606 significantly changes how EA recognizes and reports revenue and diluted earnings per share. For more information about the adoption of Topic 606, including information with respect to mobile platform fees, please refer to the Investor Accounting FAQ on our IR website. Financial data for periods prior to April 1, 2018 has not been restated.
3The change in deferred net revenue (online-enabled games) in the unaudited condensed consolidated statements of cash flows does not necessarily equal the change in deferred net revenue (online-enabled games) in the unaudited condensed consolidated statements of operations primarily due to the impact of unrecognized gains/losses on cash flow hedges.
ELECTRONIC ARTS INC. AND SUBSIDIARIES
Unaudited Supplemental Financial Information and Business Metrics
(in $ millions)
| Q2 | Q3 | Q4 | Q1 | Q2 | YOY % | |||||||||||||||||||
| FY18 | FY18 | FY18 | FY19 | FY19 | Change | |||||||||||||||||||
CASH FLOW DATA | ||||||||||||||||||||||||
Operating cash flow | 52 | 849 | 615 | 120 | (126 | ) | (342 | %) | ||||||||||||||||
Operating cash flow - TTM | 1,802 | 1,514 | 1,692 | 1,636 | 1,458 | (19 | %) | |||||||||||||||||
Capital expenditures | 30 | 24 | 20 | 32 | 31 | 3 | % | |||||||||||||||||
Capital expenditures - TTM | 117 | 116 | 107 | 106 | 107 | (9 | %) | |||||||||||||||||
Repurchase and retirement of common stock | 153 | 150 | 148 | 300 | 299 | 95 | % | |||||||||||||||||
DEPRECIATION | ||||||||||||||||||||||||
Depreciation expense | 30 | 30 | 31 | 30 | 30 | — | ||||||||||||||||||
BALANCE SHEET DATA | ||||||||||||||||||||||||
Cash and cash equivalents | 2,067 | 2,566 | 4,258 | 3,876 | 2,881 | |||||||||||||||||||
Short-term investments | 2,288 | 2,318 | 1,073 | 1,095 | 1,664 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Cash and cash equivalents, and short-term investments | 4,355 | 4,884 | 5,331 | 4,971 | 4,545 | 4 | % | |||||||||||||||||
Receivables, net1 | 812 | 886 | 385 | 371 | 966 | 19 | % | |||||||||||||||||
STOCK-BASED COMPENSATION | ||||||||||||||||||||||||
Cost of revenue | 1 | — | 1 | 1 | 1 | |||||||||||||||||||
Research and development | 36 | 38 | 44 | 47 | 39 | |||||||||||||||||||
Marketing and sales | 9 | 8 | 8 | 7 | 9 | |||||||||||||||||||
General and administrative | 16 | 17 | 16 | 15 | 17 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Total stock-based compensation | 62 | 63 | 69 | 70 | 66 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
1At the beginning of fiscal year 2019, April 1, 2018, EA adopted FASB ASU2014-09 (Topic 606) Revenue from Contracts with Customers. EA’s Q1 and Q2 FY19 Unaudited Condensed Consolidated Balance Sheets reflect the effect of the adoption as of April 1, 2018, which had an impact on receivables, net of allowances. Financial data for periods prior to April 1, 2018 has not been restated.