FY 2013 Non-GAAP Digital Net Revenue Up 36% to $1.7 Billion
FIFA 13 Sells Over 14.5 Million Units in FY 2013
Battlefield 3 Premium Has Over 3.5 Million Subscribers To Date
SimCity Sells Over 1.6 Million Units To Date
EA and The Walt Disney Company Announce Multi-Year Star Wars
Franchise Agreement
REDWOOD CITY, Calif.--(BUSINESS WIRE)--
Electronic Arts Inc. (NASDAQ: EA) today announced preliminary financial
results for its fourth fiscal quarter and fiscal year ended March 31,
2013.
"As we enter a new fiscal year, EA is well-positioned for dynamic growth
on next generation consoles, PCs, and mobile platforms," said Executive
Chairman Larry Probst. "With world-class games, a rapidly growing
digital business, and top-notch creative talent, we are excited about
EA's strategy for FY 2014 and beyond."
"EA has a solid operating plan with disciplined R&D spending and a sharp
focus on delivering the best games and services," said Chief Financial
Officer Blake Jorgensen. "We are holding our FY 2014 operating expenses
flat to the prior year — a significant achievement in a console
transition year."
"EA and Disney have signed an agreement to create a number of games on
the Star Wars franchise," said EA President of Labels Frank Gibeau. "Our
agreement unlocks a whole new future of Star Wars games that will span
consoles, PCs, tablets, mobile, and more."
Selected Operating Highlights and Metrics:
*On a non-GAAP basis
-
EA was the #1 publisher in Western retail markets in the March
quarter, and the #1 global publisher in the iOS game market for FY
2013.
-
Battlefield 3™ Premium generated over $120 million* in revenue
through the March quarter, and has over 3.5 million subscriptions to
date.
-
SimCity™ sold through over 1.6 million units since launching in
March, with approximately 50% of sales in the form of digital
downloads.
-
FIFA 13 sold through over 14.5 million units in FY 2013,
approximately a 30% increase versus FIFA 12 in the prior year.
-
FIFA 13 digital net revenue topped $200 million* in FY 2013, a
94% increase versus FIFA 12 in the prior year.
-
Total FIFA digital net revenue generated nearly $350 million*
in FY 2013, including EA SPORTS™ FIFA Online and FIFA
World Class Soccer.
-
The Simpsons™: Tapped Out was a top-5 grossing iOS game in the
March quarter, generating almost $10 million* in digital net revenue
in the month of March, and totaling almost $50 million* since
launching in August.
-
Real Racing™ 3, the #1 racing title on iOS, has generated more
than 30 million downloads, and has averaged over 2.5 million daily
active users since launching in March.
-
EA's games and services for mobile and handheld digital revenue
generated $104 million* in the quarter, a 21%* year-over-year increase
in digital net revenue.
-
EA's Origin™ platform for downloading digital games and services has
registered over 47 million users, including 20 million mobile users.
-
Trailing twelve-month non-GAAP digital net revenue was up 36% to a
record $1.7 billion*.
-
Trailing twelve-month operating cash flow was $324 million, a $47
million improvement versus the prior year.
-
EA will develop and publish new Star Wars titles for fans across the
most popular gaming genres and platforms.
Q4 Financial Highlights:
For the quarter, non-GAAP net revenue of $1,040 million was within our
guidance of $1,025 million to $1,125 million. Non-GAAP diluted earnings
per share of $0.55 was slightly below our guidance of $0.57 to $0.72.
|
(in millions of $, except per share amounts)
|
|
Quarter Ended 3/31/13
|
|
|
Quarter Ended 3/31/12
|
|
|
|
|
|
|
|
|
Digital Net Revenue
|
|
$453
|
|
|
$419
|
|
Publishing Packaged Goods and Other Net Revenue
|
|
730
|
|
|
926
|
|
Distribution Packaged Goods Net Revenue
|
|
26
|
|
|
23
|
|
GAAP Total Net Revenue
|
|
$1,209
|
|
|
$1,368
|
|
|
|
|
|
|
|
|
Non-GAAP Digital Net Revenue
|
|
$618
|
|
|
$425
|
|
Non-GAAP Publishing Packaged Goods and Other Net Revenue
|
|
396
|
|
|
529
|
|
Non-GAAP Distribution Packaged Goods Net Revenue
|
|
26
|
|
|
23
|
|
Non-GAAP Total Net Revenue
|
|
$1,040
|
|
|
$977
|
|
|
|
|
|
|
|
|
GAAP Net Income
|
|
$323
|
|
|
$400
|
|
Non-GAAP Net Income
|
|
169
|
|
|
56
|
|
GAAP Diluted Earnings Per Share
|
|
1.05
|
|
|
1.20
|
|
Non-GAAP Diluted Earnings Per Share
|
|
0.55
|
|
|
0.17
|
|
|
|
|
|
|
|
|
Cash Provided by Operations
|
|
$233
|
|
|
$287
|
|
|
|
|
|
|
|
|
Trailing Twelve Month (TTM) Financial Highlights:
|
|
|
|
|
|
|
|
|
(in millions of $)
|
|
TTM Ended 3/31/13
|
|
|
TTM Ended 3/31/12
|
|
|
|
|
|
|
|
|
GAAP Net Revenue
|
|
$3,797
|
|
|
$4,143
|
|
GAAP Net Income
|
|
98
|
|
|
76
|
|
|
|
|
|
|
|
|
Non-GAAP Net Revenue
|
|
$3,793
|
|
|
$4,186
|
|
Non-GAAP Net Income
|
|
264
|
|
|
284
|
|
|
|
|
|
|
|
|
Cash Provided by Operations
|
|
$324
|
|
|
$277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 FY13 Digital Metrics:
|
|
(in millions)
|
|
Quarter Ended 3/31/13
|
|
|
Quarter Ended 3/31/12
|
|
|
|
|
|
|
|
|
GAAP Mobile Net Revenue**
|
|
$108
|
|
|
$88
|
|
Non-GAAP Mobile Net Revenue**
|
|
$104
|
|
|
$86
|
|
|
|
|
|
|
|
|
**including Handhelds
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Outlook as of May 7, 2013
The following forward-looking statements, as well as those made above,
reflect expectations as of May 7, 2013. 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 2014 Expectations — Ending March 31, 2014
-
GAAP net revenue is expected to be approximately $3.50 billion.
-
Non-GAAP net revenue is expected to be approximately $4.00 billion.
-
GAAP diluted loss per share is expected to be approximately ($0.97).
-
Non-GAAP diluted earnings per share is expected to be approximately
$1.20.
-
The Company estimates a share count of 315 million for purposes of
calculating fiscal year 2014 diluted earnings per share, and 308
million for diluted loss per share.
-
Expected non-GAAP net income excludes the following from expected GAAP
net loss:
-
Non-GAAP net revenue is expected to be approximately $500 million
higher than GAAP net revenue due to the impact of the change in
deferred net revenue (packaged goods and digital content);
-
Approximately $150 million of estimated stock-based compensation;
-
Approximately $75 million of acquisition-related expenses;
-
Approximately $8 million of restructuring charges;
-
Approximately $20 million from the amortization of debt discount;
and
-
Non-GAAP tax expense is expected to be approximately $76 million
higher than GAAP tax expense.
First Quarter Fiscal Year 2014 Expectations — Ending June 30, 2013
-
GAAP net revenue is expected to be approximately $875 million.
-
Non-GAAP net revenue is expected to be approximately $450 million.
-
GAAP diluted earnings per share is expected to be approximately $0.33.
-
Non-GAAP diluted loss per share is expected to be approximately
($0.62).
-
The Company estimates a share count of 310 million for purposes of
calculating first quarter fiscal year 2014 diluted earnings per share,
and 304 million for diluted loss per share.
-
Expected non-GAAP net loss excludes the following from expected GAAP
net income:
-
Non-GAAP net revenue is expected to be approximately $425 million
lower than GAAP net revenue due to the impact of the change in
deferred net revenue (packaged goods and digital content);
-
Approximately $35 million of estimated stock-based compensation;
-
Approximately $20 million of acquisition-related expenses;
-
Approximately $2 million of restructuring charges;
-
Approximately $5 million from the amortization of debt discount;
and
-
Non-GAAP tax expense is expected to be $73 million lower than GAAP
tax expense.
Conference Call and Supporting Documents
Electronic Arts will host a conference call on May 7, 2013 at 2:00 pm PT
(5:00 pm ET) to review its results for the fiscal quarter ended March
31, 2013 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 following dial-in number: 773-799-3213
(domestic) or 888-677-1083 (international), using the password "EA" or
via webcast at http://ir.ea.com.
EA will also post a slide presentation that accompanies the call at http://ir.ea.com.
A dial-in replay of the conference call will be provided until May 23,
2013 at the following number: 203-369-0099 (domestic) or 866-356-3373
(international). A webcast replay of the conference call will be
available for one year at http://ir.ea.com.
Non-GAAP Financial Measures
To supplement the Company's unaudited condensed consolidated financial
statements presented in accordance with GAAP, Electronic Arts uses
certain non-GAAP measures of financial performance. The presentation of
these non-GAAP financial measures is not intended to be considered in
isolation from, as a substitute for, or superior to, the financial
information prepared and presented in accordance with GAAP, and may be
different from non-GAAP financial measures used by other companies. In
addition, these 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. The non-GAAP financial
measures used by Electronic Arts include: non-GAAP net revenue, non-GAAP
gross profit, non-GAAP operating income (loss), non-GAAP net income
(loss) and historical and estimated non-GAAP diluted earnings (loss) per
share. These non-GAAP financial measures exclude the following items, as
applicable in a given reporting period, from the Company's unaudited
condensed consolidated statements of operations:
-
Acquisition-related expenses
-
Amortization of debt discount
-
Certain non-recurring litigation expenses
-
Change in deferred net revenue (packaged goods and digital content)
-
Loss (gain) on strategic investments
-
Restructuring charges
-
Stock-based compensation
-
Income tax adjustments
Electronic Arts may consider whether other significant non-recurring
items that arise in the future should also be excluded in calculating
the non-GAAP financial measures it uses.
Electronic Arts believes that these non-GAAP financial measures, when
taken together with the corresponding GAAP financial measures, provide
meaningful supplemental information regarding the Company's performance
by excluding certain items that may not be indicative of the Company's
core business, operating results or future outlook. Electronic Arts'
management uses, and believes that investors benefit from referring to,
these non-GAAP financial measures in assessing the Company's operating
results both as a consolidated entity and at the business unit level, as
well as when planning, forecasting and analyzing future periods. These
non-GAAP financial measures also facilitate comparisons of the Company's
performance to prior periods.
In addition to the reasons stated above, which are generally applicable
to each of the items Electronic Arts excludes from its non-GAAP
financial measures, the Company believes it is appropriate to exclude
certain items for the following reasons:
Acquisition-Related Expenses. GAAP requires expenses to be
recognized for various types of events associated with a business
acquisition. These events include, expensing acquired intangible assets,
including acquired in-process technology, post-closing adjustments
associated with changes in the estimated amount of contingent
consideration to be paid in an acquisition, and the impairment of
accounting goodwill created as a result of an acquisition when future
events indicate there has been a decline in its value. When analyzing
the operating performance of an acquired entity, Electronic Arts'
management focuses on the total return provided by the investment (i.e.,
operating profit generated from the acquired entity as compared to the
purchase price paid including the final amounts paid for contingent
consideration) without taking into consideration any allocations made
for accounting purposes. Because the final purchase price paid for an
acquisition necessarily reflects the accounting value assigned to both
contingent consideration and to the intangible assets (including
goodwill), when analyzing the operating performance of an acquisition in
subsequent periods, the Company's management excludes the GAAP impact of
any adjustments to the fair value of these acquisition-related balances
to its financial results.
Amortization of Debt Discount on the Convertible Senior Notes.
Under GAAP, certain convertible debt instruments that may be settled in
cash on conversion are required to be separately accounted for as
liability (debt) and equity (conversion option) components of the
instrument in a manner that reflects the issuer's non-convertible debt
borrowing rate. Accordingly, for GAAP purposes, we are required to
amortize as a debt discount an amount equal to the fair value of the
conversion option as interest expense on the Company's $632.5 million of
0.75% convertible senior notes that were issued in a private placement
in July 2011 over the term of the notes. Electronic Arts' management
will exclude the effect of this amortization when evaluating the
Company's operating performance and the performance of its management
team during this period and will continue to do so, when it plans,
forecasts and analyzes future periods.
Certain non-recurring litigation expenses. During the fourth
quarter of fiscal 2012, Electronic Arts recognized a $27 million expense
related to a settlement of a litigation matter. This significant
non-recurring litigation expense is excluded from our non-GAAP financial
measures in order to provide comparability between periods. Further, the
Company excluded this expense when evaluating its operating performance
and the performance of its management team during this period and will
continue to do so when it plans, forecasts and analyzes future periods.
Change in Deferred Net Revenue (Packaged Goods and Digital Content).
The majority of our software games can be connected to the Internet
whereby a consumer may be able to download unspecified content or
updates on a when-and-if-available basis ("unspecified updates") for use
with the original game software. In addition, we may also offer an
online matchmaking service that permits consumers to play against each
other via the Internet. GAAP requires us to account for the consumer's
right to receive unspecified updates or the matchmaking service for no
additional fee as a "bundled" sale, or multiple-element arrangement.
Electronic Arts is not able to objectively determine the fair value of
these unspecified updates or online services included in certain of its
online-enabled games. As a result, the Company recognizes the revenue
from the sale of these online-enabled games on a straight-line basis
over the estimated offering period. Internally, Electronic Arts'
management excludes the impact of the change in deferred net revenue
related to online-enabled games in its non-GAAP financial measures when
evaluating the Company's operating performance, when planning,
forecasting and analyzing future periods, and when assessing the
performance of its management team. The Company believes that excluding
the impact of the change in deferred net revenue from its operating
results is important to (1) facilitate comparisons between periods in
understanding our underlying sales performance for the period, and (2)
understanding our operations because all related costs of revenue are
expensed as incurred instead of deferred and recognized ratably.
Loss (gain) on Strategic Investments. From time to time, the
Company makes strategic investments. Electronic Arts' management
excludes the impact of any losses and gains on such investments when
evaluating the Company's operating performance, when planning,
forecasting and analyzing future periods, and when assessing the
performance of its management team. In addition, the Company believes
that excluding the impact of such losses and gains on these investments
from its operating results is important to facilitate comparisons to
prior periods.
Restructuring Charges. Although Electronic Arts has engaged in
various restructuring activities in the past, each has been a discrete,
extraordinary event based on a unique set of business objectives. Each
of these restructurings has been unlike its predecessors in terms of its
operational implementation, business impact and scope. As such, the
Company believes it is appropriate to exclude restructuring charges from
its non-GAAP financial measures.
Stock-Based Compensation. When evaluating the performance of its
individual business units, the Company does not consider stock-based
compensation charges. Likewise, the Company's management teams exclude
stock-based compensation expense from their short and long-term
operating plans. In contrast, the Company's management teams are held
accountable for cash-based compensation and such amounts are included in
their operating plans. Further, when considering the impact of equity
award grants, Electronic Arts places a greater emphasis on overall
shareholder dilution rather than the accounting charges associated with
such grants.
Income Tax Adjustments. The Company uses a fixed, long-term
projected tax rate internally to evaluate its operating performance, to
forecast, plan and analyze future periods, and to assess the performance
of its management team. Prior to April 1, 2013, a 28 percent tax rate
was applied to its non-GAAP financial results. Based on a re-evaluation
of its fixed, long-term projected tax rate, beginning in fiscal year
2014, the Company expects to apply a tax rate of 25 percent to its
non-GAAP financial results.
In the financial tables below, Electronic Arts has provided a
reconciliation of the most comparable GAAP financial measures to
non-GAAP financial measures used in this press release.
Forward-Looking Statements
Some statements set forth in this release, including the information
relating to EA's fiscal 2014 guidance information under the heading
"Business Outlook", contain forward-looking statements that are subject
to change. Statements including words such as "anticipate", "believe",
"estimate" or "expect" and statements in the future tense are
forward-looking statements. These forward-looking statements are
preliminary estimates and expectations based on current information and
are subject to business and economic risks and uncertainties that could
cause actual events or actual future results to differ materially from
the expectations set forth in the forward-looking statements.
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 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 service and support digital product
offerings, including managing online security; general economic
conditions; and other factors described in the Company's Quarterly
Report on Form 10-Q for the fiscal quarter ended December 31, 2012.
These forward-looking statements are current as of May 7, 2013.
Electronic Arts assumes no obligation and does not intend to update
these forward-looking statements. 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 Annual Report on Form 10-K for the fiscal year ended
March 31, 2013. Electronic Arts assumes no obligation and does not
intend to update these estimates prior to filing its Form 10-K for the
fiscal year ended March 31, 2013.
Updates regarding EA's business are available on EA's blog at http://ea.com/news.
About Electronic Arts
Electronic Arts (NASDAQ:EA) is a global leader in digital interactive
entertainment. The Company's game franchises are offered as both
packaged goods products and online services delivered through
Internet-connected consoles, personal computers, mobile phones and
tablets. EA has more than 285 million registered players and operates in
75 countries. In fiscal year 2013, EA posted GAAP net revenue of $3.8
billion. Headquartered in Redwood City, California, EA is recognized for
critically acclaimed, high-quality blockbuster franchises such as The
Sims™, Madden NFL, FIFA Soccer, Need for Speed™, Battlefield™, and Mass
Effect™. More information about EA is available at http://info.ea.com.
EA SPORTS, Origin, Dead Space, The Sims, SimCity, Real Racing, Need for
Speed, Mass Effect, Battlefield and Battlefield 3 are trademarks of
Electronic Arts Inc and its subsidiaries. Crysis is a trademark of GmbH.
The Simpsons TM & © 2012 Twentieth Century Fox Film Corporation. All
Rights Reserved. John Madden, NFL and FIFA are the property of
their respective owners and used with permission.
|
|
|
ELECTRONIC ARTS INC. AND SUBSIDIARIES
|
|
Unaudited Condensed Consolidated Statements of Operations
|
|
(in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
Twelve Months Ended March 31,
|
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
Net revenue
|
|
|
|
|
|
|
|
|
|
Product
|
|
$
|
852
|
|
|
$
|
1,045
|
|
|
$
|
2,738
|
|
|
$
|
3,415
|
|
|
Service and other
|
|
357
|
|
|
323
|
|
|
1,059
|
|
|
728
|
|
|
Total net revenue
|
|
1,209
|
|
|
1,368
|
|
|
3,797
|
|
|
4,143
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
Product
|
|
219
|
|
|
286
|
|
|
1,085
|
|
|
1,374
|
|
|
Service and other
|
|
90
|
|
|
88
|
|
|
303
|
|
|
224
|
|
|
Total cost of revenue
|
|
309
|
|
|
374
|
|
|
1,388
|
|
|
1,598
|
|
|
Gross profit
|
|
900
|
|
|
994
|
|
|
2,409
|
|
|
2,545
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Marketing and sales
|
|
198
|
|
|
229
|
|
|
788
|
|
|
883
|
|
|
General and administrative
|
|
96
|
|
|
118
|
|
|
354
|
|
|
377
|
|
|
Research and development
|
|
287
|
|
|
274
|
|
|
1,153
|
|
|
1,180
|
|
|
Acquisition-related contingent consideration
|
|
1
|
|
|
3
|
|
|
(64
|
)
|
|
11
|
|
|
Amortization of intangibles
|
|
9
|
|
|
6
|
|
|
30
|
|
|
43
|
|
|
Restructuring and other
|
|
—
|
|
|
(1
|
)
|
|
27
|
|
|
16
|
|
|
Total operating expenses
|
|
591
|
|
|
629
|
|
|
2,288
|
|
|
2,510
|
|
|
Operating income
|
|
309
|
|
|
365
|
|
|
121
|
|
|
35
|
|
|
Gain on strategic investments
|
|
25
|
|
|
—
|
|
|
39
|
|
|
—
|
|
|
Interest and other income (expense), net
|
|
(4
|
)
|
|
(4
|
)
|
|
(21
|
)
|
|
(17
|
)
|
|
Income before provision for (benefit from) income taxes
|
|
330
|
|
|
361
|
|
|
139
|
|
|
18
|
|
|
Provision for (benefit from) income taxes
|
|
7
|
|
|
(39
|
)
|
|
41
|
|
|
(58
|
)
|
|
Net income
|
|
$
|
323
|
|
|
$
|
400
|
|
|
$
|
98
|
|
|
$
|
76
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
1.07
|
|
|
$
|
1.22
|
|
|
$
|
0.32
|
|
|
$
|
0.23
|
|
|
Diluted
|
|
$
|
1.05
|
|
|
$
|
1.20
|
|
|
$
|
0.31
|
|
|
$
|
0.23
|
|
|
Number of shares used in computation
|
|
|
|
|
|
|
|
|
|
Basic
|
|
301
|
|
|
329
|
|
|
310
|
|
|
331
|
|
|
Diluted
|
|
307
|
|
|
332
|
|
|
313
|
|
|
336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Results (in millions, except per share data)
|
|
The following tables reconcile the Company's net income and earnings
per share as presented in its Unaudited Condensed Consolidated
Statements of Operations and prepared in accordance with Generally
Accepted Accounting Principles ("GAAP") to its non-GAAP net income
and non-GAAP earnings per share.
|
|
|
|
|
|
Three Months Ended March 31,
|
|
Twelve Months Ended March 31,
|
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
Net income
|
|
$
|
323
|
|
|
$
|
400
|
|
|
$
|
98
|
|
|
$
|
76
|
|
|
Acquisition-related expenses
|
|
51
|
|
|
36
|
|
|
59
|
|
|
106
|
|
|
Amortization of debt discount
|
|
5
|
|
|
5
|
|
|
20
|
|
|
14
|
|
|
Certain non-recurring litigation expenses
|
|
—
|
|
|
27
|
|
|
—
|
|
|
27
|
|
|
Change in deferred net revenue (packaged goods and digital content)
|
|
(169
|
)
|
|
(391
|
)
|
|
(4
|
)
|
|
43
|
|
|
Gain on strategic investments
|
|
(25
|
)
|
|
—
|
|
|
(39
|
)
|
|
—
|
|
|
Restructuring and other
|
|
—
|
|
|
(1
|
)
|
|
27
|
|
|
16
|
|
|
Stock-based compensation
|
|
42
|
|
|
41
|
|
|
164
|
|
|
170
|
|
|
Income tax adjustments
|
|
(58
|
)
|
|
(61
|
)
|
|
(61
|
)
|
|
(168
|
)
|
|
Non-GAAP net income
|
|
$
|
169
|
|
|
$
|
56
|
|
|
$
|
264
|
|
|
$
|
284
|
|
|
Non-GAAP earnings per share
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.56
|
|
|
$
|
0.17
|
|
|
$
|
0.85
|
|
|
$
|
0.86
|
|
|
Diluted
|
|
$
|
0.55
|
|
|
$
|
0.17
|
|
|
$
|
0.84
|
|
|
$
|
0.85
|
|
|
Number of shares used in Non-GAAP computation
|
|
|
|
|
|
|
|
|
|
Basic
|
|
301
|
|
|
329
|
|
|
310
|
|
|
331
|
|
|
Diluted
|
|
307
|
|
|
332
|
|
|
313
|
|
|
336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ELECTRONIC ARTS INC. AND SUBSIDIARIES
|
|
Unaudited Condensed Consolidated Balance Sheets
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
March 31, 2012 (a)
|
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,292
|
|
|
$
|
1,293
|
|
|
Short-term investments
|
|
388
|
|
|
437
|
|
|
Marketable equity securities
|
|
—
|
|
|
119
|
|
|
Receivables, net of allowances of $200 and $252, respectively
|
|
312
|
|
|
366
|
|
|
Inventories
|
|
42
|
|
|
59
|
|
|
Deferred income taxes, net
|
|
52
|
|
|
67
|
|
|
Other current assets
|
|
239
|
|
|
268
|
|
|
Total current assets
|
|
2,325
|
|
|
2,609
|
|
|
Property and equipment, net
|
|
548
|
|
|
568
|
|
|
Goodwill
|
|
1,721
|
|
|
1,718
|
|
|
Acquisition-related intangibles, net
|
|
253
|
|
|
369
|
|
|
Deferred income taxes, net
|
|
53
|
|
|
42
|
|
|
Other assets
|
|
170
|
|
|
185
|
|
|
TOTAL ASSETS
|
|
$
|
5,070
|
|
|
$
|
5,491
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
136
|
|
|
$
|
215
|
|
|
Accrued and other current liabilities
|
|
737
|
|
|
857
|
|
|
Deferred net revenue (packaged goods and digital content)
|
|
1,044
|
|
|
1,048
|
|
|
Total current liabilities
|
|
1,917
|
|
|
2,120
|
|
|
0.75% convertible senior notes due 2016, net
|
|
559
|
|
|
539
|
|
|
Income tax obligations
|
|
205
|
|
|
189
|
|
|
Deferred income taxes, net
|
|
1
|
|
|
8
|
|
|
Other liabilities
|
|
121
|
|
|
177
|
|
|
Total liabilities
|
|
2,803
|
|
|
3,033
|
|
|
Common stock
|
|
3
|
|
|
3
|
|
|
Paid-in capital
|
|
2,174
|
|
|
2,359
|
|
|
Retained earnings (accumulated deficit)
|
|
21
|
|
|
(77
|
)
|
|
Accumulated other comprehensive income
|
|
69
|
|
|
173
|
|
|
Total stockholders' equity
|
|
2,267
|
|
|
2,458
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
$
|
5,070
|
|
|
$
|
5,491
|
|
|
(a) Derived from audited consolidated financial statements.
|
|
|
|
|
|
|
|
|
|
|
|
ELECTRONIC ARTS INC. AND SUBSIDIARIES
|
|
Unaudited Condensed Consolidated Statements of Cash Flows
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
Twelve Months Ended March 31,
|
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
323
|
|
|
$
|
400
|
|
|
$
|
98
|
|
|
$
|
76
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
Acquisition-related contingent consideration
|
|
1
|
|
|
3
|
|
|
(64
|
)
|
|
11
|
|
|
Depreciation, amortization and accretion, net
|
|
86
|
|
|
68
|
|
|
264
|
|
|
216
|
|
|
Net gains on investments and sale of property and equipment
|
|
(25
|
)
|
|
—
|
|
|
(37
|
)
|
|
(12
|
)
|
|
Non-cash restructuring charges
|
|
—
|
|
|
(3
|
)
|
|
7
|
|
|
(6
|
)
|
|
Stock-based compensation
|
|
42
|
|
|
41
|
|
|
164
|
|
|
170
|
|
|
Change in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
Receivables, net
|
|
74
|
|
|
162
|
|
|
56
|
|
|
(14
|
)
|
|
Inventories
|
|
16
|
|
|
10
|
|
|
16
|
|
|
21
|
|
|
Other assets
|
|
1
|
|
|
(20
|
)
|
|
15
|
|
|
(101
|
)
|
|
Accounts payable
|
|
37
|
|
|
100
|
|
|
(78
|
)
|
|
(50
|
)
|
|
Accrued and other liabilities
|
|
(159
|
)
|
|
(37
|
)
|
|
(106
|
)
|
|
13
|
|
|
Deferred income taxes, net
|
|
6
|
|
|
(46
|
)
|
|
(7
|
)
|
|
(90
|
)
|
|
Deferred net revenue (packaged goods and digital content)
|
|
(169
|
)
|
|
(391
|
)
|
|
(4
|
)
|
|
43
|
|
|
Net cash provided by operating activities
|
|
233
|
|
|
287
|
|
|
324
|
|
|
277
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
(25
|
)
|
|
(44
|
)
|
|
(106
|
)
|
|
(172
|
)
|
|
Proceeds from sale of property and equipment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26
|
|
|
Proceeds from sale of marketable equity securities
|
|
47
|
|
|
—
|
|
|
72
|
|
|
—
|
|
|
Proceeds from maturities and sales of short-term investments
|
|
55
|
|
|
63
|
|
|
459
|
|
|
526
|
|
|
Purchase of short-term investments
|
|
(170
|
)
|
|
(94
|
)
|
|
(414
|
)
|
|
(468
|
)
|
|
Acquisition-related restricted cash
|
|
6
|
|
|
75
|
|
|
31
|
|
|
75
|
|
|
Acquisition of subsidiaries, net of cash acquired
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
(676
|
)
|
|
Net cash provided by (used in) investing activities
|
|
(87
|
)
|
|
—
|
|
|
32
|
|
|
(689
|
)
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Payment of debt issuance costs
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
Proceeds from borrowings on convertible senior notes, net of
issuance costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
617
|
|
|
Proceeds from issuance of warrants
|
|
—
|
|
|
—
|
|
|
—
|
|
|
65
|
|
|
Purchase of convertible note hedge
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(107
|
)
|
|
Proceeds from issuance of common stock
|
|
15
|
|
|
18
|
|
|
34
|
|
|
57
|
|
|
Excess tax benefit from stock-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
Repurchase and retirement of common stock
|
|
(13
|
)
|
|
(241
|
)
|
|
(349
|
)
|
|
(471
|
)
|
|
Acquisition-related contingent consideration payment
|
|
—
|
|
|
(25
|
)
|
|
(28
|
)
|
|
(25
|
)
|
|
Net cash provided by (used in) financing activities
|
|
2
|
|
|
(248
|
)
|
|
(345
|
)
|
|
140
|
|
|
Effect of foreign exchange on cash and cash equivalents
|
|
(14
|
)
|
|
12
|
|
|
(12
|
)
|
|
(14
|
)
|
|
Increase (decrease) in cash and cash equivalents
|
|
134
|
|
|
51
|
|
|
(1
|
)
|
|
(286
|
)
|
|
Beginning cash and cash equivalents
|
|
1,158
|
|
|
1,242
|
|
|
1,293
|
|
|
1,579
|
|
|
Ending cash and cash equivalents
|
|
$
|
1,292
|
|
|
$
|
1,293
|
|
|
$
|
1,292
|
|
|
$
|
1,293
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ELECTRONIC ARTS INC. AND SUBSIDIARIES
|
|
Unaudited Supplemental Financial Information
|
|
(in millions)
|
|
|
|
Reclassifications
During the fourth quarter of fiscal year 2013, we reviewed our
operating expenses and reclassified certain amounts, primarily
headcount and facilities costs, to align with our current
operating structure. As a result, we also reclassified the
related prior year amounts within our Unaudited Condensed
Consolidated Statements of Operations for comparability purposes.
Please see below a breakdown of the operating expense
reclassification for the fiscal quarters and the fiscal years
ended March 31, 2013 and 2012 on both a GAAP and non-GAAP basis,
as well as a reconciliation of the two presentations.
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31, 2013
|
|
March 31, 2012
|
|
|
|
As Previously Classified
|
|
Change
|
|
As Currently Classified
|
|
As Previously Classified
|
|
Change
|
|
As Currently Classified
|
|
GAAP Presentation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing and sales
|
|
$
|
192
|
|
|
$
|
6
|
|
|
$
|
198
|
|
|
$
|
222
|
|
|
$
|
7
|
|
|
$
|
229
|
|
|
General and administrative
|
|
|
94
|
|
|
|
2
|
|
|
|
96
|
|
|
|
115
|
|
|
|
3
|
|
|
|
118
|
|
|
Research and development
|
|
|
295
|
|
|
|
(8
|
)
|
|
|
287
|
|
|
|
284
|
|
|
|
(10
|
)
|
|
|
274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-Based Compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing and sales
|
|
$
|
(7
|
)
|
|
$
|
—
|
|
|
$
|
(7
|
)
|
|
$
|
(8
|
)
|
|
$
|
—
|
|
|
$
|
(8
|
)
|
|
General and administrative
|
|
|
(11
|
)
|
|
|
(1
|
)
|
|
|
(12
|
)
|
|
|
(7
|
)
|
|
|
(1
|
)
|
|
|
(8
|
)
|
|
Research and development
|
|
|
(23
|
)
|
|
|
1
|
|
|
|
(22
|
)
|
|
|
(25
|
)
|
|
|
1
|
|
|
|
(24
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certain Non-Recurring Litigation Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(27
|
)
|
|
$
|
—
|
|
|
$
|
(27
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Presentation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing and sales
|
|
$
|
185
|
|
|
$
|
6
|
|
|
$
|
191
|
|
|
$
|
214
|
|
|
$
|
7
|
|
|
$
|
221
|
|
|
General and administrative
|
|
|
83
|
|
|
|
1
|
|
|
|
84
|
|
|
|
81
|
|
|
|
2
|
|
|
|
83
|
|
|
Research and development
|
|
|
272
|
|
|
|
(7
|
)
|
|
|
265
|
|
|
|
259
|
|
|
|
(9
|
)
|
|
|
250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
March 31, 2013
|
|
March 31, 2012
|
|
|
|
As Previously Classified
|
|
Change
|
|
As Currently Classified
|
|
As Previously Classified
|
|
Change
|
|
As Currently Classified
|
|
GAAP Presentation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing and sales
|
|
$
|
763
|
|
|
$
|
25
|
|
|
$
|
788
|
|
|
$
|
853
|
|
|
$
|
30
|
|
|
$
|
883
|
|
|
General and administrative
|
|
|
347
|
|
|
|
7
|
|
|
|
354
|
|
|
|
375
|
|
|
|
2
|
|
|
|
377
|
|
|
Research and development
|
|
|
1,185
|
|
|
|
(32
|
)
|
|
|
1,153
|
|
|
|
1,212
|
|
|
|
(32
|
)
|
|
|
1,180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-Based Compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing and sales
|
|
$
|
(29
|
)
|
|
$
|
(1
|
)
|
|
$
|
(30
|
)
|
|
$
|
(26
|
)
|
|
$
|
(1
|
)
|
|
$
|
(27
|
)
|
|
General and administrative
|
|
|
(36
|
)
|
|
|
(2
|
)
|
|
|
(38
|
)
|
|
|
(36
|
)
|
|
|
(2
|
)
|
|
|
(38
|
)
|
|
Research and development
|
|
|
(97
|
)
|
|
|
3
|
|
|
|
(94
|
)
|
|
|
(106
|
)
|
|
|
3
|
|
|
|
(103
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certain Non-Recurring Litigation Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(27
|
)
|
|
$
|
—
|
|
|
$
|
(27
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Presentation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing and sales
|
|
$
|
734
|
|
|
$
|
24
|
|
|
$
|
758
|
|
|
$
|
827
|
|
|
$
|
29
|
|
|
$
|
856
|
|
|
General and administrative
|
|
|
311
|
|
|
|
5
|
|
|
|
316
|
|
|
|
312
|
|
|
|
—
|
|
|
|
312
|
|
|
Research and development
|
|
|
1,088
|
|
|
|
(29
|
)
|
|
|
1,059
|
|
|
|
1,106
|
|
|
|
(29
|
)
|
|
|
1,077
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ELECTRONIC ARTS INC. AND SUBSIDIARIES
|
|
Unaudited Supplemental Financial Information and Business Metrics
|
|
(in millions, except per share data and headcount)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
YOY %
|
|
|
|
FY12
|
|
FY13
|
|
FY13
|
|
FY13
|
|
FY13
|
|
Change
|
|
QUARTERLY RECONCILIATION OF RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net revenue
|
|
$
|
1,368
|
|
|
$
|
955
|
|
|
$
|
711
|
|
|
$
|
922
|
|
|
$
|
1,209
|
|
|
(12
|
%)
|
|
Change in deferred net revenue (packaged goods and digital content)
|
|
(391
|
)
|
|
(464
|
)
|
|
369
|
|
|
260
|
|
|
(169
|
)
|
|
|
|
Non-GAAP net revenue
|
|
$
|
977
|
|
|
$
|
491
|
|
|
$
|
1,080
|
|
|
$
|
1,182
|
|
|
$
|
1,040
|
|
|
6
|
%
|
|
Gross Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
$
|
994
|
|
|
$
|
750
|
|
|
$
|
266
|
|
|
$
|
493
|
|
|
$
|
900
|
|
|
(9
|
%)
|
|
Acquisition-related expenses
|
|
27
|
|
|
15
|
|
|
14
|
|
|
23
|
|
|
41
|
|
|
|
|
Change in deferred net revenue (packaged goods and digital content)
|
|
(391
|
)
|
|
(464
|
)
|
|
369
|
|
|
260
|
|
|
(169
|
)
|
|
|
|
Stock-based compensation
|
|
1
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
|
|
Non-GAAP gross profit
|
|
$
|
631
|
|
|
$
|
302
|
|
|
$
|
649
|
|
|
$
|
776
|
|
|
$
|
773
|
|
|
23
|
%
|
|
GAAP gross profit % (as a % of GAAP net revenue)
|
|
73%
|
|
79%
|
|
37%
|
|
53%
|
|
74%
|
|
|
|
Non-GAAP gross profit % (as a % of non-GAAP net revenue)
|
|
65%
|
|
62%
|
|
60%
|
|
66%
|
|
74%
|
|
|
|
Operating Income (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income (loss)
|
|
$
|
365
|
|
|
$
|
215
|
|
|
$
|
(364
|
)
|
|
$
|
(39
|
)
|
|
$
|
309
|
|
|
(15
|
%)
|
|
Acquisition-related expenses
|
|
36
|
|
|
2
|
|
|
21
|
|
|
(15
|
)
|
|
51
|
|
|
|
|
Certain non-recurring litigation expenses
|
|
27
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
Change in deferred net revenue (packaged goods and digital content)
|
|
(391
|
)
|
|
(464
|
)
|
|
369
|
|
|
260
|
|
|
(169
|
)
|
|
|
|
Restructuring and other
|
|
(1
|
)
|
|
27
|
|
|
(2
|
)
|
|
2
|
|
|
—
|
|
|
|
|
Stock-based compensation
|
|
41
|
|
|
39
|
|
|
44
|
|
|
39
|
|
|
42
|
|
|
|
|
Non-GAAP operating income (loss)
|
|
$
|
77
|
|
|
$
|
(181
|
)
|
|
$
|
68
|
|
|
$
|
247
|
|
|
$
|
233
|
|
|
203
|
%
|
|
GAAP operating income (loss) % (as a % of GAAP net revenue)
|
|
27%
|
|
23%
|
|
(51%)
|
|
(4%)
|
|
26%
|
|
|
|
Non-GAAP operating income (loss) % (as a % of non-GAAP net
revenue)
|
|
8%
|
|
(37%)
|
|
6%
|
|
21%
|
|
22%
|
|
|
|
Net Income (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
$
|
400
|
|
|
$
|
201
|
|
|
$
|
(381
|
)
|
|
$
|
(45
|
)
|
|
$
|
323
|
|
|
(19
|
%)
|
|
Acquisition-related expenses
|
|
36
|
|
|
2
|
|
|
21
|
|
|
(15
|
)
|
|
51
|
|
|
|
|
Amortization of debt discount
|
|
5
|
|
|
5
|
|
|
5
|
|
|
5
|
|
|
5
|
|
|
|
|
Certain non-recurring litigation expenses
|
|
27
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
Change in deferred net revenue (packaged goods and digital content)
|
|
(391
|
)
|
|
(464
|
)
|
|
369
|
|
|
260
|
|
|
(169
|
)
|
|
|
|
Gain on strategic investments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
(25
|
)
|
|
|
|
Restructuring and other
|
|
(1
|
)
|
|
27
|
|
|
(2
|
)
|
|
2
|
|
|
—
|
|
|
|
|
Stock-based compensation
|
|
41
|
|
|
39
|
|
|
44
|
|
|
39
|
|
|
42
|
|
|
|
|
Income tax adjustments
|
|
(61
|
)
|
|
60
|
|
|
(7
|
)
|
|
(56
|
)
|
|
(58
|
)
|
|
|
|
Non-GAAP net income (loss)
|
|
$
|
56
|
|
|
$
|
(130
|
)
|
|
$
|
49
|
|
|
$
|
176
|
|
|
$
|
169
|
|
|
202
|
%
|
|
GAAP net income (loss) % (as a % of GAAP net revenue)
|
|
29%
|
|
21%
|
|
(54%)
|
|
(5%)
|
|
27%
|
|
|
|
Non-GAAP net income (loss) % (as a % of non-GAAP net revenue)
|
|
6%
|
|
(26%)
|
|
5%
|
|
15%
|
|
16%
|
|
|
|
Diluted Earnings (Loss) Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP earnings (loss) per share
|
|
$
|
1.20
|
|
|
$
|
0.63
|
|
|
$
|
(1.21
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
1.05
|
|
|
(13
|
%)
|
|
Non-GAAP earnings (loss) per share
|
|
$
|
0.17
|
|
|
$
|
(0.41
|
)
|
|
$
|
0.15
|
|
|
$
|
0.57
|
|
|
$
|
0.55
|
|
|
224
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of diluted shares used in computation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
332
|
|
|
320
|
|
|
316
|
|
304
|
|
|
307
|
|
|
|
|
Non-GAAP
|
|
332
|
|
|
317
|
|
|
318
|
|
308
|
|
|
307
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ELECTRONIC ARTS INC. AND SUBSIDIARIES
|
|
Unaudited Supplemental Financial Information and Business Metrics
|
|
(in millions, except per share data and headcount)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
YOY %
|
|
|
|
FY12
|
|
FY13
|
|
FY13
|
|
FY13
|
|
FY13
|
|
Change
|
|
QUARTERLY NET REVENUE PRESENTATIONS - GAAP AND NON-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Geography Net Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
653
|
|
|
450
|
|
|
329
|
|
|
409
|
|
|
513
|
|
|
(21
|
%)
|
|
Europe
|
|
627
|
|
|
435
|
|
|
332
|
|
|
464
|
|
|
636
|
|
|
1
|
%
|
|
Asia
|
|
88
|
|
|
70
|
|
|
50
|
|
|
49
|
|
|
60
|
|
|
(32
|
%)
|
|
Total GAAP Net Revenue
|
|
1,368
|
|
|
955
|
|
|
711
|
|
|
922
|
|
|
1,209
|
|
|
(12
|
%)
|
|
North America
|
|
(188
|
)
|
|
(265
|
)
|
|
179
|
|
|
80
|
|
|
(76
|
)
|
|
|
|
Europe
|
|
(187
|
)
|
|
(174
|
)
|
|
171
|
|
|
166
|
|
|
(79
|
)
|
|
|
|
Asia
|
|
(16
|
)
|
|
(25
|
)
|
|
19
|
|
|
14
|
|
|
(14
|
)
|
|
|
|
Change In Deferred Net Revenue (Packaged Goods and Digital
Content)
|
|
(391
|
)
|
|
(464
|
)
|
|
369
|
|
|
260
|
|
|
(169
|
)
|
|
|
|
North America
|
|
465
|
|
|
185
|
|
|
508
|
|
|
489
|
|
|
437
|
|
|
(6
|
%)
|
|
Europe
|
|
440
|
|
|
261
|
|
|
503
|
|
|
630
|
|
|
557
|
|
|
27
|
%
|
|
Asia
|
|
72
|
|
|
45
|
|
|
69
|
|
|
63
|
|
|
46
|
|
|
(36
|
%)
|
|
Total Non-GAAP Net Revenue
|
|
977
|
|
|
491
|
|
|
1,080
|
|
|
1,182
|
|
|
1,040
|
|
|
6
|
%
|
|
North America
|
|
48%
|
|
47%
|
|
46%
|
|
44%
|
|
42%
|
|
|
|
Europe
|
|
46%
|
|
46%
|
|
47%
|
|
51%
|
|
53%
|
|
|
|
Asia
|
|
6%
|
|
7%
|
|
7%
|
|
5%
|
|
5%
|
|
|
|
Total GAAP Net Revenue %
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
|
|
North America
|
|
48%
|
|
38%
|
|
47%
|
|
42%
|
|
42%
|
|
|
|
Europe
|
|
45%
|
|
53%
|
|
47%
|
|
53%
|
|
54%
|
|
|
|
Asia
|
|
7%
|
|
9%
|
|
6%
|
|
5%
|
|
4%
|
|
|
|
Total Non-GAAP Net Revenue %
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Revenue Composition
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Publishing and Other
|
|
926
|
|
|
592
|
|
|
365
|
|
|
568
|
|
|
730
|
|
|
(21
|
%)
|
|
Wireless, Internet-derived, and Advertising (Digital)
|
|
419
|
|
|
342
|
|
|
324
|
|
|
321
|
|
|
453
|
|
|
8
|
%
|
|
Distribution
|
|
23
|
|
|
21
|
|
|
22
|
|
|
33
|
|
|
26
|
|
|
13
|
%
|
|
Total GAAP Net Revenue
|
|
1,368
|
|
|
955
|
|
|
711
|
|
|
922
|
|
|
1,209
|
|
|
(12
|
%)
|
|
Publishing and Other
|
|
(397
|
)
|
|
(446
|
)
|
|
379
|
|
|
174
|
|
|
(334
|
)
|
|
|
|
Wireless, Internet-derived, and Advertising (Digital)
|
|
6
|
|
|
(18
|
)
|
|
(10
|
)
|
|
86
|
|
|
165
|
|
|
|
|
Change In Deferred Net Revenue (Packaged Goods and Digital
Content)
|
|
(391
|
)
|
|
(464
|
)
|
|
369
|
|
|
260
|
|
|
(169
|
)
|
|
|
|
Publishing and Other
|
|
529
|
|
|
146
|
|
|
744
|
|
|
742
|
|
|
396
|
|
|
(25
|
%)
|
|
Wireless, Internet-derived, and Advertising (Digital)
|
|
425
|
|
|
324
|
|
|
314
|
|
|
407
|
|
|
618
|
|
|
45
|
%
|
|
Distribution
|
|
23
|
|
|
21
|
|
|
22
|
|
|
33
|
|
|
26
|
|
|
13
|
%
|
|
Total Non-GAAP Net Revenue
|
|
977
|
|
|
491
|
|
|
1,080
|
|
|
1,182
|
|
|
1,040
|
|
|
6
|
%
|
|
Publishing and Other
|
|
68%
|
|
62%
|
|
51%
|
|
62%
|
|
60%
|
|
|
|
Wireless, Internet-derived, and Advertising (Digital)
|
|
30%
|
|
36%
|
|
46%
|
|
35%
|
|
38%
|
|
|
|
Distribution
|
|
2%
|
|
2%
|
|
3%
|
|
3%
|
|
2%
|
|
|
|
Total GAAP Net Revenue %
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
|
|
Publishing and Other
|
|
54%
|
|
30%
|
|
69%
|
|
63%
|
|
38%
|
|
|
|
Wireless, Internet-derived, and Advertising (Digital)
|
|
44%
|
|
66%
|
|
29%
|
|
34%
|
|
59%
|
|
|
|
Distribution
|
|
2%
|
|
4%
|
|
2%
|
|
3%
|
|
3%
|
|
|
|
Total Non-GAAP Net Revenue %
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ELECTRONIC ARTS INC. AND SUBSIDIARIES
|
|
Unaudited Supplemental Financial Information and Business Metrics
|
|
(in millions, except per share data and headcount)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
YOY %
|
|
|
|
FY12
|
|
FY13
|
|
FY13
|
|
FY13
|
|
FY13
|
|
Change
|
|
QUARTERLY NET REVENUE PRESENTATIONS - GAAP AND NON-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Platform Net Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Xbox 360
|
|
454
|
|
|
292
|
|
|
204
|
|
|
277
|
|
|
379
|
|
|
(17
|
%)
|
|
PLAYSTATION 3
|
|
432
|
|
|
267
|
|
|
150
|
|
|
289
|
|
|
404
|
|
|
(6
|
%)
|
|
Wii
|
|
20
|
|
|
8
|
|
|
17
|
|
|
20
|
|
|
5
|
|
|
(75
|
%)
|
|
PlayStation 2
|
|
3
|
|
|
2
|
|
|
6
|
|
|
3
|
|
|
2
|
|
|
(33
|
%)
|
|
Total Consoles
|
|
909
|
|
|
569
|
|
|
377
|
|
|
589
|
|
|
790
|
|
|
(13
|
%)
|
|
Mobile
|
|
87
|
|
|
69
|
|
|
75
|
|
|
86
|
|
|
109
|
|
|
25
|
%
|
|
PlayStation Handhelds
|
|
6
|
|
|
10
|
|
|
14
|
|
|
15
|
|
|
20
|
|
|
233
|
%
|
|
Nintendo Handhelds
|
|
5
|
|
|
9
|
|
|
8
|
|
|
9
|
|
|
9
|
|
|
80
|
%
|
|
Total Mobile and Handhelds
|
|
98
|
|
|
88
|
|
|
97
|
|
|
110
|
|
|
138
|
|
|
41
|
%
|
|
PC
|
|
334
|
|
|
276
|
|
|
214
|
|
|
186
|
|
|
252
|
|
|
(25
|
%)
|
|
Other
|
|
27
|
|
|
22
|
|
|
23
|
|
|
37
|
|
|
29
|
|
|
7
|
%
|
|
Total GAAP Net Revenue
|
|
1,368
|
|
|
955
|
|
|
711
|
|
|
922
|
|
|
1,209
|
|
|
(12
|
%)
|
|
Xbox 360
|
|
(128
|
)
|
|
(186
|
)
|
|
144
|
|
|
72
|
|
|
(105
|
)
|
|
|
|
PLAYSTATION 3
|
|
(210
|
)
|
|
(183
|
)
|
|
222
|
|
|
95
|
|
|
(170
|
)
|
|
|
|
Wii
|
|
(7
|
)
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
|
|
PlayStation 2
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
|
—
|
|
|
—
|
|
|
|
|
Mobile
|
|
(3
|
)
|
|
9
|
|
|
13
|
|
|
13
|
|
|
(4
|
)
|
|
|
|
PlayStation Handhelds
|
|
10
|
|
|
(4
|
)
|
|
7
|
|
|
11
|
|
|
(13
|
)
|
|
|
|
Nintendo Handhelds
|
|
(5
|
)
|
|
(4
|
)
|
|
(2
|
)
|
|
13
|
|
|
(3
|
)
|
|
|
|
PC
|
|
(48
|
)
|
|
(90
|
)
|
|
(16
|
)
|
|
56
|
|
|
127
|
|
|
|
|
Change in Deferred Net Revenue (Packaged Goods and Digital
Content)
|
|
(391
|
)
|
|
(464
|
)
|
|
369
|
|
|
260
|
|
|
(169
|
)
|
|
|
|
Xbox 360
|
|
326
|
|
|
106
|
|
|
348
|
|
|
349
|
|
|
274
|
|
|
(16
|
%)
|
|
PLAYSTATION 3
|
|
222
|
|
|
84
|
|
|
372
|
|
|
384
|
|
|
234
|
|
|
5
|
%
|
|
Wii
|
|
13
|
|
|
3
|
|
|
17
|
|
|
20
|
|
|
4
|
|
|
(69
|
%)
|
|
PlayStation 2
|
|
3
|
|
|
1
|
|
|
7
|
|
|
3
|
|
|
2
|
|
|
(33
|
%)
|
|
Total Consoles
|
|
564
|
|
|
194
|
|
|
744
|
|
|
756
|
|
|
514
|
|
|
(9
|
%)
|
|
Mobile
|
|
84
|
|
|
78
|
|
|
88
|
|
|
99
|
|
|
105
|
|
|
25
|
%
|
|
PlayStation Handhelds
|
|
16
|
|
|
6
|
|
|
21
|
|
|
26
|
|
|
7
|
|
|
(56
|
%)
|
|
Nintendo Handhelds
|
|
—
|
|
|
5
|
|
|
6
|
|
|
22
|
|
|
6
|
|
|
-
|
|
Total Mobile and Handhelds
|
|
100
|
|
|
89
|
|
|
115
|
|
|
147
|
|
|
118
|
|
|
18
|
%
|
|
PC
|
|
286
|
|
|
186
|
|
|
198
|
|
|
242
|
|
|
379
|
|
|
33
|
%
|
|
Other
|
|
27
|
|
|
22
|
|
|
23
|
|
|
37
|
|
|
29
|
|
|
7
|
%
|
|
Total Non-GAAP Net Revenue
|
|
977
|
|
|
491
|
|
|
1,080
|
|
|
1,182
|
|
|
1,040
|
|
|
6
|
%
|
|
Xbox 360
|
|
33%
|
|
31%
|
|
29%
|
|
30%
|
|
31%
|
|
|
|
PLAYSTATION 3
|
|
32%
|
|
28%
|
|
21%
|
|
32%
|
|
34%
|
|
|
|
Wii
|
|
1%
|
|
1%
|
|
2%
|
|
2%
|
|
—
|
|
|
|
|
PlayStation 2
|
|
—
|
|
|
—
|
|
|
1%
|
|
—
|
|
|
—
|
|
|
|
|
Total Consoles
|
|
66%
|
|
60%
|
|
53%
|
|
64%
|
|
65%
|
|
|
|
Mobile
|
|
6%
|
|
7%
|
|
11%
|
|
9%
|
|
9%
|
|
|
|
PlayStation Handhelds
|
|
1%
|
|
1%
|
|
2%
|
|
2%
|
|
2%
|
|
|
|
Nintendo Handhelds
|
|
—
|
|
|
1%
|
|
1%
|
|
1%
|
|
1%
|
|
|
|
Total Mobile and Handhelds
|
|
7%
|
|
9%
|
|
14%
|
|
12%
|
|
12%
|
|
|
|
PC
|
|
25%
|
|
29%
|
|
30%
|
|
20%
|
|
21%
|
|
|
|
Other
|
|
2%
|
|
2%
|
|
3%
|
|
4%
|
|
2%
|
|
|
|
Total GAAP Net Revenue %
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
|
|
Xbox 360
|
|
34%
|
|
22%
|
|
32%
|
|
30%
|
|
26%
|
|
|
|
PLAYSTATION 3
|
|
23%
|
|
17%
|
|
34%
|
|
32%
|
|
23%
|
|
|
|
Wii
|
|
1%
|
|
1%
|
|
2%
|
|
2%
|
|
—
|
|
|
|
|
PlayStation 2
|
|
—
|
|
|
—
|
|
|
1%
|
|
—
|
|
|
—
|
|
|
|
|
Total Consoles
|
|
58%
|
|
40%
|
|
69%
|
|
64%
|
|
49%
|
|
|
|
Mobile
|
|
8%
|
|
16%
|
|
8%
|
|
8%
|
|
10%
|
|
|
|
PlayStation Handhelds
|
|
2%
|
|
1%
|
|
2%
|
|
2%
|
|
1%
|
|
|
|
Nintendo Handhelds
|
|
—
|
|
|
1%
|
|
1%
|
|
2%
|
|
1%
|
|
|
|
Total Mobile and Handhelds
|
|
10%
|
|
18%
|
|
11%
|
|
12%
|
|
12%
|
|
|
|
PC
|
|
29%
|
|
38%
|
|
18%
|
|
21%
|
|
36%
|
|
|
|
Other
|
|
3%
|
|
4%
|
|
2%
|
|
3%
|
|
3%
|
|
|
|
Total Non-GAAP Net Revenue %
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ELECTRONIC ARTS INC. AND SUBSIDIARIES
|
|
Unaudited Supplemental Financial Information and Business Metrics
|
|
(in millions, except per share data and headcount)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
YOY %
|
|
|
|
FY12
|
|
FY13
|
|
FY13
|
|
FY13
|
|
FY13
|
|
Change
|
|
CASH FLOW DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating cash flow
|
|
287
|
|
|
(244
|
)
|
|
(28
|
)
|
|
363
|
|
|
233
|
|
|
(19
|
%)
|
|
Operating cash flow - TTM
|
|
277
|
|
|
307
|
|
|
490
|
|
|
378
|
|
|
324
|
|
|
17
|
%
|
|
Capital expenditures
|
|
44
|
|
|
31
|
|
|
25
|
|
|
25
|
|
|
25
|
|
|
(43
|
%)
|
|
Capital expenditures - TTM
|
|
172
|
|
|
171
|
|
|
144
|
|
|
125
|
|
|
106
|
|
|
(38
|
%)
|
|
BALANCE SHEET DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
1,293
|
|
|
919
|
|
|
871
|
|
|
1,158
|
|
|
1,292
|
|
|
-
|
|
Short-term investments
|
|
437
|
|
|
444
|
|
|
351
|
|
|
275
|
|
|
388
|
|
|
(11
|
%)
|
|
Marketable equity securities
|
|
119
|
|
|
76
|
|
|
93
|
|
|
59
|
|
|
—
|
|
|
(100
|
%)
|
|
Receivables, net
|
|
366
|
|
|
111
|
|
|
643
|
|
|
382
|
|
|
312
|
|
|
(15
|
%)
|
|
Inventories
|
|
59
|
|
|
60
|
|
|
71
|
|
|
59
|
|
|
42
|
|
|
(29
|
%)
|
|
Deferred net revenue (packaged goods and digital content)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of the quarter
|
|
1,048
|
|
|
584
|
|
|
953
|
|
|
1,213
|
|
|
1,044
|
|
|
|
|
Less: Beginning of the quarter
|
|
1,439
|
|
|
1,048
|
|
|
584
|
|
|
953
|
|
|
1,213
|
|
|
|
|
Change in deferred net revenue (packaged goods and digital content)
|
|
(391
|
)
|
|
(464
|
)
|
|
369
|
|
|
260
|
|
|
(169
|
)
|
|
|
|
STOCK-BASED COMPENSATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
1
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
|
|
Marketing and sales
|
|
8
|
|
|
7
|
|
|
9
|
|
|
7
|
|
|
7
|
|
|
|
|
General and administrative
|
|
8
|
|
|
10
|
|
|
9
|
|
|
7
|
|
|
12
|
|
|
|
|
Research and development
|
|
24
|
|
|
21
|
|
|
26
|
|
|
25
|
|
|
22
|
|
|
|
|
Total Stock-Based Compensation
|
|
41
|
|
|
39
|
|
|
44
|
|
|
39
|
|
|
42
|
|
|
|

Electronic Arts Inc.
Rob Sison, 650-628-7787
Vice President,
Investor Relations
rsison@ea.com
Jeff
Brown, 650-628-7922
Senior Vice President, Corporate Communications
jbrown@ea.com
Source: Electronic Arts Inc.
News Provided by Acquire Media