Activision Blizzard | Activision Blizzard Announces Second-Quarter 2021 Financial Results
“With respect to our financial performance, we are pleased that the company continued to deliver strong results in the second quarter, and we are raising our outlook for the year,” said
Financial Metrics
|
Q2 |
|||||
(in millions, except EPS) |
2021 |
|
Prior Outlook* |
|
2020 |
|
GAAP Net Revenues |
|
|
|
|
|
|
Impact of GAAP deferralsA |
( |
|
( |
|
|
|
|
|
|
|
|
|
|
GAAP EPS |
|
|
|
|
|
|
Non-GAAP EPS |
|
|
|
|
|
|
Impact of GAAP deferralsA |
( |
|
( |
|
|
|
|
|
|
* Prior outlook was provided by the company on
Please refer to the tables at the back of this earnings release for a reconciliation of the company’s GAAP and non-GAAP results.
For the quarter ended
For the quarter, operating cash flow was
Please refer to the tables at the back of this press release for a reconciliation of the company’s GAAP and non-GAAP results.
Operating Metrics
For the quarter ended
For the quarter ended
Commitment to a Safe Working Environment
Following serious allegations regarding the company’s employment, compensation and workplace practices,
Selected Business Highlights
Activision
- Activision delivered another strong quarter, contributing to record first half segment revenue and segment operating income. Activision had 127 million MAUsD in the second quarter.
- The Call of Duty ecosystem sustained reach, engagement, and player investment well above levels seen prior to the introduction of free-to-play experiences across console, PC, and mobile. Q2 franchise MAUsD were consistent versus the year ago quarter, and over three times higher than Q2 2019. Hours played in the franchise in Q2 were higher than for the entirety of 2019.
- Conversion from Warzone again drove strong premium sales at multiples of the level typically seen in Q2 prior to 2020.
- Console and PC in-game net bookingsC were similar to that seen in Q1, and approximately four times the level of Q2 2019.
-
For Call of Duty Mobile, net bookings grew double-digit percentages year-over-year and quarter-over-quarter, driven by strong execution in seasonal content in the West and the recent launch of the game in
China . Call of Duty Mobile is on track to exceed$1 billion in consumer spending for the year.
Blizzard
- Blizzard’s launch of Burning CrusadeTM Classic in June marked the start of what is intended to be a very significant 18-month period for content releases. Blizzard had 26 million MAUsD in the second quarter.
- World of Warcraft net bookingsB again grew a double-digit percentage year-over-year, driven by the launch of Burning Crusade Classic. Subscriber numbers and hours played were higher following the release, demonstrating the importance of Classic in enabling more ways for players to engage. World of Warcraft remains on track for much stronger engagement this year than is typical outside of a modern expansion year.
- The latest expansion of the Hearthstone®franchise, Forged in the BarrensTM, delivered expansion-over-expansion net bookingsB growth for a second consecutive release following its March launch. With the latest expansion, United in StormwindTM, launching today, and MercenariesTM, a new mode in the popular role-playing genre planned for the coming months, we expect the financial performance of Hearthstone to strengthen in the second half of the year.
-
The highly anticipated
Diablo ® II: ResurrectedTM will launch on PC and console onSeptember 23 . On mobile, Diablo ImmortalTM continued to progress well through testing, receiving excellent feedback for its gameplay. The team is pursuing additional opportunities to make the title even more engaging for a wider audience, with the launch now slated for first half of 2022. Blizzard continues to make strong progress onDiablo ®4 and is allocating substantial resources to creating exciting in-game content to drive engagement over multiple years. - Overwatch®2 development passed an important internal milestone in recent weeks. After a great response to the recent community update, the team is looking forward to revealing more of the game in the coming months as they approach the laterstages of production.
King
- King segment revenue grew 15% year-over-year, with segment operating income growing even faster and both metrics reaching new records. King had 255 million MAUsD in the second quarter.
-
The business saw ongoing year-over-year growth in franchise payers and investment per payer, with
Candy Crush once again the highest grossing game franchise inthe United States app stores1. -
Building on successful initiatives to broaden its payer base over the last two years, King has been accelerating the delivery of compelling seasonal content, and in Q2, reached a monthly cadence within
Candy Crush Saga TM, its largest title. The team is planning an innovative slate of seasonal events and live operations for the second half of the year, including tie-ins with brands that value the association with our premium network, positioning the franchise for ongoing momentum in its in-game business. - Advertising revenues grew sequentially and doubled year-over-year. King’s ongoing initiatives to enhance its ad platform, work with more demand partners and reach more categories of advertisers drove year-over-year growth in both volume and pricing, with broad-based strength across geographies.
Company Outlook
In
(in millions, except EPS) |
GAAP |
|
Non-GAAP |
|
Impact of GAAP |
|
CY 2021 |
|
|
|
|
|
|
Net Revenues |
|
|
|
|
|
|
EPS |
|
|
|
|
|
|
Fully Diluted Shares |
785 |
|
785 |
|
|
|
|
|
|
|
|
|
|
Q3 2021 |
|
|
|
|
|
|
Net Revenues |
|
|
|
|
( |
|
EPS |
|
|
|
|
( |
|
Fully Diluted Shares |
785 |
|
785 |
|
|
Net bookingsB are expected to be
Capital Allocation
The company paid a cash dividend of
Conference Call
Today at
About
Our mission, to connect and engage the world through epic entertainment has never been more important. Through communities rooted in our video game franchises we enable hundreds of millions of people to experience joy, thrill and achievement. We enable social connections through the lens of fun, and we foster purpose and a sense of accomplishment through healthy competition. Like sport, but with greater accessibility, our players can find purpose and meaning through competitive gaming. Video games, unlike any other social or entertainment media, have the ability to break down the barriers that can inhibit tolerance and understanding. Celebrating differences is at the core of our culture and ensures we can create games for players of diverse backgrounds in the 190 countries our games are played.
As a member of the Fortune 500 and as a component company of the S&P 500, we have an extraordinary track record of delivering superior shareholder returns for over 30 years.
Our enduring franchises are some of the world’s most popular, including Call of Duty®, Crash Bandicoot™, World of Warcraft®, Overwatch®, Hearthstone®, Diablo®, StarCraft®, Candy Crush™, Bubble Witch™, Pet Rescue™ and Farm Heroes™. Our sustained success has enabled the company to support corporate social responsibility initiatives that are directly tied to our franchises. As an example, our Call of Duty Endowment has helped find employment for over 85,000 veterans.
Learn more information about
1 Based on App Annie Intelligence.
A Net effect of accounting treatment from revenue deferrals on certain of our online-enabled products. Since certain of our games are hosted online or include significant online functionality that represents a separate performance obligation, we defer the transaction price allocable to the online functionality from the sale of these games and then recognize the attributable revenues over the relevant estimated service periods, which are generally less than a year. The related cost of revenues is deferred and recognized as an expense as the related revenues are recognized. Impact from changes in deferrals refers to the net effect from revenue deferrals accounting treatment for the purposes of revenues, along with, for the purposes of EPS, the related cost of revenues deferrals treatment and the related tax impacts. Internally, management excludes the impact of this change in deferred revenues and related cost of revenues when evaluating the company’s operating performance, when planning, forecasting and analyzing future periods, and when assessing the performance of its management team. Management believes this is appropriate because doing so enables an analysis of performance based on the timing of actual transactions with our customers. In addition, management believes excluding the change in deferred revenues and the related cost of revenues provides a much more timely indication of trends in our operating results.
B Net bookings is an operating metric that is defined as the net amount of products and services sold digitally or sold-in physically in the period, and includes license fees, merchandise, and publisher incentives, among others, and is equal to net revenues excluding the impact from deferrals.
C In-game net bookings primarily includes the net amount of downloadable content and microtransactions sold during the period, and is equal to in-game net revenues excluding the impact from deferrals.
D Monthly Active User (“MAU”) Definition: We monitor MAUs as a key measure of the overall size of our user base. MAUs are the number of individuals who accessed a particular game in a given month. We calculate average MAUs in a period by adding the total number of MAUs in each of the months in a given period and dividing that total by the number of months in the period. An individual who accesses two of our games would be counted as two users. In addition, due to technical limitations, for Activision and King, an individual who accesses the same game on two platforms or devices in the relevant period would be counted as two users. For Blizzard, an individual who accesses the same game on two platforms or devices in the relevant period would generally be counted as a single user. In certain instances, we rely on third parties to publish our games. In these instances, MAU data is based on information provided to us by those third parties, or, if final data is not available, reasonable estimates of MAUs for these third-party published games.
Non-GAAP Financial Measures: As a supplement to our financial measures presented in accordance with
- expenses related to share-based compensation;
- the amortization of intangibles from purchase price accounting;
- fees and other expenses related to acquisitions, including related debt financings, and refinancing of long-term debt, including penalties and the write off of unamortized discount and deferred financing costs;
- restructuring and related charges;
- other non-cash charges from reclassification of certain cumulative translation adjustments into earnings as required by GAAP;
- the income tax adjustments associated with any of the above items (tax impact on non-GAAP pre-tax income is calculated under the same accounting principles applied to the GAAP pre-tax income under ASC 740, which employs an annual effective tax rate method to the results); and
- significant discrete tax-related items, including amounts related to changes in tax laws, amounts related to the potential or final resolution of tax positions, and other unusual or unique tax-related items and activities.
In the future,
Activision Blizzard’s non-GAAP financial measures are not based on a comprehensive set of accounting rules or principles, and the terms non-GAAP net income, non-GAAP earnings per share, non-GAAP operating margin, and non-GAAP or adjusted EBITDA do not have a standardized meaning. Therefore, other companies may use the same or similarly named measures, but exclude different items, which may not provide investors a comparable view of Activision Blizzard’s performance in relation to other companies.
Management compensates for the limitations resulting from the exclusion of these items by considering the impact of the items separately and by considering Activision Blizzard’s GAAP, as well as non-GAAP, results and outlook, and by presenting the most comparable GAAP measures directly ahead of non-GAAP measures, and by providing a reconciliation that indicates and describes the adjustments made.
Cautionary Note Regarding Forward-looking Statements: The statements contained herein that are not historical facts are forward-looking statements including, but not limited to statements about: (1) projections of revenues, expenses, income or loss, earnings or loss per share, cash flow, or other financial items; (2) statements of our plans and objectives, including those related to releases of products or services and restructuring activities; (3) statements of future financial or operating performance, including the impact of tax items thereon; and (4) statements of assumptions underlying such statements.
We caution that a number of important factors, many of which are beyond our control, could cause our actual future results and other future circumstances to differ materially from those expressed in any forward-looking statements. Such factors include, but are not limited to: the ongoing global impact of a novel strain of coronavirus which emerged in
The forward-looking statements contained herein are based on information available to
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(Unaudited) |
||||||||||||||||
(Amounts in millions, except per share data) |
||||||||||||||||
|
Three Months Ended |
Six Months Ended |
||||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
|
|
|
|
|
||||||||||||
Net revenues |
|
|
|
|
||||||||||||
Product sales |
$ |
568 |
|
$ |
533 |
|
$ |
1,243 |
|
$ |
1,076 |
|
||||
In-game, subscription, and other revenues1 |
|
1,728 |
|
|
1,399 |
|
|
3,328 |
|
|
2,643 |
|
||||
Total net revenues |
|
2,296 |
|
|
1,932 |
|
|
4,571 |
|
|
3,719 |
|
||||
|
|
|
|
|
||||||||||||
Costs and expenses |
|
|
|
|
||||||||||||
Cost of revenues—product sales: |
|
|
|
|
||||||||||||
Product costs |
|
116 |
|
|
137 |
|
255 |
|
|
255 |
||||||
Software royalties, amortization, and intellectual property licenses |
|
88 |
|
|
33 |
|
|
200 |
|
|
115 |
|
||||
Cost of revenues—in-game, subscription, and other: |
|
|
|
|
||||||||||||
Game operations and distribution costs |
|
322 |
|
|
271 |
|
|
619 |
|
|
529 |
|
||||
Software royalties, amortization, and intellectual property licenses |
|
29 |
|
|
28 |
|
|
59 |
|
|
74 |
|
||||
Product development |
|
335 |
|
|
291 |
|
|
688 |
|
|
528 |
|
||||
Sales and marketing |
|
245 |
|
|
242 |
|
|
482 |
|
|
485 |
|
||||
General and administrative |
|
189 |
|
|
175 |
|
|
471 |
|
|
343 |
|
||||
Restructuring and related costs |
|
13 |
|
|
6 |
|
|
43 |
|
|
29 |
|
||||
Total costs and expenses |
|
1,337 |
|
|
1,183 |
|
|
2,817 |
|
|
2,358 |
|
||||
|
|
|
|
|
||||||||||||
Operating income |
|
959 |
|
|
749 |
|
|
1,754 |
|
|
1,361 |
|
||||
|
|
|
|
|
||||||||||||
Interest and other expense (income), net |
|
(43 |
) |
|
22 |
|
|
(14 |
) |
|
30 |
|
||||
Income before income tax expense |
|
1,002 |
|
|
727 |
|
|
1,768 |
|
|
1,331 |
|
||||
|
|
|
|
|
||||||||||||
Income tax expense |
|
126 |
|
|
147 |
|
|
272 |
|
|
247 |
|
||||
|
|
|
|
|
||||||||||||
Net income |
$ |
876 |
|
$ |
580 |
|
$ |
1,496 |
|
$ |
1,084 |
|
||||
|
|
|
|
|
||||||||||||
Basic earnings per common share |
$ |
1.13 |
|
$ |
0.75 |
|
$ |
1.93 |
|
$ |
1.41 |
|
||||
Weighted average common shares outstanding |
|
777 |
|
|
771 |
|
|
776 |
|
|
770 |
|
||||
|
|
|
|
|
||||||||||||
Diluted earnings per common share |
$ |
1.12 |
|
$ |
0.75 |
|
$ |
1.91 |
|
$ |
1.40 |
|
||||
Weighted average common shares outstanding assuming dilution |
|
783 |
|
|
776 |
|
|
784 |
|
|
775 |
|
1 |
In-game, subscription, and other revenues represent revenues from microtransactions and downloadable content, World of Warcraft subscriptions, licensing royalties from our products and franchises, and other miscellaneous revenues. |
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
(Unaudited) |
||||||||
(Amounts in millions) |
||||||||
|
|
|
||||||
Assets |
|
|
||||||
Current assets |
|
|
||||||
Cash and cash equivalents |
$ |
9,209 |
|
$ |
8,647 |
|
||
Accounts receivable, net |
|
682 |
|
|
1,052 |
|
||
Software development |
|
249 |
|
|
352 |
|
||
Other current assets |
|
747 |
|
|
514 |
|
||
Total current assets |
|
10,887 |
|
|
10,565 |
|
||
Software development |
|
267 |
|
|
160 |
|
||
Property and equipment, net |
|
174 |
|
|
209 |
|
||
Deferred income taxes, net |
|
1,447 |
|
|
1,318 |
|
||
Other assets |
|
583 |
|
|
641 |
|
||
Intangible assets, net |
|
449 |
|
|
451 |
|
||
|
|
9,765 |
|
|
9,765 |
|
||
Total assets |
$ |
23,572 |
|
$ |
23,109 |
|
||
|
|
|
||||||
Liabilities and Shareholders’ Equity |
|
|
||||||
Current liabilities |
|
|
||||||
Accounts payable |
$ |
217 |
|
$ |
295 |
|
||
Deferred revenues |
|
1,058 |
|
|
1,689 |
|
||
Accrued expenses and other liabilities |
|
978 |
|
|
1,116 |
|
||
Total current liabilities |
|
2,253 |
|
|
3,100 |
|
||
Long-term debt, net |
|
3,606 |
|
|
3,605 |
|
||
Deferred income taxes, net |
|
511 |
|
|
418 |
|
||
Other liabilities |
|
916 |
|
|
949 |
|
||
Total liabilities |
|
7,286 |
|
|
8,072 |
|
||
|
|
|
||||||
Shareholders’ equity |
|
|
||||||
Common stock |
|
— |
|
|
— |
|
||
Additional paid-in capital |
|
11,621 |
|
|
11,531 |
|
||
|
|
(5,563 |
) |
|
(5,563 |
) |
||
Retained earnings |
|
10,821 |
|
|
9,691 |
|
||
Accumulated other comprehensive loss |
|
(593 |
) |
|
(622 |
) |
||
Total shareholders’ equity |
|
16,286 |
|
|
15,037 |
|
||
Total liabilities and shareholders’ equity |
$ |
23,572 |
|
$ |
23,109 |
|
|
|||||||||||||||||||||||
SUPPLEMENTAL CASH FLOW INFORMATION |
|||||||||||||||||||||||
(Amounts in millions) |
|||||||||||||||||||||||
|
Three Months Ended |
|
|||||||||||||||||||||
|
|
|
|
|
|
Year over Year |
|||||||||||||||||
|
2020 |
|
2020 |
|
2020 |
|
2021 |
|
2021 |
% Increase (Decrease) |
|||||||||||||
Cash Flow Data |
|
|
|
|
|
|
|||||||||||||||||
Operating Cash Flow |
$ |
768 |
|
$ |
196 |
|
$ |
1,140 |
|
$ |
844 |
|
$ |
388 |
|
(49 |
)% |
||||||
Capital Expenditures |
|
13 |
|
|
24 |
|
|
22 |
|
|
22 |
|
|
14 |
|
8 |
|
||||||
Non-GAAP Free Cash Flow1 |
$ |
755 |
|
$ |
172 |
|
$ |
1,118 |
|
$ |
822 |
|
$ |
374 |
|
(50 |
) |
||||||
|
|
|
|
|
|
|
|||||||||||||||||
Operating Cash Flow – TTM2 |
$ |
2,143 |
|
$ |
2,030 |
|
$ |
2,252 |
|
$ |
2,948 |
|
$ |
2,568 |
|
20 |
|
||||||
Capital Expenditures – TTM2 |
|
103 |
|
|
93 |
|
|
78 |
|
|
81 |
|
|
82 |
|
(20 |
) |
||||||
Non-GAAP Free Cash Flow1 – TTM2 |
$ |
2,040 |
|
$ |
1,937 |
|
$ |
2,174 |
|
$ |
2,867 |
|
$ |
2,486 |
|
22 |
% |
1 |
Non-GAAP free cash flow represents operating cash flow minus capital expenditures. |
|
2 |
TTM represents trailing twelve months. Operating Cash Flow for three months ended |
|
||||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP MEASURES |
||||||||||||||||||||||||||||||||||||||||
(Amounts in millions, except per share data) |
||||||||||||||||||||||||||||||||||||||||
Three Months Ended |
Net Revenues |
Cost of |
Cost of |
Cost of |
Cost of |
Product |
Sales and |
General and |
Restructuring |
Total Costs and |
||||||||||||||||||||||||||||||
GAAP Measurement |
$ |
2,296 |
|
$ |
116 |
|
$ |
88 |
|
$ |
322 |
|
$ |
29 |
|
$ |
335 |
|
$ |
245 |
|
$ |
189 |
|
$ |
13 |
|
$ |
1,337 |
|
||||||||||
Share-based compensation1 |
|
— |
|
|
— |
|
|
(5 |
) |
|
(1 |
) |
|
— |
|
|
(18 |
) |
|
(3 |
) |
|
(16 |
) |
|
— |
|
|
(43 |
) |
||||||||||
Amortization of intangible assets2 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(2 |
) |
|
— |
|
|
(2 |
) |
||||||||||
Restructuring and related costs3 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(13 |
) |
|
(13 |
) |
||||||||||
Non-GAAP Measurement |
$ |
2,296 |
|
$ |
116 |
|
$ |
83 |
|
$ |
321 |
|
$ |
29 |
$ |
317 |
|
$ |
242 |
|
$ |
171 |
|
$ |
— |
|
$ |
1,279 |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Net effect of deferred revenues and related cost of revenues4 |
$ |
(375 |
) |
$ |
(17 |
) |
$ |
(81 |
) |
$ |
(1 |
) |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
(99 |
) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
Operating |
Net Income |
Basic Earnings |
Diluted Earnings |
|
|
|
|
|
|
||||||||||||||||||||||||||||||
GAAP Measurement |
$ |
959 |
|
$ |
876 |
|
$ |
1.13 |
|
$ |
1.12 |
|
|
|
|
|
|
|
||||||||||||||||||||||
Share-based compensation1 |
|
43 |
|
|
43 |
|
|
0.06 |
|
|
0.06 |
|
|
|
|
|
|
|
||||||||||||||||||||||
Amortization of intangible assets2 |
|
2 |
|
|
2 |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
||||||||||||||||||||||
Restructuring and related costs3 |
|
13 |
|
|
13 |
|
|
0.02 |
|
|
0.02 |
|
|
|
|
|
|
|
||||||||||||||||||||||
Income tax impacts from items above5 |
|
— |
|
|
7 |
|
|
0.01 |
|
|
0.01 |
|
|
|
|
|
|
|
||||||||||||||||||||||
Non-GAAP Measurement |
$ |
1,017 |
|
$ |
941 |
|
$ |
1.21 |
|
$ |
1.20 |
|
|
|
|
|
|
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Net effect of deferred revenues and related cost of revenues4 |
$ |
(276 |
) |
$ |
(229 |
) |
$ |
(0.29 |
) |
$ |
(0.29 |
) |
|
|
|
|
|
|
1 |
Includes expenses related to share-based compensation. |
|
2 |
Reflects amortization of intangible assets from purchase price accounting. |
|
3 |
Reflects restructuring initiatives, primarily severance and other restructuring-related costs. |
|
4 |
Reflects the net effect from deferral of revenues and (recognition) of deferred revenues, along with related cost of revenues, on certain of our online-enabled products, including the effects of taxes. |
|
5 |
Reflects the income tax impact associated with the above items. Tax impact on non-GAAP pre-tax income is calculated under the same accounting principles applied to the GAAP pre-tax income under ASC 740, which employs an annual effective tax rate method to the results. |
The GAAP and non-GAAP earnings per share information is presented as calculated. The sum of these measures, as presented, may differ due to the impact of rounding.
|
||||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP MEASURES |
||||||||||||||||||||||||||||||||||||||||
(Amounts in millions, except per share data) |
||||||||||||||||||||||||||||||||||||||||
Six Months Ended |
Net Revenues |
Cost of |
Cost of |
Cost of |
Cost of |
Product |
Sales and |
General and |
Restructuring |
Total Costs and |
||||||||||||||||||||||||||||||
GAAP Measurement |
$ |
4,571 |
|
$ |
255 |
|
$ |
200 |
|
$ |
619 |
|
$ |
59 |
|
$ |
688 |
|
$ |
482 |
|
$ |
471 |
|
$ |
43 |
|
$ |
2,817 |
|
||||||||||
Share-based compensation1 |
|
— |
|
|
— |
|
|
(12 |
) |
|
(1 |
) |
|
— |
|
|
(34 |
) |
|
(7 |
) |
|
(140 |
) |
|
— |
|
|
(194 |
) |
||||||||||
Amortization of intangible assets2 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(3 |
) |
|
— |
|
|
— |
|
|
(4 |
) |
|
— |
|
|
(7 |
) |
||||||||||
Restructuring and related costs3 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(43 |
) |
|
(43 |
) |
||||||||||
Non-GAAP Measurement |
$ |
4,571 |
|
$ |
255 |
|
$ |
188 |
|
$ |
618 |
|
$ |
56 |
|
$ |
654 |
|
$ |
475 |
|
$ |
327 |
|
$ |
— |
|
$ |
2,573 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Net effect of deferred revenues and related cost of revenues4 |
$ |
(584 |
) |
$ |
(30 |
) |
$ |
(144 |
) |
$ |
(2 |
) |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
(176 |
) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
Operating |
Net Income |
Basic Earnings |
Diluted Earnings |
|
|
|
|
|
|
||||||||||||||||||||||||||||||
GAAP Measurement |
$ |
1,754 |
|
$ |
1,496 |
|
$ |
1.93 |
|
$ |
1.91 |
|
|
|
|
|
|
|
||||||||||||||||||||||
Share-based compensation1 |
|
194 |
|
|
194 |
|
|
0.25 |
|
|
0.25 |
|
|
|
|
|
|
|
||||||||||||||||||||||
Amortization of intangible assets2 |
|
7 |
|
|
7 |
|
|
0.01 |
|
|
0.01 |
|
|
|
|
|
|
|
||||||||||||||||||||||
Restructuring and related costs3 |
|
43 |
|
|
43 |
|
|
0.06 |
|
|
0.05 |
|
|
|
|
|
|
|
||||||||||||||||||||||
Income tax impacts from items above5 |
|
— |
|
|
(30 |
) |
|
(0.04 |
) |
|
(0.04 |
) |
|
|
|
|
|
|
||||||||||||||||||||||
Non-GAAP Measurement |
$ |
1,998 |
|
$ |
1,710 |
|
$ |
2.20 |
|
$ |
2.18 |
|
|
|
|
|
|
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Net effect of deferred revenues and related cost of revenues4 |
$ |
(408 |
) |
$ |
(336 |
) |
$ |
(0.43 |
) |
$ |
(0.43 |
) |
|
|
|
|
|
|
1 |
Includes expenses related to share-based compensation. |
|
2 |
Reflects amortization of intangible assets from purchase price accounting. |
|
3 |
Reflects restructuring initiatives, primarily severance and other restructuring-related costs. |
|
4 |
Reflects the net effect from deferral of revenues and (recognition) of deferred revenues, along with related cost of revenues, on certain of our online-enabled products, including the effects of taxes. |
|
5 |
Reflects the income tax impact associated with the above items. Tax impact on non-GAAP pre-tax income is calculated under the same accounting principles applied to the GAAP pre-tax income under ASC 740, which employs an annual effective tax rate method to the results. |
The GAAP and non-GAAP earnings per share information is presented as calculated. The sum of these measures, as presented, may differ due to the impact of rounding.
|
||||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP MEASURES |
||||||||||||||||||||||||||||||||||||||||
(Amounts in millions, except per share data) |
||||||||||||||||||||||||||||||||||||||||
Three Months Ended |
Net Revenues |
Cost of |
Cost of |
Cost of |
Cost of |
Product |
Sales and |
General and |
Restructuring |
Total Costs and |
||||||||||||||||||||||||||||||
GAAP Measurement |
$ |
1,932 |
|
$ |
137 |
|
$ |
33 |
|
$ |
271 |
|
$ |
28 |
|
$ |
291 |
|
$ |
242 |
|
$ |
175 |
|
$ |
6 |
|
$ |
1,183 |
|
||||||||||
Share-based compensation1 |
|
— |
|
|
— |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
(11 |
) |
|
(6 |
) |
|
(24 |
) |
|
— |
|
|
(42 |
) |
||||||||||
Amortization of intangible assets2 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(12 |
) |
|
— |
|
|
— |
|
|
(2 |
) |
|
— |
|
|
(14 |
) |
||||||||||
Restructuring and related costs3 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(6 |
) |
|
(6 |
) |
||||||||||
Non-GAAP Measurement |
$ |
1,932 |
|
$ |
137 |
|
$ |
32 |
|
$ |
271 |
|
$ |
16 |
|
$ |
280 |
|
$ |
236 |
|
$ |
149 |
|
$ |
— |
|
$ |
1,121 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Net effect of deferred revenues and related cost of revenues4 |
$ |
146 |
|
$ |
(19 |
) |
$ |
(15 |
) |
$ |
16 |
|
$ |
12 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
(6 |
) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
Operating |
Net Income |
Basic Earnings |
Diluted Earnings |
|
|
|
|
|
|
||||||||||||||||||||||||||||||
GAAP Measurement |
$ |
749 |
|
$ |
580 |
|
$ |
0.75 |
|
$ |
0.75 |
|
|
|
|
|
|
|
||||||||||||||||||||||
Share-based compensation1 |
|
42 |
|
42 |
|
|
0.05 |
|
|
0.05 |
|
|
|
|
|
|
|
|||||||||||||||||||||||
Amortization of intangible assets2 |
|
14 |
|
|
14 |
|
|
0.02 |
|
|
0.02 |
|
|
|
|
|
|
|
||||||||||||||||||||||
Restructuring and related costs3 |
|
6 |
|
|
6 |
|
|
0.01 |
|
|
0.01 |
|
|
|
|
|
|
|
||||||||||||||||||||||
Income tax impacts from items above5 |
|
— |
|
|
(11 |
) |
|
(0.01 |
) |
|
(0.01 |
) |
|
|
|
|
|
|
||||||||||||||||||||||
Non-GAAP Measurement |
$ |
811 |
|
$ |
631 |
|
$ |
0.82 |
|
$ |
0.81 |
|
|
|
|
|
|
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Net effect of deferred revenues and related cost of revenues4 |
$ |
152 |
|
$ |
125 |
|
$ |
0.16 |
|
$ |
0.16 |
|
|
|
|
|
|
|
1 |
|
Includes expenses related to share-based compensation. |
2 |
|
Reflects amortization of intangible assets from purchase price accounting. |
3 |
|
Reflects restructuring initiatives, primarily severance and other restructuring-related costs. |
4 |
|
Reflects the net effect from deferral of revenues and (recognition) of deferred revenues, along with related cost of revenues, on certain of our online-enabled products, including the effects of taxes. |
5 |
|
Reflects the income tax impact associated with the above items. Tax impact on non-GAAP pre-tax income is calculated under the same accounting principles applied to the GAAP pre-tax income under ASC 740, which employs an annual effective tax rate method to the results. |
The GAAP and non-GAAP earnings per share information is presented as calculated. The sum of these measures, as presented, may differ due to the impact of rounding.
|
||||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP MEASURES |
||||||||||||||||||||||||||||||||||||||||
(Amounts in millions, except per share data) |
||||||||||||||||||||||||||||||||||||||||
Six Months Ended |
Net Revenues |
Cost of |
Cost of |
Cost of |
Cost of |
Product |
Sales and |
General and |
Restructuring |
Total Costs and |
||||||||||||||||||||||||||||||
GAAP Measurement |
$ |
3,719 |
|
$ |
255 |
|
$ |
115 |
|
$ |
529 |
|
$ |
74 |
|
$ |
528 |
|
$ |
485 |
|
$ |
343 |
|
$ |
29 |
|
$ |
2,358 |
|
||||||||||
Share-based compensation1 |
|
— |
|
|
— |
|
|
(6 |
) |
|
(1 |
) |
|
— |
|
|
(18 |
) |
|
(12 |
) |
|
(48 |
) |
|
— |
|
|
(85 |
) |
||||||||||
Amortization of intangible assets2 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(43 |
) |
|
— |
|
|
— |
|
|
(4 |
) |
|
— |
|
|
(47 |
) |
||||||||||
Restructuring and related costs3 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(29 |
) |
|
(29 |
) |
||||||||||
Non-GAAP Measurement |
$ |
3,719 |
|
$ |
255 |
|
$ |
109 |
|
$ |
528 |
|
$ |
31 |
|
$ |
510 |
|
$ |
473 |
|
$ |
291 |
|
$ |
— |
|
$ |
2,197 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Net effect of deferred revenues and related cost of revenues4 |
$ |
(119 |
) |
$ |
(57 |
) |
$ |
(67 |
) |
$ |
13 |
|
$ |
11 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
(100 |
) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
Operating |
Net Income |
Basic Earnings |
Diluted Earnings |
|
|
|
|
|
|
||||||||||||||||||||||||||||||
GAAP Measurement |
$ |
1,361 |
|
$ |
1,084 |
|
$ |
1.41 |
|
$ |
1.40 |
|
|
|
|
|
|
|
||||||||||||||||||||||
Share-based compensation1 |
|
85 |
|
|
85 |
|
|
0.11 |
|
|
0.11 |
|
|
|
|
|
|
|
||||||||||||||||||||||
Amortization of intangible assets2 |
|
47 |
|
|
47 |
|
|
0.06 |
|
|
0.06 |
|
|
|
|
|
|
|
||||||||||||||||||||||
Restructuring and related costs3 |
|
29 |
|
|
29 |
|
|
0.04 |
|
|
0.04 |
|
|
|
|
|
|
|
||||||||||||||||||||||
Income tax impacts from items above5 |
|
— |
|
|
(23 |
) |
|
(0.03 |
) |
|
(0.03 |
) |
|
|
|
|
|
|
||||||||||||||||||||||
Non-GAAP Measurement |
$ |
1,522 |
|
$ |
1,222 |
|
$ |
1.59 |
|
$ |
1.58 |
|
|
|
|
|
|
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Net effect of deferred revenues and related cost of revenues4 |
$ |
(19 |
) |
$ |
(17 |
) |
$ |
(0.02 |
) |
$ |
(0.02 |
) |
|
|
|
|
|
|
1 |
Includes expenses related to share-based compensation. |
|
2 |
Reflects amortization of intangible assets from purchase price accounting. |
|
3 |
Reflects restructuring initiatives, primarily severance and other restructuring-related costs. |
|
4 |
Reflects the net effect from deferral of revenues and (recognition) of deferred revenues, along with related cost of revenues, on certain of our online-enabled products, including the effects of taxes. |
|
5 |
Reflects the income tax impact associated with the above items. Tax impact on non-GAAP pre-tax income is calculated under the same accounting principles applied to the GAAP pre-tax income under ASC 740, which employs an annual effective tax rate method to the results. |
The GAAP and non-GAAP earnings per share information is presented as calculated. The sum of these measures, as presented, may differ due to the impact of rounding.
|
|||||||||||||||||||||||||||||||
OPERATING SEGMENTS INFORMATION |
|||||||||||||||||||||||||||||||
(Amounts in millions) |
|||||||||||||||||||||||||||||||
Three Months Ended |
|
$ Increase / (Decrease) |
|||||||||||||||||||||||||||||
|
Activision |
Blizzard |
King |
Total |
Activision |
Blizzard |
King |
Total |
|||||||||||||||||||||||
Segment Net Revenues |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net revenues from external customers |
$ |
789 |
|
$ |
411 |
|
$ |
635 |
|
$ |
1,835 |
|
$ |
(204 |
) |
$ |
(22 |
) |
$ |
82 |
$ |
(144 |
) |
||||||||
Intersegment net revenues1 |
|
— |
|
22 |
|
— |
|
22 |
|
— |
|
|
(6 |
) |
|
— |
|
(6 |
) |
||||||||||||
Segment net revenues |
$ |
789 |
|
$ |
433 |
|
$ |
635 |
|
$ |
1,857 |
|
$ |
(204 |
) |
$ |
(28 |
) |
$ |
82 |
$ |
(150 |
) |
||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Segment operating income |
$ |
363 |
|
$ |
141 |
|
$ |
248 |
|
$ |
752 |
|
$ |
(196 |
) |
$ |
(62 |
) |
$ |
36 |
$ |
(222 |
) |
||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Operating Margin |
|
|
|
|
40.5 |
% |
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||
|
Activision |
Blizzard |
King |
Total |
|
|
|
|
|||||||||||||||||||||||
Segment Net Revenues |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net revenues from external customers |
$ |
993 |
|
$ |
433 |
|
$ |
553 |
|
$ |
1,979 |
|
|
|
|
|
|||||||||||||||
Intersegment net revenues1 |
|
— |
|
|
28 |
|
|
— |
|
|
28 |
|
|
|
|
|
|||||||||||||||
Segment net revenues |
$ |
993 |
|
$ |
461 |
|
$ |
553 |
|
$ |
2,007 |
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Segment operating income |
$ |
559 |
|
$ |
203 |
|
$ |
212 |
|
$ |
974 |
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Operating Margin |
|
|
|
|
48.5 |
% |
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Six Months Ended |
|
$ Increase / (Decrease) |
|||||||||||||||||||||||||||||
|
Activision |
Blizzard |
King |
Total |
Activision |
Blizzard |
King |
Total |
|||||||||||||||||||||||
Segment Net Revenues |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net revenues from external customers |
$ |
1,680 |
|
$ |
869 |
|
$ |
1,244 |
|
$ |
3,793 |
|
$ |
168 |
|
$ |
(1 |
) |
$ |
193 |
$ |
360 |
|
||||||||
Intersegment net revenues1 |
|
— |
|
|
47 |
|
|
— |
|
|
47 |
|
|
— |
|
|
3 |
|
|
— |
|
3 |
|
||||||||
Segment net revenues |
$ |
1,680 |
|
$ |
916 |
|
$ |
1,244 |
|
$ |
3,840 |
|
$ |
168 |
|
$ |
2 |
|
$ |
193 |
$ |
363 |
|
||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Segment operating income |
$ |
804 |
|
$ |
349 |
|
$ |
452 |
|
$ |
1,605 |
|
$ |
61 |
|
$ |
(51 |
) |
$ |
85 |
$ |
95 |
|
||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Operating Margin |
|
|
|
|
41.8 |
% |
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||
|
Activision |
Blizzard |
King |
Total |
|
|
|
|
|||||||||||||||||||||||
Segment Net Revenues |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net revenues from external customers |
$ |
1,512 |
|
$ |
870 |
|
$ |
1,051 |
|
$ |
3,433 |
|
|
|
|
|
|||||||||||||||
Intersegment net revenues1 |
|
— |
|
|
44 |
|
|
— |
|
|
44 |
|
|
|
|
|
|||||||||||||||
Segment net revenues |
$ |
1,512 |
|
$ |
914 |
|
$ |
1,051 |
|
$ |
3,477 |
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Segment operating income |
$ |
743 |
|
$ |
400 |
|
$ |
367 |
|
$ |
1,510 |
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Operating Margin |
|
|
|
|
43.4 |
% |
|
|
|
|
1 |
Intersegment revenues reflect licensing and service fees charged between segments. |
Our operating segments are consistent with the manner in which our operations are reviewed and managed by our Chief Executive Officer, who is our chief operating decision maker (“CODM”). The CODM reviews segment performance exclusive of: the impact of the change in deferred revenues and related cost of revenues with respect to certain of our online-enabled games; share-based compensation expense; amortization of intangible assets as a result of purchase price accounting; fees and other expenses (including legal fees, costs, expenses and accruals) related to acquisitions, associated integration activities, and financings; certain restructuring and related costs; and other non-cash charges. See the following page for the reconciliation tables of segment revenues and operating income to consolidated net revenues and consolidated income before income tax expense.
Our operating segments are also consistent with our internal organization structure, the way we assess operating performance and allocate resources, and the availability of separate financial information. We do not aggregate operating segments.
|
||||||||||||||||
OPERATING SEGMENTS INFORMATION |
||||||||||||||||
(Amounts in millions) |
||||||||||||||||
|
Three Months Ended |
Six Months Ended |
||||||||||||||
|
2021 |
2020 |
2021 |
2020 |
||||||||||||
Reconciliation to consolidated net revenues: |
|
|
|
|
||||||||||||
Segment net revenues |
$ |
1,857 |
|
$ |
2,007 |
|
$ |
3,840 |
|
$ |
3,477 |
|
||||
Revenues from non-reportable segments1 |
|
86 |
|
|
99 |
|
|
194 |
|
|
167 |
|
||||
Net effect from recognition (deferral) of deferred net revenues2 |
|
375 |
|
|
(146 |
) |
|
584 |
|
|
119 |
|
||||
Elimination of intersegment revenues3 |
|
(22 |
) |
|
(28 |
) |
|
(47 |
) |
|
(44 |
) |
||||
Consolidated net revenues |
$ |
2,296 |
|
$ |
1,932 |
|
$ |
4,571 |
|
$ |
3,719 |
|
||||
|
|
|
|
|
||||||||||||
Reconciliation to consolidated income before income tax expense: |
|
|
|
|
||||||||||||
Segment operating income |
$ |
752 |
|
$ |
974 |
|
$ |
1,605 |
|
$ |
1,510 |
|
||||
Operating income (loss) from non-reportable segments1 |
|
(11 |
) |
|
(11 |
) |
|
(15 |
) |
|
(7 |
) |
||||
Net effect from recognition (deferral) of deferred net revenues and related cost of revenues2 |
|
276 |
|
|
(152 |
) |
|
408 |
|
|
19 |
|
||||
Share-based compensation expense |
|
(43 |
) |
|
(42 |
) |
|
(194 |
) |
|
(85 |
) |
||||
Amortization of intangible assets |
|
(2 |
) |
|
(14 |
) |
|
(7 |
) |
|
(47 |
) |
||||
Restructuring and related costs4 |
|
(13 |
) |
|
(6 |
) |
|
(43 |
) |
|
(29 |
) |
||||
Consolidated operating income |
|
959 |
|
|
749 |
|
|
1,754 |
|
|
1,361 |
|
||||
Interest and other expense (income), net |
|
(43 |
) |
|
22 |
|
|
(14 |
) |
|
30 |
|
||||
Consolidated income before income tax expense (benefit) |
$ |
1,002 |
|
$ |
727 |
|
$ |
1,768 |
|
$ |
1,331 |
|
1 |
Includes other income and expenses outside of our reportable segments, including our distribution business and unallocated corporate income and expenses. |
|
2 |
Reflects the net effect from (deferral) of revenues and recognition of deferred revenues, along with related cost of revenues, on certain of our online-enabled products. |
|
3 |
Intersegment revenues reflect licensing and service fees charged between segments. |
|
4 |
Reflects restructuring initiatives, primarily severance and other restructuring-related costs. |
|
|||||||||||||||||||||
NET REVENUES BY DISTRIBUTION CHANNEL |
|||||||||||||||||||||
(Amounts in millions) |
|||||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||||
|
|
|
$ Increase |
% Increase |
|||||||||||||||||
|
Amount |
% of Total1 |
Amount |
% of Total1 |
|||||||||||||||||
Net Revenues by Distribution Channel |
|
|
|
|
|
|
|||||||||||||||
Digital online channels2 |
$ |
2,026 |
|
88 |
% |
$ |
1,591 |
|
82 |
% |
$ |
435 |
|
27 |
% |
||||||
Retail channels |
|
137 |
|
6 |
|
168 |
|
9 |
|
(31 |
) |
(18 |
) |
||||||||
Other3 |
|
133 |
|
6 |
|
|
173 |
|
9 |
|
|
(40 |
) |
(23 |
) |
||||||
Total consolidated net revenues |
$ |
2,296 |
|
100 |
% |
$ |
1,932 |
|
100 |
% |
$ |
364 |
|
19 |
|
||||||
|
|
|
|
|
|
|
|||||||||||||||
Change in deferred revenues4 |
|
|
|
|
|
|
|||||||||||||||
Digital online channels2 |
$ |
(285 |
) |
|
$ |
230 |
|
|
|
|
|||||||||||
Retail channels |
|
(93 |
) |
|
|
(82 |
) |
|
|
|
|||||||||||
Other3 |
|
3 |
|
|
|
(2 |
) |
|
|
|
|||||||||||
Total changes in deferred revenues |
$ |
(375 |
) |
|
$ |
146 |
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|||||||||||||||
|
Six Months Ended |
||||||||||||||||||||
|
|
|
$ Increase |
% Increase |
|||||||||||||||||
|
Amount |
% of Total1 |
Amount |
% of Total1 |
|||||||||||||||||
Net Revenues by Distribution Channel |
|
|
|
|
|
|
|||||||||||||||
Digital online channels2 |
$ |
4,031 |
|
88 |
% |
$ |
3,030 |
|
81 |
% |
$ |
1,001 |
|
33 |
% |
||||||
Retail channels |
|
286 |
|
6 |
|
|
390 |
|
10 |
|
|
(104 |
) |
(27 |
) |
||||||
Other3 |
|
254 |
|
6 |
|
|
299 |
|
8 |
|
|
(45 |
) |
(15 |
) |
||||||
Total consolidated net revenues |
$ |
4,571 |
|
100 |
% |
$ |
3,719 |
|
100 |
% |
$ |
852 |
|
23 |
|
||||||
|
|
|
|
|
|
|
|||||||||||||||
Change in deferred revenues4 |
|
|
|
|
|
|
|||||||||||||||
Digital online channels2 |
$ |
(425 |
) |
|
$ |
146 |
|
|
|
|
|||||||||||
Retail channels |
|
(167 |
) |
|
|
(255 |
) |
|
|
|
|||||||||||
Other3 |
|
8 |
|
|
|
(10 |
) |
|
|
|
|||||||||||
Total changes in deferred revenues |
$ |
(584 |
) |
|
$ |
(119 |
) |
|
|
|
1 |
The percentages of total are presented as calculated. Therefore, the sum of these percentages, as presented, may differ due to the impact of rounding. |
|
2 |
Net revenues from Digital online channels represent revenues from digitally-distributed downloadable content, microtransactions, subscriptions, and products, as well as licensing royalties. |
|
3 |
Net revenues from Other primarily includes revenues from our distribution business, the |
|
4 |
Reflects the net effect from deferral of revenues and (recognition) of deferred revenues on certain of our online-enabled products. |
|
|||||||||||||||||||||
NET REVENUES BY PLATFORM |
|||||||||||||||||||||
(Amounts in millions) |
|||||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||||
|
|
|
$ Increase |
% Increase |
|||||||||||||||||
|
Amount |
% of Total1 |
Amount |
% of Total1 |
|||||||||||||||||
Net Revenues by Platform |
|
|
|
|
|
|
|||||||||||||||
Console |
$ |
740 |
|
32 |
% |
$ |
655 |
|
34 |
% |
$ |
85 |
|
13 |
% |
||||||
PC |
|
628 |
|
27 |
|
482 |
|
25 |
|
146 |
|
30 |
|
||||||||
Mobile and ancillary2 |
|
795 |
|
35 |
|
|
622 |
|
32 |
|
|
173 |
|
28 |
|
||||||
Other3 |
|
133 |
|
6 |
|
|
173 |
|
9 |
|
|
(40 |
) |
(23 |
) |
||||||
Total consolidated net revenues |
$ |
2,296 |
|
100 |
% |
$ |
1,932 |
|
100 |
% |
$ |
364 |
|
19 |
|
||||||
|
|
|
|
|
|
|
|||||||||||||||
Change in deferred revenues4 |
|
|
|
|
|
|
|||||||||||||||
Console |
$ |
(245 |
) |
|
$ |
58 |
|
|
|
|
|||||||||||
PC |
|
(128 |
) |
|
|
37 |
|
|
|
|
|||||||||||
Mobile and ancillary2 |
|
(5 |
) |
|
|
53 |
|
|
|
|
|||||||||||
Other3 |
|
3 |
|
|
|
(2 |
) |
|
|
|
|||||||||||
Total changes in deferred revenues |
$ |
(375 |
) |
|
$ |
146 |
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|||||||||||||||
|
Six Months Ended |
||||||||||||||||||||
|
|
|
$ Increase |
% Increase |
|||||||||||||||||
|
Amount |
% of Total1 |
Amount |
% of Total1 |
|||||||||||||||||
Net Revenues by Platform |
|
|
|
|
|
|
|||||||||||||||
Console |
$ |
1,538 |
|
34 |
% |
$ |
1,249 |
|
34 |
% |
$ |
289 |
|
23 |
% |
||||||
PC |
|
1,248 |
|
27 |
|
|
981 |
|
26 |
|
|
267 |
|
27 |
|
||||||
Mobile and ancillary2 |
|
1,531 |
|
33 |
|
|
1,190 |
|
32 |
|
|
341 |
|
29 |
|
||||||
Other3 |
|
254 |
|
6 |
|
|
299 |
|
8 |
|
|
(45 |
) |
(15 |
) |
||||||
Total consolidated net revenues |
$ |
4,571 |
|
100 |
% |
$ |
3,719 |
|
100 |
% |
$ |
852 |
|
23 |
|
||||||
|
|
|
|
|
|
|
|||||||||||||||
Change in deferred revenues4 |
|
|
|
|
|
|
|||||||||||||||
Console |
$ |
(417 |
) |
|
$ |
(172 |
) |
|
|
|
|||||||||||
PC |
|
(172 |
) |
|
|
17 |
|
|
|
|
|||||||||||
Mobile and ancillary2 |
|
(3 |
) |
|
|
46 |
|
|
|
|
|||||||||||
Other3 |
|
8 |
|
|
|
(10 |
) |
|
|
|
|||||||||||
Total changes in deferred revenues |
$ |
(584 |
) |
|
$ |
(119 |
) |
|
|
|
1 |
The percentages of total are presented as calculated. Therefore, the sum of these percentages, as presented, may differ due to the impact of rounding. |
|
2 |
Net revenues from Mobile and ancillary include revenues from mobile devices, as well as non-platform specific game related revenues, such as standalone sales of physical merchandise and accessories. |
|
3 |
Net revenues from Other primarily includes revenues from our distribution business, the |
|
4 |
Reflects the net effect from deferral of revenues and (recognition) of deferred revenues on certain of our online-enabled products. |
|
|||||||||||||||||||||
NET REVENUES BY GEOGRAPHIC REGION |
|||||||||||||||||||||
(Amounts in millions) |
|||||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||||
|
|
|
$ Increase |
% Increase |
|||||||||||||||||
|
Amount |
% of Total1 |
Amount |
% of Total1 |
|||||||||||||||||
Net Revenues by |
|
|
|
|
|
|
|||||||||||||||
|
$ |
1,346 |
|
59 |
% |
$ |
1,112 |
|
58 |
% |
$ |
234 |
|
21 |
% |
||||||
EMEA2 |
|
695 |
|
30 |
|
615 |
|
32 |
|
80 |
13 |
||||||||||
|
|
255 |
|
11 |
|
|
205 |
|
11 |
|
|
50 |
|
24 |
|
||||||
Total consolidated net revenues |
$ |
2,296 |
|
100 |
% |
$ |
1,932 |
|
100 |
% |
$ |
364 |
|
19 |
|
||||||
|
|
|
|
|
|
|
|||||||||||||||
Change in deferred revenues3 |
|
|
|
|
|
|
|||||||||||||||
|
$ |
(218 |
) |
|
$ |
124 |
|
|
|
|
|||||||||||
EMEA2 |
|
(133 |
) |
|
|
16 |
|
|
|
|
|||||||||||
|
|
(24 |
) |
|
|
6 |
|
|
|
|
|||||||||||
Total changes in deferred revenues |
$ |
(375 |
) |
|
$ |
146 |
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|||||||||||||||
|
Six Months Ended |
||||||||||||||||||||
|
|
|
$ Increase |
% Increase |
|||||||||||||||||
|
Amount |
% of Total1 |
Amount |
% of Total1 |
|||||||||||||||||
Net Revenues by |
|
|
|
|
|
|
|||||||||||||||
|
$ |
2,653 |
|
58 |
% |
$ |
2,060 |
|
55 |
% |
$ |
593 |
|
29 |
% |
||||||
EMEA2 |
|
1,426 |
|
31 |
|
|
1,181 |
|
32 |
|
|
245 |
|
21 |
|
||||||
|
|
492 |
|
11 |
|
|
478 |
|
13 |
|
|
14 |
|
3 |
|
||||||
Total consolidated net revenues |
$ |
4,571 |
|
100 |
% |
$ |
3,719 |
|
100 |
% |
$ |
852 |
|
23 |
|
||||||
|
|
|
|
|
|
|
|||||||||||||||
Change in deferred revenues3 |
|
|
|
|
|
|
|||||||||||||||
|
$ |
(340 |
) |
|
$ |
(19 |
) |
|
|
|
|||||||||||
EMEA2 |
|
(196 |
) |
|
|
(85 |
) |
|
|
|
|||||||||||
|
|
(48 |
) |
|
|
(15 |
) |
|
|
|
|||||||||||
Total changes in deferred revenues |
$ |
(584 |
) |
|
$ |
(119 |
) |
|
|
|
1 |
The percentages of total are presented as calculated. Therefore, the sum of these percentages, as presented, may differ due to the impact of rounding. |
|
2 |
Net revenues from EMEA consist of the |
|
3 |
Reflects the net effect from deferral of revenues and (recognition) of deferred revenues on certain of our online-enabled products. |
|
||||||||||||||||||||
EBITDA AND ADJUSTED EBITDA |
||||||||||||||||||||
(Amounts in millions) |
||||||||||||||||||||
|
|
|
|
|
Trailing Twelve |
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
GAAP Net Income |
$ |
604 |
|
$ |
508 |
|
$ |
619 |
|
$ |
876 |
|
$ |
2,607 |
|
|||||
Interest and other expense (income), net |
|
25 |
|
|
31 |
|
|
30 |
|
|
(43 |
) |
|
43 |
|
|||||
Loss on extinguishment of debt |
|
31 |
|
|
— |
|
|
— |
|
|
— |
|
|
31 |
|
|||||
Provision for income taxes |
|
118 |
|
|
55 |
|
|
146 |
|
|
126 |
|
|
445 |
|
|||||
Depreciation and amortization |
|
46 |
|
|
45 |
|
|
33 |
|
|
28 |
|
|
152 |
|
|||||
EBITDA |
|
824 |
|
|
639 |
|
|
828 |
|
|
987 |
|
|
3,278 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
Share-based compensation expense1 |
|
53 |
|
|
80 |
|
|
151 |
|
|
43 |
|
|
327 |
|
|||||
Restructuring and related costs2 |
|
9 |
|
|
55 |
|
|
30 |
|
|
13 |
|
|
107 |
|
|||||
Adjusted EBITDA |
$ |
886 |
|
$ |
774 |
|
$ |
1,009 |
|
$ |
1,043 |
|
$ |
3,712 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
Change in deferred net revenues and related cost of revenues3 |
$ |
(150 |
) |
$ |
407 |
|
$ |
(132 |
) |
$ |
(276 |
) |
$ |
(151 |
) |
1 |
Includes expenses related to share-based compensation. |
|
2 |
Reflects restructuring initiatives, primarily severance and other restructuring-related costs. |
|
3 |
Reflects the net effect from deferral of revenues and (recognition) of deferred revenues, along with related cost of revenues, on certain of our online-enabled products. |
|
||||||||
GAAP to Non-GAAP Reconciliation |
||||||||
(Amounts in millions, except per share data) |
||||||||
|
Outlook for the |
|
Outlook for the |
|||||
|
Three Months Ending |
|
Year Ending |
|||||
|
|
|
|
|||||
|
|
|
|
|||||
Net Revenues1 |
$ |
1,970 |
|
|
$ |
8,515 |
|
|
Change in deferred revenues2 |
$ |
(120 |
) |
|
$ |
135 |
|
|
|
|
|
|
|||||
|
|
|
|
|||||
Earnings Per Diluted Share (GAAP) |
$ |
0.64 |
|
|
$ |
3.08 |
|
|
Excluding the impact of: |
|
|
|
|||||
Share-based compensation3 |
|
0.09 |
|
|
|
0.43 |
|
|
Amortization of intangible assets4 |
|
— |
|
|
|
0.01 |
|
|
Restructuring and related costs5 |
|
0.02 |
|
|
|
0.09 |
|
|
Income tax impacts from items above6 |
|
(0.01 |
) |
|
|
(0.07 |
) |
|
Earnings Per Diluted Share (Non-GAAP) |
$ |
0.75 |
|
|
$ |
3.54 |
|
|
|
|
|
|
|||||
|
|
|
|
|||||
Net effect of deferred net revenues and related cost of revenues on Earnings Per Diluted Share7 |
$ |
(0.10 |
) |
|
$ |
0.22 |
|
1 |
Net Revenues represents the revenue outlook for both GAAP and Non-GAAP as they are measured the same. |
|
2 |
Reflects the net effect from deferral of revenues and (recognition) of deferred revenues on certain of our online-enabled products. |
|
3 |
Reflects expenses related to share-based compensation. |
|
4 |
Reflects amortization of intangible assets from purchase price accounting. |
|
5 |
Reflects restructuring initiatives, primarily severance and other restructuring-related costs. |
|
6 |
Reflects the income tax impacts associated with the above items. Due to the inherent uncertainties in share price and option exercise behavior, we do not generally forecast excess tax benefits or tax shortfalls. |
|
7 |
Reflects the net effect from deferral of revenues and (recognition) of deferred revenues, along with related cost of revenues, on certain of our online-enabled products, including the effect of taxes. |
The per share adjustments and the GAAP and Non-GAAP earnings per share information are presented as calculated. Therefore, the sum of these measures, as presented, may differ due to the impact of rounding.
|
||||||||||||||||||||||||||||||
OPERATING METRICS |
||||||||||||||||||||||||||||||
(Amounts in millions) |
||||||||||||||||||||||||||||||
Net Bookings1 |
||||||||||||||||||||||||||||||
|
Three Months Ended |
Six Months Ended |
||||||||||||||||||||||||||||
|
2021 |
2020 |
$ Increase |
% Increase |
2021 |
2020 |
$ Increase |
% Increase |
||||||||||||||||||||||
Net bookings1 |
$ |
1,921 |
$ |
2,078 |
$ |
(157 |
) |
(8 |
)% |
$ |
3,987 |
$ |
3,600 |
$ |
387 |
11 |
% |
|||||||||||||
In-game net bookings2 |
$ |
1,319 |
|
$ |
1,374 |
|
$ |
(55 |
) |
(4 |
)% |
$ |
2,661 |
|
$ |
2,329 |
|
$ |
332 |
|
14 |
% |
1
|
We monitor net bookings as a key operating metric in evaluating the performance of our business because it enables an analysis of performance based on the timing of actual transactions with our customers and provides more timely indications of trends in our operating results. Net bookings is the net amount of products and services sold digitally or sold-in physically in the period, and includes license fees, merchandise, and publisher incentives, among others. Net bookings is equal to net revenues excluding the impact from deferrals. |
|
|
||
2
|
In-game net bookings primarily includes the net amount of downloadable content and microtransactions sold during the period, and is equal to in-game net revenues excluding the impact from deferrals. |
Monthly Active Users3 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||
Activision |
125 |
|
|
111 |
|
|
128 |
|
|
150 |
|
|
127 |
|
|
Blizzard |
32 |
|
|
30 |
|
|
29 |
|
|
27 |
|
|
26 |
|
|
King |
271 |
|
|
249 |
|
|
240 |
|
|
258 |
|
|
255 |
|
|
Total MAUs |
428 |
|
|
390 |
|
|
397 |
|
|
435 |
|
|
408 |
|
3 |
We monitor monthly active users (“MAUs”) as a key measure of the overall size of our user base. MAUs are the number of individuals who accessed a particular game in a given month. We calculate average MAUs in a period by adding the total number of MAUs in each of the months in a given period and dividing that total by the number of months in the period. An individual who accesses two of our games would be counted as two users. In addition, due to technical limitations, for Activision and King, an individual who accesses the same game on two platforms or devices in the relevant period would be counted as two users. For Blizzard, an individual who accesses the same game on two platforms or devices in the relevant period would generally be counted as a single user. In certain instances, we rely on third parties to publish our games. In these instances, MAU data is based on information provided to us by those third parties, or, if final data is not available, reasonable estimates of MAUs for these third-party published games. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20210803006052/en/
Investors and Analysts:
[email protected]
or
Press:
[email protected]
Source: