Electronic Arts Reports Strong Q2 FY25 Results
Record Q2 net bookings driven by performance across EA SPORTS™ portfolio resulting in a raised full-year outlook
“EA delivered another strong quarter with record Q2 net bookings, driven by our incredible teams, broad portfolio and technology leadership,” said
“Q2 was another successful quarter for EA, exceeding the high end of our guidance range. As a result, we are also raising our FY25 outlook,” said
Selected Operating Highlights and Metrics
-
Net bookings1 for the quarter totaled
$2.079 billion , setting a Q2 record and exceeding the high end of guidance range of$2.050 billion . -
American Football is on track to exceed
$1 billion in net bookings for FY25, with total hours played in Q2 up over 140% year over year, and we also saw new players in the community more than double year over year. -
Through September, College Football 25 was the best-selling HD title in
North America and gives EA three of the top ten HD bestsellers inNorth America . - Global Football saw live service growth across all platforms in Q2, and total franchise net bookings in FY25 are on track to grow over a record FY24.
- The Sims™ 4 continues to expand, with more than 15 million players joining the game over the past year. Increased engagement led to higher-than-expected net bookings for the franchise in Q2.
Selected Financial Highlights and Metrics
-
Net revenue was
$2.025 billion for the quarter. -
Net cash provided by operating activities was
$234 million for the quarter and$2.198 billion for the trailing twelve months. -
EA repurchased 2.6 million shares for
$375 million during the quarter under the stock repurchase program, bringing the total for the trailing twelve months to 10.2 million shares for$1.400 billion .
Dividend
EA has declared a quarterly cash dividend of
Quarterly Financial Highlights
|
Three Months Ended |
||
|
|
||
(in $ millions, except per share amounts) |
2024 |
|
2023 |
Full game |
716 |
|
621 |
Live services and other |
1,309 |
|
1,293 |
Total net revenue |
2,025 |
|
1,914 |
|
|
|
|
Net income |
294 |
|
399 |
Diluted earnings per share |
1.11 |
|
1.47* |
|
|
|
|
Operating cash flow |
234 |
|
112 |
|
|
|
|
Value of shares repurchased |
375 |
|
325 |
Number of shares repurchased |
2.6 |
|
2.6 |
|
|
|
|
Cash dividend paid |
51 |
|
51 |
* Diluted earnings per share includes
Trailing Twelve Months Financial Highlights
|
Twelve Months Ended |
||
|
|
||
(in $ millions) |
2024 |
|
2023 |
Full game |
1,917 |
|
2,058 |
Live services and other |
5,492 |
|
5,535 |
Total net revenue |
7,409 |
|
7,593 |
|
|
|
|
Net income |
1,046 |
|
993 |
|
|
|
|
Operating cash flow |
2,198 |
|
2,211 |
|
|
|
|
Value of shares repurchased |
1,400 |
|
1,300 |
Number of shares repurchased |
10.2 |
|
10.5 |
Operating Metric
The following is a calculation of our total net bookings1 for the periods presented:
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||
(in $ millions) |
2024 |
|
2023 |
|
|
2024 |
|
|
2023 |
Total net revenue |
2,025 |
|
1,914 |
|
|
7,409 |
|
|
7,593 |
Change in deferred net revenue (online-enabled games) |
54 |
|
(94 |
) |
|
(36 |
) |
|
93 |
Total net bookings |
2,079 |
|
1,820 |
|
|
7,373 |
|
|
7,686 |
Business Outlook as of
Fiscal Year 2025 Expectations – Ending
Financial outlook metrics:
-
Net revenue is expected to be approximately
$7.400 billion to$7.700 billion .-
Change in deferred net revenue (online-enabled games) is expected to be approximately
$100 million .
-
Change in deferred net revenue (online-enabled games) is expected to be approximately
-
Net income is expected to be approximately
$1.019 billion to$1.156 billion . -
Diluted earnings per share is expected to be approximately
$3.82 to$4.33 . -
Operating cash flow is expected to be approximately
$2.075 billion to$2.275 billion . - The Company estimates a share count of 267 million for purposes of calculating diluted earnings per share.
Operational outlook metric:
-
Net bookings1 is expected to be approximately
$7.500 billion to$7.800 billion .
Third Quarter Fiscal Year 2025 Expectations – Ending
Financial outlook metrics:
-
Net revenue is expected to be approximately
$1.875 billion to$2.025 billion .-
Change in deferred net revenue (online-enabled games) is expected to be approximately
$525 million .
-
Change in deferred net revenue (online-enabled games) is expected to be approximately
-
Net income is expected to be approximately
$226 million to$270 million . -
Diluted earnings per share is expected to be approximately
$0.85 to$1.02 . - The Company estimates a share count of 266 million for purposes of calculating diluted earnings per share.
Operational outlook metric:
-
Net bookings1 is expected to be approximately
$2.400 billion to$2.550 billion .
Conference Call and Supporting Documents
EA has posted a slide presentation with a financial model of EA’s historical results and guidance on EA’s IR Website. EA will also post the prepared remarks and a transcript from the conference call on EA’s IR Website.
A dial-in replay of the conference call will be available until
Forward-Looking Statements
Some statements set forth in this release, including the information relating to EA’s expectations under the heading “Business Outlook as of
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 products and services; the Company’s ability to develop and support digital products and services, including managing online security and privacy; outages of our products, services and technological infrastructure; the Company’s ability to manage expenses; the competition in the interactive entertainment industry; governmental regulations; the effectiveness of the Company’s sales and marketing programs; timely development and release of the Company’s products and services; the Company’s ability to realize the anticipated benefits of, and integrate, acquisitions; the consumer demand for, and the availability of an adequate supply of console hardware units; the Company’s ability to predict consumer preferences and trends; the Company’s ability to develop and implement new technology; foreign currency exchange rate fluctuations; economic and geopolitical conditions; changes in our tax rates or tax laws; and other factors described in Part II, Item 1A of Electronic Arts’ latest Quarterly Report on Form 10-Q under the heading “Risk Factors”, as well as in other documents we have filed with the
These forward-looking statements are current as of
While
About
In fiscal year 2024, EA posted GAAP net revenue of approximately
EA, EA SPORTS, EA SPORTS FC, Battlefield, Need for Speed, Apex Legends, The Sims, Dragon Age, Titanfall, and Plants vs. Zombies are trademarks of
1 Net bookings is defined as the net amount of products and services sold digitally or sold-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.
|
||||||||
Unaudited Condensed Consolidated Statements of Operations |
||||||||
(in $ millions, except per share data) |
||||||||
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|||||
|
|
|||||||
|
2024 |
|
2023 |
|
|
2024 |
|
2023 |
Net revenue |
2,025 |
|
1,914 |
|
|
3,685 |
|
3,838 |
Cost of revenue |
456 |
|
456 |
|
|
719 |
|
824 |
Gross profit |
1,569 |
|
1,458 |
|
|
2,966 |
|
3,014 |
Operating expenses: |
|
|
|
|
|
|
|
|
Research and development |
648 |
|
602 |
|
|
1,277 |
|
1,198 |
Marketing and sales |
272 |
|
280 |
|
|
477 |
|
509 |
General and administrative |
197 |
|
173 |
|
|
377 |
|
336 |
Amortization of intangibles |
17 |
|
24 |
|
|
34 |
|
49 |
Restructuring |
51 |
|
2 |
|
|
53 |
|
3 |
Total operating expenses |
1,185 |
|
1,081 |
|
|
2,218 |
|
2,095 |
Operating income |
384 |
|
377 |
|
|
748 |
|
919 |
Interest and other income (expense), net |
15 |
|
14 |
|
|
45 |
|
28 |
Income before provision for (benefit from) income taxes |
399 |
|
391 |
|
|
793 |
|
947 |
Provision for (benefit from) income taxes |
105 |
|
(8 |
) |
|
219 |
|
146 |
Net income |
294 |
|
399 |
|
|
574 |
|
801 |
Earnings per share |
|
|
|
|
|
|
|
|
Basic |
1.11 |
|
1.47 |
|
|
2.17 |
|
2.94 |
Diluted |
1.11 |
|
1.47 |
|
|
2.15 |
|
2.93 |
Number of shares used in computation |
|
|
|
|
|
|
|
|
Basic |
264 |
|
271 |
|
|
265 |
|
272 |
Diluted |
266 |
|
272 |
|
|
267 |
|
273 |
Results (in $ millions, except per share data)
The following table reports the variance of the actuals versus our guidance provided on
|
Three Months Ended |
||||||||||
|
2024 Guidance
|
|
|
|
2024 Actuals |
|
2023 Actuals |
||||
|
|
Variance |
|
|
|||||||
Net revenue |
|
|
|
|
|
|
|
||||
Net revenue |
1,950 |
|
|
75 |
|
|
2,025 |
|
|
1,914 |
|
GAAP-based financial data |
|
|
|
|
|
|
|
||||
Change in deferred net revenue (online-enabled games)1 |
50 |
|
|
4 |
|
|
54 |
|
|
(94 |
) |
Cost of revenue |
|
|
|
|
|
|
|
||||
Cost of revenue |
435 |
|
|
21 |
|
|
456 |
|
|
456 |
|
GAAP-based financial data |
|
|
|
|
|
|
|
||||
Acquisition-related expenses |
(10 |
) |
|
— |
|
|
(10 |
) |
|
(15 |
) |
Stock-based compensation |
(5 |
) |
|
1 |
|
|
(4 |
) |
|
(2 |
) |
Operating expenses |
|
|
|
|
|
|
|
||||
Operating expenses |
1,195 |
|
|
(10 |
) |
|
1,185 |
|
|
1,081 |
|
GAAP-based financial data |
|
|
|
|
|
|
|
||||
Acquisition-related expenses |
(20 |
) |
|
3 |
|
|
(17 |
) |
|
(24 |
) |
Restructuring and related charges |
(65 |
) |
|
13 |
|
|
(52 |
) |
|
— |
|
Stock-based compensation |
(160 |
) |
|
(10 |
) |
|
(170 |
) |
|
(153 |
) |
Income before tax |
|
|
|
|
|
|
|
||||
Income before tax |
333 |
|
|
66 |
|
|
399 |
|
|
391 |
|
GAAP-based financial data |
|
|
|
|
|
|
|
||||
Acquisition-related expenses |
30 |
|
|
(3 |
) |
|
27 |
|
|
39 |
|
Change in deferred net revenue (online-enabled games)1 |
50 |
|
|
4 |
|
|
54 |
|
|
(94 |
) |
Restructuring and related charges |
65 |
|
|
(13 |
) |
|
52 |
|
|
— |
|
Stock-based compensation |
165 |
|
|
9 |
|
|
174 |
|
|
155 |
|
Tax rate used for management reporting |
19 |
% |
|
|
|
19 |
% |
|
19 |
% |
|
Earnings per share |
|
|
|
|
|
|
|
||||
Basic |
0.86 |
|
|
0.25 |
|
|
1.11 |
|
|
1.47 |
|
Diluted |
0.85 |
|
|
0.26 |
|
|
1.11 |
|
|
1.47 |
|
Number of shares used in computation |
|
|
|
|
|
|
|
||||
Basic |
265 |
|
|
(1 |
) |
|
264 |
|
|
271 |
|
Diluted |
267 |
|
|
(1 |
) |
|
266 |
|
|
272 |
|
1The 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.
|
|||||
Unaudited Condensed Consolidated Balance Sheets |
|||||
(in $ millions) |
|||||
|
|
|
|
||
|
|
|
|
||
ASSETS |
|
|
|
||
Current assets: |
|
|
|
||
Cash and cash equivalents |
2,197 |
|
|
2,900 |
|
Short-term investments |
366 |
|
|
362 |
|
Receivables, net |
1,012 |
|
|
565 |
|
Other current assets |
397 |
|
|
420 |
|
Total current assets |
3,972 |
|
|
4,247 |
|
Property and equipment, net |
578 |
|
|
578 |
|
|
5,381 |
|
|
5,379 |
|
Acquisition-related intangibles, net |
346 |
|
|
400 |
|
Deferred income taxes, net |
2,431 |
|
|
2,380 |
|
Other assets |
428 |
|
|
436 |
|
TOTAL ASSETS |
13,136 |
|
|
13,420 |
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||
Current liabilities: |
|
|
|
||
Accounts payable, accrued, and other current liabilities |
1,312 |
|
|
1,276 |
|
Deferred net revenue (online-enabled games) |
1,475 |
|
|
1,814 |
|
Total current liabilities |
2,787 |
|
|
3,090 |
|
Senior notes, net |
1,883 |
|
|
1,882 |
|
Income tax obligations |
552 |
|
|
497 |
|
Other liabilities |
506 |
|
|
438 |
|
Total liabilities |
5,728 |
|
|
5,907 |
|
|
|
|
|
||
Stockholders’ equity: |
|
|
|
||
Common stock |
3 |
|
|
3 |
|
Retained earnings |
7,520 |
|
|
7,582 |
|
Accumulated other comprehensive loss |
(115 |
) |
|
(72 |
) |
Total stockholders’ equity |
7,408 |
|
|
7,513 |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
13,136 |
|
|
13,420 |
|
2Derived from audited consolidated financial statements.
|
|||||||||||
Unaudited Condensed Consolidated Statements of Cash Flows |
|||||||||||
(in $ millions) |
|||||||||||
|
|
|
|
|
|
|
|
||||
|
Three Months Ended
|
|
Six Months Ended
|
||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
||||
Net income |
294 |
|
|
399 |
|
|
574 |
|
|
801 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
||||
Depreciation, amortization, accretion and impairment |
122 |
|
|
85 |
|
|
202 |
|
|
173 |
|
Stock-based compensation |
174 |
|
|
155 |
|
|
317 |
|
|
285 |
|
Change in assets and liabilities |
|
|
|
|
|
|
|
||||
Receivables, net |
(579 |
) |
|
(534 |
) |
|
(447 |
) |
|
(367 |
) |
Other assets |
(78 |
) |
|
(22 |
) |
|
(20 |
) |
|
74 |
|
Accounts payable, accrued, and other liabilities |
275 |
|
|
(90 |
) |
|
117 |
|
|
(200 |
) |
Deferred income taxes, net |
(37 |
) |
|
201 |
|
|
(50 |
) |
|
108 |
|
Deferred net revenue (online-enabled games) |
63 |
|
|
(82 |
) |
|
(339 |
) |
|
(403 |
) |
Net cash provided by operating activities |
234 |
|
|
112 |
|
|
354 |
|
|
471 |
|
|
|
|
|
|
|
|
|
||||
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
||||
Capital expenditures |
(50 |
) |
|
(51 |
) |
|
(117 |
) |
|
(96 |
) |
Proceeds from maturities and sales of short-term investments |
111 |
|
|
151 |
|
|
239 |
|
|
302 |
|
Purchase of short-term investments |
(107 |
) |
|
(163 |
) |
|
(237 |
) |
|
(313 |
) |
Net cash used in investing activities |
(46 |
) |
|
(63 |
) |
|
(115 |
) |
|
(107 |
) |
|
|
|
|
|
|
|
|
||||
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
||||
Proceeds from issuance of common stock |
42 |
|
|
40 |
|
|
42 |
|
|
40 |
|
Cash dividends paid |
(51 |
) |
|
(51 |
) |
|
(101 |
) |
|
(103 |
) |
Cash paid to taxing authorities for shares withheld from employees |
(18 |
) |
|
(15 |
) |
|
(139 |
) |
|
(120 |
) |
Common stock repurchases |
(375 |
) |
|
(325 |
) |
|
(750 |
) |
|
(650 |
) |
Net cash used in financing activities |
(402 |
) |
|
(351 |
) |
|
(948 |
) |
|
(833 |
) |
|
|
|
|
|
|
|
|
||||
Effect of foreign exchange on cash and cash equivalents |
11 |
|
|
(11 |
) |
|
6 |
|
|
(9 |
) |
Change in cash and cash equivalents |
(203 |
) |
|
(313 |
) |
|
(703 |
) |
|
(478 |
) |
Beginning cash and cash equivalents |
2,400 |
|
|
2,259 |
|
|
2,900 |
|
|
2,424 |
|
Ending cash and cash equivalents |
2,197 |
|
|
1,946 |
|
|
2,197 |
|
|
1,946 |
|
|
|||||||||||||||||
Unaudited Supplemental Financial Information and Business Metrics |
|||||||||||||||||
(in $ millions, except per share data) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
YOY % |
||||||
|
FY24 |
|
FY24 |
|
FY24 |
|
FY25 |
|
FY25 |
|
Change |
||||||
Net revenue |
|
|
|
|
|
|
|
|
|
|
|
||||||
Net revenue |
1,914 |
|
|
1,945 |
|
|
1,779 |
|
|
1,660 |
|
|
2,025 |
|
|
6 |
% |
GAAP-based financial data |
|
|
|
|
|
|
|
|
|
|
|
||||||
Change in deferred net revenue (online-enabled games)1 |
(94 |
) |
|
421 |
|
|
(113 |
) |
|
(398 |
) |
|
54 |
|
|
|
|
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
||||||
Gross profit |
1,458 |
|
|
1,416 |
|
|
1,422 |
|
|
1,397 |
|
|
1,569 |
|
|
8 |
% |
Gross profit (as a % of net revenue) |
76 |
% |
|
73 |
% |
|
80 |
% |
|
84 |
% |
|
78 |
% |
|
|
|
GAAP-based financial data |
|
|
|
|
|
|
|
|
|
|
|
||||||
Acquisition-related expenses |
15 |
|
|
16 |
|
|
29 |
|
|
10 |
|
|
10 |
|
|
|
|
Change in deferred net revenue (online-enabled games)1 |
(94 |
) |
|
421 |
|
|
(113 |
) |
|
(398 |
) |
|
54 |
|
|
|
|
Stock-based compensation |
2 |
|
|
2 |
|
|
2 |
|
|
4 |
|
|
4 |
|
|
|
|
Operating income |
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating income |
377 |
|
|
365 |
|
|
234 |
|
|
364 |
|
|
384 |
|
|
2 |
% |
Operating income (as a % of net revenue) |
20 |
% |
|
19 |
% |
|
13 |
% |
|
22 |
% |
|
19 |
% |
|
|
|
GAAP-based financial data |
|
|
|
|
|
|
|
|
|
|
|
||||||
Acquisition-related expenses |
39 |
|
|
37 |
|
|
101 |
|
|
27 |
|
|
27 |
|
|
|
|
Change in deferred net revenue (online-enabled games)1 |
(94 |
) |
|
421 |
|
|
(113 |
) |
|
(398 |
) |
|
54 |
|
|
|
|
Restructuring and related charges |
— |
|
|
— |
|
|
61 |
|
|
6 |
|
|
52 |
|
|
|
|
Stock-based compensation |
155 |
|
|
151 |
|
|
148 |
|
|
143 |
|
|
174 |
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income |
399 |
|
|
290 |
|
|
182 |
|
|
280 |
|
|
294 |
|
|
(26 |
%) |
Net income (as a % of net revenue) |
21 |
% |
|
15 |
% |
|
10 |
% |
|
17 |
% |
|
15 |
% |
|
|
|
GAAP-based financial data |
|
|
|
|
|
|
|
|
|
|
|
||||||
Acquisition-related expenses |
39 |
|
|
37 |
|
|
101 |
|
|
27 |
|
|
27 |
|
|
|
|
Change in deferred net revenue (online-enabled games)1 |
(94 |
) |
|
421 |
|
|
(113 |
) |
|
(398 |
) |
|
54 |
|
|
|
|
Restructuring and related charges |
— |
|
|
— |
|
|
61 |
|
|
6 |
|
|
52 |
|
|
|
|
Stock-based compensation |
155 |
|
|
151 |
|
|
148 |
|
|
143 |
|
|
174 |
|
|
|
|
Tax rate used for management reporting |
19 |
% |
|
19 |
% |
|
19 |
% |
|
19 |
% |
|
19 |
% |
|
|
|
Diluted earnings per share |
1.47 |
|
|
1.07 |
|
|
0.67 |
|
|
1.04 |
|
|
1.11 |
|
|
(24 |
%) |
Number of shares used in computation |
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic |
271 |
|
|
269 |
|
|
267 |
|
|
266 |
|
|
264 |
|
|
|
|
Diluted |
272 |
|
|
271 |
|
|
270 |
|
|
268 |
|
|
266 |
|
|
|
1The 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.
|
||||||||||||||||||
Unaudited Supplemental Financial Information and Business Metrics |
||||||||||||||||||
(in $ millions) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
YOY % |
||||||
|
|
FY24 |
|
FY24 |
|
FY24 |
|
FY25 |
|
FY25 |
|
Change |
||||||
QUARTERLY NET REVENUE PRESENTATIONS |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net revenue by composition |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Full game downloads |
|
346 |
|
|
431 |
|
|
265 |
|
|
190 |
|
|
475 |
|
|
37 |
% |
Packaged goods |
|
275 |
|
|
187 |
|
|
68 |
|
|
60 |
|
|
241 |
|
|
(12 |
%) |
Full game |
|
621 |
|
|
618 |
|
|
333 |
|
|
250 |
|
|
716 |
|
|
15 |
% |
Live services and other |
|
1,293 |
|
|
1,327 |
|
|
1,446 |
|
|
1,410 |
|
|
1,309 |
|
|
1 |
% |
Total net revenue |
|
1,914 |
|
|
1,945 |
|
|
1,779 |
|
|
1,660 |
|
|
2,025 |
|
|
6 |
% |
Full game |
|
32 |
% |
|
32 |
% |
|
19 |
% |
|
15 |
% |
|
35 |
% |
|
|
|
Live services and other |
|
68 |
% |
|
68 |
% |
|
81 |
% |
|
85 |
% |
|
65 |
% |
|
|
|
Total net revenue % |
|
100 |
% |
|
100 |
% |
|
100 |
% |
|
100 |
% |
|
100 |
% |
|
|
|
GAAP-based financial data |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Full game downloads |
|
24 |
|
|
32 |
|
|
(37 |
) |
|
(47 |
) |
|
70 |
|
|
|
|
Packaged goods |
|
46 |
|
|
4 |
|
|
(37 |
) |
|
(35 |
) |
|
46 |
|
|
|
|
Full game |
|
70 |
|
|
36 |
|
|
(74 |
) |
|
(82 |
) |
|
116 |
|
|
|
|
Live services and other |
|
(164 |
) |
|
385 |
|
|
(39 |
) |
|
(316 |
) |
|
(62 |
) |
|
|
|
Total change in deferred net revenue (online-enabled games) by composition1 |
|
(94 |
) |
|
421 |
|
|
(113 |
) |
|
(398 |
) |
|
54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net revenue by platform |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Console |
|
1,187 |
|
|
1,229 |
|
|
1,049 |
|
|
1,005 |
|
|
1,374 |
|
|
16 |
% |
PC & Other |
|
423 |
|
|
420 |
|
|
423 |
|
|
365 |
|
|
364 |
|
|
(14 |
%) |
Mobile |
|
304 |
|
|
296 |
|
|
307 |
|
|
290 |
|
|
287 |
|
|
(6 |
%) |
Total net revenue |
|
1,914 |
|
|
1,945 |
|
|
1,779 |
|
|
1,660 |
|
|
2,025 |
|
|
6 |
% |
GAAP-based financial data |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Console |
|
(35 |
) |
|
377 |
|
|
(94 |
) |
|
(328 |
) |
|
108 |
|
|
|
|
PC & Other |
|
(34 |
) |
|
33 |
|
|
(10 |
) |
|
(70 |
) |
|
(37 |
) |
|
|
|
Mobile |
|
(25 |
) |
|
11 |
|
|
(9 |
) |
|
— |
|
|
(17 |
) |
|
|
|
Total change in deferred net revenue (online-enabled games) by platform1 |
|
(94 |
) |
|
421 |
|
|
(113 |
) |
|
(398 |
) |
|
54 |
|
|
|
1The 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.
|
|||||||||||||||||
Unaudited Supplemental Financial Information and Business Metrics |
|||||||||||||||||
(in $ millions) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
YOY % |
||||||
|
FY24 |
|
FY24 |
|
FY24 |
|
FY25 |
|
FY25 |
|
Change |
||||||
CASH FLOW DATA |
|
|
|
|
|
|
|
|
|
|
|
||||||
Investing cash flow |
(63 |
) |
|
(51 |
) |
|
(49 |
) |
|
(69 |
) |
|
(46 |
) |
|
|
|
Investing cash flow - TTM |
(205 |
) |
|
(195 |
) |
|
(207 |
) |
|
(232 |
) |
|
(215 |
) |
|
(5 |
%) |
Financing cash flow |
(351 |
) |
|
(431 |
) |
|
(360 |
) |
|
(546 |
) |
|
(402 |
) |
|
|
|
Financing cash flow - TTM |
(1,609 |
) |
|
(1,622 |
) |
|
(1,624 |
) |
|
(1,688 |
) |
|
(1,739 |
) |
|
(8 |
%) |
Operating cash flow |
112 |
|
|
1,264 |
|
|
580 |
|
|
120 |
|
|
234 |
|
|
|
|
Operating cash flow - TTM |
2,211 |
|
|
2,352 |
|
|
2,315 |
|
|
2,076 |
|
|
2,198 |
|
|
(1 |
%) |
Capital expenditures |
51 |
|
|
52 |
|
|
51 |
|
|
67 |
|
|
50 |
|
|
|
|
Capital expenditures - TTM |
191 |
|
|
195 |
|
|
199 |
|
|
221 |
|
|
220 |
|
|
15 |
% |
Free cash flow3 |
61 |
|
|
1,212 |
|
|
529 |
|
|
53 |
|
|
184 |
|
|
|
|
Free cash flow3 - TTM |
2,020 |
|
|
2,157 |
|
|
2,116 |
|
|
1,855 |
|
|
1,978 |
|
|
(2 |
%) |
Common stock repurchases |
325 |
|
|
325 |
|
|
325 |
|
|
375 |
|
|
375 |
|
|
15 |
% |
Cash dividends paid |
51 |
|
|
51 |
|
|
51 |
|
|
50 |
|
|
51 |
|
|
— |
|
DEPRECIATION |
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation expense |
49 |
|
|
48 |
|
|
50 |
|
|
51 |
|
|
51 |
|
|
4 |
% |
BALANCE SHEET DATA |
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash and cash equivalents |
1,946 |
|
|
2,742 |
|
|
2,900 |
|
|
2,400 |
|
|
2,197 |
|
|
|
|
Short-term investments |
359 |
|
|
362 |
|
|
362 |
|
|
366 |
|
|
366 |
|
|
|
|
Cash and cash equivalents, and short-term investments |
2,305 |
|
|
3,104 |
|
|
3,262 |
|
|
2,766 |
|
|
2,563 |
|
|
11 |
% |
Receivables, net |
1,047 |
|
|
867 |
|
|
565 |
|
|
433 |
|
|
1,012 |
|
|
(3 |
%) |
STOCK-BASED COMPENSATION |
|
|
|
|
|
|
|
|
|
|
|
||||||
Cost of revenue |
2 |
|
|
2 |
|
|
2 |
|
|
4 |
|
|
4 |
|
|
|
|
Research and development |
113 |
|
|
108 |
|
|
104 |
|
|
101 |
|
|
122 |
|
|
|
|
Marketing and sales |
13 |
|
|
14 |
|
|
14 |
|
|
12 |
|
|
16 |
|
|
|
|
General and administrative |
27 |
|
|
27 |
|
|
28 |
|
|
26 |
|
|
32 |
|
|
|
|
Total stock-based compensation |
155 |
|
|
151 |
|
|
148 |
|
|
143 |
|
|
174 |
|
|
|
|
RESTRUCTURING AND RELATED CHARGES |
|
|
|
|
|
|
|
|
|
|
|
||||||
Restructuring |
2 |
|
|
— |
|
|
59 |
|
|
2 |
|
|
51 |
|
|
|
|
Office space reductions |
(2 |
) |
|
— |
|
|
2 |
|
|
4 |
|
|
1 |
|
|
|
|
Total restructuring and related charges |
— |
|
|
— |
|
|
61 |
|
|
6 |
|
|
52 |
|
|
|
3Free cash flow is defined as Operating cash flow less Capital expenditures.
|
||||||
Unaudited Reconciliation of GAAP to Non-GAAP Financial Measures |
||||||
(in $ millions) |
||||||
|
|
|
|
|
|
|
The following table provides a reconciliation of non-GAAP operating income and margin to their most directly comparable GAAP financial measure for the three months ended |
||||||
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|||
|
|
|
|
|||
|
2024 |
|
2023 |
|
YOY % Change |
|
|
|
|
|
|
|
|
Net revenue |
2,025 |
|
1,914 |
|
6% |
|
|
|
|
|
|
|
|
GAAP operating income |
384 |
|
377 |
|
2% |
|
Acquisition-related expenses |
27 |
|
39 |
|
|
|
Restructuring and related charges |
52 |
|
— |
|
|
|
Stock-based compensation |
174 |
|
155 |
|
|
|
Non-GAAP operating income |
637 |
|
571 |
|
12% |
|
|
|
|
|
|
|
|
GAAP operating margin |
19.0% |
|
19.7% |
|
|
|
Non-GAAP operating margin |
31.5% |
|
29.8% |
|
|
|
Impact from change in deferred net revenue (online-enabled games) |
170 bps |
|
(360) bps |
|
|
|
|||||||||||||||
GAAP Guidance to Non-GAAP Guidance |
|||||||||||||||
(in $ millions) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table provides GAAP to Non-GAAP reconciliation of the Company’s FY25 guidance. |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ending |
||||||||||||||
|
GAAP-Based Financial Data |
|
|
|
|
|
GAAP-Based Financial Data |
||||||||
|
|
A |
|
|
B |
|
C |
|
D |
|
|
|
|
|
|
|
|
|
Acquisition-related expenses5 |
|
Restructuring and related charges5 |
|
Stock-based compensation5 |
|
|
|
Change in deferred net revenue (online-enabled games)5 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue |
7,400 |
to |
7,700 |
|
— |
|
— |
|
— |
|
7,400 |
to |
7,700 |
|
100 |
Cost of revenue |
1,530 |
to |
1,560 |
|
(40) |
|
— |
|
(15) |
|
1,475 |
to |
1,505 |
|
— |
Operating expense |
4,445 |
to |
4,515 |
|
(70) |
|
(80) |
|
(640) |
|
3,655 |
to |
3,725 |
|
— |
Operating margin |
19.3% |
to |
21.1% |
|
150 bps |
|
110 bps |
|
870 bps |
|
30.7% |
to |
32.1% |
|
90 bps to 80 bps |
Income before provision for income taxes |
1,477 |
to |
1,676 |
|
110 |
|
80 |
|
655 |
|
2,322 |
to |
2,521 |
|
100 |
Net income4 |
1,019 |
to |
1,156 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of shares used in computation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
267 |
|
|
|
|
|
|
|
|
|
|
|
|
4 The Company uses a tax rate of 19% internally to evaluate its operating performance and to forecast, plan and analyze future periods.
5 The mid-point of the range has been used for purposes of presenting reconciling items to operating margin.
|
|||||||||||
GAAP-Based Financial Data for Guidance |
|||||||||||
(in $ millions) |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The following table provides supplemental information to the Company’s Q3 FY25 guidance. |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ending |
||||||||||
|
GAAP-Based Financial Data |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition-related expenses |
|
Restructuring and related charges |
|
Stock-based compensation |
|
Change in deferred net revenue (online-enabled games) |
||
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue |
1,875 |
to |
2,025 |
|
— |
|
— |
|
— |
|
525 |
Cost of revenue |
450 |
to |
480 |
|
(10) |
|
— |
|
(5) |
|
— |
Operating expense |
1,100 |
to |
1,150 |
|
(20) |
|
(5) |
|
(165) |
|
— |
Income before provision for income taxes |
338 |
to |
403 |
|
30 |
|
5 |
|
170 |
|
525 |
Net income4 |
226 |
to |
270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of shares used in computation: |
|
|
|
|
|
|
|
|
|
|
|
Diluted |
266 |
|
|
|
|
|
|
|
|
4 The Company uses a tax rate of 19% internally to evaluate its operating performance and to forecast, plan and analyze future periods.
Non-GAAP Financial Measures
As a supplement to the Company’s financial measures presented in accordance with
The non-GAAP financial measures exclude acquisition-related expenses, stock-based compensation, restructuring and related charges, and capital expenditures, as applicable in any given reporting period and our outlook. The Company may consider whether other significant items that arise in the future should be excluded from our non-GAAP financial measures. Management believes that these non-GAAP financial measures provide investors with additional useful information to better understand and evaluate the Company’s operating results and future prospects because they exclude certain items that may not be indicative of the Company’s core business, operating results, or future outlook. These non-GAAP financial measures, with further adjustments are used by management to understand ongoing financial and business performance.
The Company uses a tax rate of 19% internally to evaluate its operating performance and to forecast, plan, and analyze future periods. Accordingly, the Company applies the same tax rate to its management reporting financial results.
Investors are encouraged to review the related GAAP financial measures and the reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measure.
View source version on businesswire.com: https://www.businesswire.com/news/home/20241029337900/en/
Vice President, Investor Relations
650-674-7191
auerkwitz@ea.com
Vice President, Corporate Communications
925-502-9253
jhiggs@ea.com
Source: