Delaware | 0-17948 | 94-2838567 |
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Exhibit No. | Description | |
99.1 | Press release dated May 9, 2017, relating to Electronic Arts Inc.’s financial results for the fiscal quarter and fiscal year ended March 31, 2017. |
ELECTRONIC ARTS INC. | |||
Dated: | May 9, 2017 | By: | /s/ Blake Jorgensen |
Blake Jorgensen | |||
Executive Vice President, Chief Financial Officer |
Exhibit No. | Description | |
99.1 | Press release dated May 9, 2017, relating to Electronic Arts Inc.’s financial results for the fiscal quarter and fiscal year ended March 31, 2017. |
Electronic Arts Reports Q4 FY17 and | |||||||
Full Year FY17 Financial Results |
• | Digital net sales* of $3.034 billion for fiscal 2017; this represents 61% of total net sales, up 20% year-over-year. |
• | EA was the #1 publisher on PlayStation®4 and Xbox One consoles in the Western World for fiscal 2017, based on available sources and EA estimates. |
• | Through the end of FY17, Battlefield™ 1 had more than 19 million players joining the game, a 50% increase over Battlefield 4™ in the comparable period. |
• | More than 21 million players have joined FIFA 17 to date including more than 12 million players that have engaged in our new story mode “The Journey”. |
• | FIFA Ultimate Team™ had 13% more players year-over-year through the end of Q4. |
• | In Q4, average gameplay time per player in STAR WARS™: Galaxy of Heroes reached a new record high of 162 minutes per day. |
• | Monthly active users in Q4 for The Sims™ 4 increased 33% year-over-year. |
• | Net cash provided by operating activities for the fourth quarter was $407 million. |
• | Net cash provided by operating activities for the fiscal year was a record $1.383 billion. |
• | In Q4, EA repurchased 1.5 million shares for $125 million. |
• | In fiscal 2017, EA repurchased 6.5 million shares for $508 million. |
• | EA announced a new $1.2 billion, two-year stock repurchase program. |
Quarterly Financial Highlights: | |||||||
(in millions, except per share amounts) | |||||||
Three Months Ended March 31, | |||||||
2017 | 2016 | ||||||
Digital net revenue | $ | 934 | $ | 715 | |||
Packaged goods and other net revenue | 593 | 593 | |||||
Total net revenue | $ | 1,527 | $ | 1,308 | |||
Net income | $ | 566 | $ | 899 | |||
Diluted earnings per share | $ | 1.81 | $ | 2.79* | |||
Operating cash flow | $ | 407 | $ | 396 | |||
Value of shares repurchased | $ | 125 | $ | 634 | |||
Number of shares repurchased | 1.5 | 9.9 |
Three Months Ended March 31, 2017 | |||||||||||||||
GAAP-Based Financial Data | |||||||||||||||
(in millions) | Statement of Operations | Acquisition-related expenses | Change in deferred net revenue (online-enabled games) | Stock-based compensation | |||||||||||
Net revenue | $ | 1,527 | $ | — | $ | (435 | ) | $ | — | ||||||
Cost of revenue | 202 | — | — | (1 | ) | ||||||||||
Gross profit | 1,325 | — | (435 | ) | 1 | ||||||||||
Total operating expenses | 608 | (1 | ) | — | (51 | ) | |||||||||
Operating income | 717 | 1 | (435 | ) | 52 | ||||||||||
Interest and other income (expense), net | (1 | ) | — | — | — | ||||||||||
Income before provision for income taxes | $ | 716 | $ | 1 | $ | (435 | ) | $ | 52 | ||||||
Number of shares used in computation | |||||||||||||||
Diluted | 312 |
Fiscal Year Financial Highlights: | |||||||
(in millions, except per share amounts) | |||||||
Twelve Months Ended March 31, | |||||||
2017 | 2016 | ||||||
Digital net revenue | $ | 2,874 | $ | 2,409 | |||
Packaged goods and other net revenue | 1,971 | 1,987 | |||||
Total net revenue | $ | 4,845 | $ | 4,396 | |||
Net income | $ | 967 | $ | 1,156 | |||
Diluted earnings per share | $ | 3.08 | $ | 3.50* | |||
Operating cash flow | $ | 1,383 | $ | 1,223 | |||
Value of shares repurchased | $ | 508 | $ | 1,018 | |||
Number of shares repurchased | 6.5 | 15.7 |
Twelve Months Ended March 31, 2017 | |||||||||||||||||||
GAAP-Based Financial Data | |||||||||||||||||||
(in millions) | Statement of Operations | Acquisition-related expenses | Amortization of debt discount and loss on conversion of notes | Change in deferred net revenue (online-enabled games) | Stock-based compensation | ||||||||||||||
Net revenue | $ | 4,845 | $ | — | $ | — | $ | 97 | $ | — | |||||||||
Cost of revenue | 1,298 | (43 | ) | — | — | (3 | ) | ||||||||||||
Gross profit | 3,547 | 43 | — | 97 | 3 | ||||||||||||||
Total operating expenses | 2,323 | (6 | ) | — | — | (193 | ) | ||||||||||||
Operating Income | 1,224 | 49 | — | 97 | 196 | ||||||||||||||
Interest and other income (expense), net | (14 | ) | — | 2 | — | — | |||||||||||||
Income before provision for income taxes | $ | 1,210 | $ | 49 | $ | 2 | $ | 97 | $ | 196 | |||||||||
Number of shares used in computation | |||||||||||||||||||
Diluted | 314 |
• | Net revenue is expected to be approximately $5.075 billion. |
◦ | Change in deferred net revenue (online-enabled games) is expected to be approximately $25 million. |
• | Net income is expected to be approximately $1.125 billion. |
• | Diluted earnings per share is expected to be approximately $3.57. |
• | Operating cash flow, reflecting the recently adopted accounting standard related to stock-based compensation discussed below, is expected to be approximately $1.575 billion. |
• | The Company estimates a share count of 315 million for purposes of calculating fiscal year 2018 diluted earnings per share. |
• | Net sales is expected to be approximately $5.100 billion. |
Twelve Months Ending March 31, 2018 | ||||||||||||
GAAP-Based Financial Data | ||||||||||||
GAAP Guidance | Acquisition-related expenses | Change in deferred net revenue (online-enabled games) | Stock-based compensation | |||||||||
($ in millions) | ||||||||||||
Digital net revenue | $ | 3,295 | - | 80 | - | |||||||
Packaged goods & other net revenue | 1,780 | - | (55 | ) | - | |||||||
Total net revenue | 5,075 | - | 25 | - | ||||||||
Cost of revenue | 1,276 | - | - | (1 | ) | |||||||
Operating expense | 2,420 | (6 | ) | - | (239 | ) | ||||||
Income before provision for income taxes | 1,364 | 6 | 25 | 240 | ||||||||
Net income | $ | 1,125 | ||||||||||
Diluted shares | 315 |
• | Net revenue is expected to be approximately $1.425 billion. |
◦ | Change in deferred net revenue (online-enabled games) is expected to be approximately ($675) million. |
• | Net income is expected to be approximately $605 million. |
• | Diluted earnings per share is expected to be approximately $1.93. |
• | The Company estimates a share count of 314 million for purposes of calculating first quarter fiscal 2018 diluted earnings per share. |
• | Net sales is expected to be approximately $750 million. |
Three Months Ending June 30, 2017 | ||||||||||||
GAAP-Based Financial Data | ||||||||||||
GAAP Guidance | Acquisition-related expenses | Change in deferred net revenue (online-enabled games) | Stock-based compensation | |||||||||
($ in millions) | ||||||||||||
Total net revenue | $ | 1,425 | - | (675 | ) | - | ||||||
Cost of revenue | 157 | - | - | - | ||||||||
Operating expense | 546 | (1 | ) | - | (50 | ) | ||||||
Income before provision for income taxes | 724 | 1 | (675 | ) | 50 | |||||||
Net income | $ | 605 | ||||||||||
Diluted shares | 314 |
Twelve Months Ended March 31, | |||||||||||
2018 | 2017 | 2016 | |||||||||
($ in millions) | Guidance | Actuals | Actuals | ||||||||
Operating cash flow under current GAAP | $ | 1,440 | $ | 1,383 | $ | 1,223 | |||||
Operating cash flow under ASU 2016-09 | 1,575 | 1,578 | 1,465 | ||||||||
Impact of ASU 2016-09 on operating cash flow | $ | 135 | $ | 195 | $ | 242 |
Chris Evenden | John Reseburg |
Vice President, Investor Relations | Vice President, Corporate Communications |
650-628-0255 | 650-628-3601 |
cevenden@ea.com | jreseburg@ea.com |
ELECTRONIC ARTS INC. AND SUBSIDIARIES | |||||||||||
Unaudited Condensed Consolidated Statement of Operations | |||||||||||
(in $ millions, except share per data) | |||||||||||
Three Months Ended March 31, | Twelve Months Ended March 31, | ||||||||||
2017 | 2016 | 2017 | 2016 1 | ||||||||
Net revenue | |||||||||||
Product | 887 | 695 | 2,640 | 2,497 | |||||||
Service and other | 640 | 613 | 2,205 | 1,899 | |||||||
Total net revenue | 1,527 | 1,308 | 4,845 | 4,396 | |||||||
Cost of revenue | |||||||||||
Product | 97 | 70 | 893 | 938 | |||||||
Service and other | 105 | 156 | 405 | 416 | |||||||
Total cost of revenue | 202 | 226 | 1,298 | 1,354 | |||||||
Gross profit | 1,325 | 1,082 | 3,547 | 3,042 | |||||||
Operating expenses: | |||||||||||
Research and development | 335 | 282 | 1,205 | 1,109 | |||||||
Marketing and sales | 162 | 153 | 673 | 622 | |||||||
General and administrative | 110 | 110 | 439 | 406 | |||||||
Amortization of intangibles | 1 | 1 | 6 | 7 | |||||||
Total operating expenses | 608 | 546 | 2,323 | 2,144 | |||||||
Operating income | 717 | 536 | 1,224 | 898 | |||||||
Interest and other income (expense), net | (1 | ) | (10 | ) | (14 | ) | (21 | ) | |||
Income before provision for (benefit from) income taxes | 716 | 526 | 1,210 | 877 | |||||||
Provision for (benefit from) income taxes | 150 | (373 | ) | 243 | (279 | ) | |||||
Net income | 566 | 899 | 967 | 1,156 | |||||||
Earnings per share | |||||||||||
Basic | 1.84 | 2.93 | 3.19 | 3.73 | |||||||
Diluted | 1.81 | 2.79 | 3.08 | 3.50 | |||||||
Number of shares used in computation | |||||||||||
Basic | 308 | 307 | 303 | 310 | |||||||
Diluted | 312 | 322 | 314 | 330 |
Three Months Ended March 31, | |||||||||||
2017 | 2017 | 2016 | |||||||||
Guidance | Variance | Actuals | Actuals | ||||||||
Net revenue | |||||||||||
Net revenue | 1,482 | 45 | 1,527 | 1,308 | |||||||
GAAP-based financial data | |||||||||||
Change in deferred net revenue (online-enabled games) | (407 | ) | (28 | ) | (435 | ) | (384 | ) | |||
Cost of revenue | |||||||||||
Cost of revenue | 242 | (40 | ) | 202 | 226 | ||||||
GAAP-based financial data | |||||||||||
Acquisition-related expenses | — | — | — | (12 | ) | ||||||
Stock-based compensation | — | (1 | ) | (1 | ) | (1 | ) | ||||
Operating expenses | |||||||||||
Operating expenses | 591 | 17 | 608 | 546 | |||||||
GAAP-based financial data | |||||||||||
Acquisition-related expenses | (1 | ) | — | (1 | ) | (1 | ) | ||||
Stock-based compensation | (50 | ) | (1 | ) | (51 | ) | (46 | ) | |||
Income before tax | |||||||||||
Income before tax | 641 | 75 | 716 | 526 | |||||||
GAAP-based financial data | |||||||||||
Acquisition-related expenses | 1 | — | 1 | 13 | |||||||
Amortization of debt discount and loss on conversion of notes | — | — | — | 5 | |||||||
Change in deferred net revenue (online-enabled games) | (407 | ) | (28 | ) | (435 | ) | (384 | ) | |||
Stock-based compensation | 50 | 2 | 52 | 47 | |||||||
Tax rate used for management reporting | 21 | % | 21 | % | 22 | % | |||||
Earnings per share | |||||||||||
Basic | 1.66 | 0.18 | 1.84 | 2.93 | |||||||
Diluted | 1.64 | 0.17 | 1.81 | 2.79 | |||||||
Number of shares | |||||||||||
Basic | 309 | (1 | ) | 308 | 307 | ||||||
Diluted | 313 | (1 | ) | 312 | 322 |
ELECTRONIC ARTS INC. AND SUBSIDIARIES | |||||
Unaudited Condensed Consolidated Balance Sheets | |||||
(in $ millions) | |||||
March 31, 2017 | March 31, 2016 1 | ||||
ASSETS | |||||
Current assets: | |||||
Cash and cash equivalents | 2,565 | 2,493 | |||
Short-term investments | 1,967 | 1,341 | |||
Receivables, net of allowances of $145 and $159, respectively | 359 | 233 | |||
Other current assets | 308 | 287 | |||
Total current assets | 5,199 | 4,354 | |||
Property and equipment, net | 434 | 439 | |||
Goodwill | 1,707 | 1,710 | |||
Acquisition-related intangibles, net | 8 | 57 | |||
Deferred income taxes, net | 286 | 387 | |||
Other assets | 84 | 103 | |||
TOTAL ASSETS | 7,718 | 7,050 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||
Current liabilities: | |||||
Accounts payable | 87 | 89 | |||
Accrued and other current liabilities | 789 | 710 | |||
0.75% convertible senior notes due 2016, net | — | 161 | |||
Deferred net revenue (online-enabled games) | 1,539 | 1,458 | |||
Total current liabilities | 2,415 | 2,418 | |||
Senior notes, net | 990 | 989 | |||
Income tax obligations | 104 | 80 | |||
Deferred income taxes, net | 1 | 2 | |||
Other liabilities | 148 | 163 | |||
Total liabilities | 3,658 | 3,652 | |||
0.75% convertible senior notes due 2016 | — | 2 | |||
Stockholders’ equity: | |||||
Common stock | 3 | 3 | |||
Additional paid-in capital | 1,049 | 1,349 | |||
Retained earnings | 3,027 | 2,060 | |||
Accumulated other comprehensive loss | (19 | ) | (16 | ) | |
Total stockholders’ equity | 4,060 | 3,396 | |||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | 7,718 | 7,050 |
ELECTRONIC ARTS INC. AND SUBSIDIARIES | |||||||||||
Unaudited Condensed Consolidated Statements of Cash Flows | |||||||||||
(in $ millions) | |||||||||||
Three Months Ended March 31, | Twelve Months Ended March 31, | ||||||||||
2017 | 2016 | 2017 | 2016 1 | ||||||||
OPERATING ACTIVITIES | |||||||||||
Net income | 566 | 899 | 967 | 1,156 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation, amortization and accretion | 32 | 48 | 172 | 197 | |||||||
Stock-based compensation | 52 | 47 | 196 | 178 | |||||||
Loss on conversion of convertible notes | — | 2 | — | 10 | |||||||
Change in assets and liabilities: | |||||||||||
Receivables, net | 231 | 395 | (136 | ) | 127 | ||||||
Other assets | (37 | ) | (14 | ) | 3 | 22 | |||||
Accounts payable | 11 | (57 | ) | 5 | 13 | ||||||
Accrued and other liabilities | (116 | ) | (128 | ) | (5 | ) | (252 | ) | |||
Deferred income taxes, net | 100 | (409 | ) | 100 | (403 | ) | |||||
Deferred net revenue (online-enabled games) | (432 | ) | (387 | ) | 81 | 175 | |||||
Net cash provided by operating activities | 407 | 396 | 1,383 | 1,223 | |||||||
INVESTING ACTIVITIES | |||||||||||
Capital expenditures | (29 | ) | (30 | ) | (123 | ) | (93 | ) | |||
Proceeds from maturities and sales of short-term investments | 313 | 234 | 1,281 | 941 | |||||||
Purchase of short-term investments | (545 | ) | (605 | ) | (1,917 | ) | (1,332 | ) | |||
Net cash (used in) investing activities | (261 | ) | (401 | ) | (759 | ) | (484 | ) | |||
FINANCING ACTIVITIES | |||||||||||
Proceeds from issuance of senior notes, net of issuance costs | — | 989 | — | 989 | |||||||
Payment of convertible notes | — | (177 | ) | (163 | ) | (470 | ) | ||||
Proceeds from issuance of common stock | 39 | 21 | 72 | 107 | |||||||
Excess tax benefit from stock-based compensation | 12 | 13 | 65 | 86 | |||||||
Repurchase and retirement of common stock | (125 | ) | (634 | ) | (508 | ) | (1,018 | ) | |||
Net cash provided by (used in) financing activities | (74 | ) | 212 | (534 | ) | (306 | ) | ||||
Effect of foreign exchange on cash and cash equivalents | 10 | 23 | (18 | ) | (8 | ) | |||||
Increase in cash and cash equivalents | 82 | 230 | 72 | 425 | |||||||
Beginning cash and cash equivalents | 2,483 | 2,263 | 2,493 | 2,068 | |||||||
Ending cash and cash equivalents | 2,565 | 2,493 | 2,565 | 2,493 |
ELECTRONIC ARTS INC. AND SUBSIDIARIES | |||||||||||||||||
Unaudited Supplemental Financial Information and Business Metrics | |||||||||||||||||
(in $ millions, except per share data) | |||||||||||||||||
Q4 | Q1 | Q2 | Q3 | Q4 | YOY % | ||||||||||||
FY16 | FY17 | FY17 | FY17 | FY17 | Change | ||||||||||||
Net revenue | |||||||||||||||||
Net revenue | 1,308 | 1,271 | 898 | 1,149 | 1,527 | 17 | % | ||||||||||
GAAP-based financial data | |||||||||||||||||
Change in deferred net revenue (online-enabled games)3 | (384) | (589) | 200 | 921 | (435) | ||||||||||||
Gross profit | |||||||||||||||||
Gross profit | 1,082 | 1,092 | 497 | 633 | 1,325 | 22 | % | ||||||||||
GAAP-based financial data | |||||||||||||||||
Acquisition-related expenses | 12 | 13 | 12 | 18 | — | ||||||||||||
Change in deferred net revenue (online-enabled games)3 | (384 | ) | (589 | ) | 200 | 921 | (435 | ) | |||||||||
Stock-based compensation | 1 | 1 | 1 | — | 1 | ||||||||||||
Gross profit % (as a % of net revenue) | 83 | % | 86 | % | 55 | % | 55 | % | 87 | % | |||||||
Operating income | |||||||||||||||||
Operating income (loss) | 536 | 560 | (49 | ) | (4 | ) | 717 | 34 | % | ||||||||
GAAP-based financial data | |||||||||||||||||
Acquisition-related expenses | 13 | 15 | 13 | 20 | 1 | ||||||||||||
Change in deferred net revenue (online-enabled games)3 | (384 | ) | (589 | ) | 200 | 921 | (435 | ) | |||||||||
Stock-based compensation | 47 | 48 | 48 | 48 | 52 | ||||||||||||
Operating income (loss) % (as a % of net revenue) | 41 | % | 44 | % | (5 | %) | — | 47 | % | ||||||||
Net income | |||||||||||||||||
Net income (loss) | 899 | 440 | (38 | ) | (1 | ) | 566 | (37 | %) | ||||||||
GAAP-based financial data | |||||||||||||||||
Acquisition-related expenses | 13 | 15 | 13 | 20 | 1 | ||||||||||||
Amortization of debt discount and loss on conversion of notes | 5 | 2 | — | — | — | ||||||||||||
Change in deferred net revenue (online-enabled games)3 | (384 | ) | (589 | ) | 200 | 921 | (435 | ) | |||||||||
Stock-based compensation | 47 | 48 | 48 | 48 | 52 | ||||||||||||
Tax rate used for management reporting | 22 | % | 21 | % | 21 | % | 21 | % | 21 | % | |||||||
Net income (loss) % (as a % of net revenue) | 69 | % | 35 | % | (4 | %) | — | 37 | % | ||||||||
Diluted earnings (loss) per share | |||||||||||||||||
Earnings (loss) per share | 2.79 | 1.40 | (0.13 | ) | (0.00) | 1.81 | (35 | %) | |||||||||
Number of diluted shares used in computation | |||||||||||||||||
Basic | 307 | 301 | 301 | 303 | 308 | ||||||||||||
Diluted | 322 | 315 | 301 | 303 | 312 | ||||||||||||
Anti-dilutive shares excluded for loss position2 | — | — | 13 | 10 | — | ||||||||||||
Shares from convertible bond hedge | (3 | ) | (2 | ) | — | — | — |
ELECTRONIC ARTS INC. AND SUBSIDIARIES | ||||||||||||||||||
Unaudited Supplemental Financial Information and Business Metrics | ||||||||||||||||||
(in $ millions) | ||||||||||||||||||
Q4 | Q1 | Q2 | Q3 | Q4 | YOY % | |||||||||||||
FY16 | FY17 | FY17 | FY17 | FY17 | Change | |||||||||||||
QUARTERLY NET REVENUE PRESENTATIONS | ||||||||||||||||||
Net revenue by geography | ||||||||||||||||||
North America | 572 | 525 | 389 | 561 | 644 | 13 | % | |||||||||||
International | 736 | 746 | 509 | 588 | 883 | 20 | % | |||||||||||
Total net revenue | 1,308 | 1,271 | 898 | 1,149 | 1,527 | 17 | % | |||||||||||
North America | (147 | ) | (245 | ) | 58 | 370 | (198 | ) | ||||||||||
International | (237 | ) | (344 | ) | 142 | 551 | (237 | ) | ||||||||||
Change in deferred net revenue (online-enabled games) | (384 | ) | (589 | ) | 200 | 921 | (435 | ) | ||||||||||
North America | 44 | % | 41 | % | 43 | % | 49 | % | 42 | % | ||||||||
International | 56 | % | 59 | % | 57 | % | 51 | % | 58 | % | ||||||||
Total net revenue % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||
Net revenue by composition | ||||||||||||||||||
Full game downloads | 152 | 137 | 94 | 169 | 259 | 70 | % | |||||||||||
Extra content | 317 | 300 | 240 | 267 | 397 | 25 | % | |||||||||||
Subscriptions, advertising and other | 94 | 87 | 83 | 102 | 113 | 20 | % | |||||||||||
Mobile | 152 | 165 | 149 | 147 | 165 | 9 | % | |||||||||||
Total digital | 715 | 689 | 566 | 685 | 934 | 31 | % | |||||||||||
Packaged goods and other | 593 | 582 | 332 | 464 | 593 | — | ||||||||||||
Total net revenue | 1,308 | 1,271 | 898 | 1,149 | 1,527 | 17 | % | |||||||||||
Full game downloads | (18 | ) | (53 | ) | (1 | ) | 186 | (67 | ) | |||||||||
Extra content | (7 | ) | (42 | ) | (68 | ) | 195 | 8 | ||||||||||
Subscriptions, advertising and other | 1 | (2 | ) | — | 2 | — | ||||||||||||
Mobile | 21 | (24 | ) | (11 | ) | 27 | 10 | |||||||||||
Total digital | (3 | ) | (121 | ) | (80 | ) | 410 | (49 | ) | |||||||||
Packaged goods and other | (381 | ) | (468 | ) | 280 | 511 | (386 | ) | ||||||||||
Change in deferred net revenue (online-enabled games) | (384 | ) | (589 | ) | 200 | 921 | (435 | ) | ||||||||||
Full game downloads | 12 | % | 11 | % | 10 | % | 15 | % | 17 | % | ||||||||
Extra content | 24 | % | 23 | % | 27 | % | 23 | % | 26 | % | ||||||||
Subscriptions, advertising and other | 7 | % | 7 | % | 9 | % | 9 | % | 7 | % | ||||||||
Mobile | 12 | % | 13 | % | 17 | % | 13 | % | 11 | % | ||||||||
Total digital | 55 | % | 54 | % | 63 | % | 60 | % | 61 | % | ||||||||
Packaged goods and other | 45 | % | 46 | % | 37 | % | 40 | % | 39 | % | ||||||||
Total net revenue % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
ELECTRONIC ARTS INC. AND SUBSIDIARIES | ||||||||||||||||||
Unaudited Supplemental Financial Information and Business Metrics | ||||||||||||||||||
(in $ millions) | ||||||||||||||||||
Q4 | Q1 | Q2 | Q3 | Q4 | YOY % | |||||||||||||
FY16 | FY17 | FY17 | FY17 | FY17 | Change | |||||||||||||
QUARTERLY NET REVENUE PRESENTATIONS | ||||||||||||||||||
Net revenue by platform | ||||||||||||||||||
Xbox One, PLAYSTATION 4 | 793 | 776 | 513 | 728 | 1,039 | 31 | % | |||||||||||
Xbox 360, PLAYSTATION 3 | 147 | 133 | 64 | 65 | 69 | (53 | %) | |||||||||||
Other consoles | 1 | 1 | 1 | — | 1 | — | ||||||||||||
Total consoles | 941 | 910 | 578 | 793 | 1,109 | 18 | % | |||||||||||
PC / Browser | 195 | 179 | 158 | 190 | 246 | 26 | % | |||||||||||
Mobile | 151 | 165 | 149 | 148 | 165 | 9 | % | |||||||||||
Other | 21 | 17 | 13 | 18 | 7 | (67 | %) | |||||||||||
Total net revenue | 1,308 | 1,271 | 898 | 1,149 | 1,527 | 17 | % | |||||||||||
Xbox One, PLAYSTATION 4 | (287 | ) | (441 | ) | 177 | 762 | (375 | ) | ||||||||||
Xbox 360, PLAYSTATION 3 | (93 | ) | (92 | ) | 43 | 3 | (40 | ) | ||||||||||
Other consoles | (1 | ) | — | — | — | — | ||||||||||||
Total consoles | (381 | ) | (533 | ) | 220 | 765 | (415 | ) | ||||||||||
PC / Browser | (27 | ) | (30 | ) | (9 | ) | 127 | (30 | ) | |||||||||
Mobile | 23 | (24 | ) | (11 | ) | 27 | 9 | |||||||||||
Other | 1 | (2 | ) | — | 2 | 1 | ||||||||||||
Change in deferred net revenue (online-enabled games) | (384 | ) | (589 | ) | 200 | 921 | (435 | ) | ||||||||||
Xbox One, PLAYSTATION 4 | 61 | % | 61 | % | 57 | % | 63 | % | 68 | % | ||||||||
Xbox 360, PLAYSTATION 3 | 11 | % | 11 | % | 7 | % | 6 | % | 5 | % | ||||||||
Other consoles | — | — | — | — | — | |||||||||||||
Total consoles | 72 | % | 72 | % | 64 | % | 69 | % | 73 | % | ||||||||
PC / Browser | 15 | % | 14 | % | 18 | % | 17 | % | 16 | % | ||||||||
Mobile | 11 | % | 13 | % | 17 | % | 13 | % | 11 | % | ||||||||
Other | 2 | % | 1 | % | 1 | % | 1 | % | — | |||||||||
Total net revenue % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
ELECTRONIC ARTS INC. AND SUBSIDIARIES | |||||||||||||||||
Unaudited Supplemental Financial Information and Business Metrics | |||||||||||||||||
(in $ millions) | |||||||||||||||||
Q4 | Q1 | Q2 | Q3 | Q4 | YOY % | ||||||||||||
FY16 | FY17 | FY17 | FY17 | FY17 | Change | ||||||||||||
CASH FLOW DATA | |||||||||||||||||
Operating cash flow | 396 | (248 | ) | 109 | 1,115 | 407 | 3 | % | |||||||||
Operating cash flow - TTM | 1,223 | 1,046 | 1,146 | 1,372 | 1,383 | 13 | % | ||||||||||
Capital expenditures | 30 | 40 | 29 | 25 | 29 | (3 | %) | ||||||||||
Capital expenditures - TTM | 93 | 109 | 120 | 124 | 123 | 32 | % | ||||||||||
Repurchase and retirement of common stock | 634 | 129 | 127 | 127 | 125 | (80 | %) | ||||||||||
DEPRECIATION | |||||||||||||||||
Depreciation expense | 28 | 29 | 28 | 29 | 29 | 4 | % | ||||||||||
BALANCE SHEET DATA | |||||||||||||||||
Cash and cash equivalents | 2,493 | 2,042 | 1,746 | 2,483 | 2,565 | ||||||||||||
Short-term investments | 1,341 | 1,385 | 1,520 | 1,736 | 1,967 | ||||||||||||
Cash and cash equivalents, and short-term investments | 3,834 | 3,427 | 3,266 | 4,219 | 4,532 | 18 | % | ||||||||||
Receivables, net | 233 | 246 | 723 | 587 | 359 | 54 | % | ||||||||||
STOCK-BASED COMPENSATION | |||||||||||||||||
Cost of revenue | 1 | 1 | 1 | — | 1 | ||||||||||||
Research and development | 26 | 27 | 27 | 27 | 28 | ||||||||||||
Marketing and sales | 7 | 7 | 8 | 8 | 8 | ||||||||||||
General and administrative | 13 | 13 | 12 | 13 | 15 | ||||||||||||
Total stock-based compensation | 47 | 48 | 48 | 48 | 52 |