株探米国株
日本語 英語
エドガーで原本を確認する
0000712515false00007125152024-10-282024-10-28

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
 FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934

Date of report (Date of earliest event reported) October 28, 2024    

 ELECTRONIC ARTS INC.
(Exact Name of Registrant as Specified in Its Charter)
Delaware 0-17948 94-2838567
(State or Other Jurisdiction of Incorporation) (Commission File Number) (IRS Employer Identification No.)
209 Redwood Shores Parkway, Redwood City, California 94065-1175
(Address of Principal Executive Offices) (Zip Code)
(650) 628-1500
(Registrant’s Telephone Number, Including Area Code)
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class Trading Symbol Name of Each Exchange on Which Registered
Common Stock, $0.01 par value EA NASDAQ Global Select Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933(17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).
                                                                                                                         Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.



Item 2.02    Result of Operations and Financial Condition.

On October 29, 2024, Electronic Arts Inc. ("Electronic Arts" or “EA”) issued a press release announcing its financial results for the second fiscal quarter ended September 30, 2024. A copy of the press release is attached hereto as Exhibit 99.1.

Neither the information in this Form 8-K nor the information in the press release attached hereto as Exhibit 99.1 shall be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

Item 8.01    Other Events.

On October 28, 2024, the Audit Committee of EA, on behalf of EA’s full Board of Directors declared a cash dividend of $0.19 per share of EA's common stock. The dividend is payable on December 18, 2024 to stockholders of record as of the close of business on November 27, 2024.


Item 9.01    Financial Statements and Exhibits.

(d) Exhibits.
Exhibit No. Description
99.1
Press release dated October 29, 2024, relating to Electronic Arts Inc.’s financial results for its second fiscal quarter ended September 30, 2024.
104 Cover Page Interactive Data File (embedded within the Inline XBRL document).



INDEX TO EXHIBITS
Exhibit No. Description
104 Cover Page Interactive Data File (embedded within the Inline XBRL document).



SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

            
ELECTRONIC ARTS INC.
Dated: October 29, 2024 By: /s/ Stuart Canfield
Stuart Canfield
Chief Financial Officer

EX-99.1 2 earningspressrelease2024_1.htm EX-99.1 Document

Exhibit 99.1

Electronic Arts Reports Strong Q2 FY25 Results


ealogo050520a.jpg
Record Q2 net bookings driven by performance across EA SPORTS™ portfolio resulting in a
raised full-year outlook

REDWOOD CITY, CA – October 29, 2024 – (NASDAQ: EA) today announced preliminary financial results for its second quarter ended September 30, 2024.

“EA delivered another strong quarter with record Q2 net bookings, driven by our incredible teams, broad portfolio and technology leadership,” said Andrew Wilson, CEO of EA. “The momentum in our business reinforces our strategic vision to deliver innovative experiences and interactive entertainment that deepens and expands engagement across our global communities.”

“Q2 was another successful quarter for EA, exceeding the high end of our guidance range. As a result, we are also raising our FY25 outlook,” said Stuart Canfield, CFO of EA. “We remain confident in our ability to drive long-term value creation through increased scale, driving top-line growth, improved margins, and greater cash flow as shared at our Investor Day.”


Selected Operating Highlights and Metrics

•Net bookings1 for the quarter totaled $2.079 billion, setting a Q2 record and exceeding the high end of guidance range of $2.050 billion.
•American Football is on track to exceed $1 billion in net bookings for FY25, with total hours played in Q2 up over 140% year over year, and we also saw new players in the community more than double year over year.
•Through September, College Football 25 was the best-selling HD title in North America and gives EA three of the top ten HD bestsellers in North America.
•Global Football saw live service growth across all platforms in Q2, and total franchise net bookings in FY25 are on track to grow over a record FY24.
•The Sims™ 4 continues to expand, with more than 15 million players joining the game over the past year. Increased engagement led to higher-than-expected net bookings for the franchise in Q2.

Selected Financial Highlights and Metrics

•Net revenue was $2.025 billion for the quarter.
•Net cash provided by operating activities was $234 million for the quarter and $2.198 billion for the trailing twelve months.
•EA repurchased 2.6 million shares for $375 million during the quarter under the stock repurchase program, bringing the total for the trailing twelve months to 10.2 million shares for $1.400 billion.

Dividend

EA has declared a quarterly cash dividend of $0.19 per share of the Company’s common stock. The dividend is payable on December 18, 2024 to stockholders of record as of the close of business on November 27, 2024.




Quarterly Financial Highlights
Three Months Ended
September 30,
(in $ millions, except per share amounts) 2024 2023
Full game 716  621 
Live services and other 1,309  1,293 
  Total net revenue 2,025  1,914 
Net income 294  399
Diluted earnings per share 1.11  1.47*
Operating cash flow 234  112 
Value of shares repurchased 375  325 
Number of shares repurchased 2.6  2.6 
Cash dividend paid 51  51 
* Diluted earnings per share includes $0.34 from a one-time non-cash tax benefit in second quarter ended September 30, 2023.


Trailing Twelve Months Financial Highlights
Twelve Months Ended
September 30,
(in $ millions) 2024 2023
Full game 1,917  2,058 
Live services and other 5,492  5,535 
  Total net revenue 7,409  7,593 
Net income 1,046  993 
Operating cash flow 2,198  2,211 
Value of shares repurchased 1,400  1,300 
Number of shares repurchased 10.2  10.5 



Operating Metric

The following is a calculation of our total net bookings1 for the periods presented:

Three Months Ended
September 30,
Twelve Months Ended
September 30,
(in $ millions) 2024 2023 2024 2023
Total net revenue 2,025  1,914  7,409  7,593 
Change in deferred net revenue (online-enabled games) 54  (94) (36) 93 
  Total net bookings 2,079  1,820  7,373  7,686 







Business Outlook as of October 29, 2024

Fiscal Year 2025 Expectations – Ending March 31, 2025

Financial outlook metrics:
•Net revenue is expected to be approximately $7.400 billion to $7.700 billion.
◦Change in deferred net revenue (online-enabled games) is expected to be approximately $100 million.
•Net income is expected to be approximately $1.019 billion to $1.156 billion.
•Diluted earnings per share is expected to be approximately $3.82 to $4.33.
•Operating cash flow is expected to be approximately $2.075 billion to $2.275 billion.
•The Company estimates a share count of 267 million for purposes of calculating diluted earnings per share.


Operational outlook metric:
•Net bookings1 is expected to be approximately $7.500 billion to $7.800 billion.



Third Quarter Fiscal Year 2025 Expectations – Ending December 31, 2024

Financial outlook metrics:
•Net revenue is expected to be approximately $1.875 billion to $2.025 billion.
◦Change in deferred net revenue (online-enabled games) is expected to be approximately $525 million.
•Net income is expected to be approximately $226 million to $270 million.
•Diluted earnings per share is expected to be approximately $0.85 to $1.02.
•The Company estimates a share count of 266 million for purposes of calculating diluted earnings per share.


Operational outlook metric:
•Net bookings1 is expected to be approximately $2.400 billion to $2.550 billion.



Conference Call and Supporting Documents
Electronic Arts will host a conference call on October 29, 2024 at 2:00 pm PT (5:00 pm ET) to review its results for the second fiscal quarter ended September 30, 2024 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 (888) 330-2446 (domestic) or (240) 789-2732 (international), using the conference code 5939891 or via webcast at EA’s IR Website at http://ir.ea.com.

EA has posted a slide presentation with a financial model of EA’s historical results and guidance on EA’s IR Website. EA will also post the prepared remarks and a transcript from the conference call on EA’s IR Website.

A dial-in replay of the conference call will be available until November 5, 2024 at (800) 770-2030 (domestic) or (647) 362-9199 (international) using conference code 5939891. An audio webcast replay of the conference call will be available for one year on EA’s IR Website.





Forward-Looking Statements

Some statements set forth in this release, including the information relating to EA’s expectations under the heading “Business Outlook as of October 29, 2024” and other information regarding EA's expectations contain forward-looking statements that are subject to change. Statements including words such as “anticipate,” “believe,” “expect,” “intend,” “estimate,” “plan,” “predict,” “seek,” “goal,” “will,” “may,” “likely,” “should,” “could” (and the negative of any of these terms), “future” and similar expressions also identify forward-looking statements. These forward-looking statements are not guarantees of future performance and reflect management’s current expectations. Our actual results could differ materially from those discussed in the forward-looking statements.

Some of the factors which could cause the Company’s results to differ materially from its expectations include the following: sales of the Company’s products and services; the Company’s ability to develop and support digital products and services, including managing online security and privacy; outages of our products, services and technological infrastructure; the Company’s ability to manage expenses; the competition in the interactive entertainment industry; governmental regulations; the effectiveness of the Company’s sales and marketing programs; timely development and release of the Company’s products and services; the Company’s ability to realize the anticipated benefits of, and integrate, acquisitions; the consumer demand for, and the availability of an adequate supply of console hardware units; the Company’s ability to predict consumer preferences and trends; the Company’s ability to develop and implement new technology; foreign currency exchange rate fluctuations; economic and geopolitical conditions; changes in our tax rates or tax laws; and other factors described in Part II, Item 1A of Electronic Arts’ latest Quarterly Report on Form 10-Q under the heading “Risk Factors”, as well as in other documents we have filed with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the fiscal year ended March 31, 2024.

These forward-looking statements are current as of October 29, 2024. Electronic Arts assumes no obligation to revise or update any forward-looking statement for any reason, except as required by law. In addition, the preliminary financial results set forth in this release are estimates based on information currently available to Electronic Arts.

While Electronic Arts believes these estimates are meaningful, they could differ from the actual amounts that Electronic Arts ultimately reports in its Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2024. Electronic Arts assumes no obligation and does not intend to update these estimates prior to filing its Form 10-Q for the fiscal quarter ended September 30, 2024.

About Electronic Arts

Electronic Arts (NASDAQ: EA) is a global leader in digital interactive entertainment. The Company develops and delivers games, content and online services for Internet-connected consoles, mobile devices and personal computers.

In fiscal year 2024, EA posted GAAP net revenue of approximately $7.6 billion. Headquartered in Redwood City, California, EA is recognized for a portfolio of critically acclaimed, high-quality brands such as EA SPORTS FC™, Battlefield™, Apex Legends™, The Sims™, EA SPORTS™ Madden NFL, EA SPORTS™ College Football, Need for Speed™, Dragon Age™, Titanfall™, Plants vs. Zombies™ and EA SPORTS F1®. More information about EA is available at www.ea.com/news.

EA, EA SPORTS, EA SPORTS FC, Battlefield, Need for Speed, Apex Legends, The Sims, Dragon Age, Titanfall, and Plants vs. Zombies are trademarks of Electronic Arts Inc. John Madden, NFL, FIFA and F1 are the property of their respective owners and used with permission.






For additional information, please contact:
Andrew Uerkwitz Justin Higgs
Vice President, Investor Relations Vice President, Corporate Communications
650-674-7191 925-502-9253
auerkwitz@ea.com jhiggs@ea.com

1 Net bookings is defined as the net amount of products and services sold digitally or sold-in physically in the period. Net bookings is calculated by adding total net revenue to the change in deferred net revenue for online-enabled games.








    

ELECTRONIC ARTS INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Operations
(in $ millions, except per share data)
Three Months Ended
September 30,
Six Months Ended September 30,
2024 2023 2024 2023
Net revenue 2,025  1,914  3,685  3,838 
Cost of revenue 456  456  719  824 
Gross profit 1,569  1,458  2,966  3,014 
Operating expenses:
Research and development 648  602  1,277  1,198 
Marketing and sales 272  280  477  509 
General and administrative 197  173  377  336 
Amortization of intangibles 17  24  34  49 
Restructuring 51  53 
Total operating expenses 1,185  1,081  2,218  2,095 
Operating income 384  377  748  919 
Interest and other income (expense), net 15  14  45  28 
Income before provision for (benefit from) income taxes 399  391  793  947 
Provision for (benefit from) income taxes 105  (8) 219  146 
Net income 294  399  574  801 
Earnings per share
Basic 1.11  1.47 2.17 2.94 
Diluted 1.11  1.47 2.15 2.93 
Number of shares used in computation
Basic 264  271  265  272 
Diluted 266  272  267  273 

Results (in $ millions, except per share data)
The following table reports the variance of the actuals versus our guidance provided on July 30, 2024 for the three months ended September 30, 2024 plus a comparison to the actuals for the three months ended September 30, 2023.

Three Months Ended September 30,
2024 Guidance (Mid-Point) 2024 Actuals 2023 Actuals
Variance
Net revenue
Net revenue 1,950  75  2,025  1,914 
GAAP-based financial data
Change in deferred net revenue (online-enabled games)1
50  54  (94)
Cost of revenue
Cost of revenue 435  21  456  456 
GAAP-based financial data
Acquisition-related expenses (10) —  (10) (15)
Stock-based compensation (5) (4) (2)
Operating expenses
Operating expenses 1,195  (10) 1,185  1,081 
GAAP-based financial data
Acquisition-related expenses (20) (17) (24)
Restructuring and related charges (65) 13  (52) — 
Stock-based compensation (160) (10) (170) (153)
Income before tax
Income before tax 333  66  399  391 
GAAP-based financial data
Acquisition-related expenses 30  (3) 27  39 
Change in deferred net revenue (online-enabled games)1
50  54  (94)
Restructuring and related charges 65  (13) 52  — 
Stock-based compensation 165  174  155 
Tax rate used for management reporting 19  % 19  % 19  %
Earnings per share
Basic 0.86  0.25  1.11  1.47 
Diluted 0.85  0.26  1.11  1.47 
Number of shares used in computation
Basic 265  (1) 264  271 
Diluted 267  (1) 266  272 


1The change in deferred net revenue (online-enabled games) in the unaudited condensed consolidated statements of cash flows does not necessarily equal the change in deferred net revenue (online-enabled games) in the unaudited condensed consolidated statements of operations primarily due to the impact of unrecognized gains/losses on cash flow hedges.













ELECTRONIC ARTS INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Balance Sheets
(in $ millions)
September 30, 2024
March 31, 20242
ASSETS
Current assets:
Cash and cash equivalents 2,197  2,900 
Short-term investments 366  362 
Receivables, net 1,012  565 
Other current assets 397  420 
Total current assets 3,972  4,247 
Property and equipment, net 578  578 
Goodwill 5,381  5,379 
Acquisition-related intangibles, net 346  400 
Deferred income taxes, net 2,431  2,380 
Other assets 428  436 
TOTAL ASSETS 13,136  13,420 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable, accrued, and other current liabilities 1,312  1,276 
Deferred net revenue (online-enabled games) 1,475  1,814 
Total current liabilities 2,787  3,090 
Senior notes, net 1,883  1,882 
Income tax obligations 552  497 
Other liabilities 506  438 
Total liabilities 5,728  5,907 
Stockholders’ equity:
Common stock
Retained earnings 7,520  7,582 
Accumulated other comprehensive loss (115) (72)
Total stockholders’ equity 7,408  7,513 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 13,136  13,420 



2Derived from audited consolidated financial statements.







ELECTRONIC ARTS INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Cash Flows
(in $ millions)
Three Months Ended September 30, Six Months Ended September 30,
2024 2023 2024 2023
OPERATING ACTIVITIES
Net income 294  399  574  801 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, amortization, accretion and impairment 122  85  202  173 
Stock-based compensation 174  155  317  285 
Change in assets and liabilities
Receivables, net (579) (534) (447) (367)
Other assets (78) (22) (20) 74 
Accounts payable, accrued, and other liabilities 275  (90) 117  (200)
Deferred income taxes, net (37) 201  (50) 108 
Deferred net revenue (online-enabled games) 63  (82) (339) (403)
Net cash provided by operating activities 234  112  354  471 
INVESTING ACTIVITIES
Capital expenditures (50) (51) (117) (96)
Proceeds from maturities and sales of short-term investments 111  151  239  302 
Purchase of short-term investments (107) (163) (237) (313)
Net cash used in investing activities (46) (63) (115) (107)
FINANCING ACTIVITIES
Proceeds from issuance of common stock 42  40  42  40 
Cash dividends paid (51) (51) (101) (103)
Cash paid to taxing authorities for shares withheld from employees (18) (15) (139) (120)
Common stock repurchases (375) (325) (750) (650)
Net cash used in financing activities (402) (351) (948) (833)
Effect of foreign exchange on cash and cash equivalents 11  (11) (9)
Change in cash and cash equivalents (203) (313) (703) (478)
Beginning cash and cash equivalents 2,400  2,259  2,900  2,424 
Ending cash and cash equivalents 2,197  1,946  2,197  1,946 
















ELECTRONIC ARTS INC. AND SUBSIDIARIES
Unaudited Supplemental Financial Information and Business Metrics
(in $ millions, except per share data)
Q2 Q3 Q4 Q1 Q2 YOY %
FY24 FY24 FY24 FY25 FY25 Change
Net revenue
 Net revenue 1,914  1,945  1,779  1,660  2,025  %
GAAP-based financial data
Change in deferred net revenue (online-enabled games)1
(94) 421  (113) (398) 54 
Gross profit
Gross profit 1,458  1,416  1,422  1,397  1,569  %
Gross profit (as a % of net revenue) 76  % 73  % 80  % 84  % 78  %
GAAP-based financial data
Acquisition-related expenses 15  16  29  10  10 
Change in deferred net revenue (online-enabled games)1
(94) 421  (113) (398) 54 
Stock-based compensation
Operating income
Operating income 377  365  234  364  384  %
Operating income (as a % of net revenue) 20  % 19  % 13  % 22  % 19  %
GAAP-based financial data
Acquisition-related expenses 39  37  101  27  27 
Change in deferred net revenue (online-enabled games)1
(94) 421  (113) (398) 54 
Restructuring and related charges —  —  61  52 
Stock-based compensation 155  151  148  143  174 
Net income
Net income 399  290  182  280  294  (26  %)
Net income (as a % of net revenue) 21  % 15  % 10  % 17  % 15  %
GAAP-based financial data
Acquisition-related expenses 39  37  101  27  27 
Change in deferred net revenue (online-enabled games)1
(94) 421  (113) (398) 54 
Restructuring and related charges —  —  61  52 
Stock-based compensation 155  151  148  143  174 
Tax rate used for management reporting 19  % 19  % 19  % 19  % 19  %
Diluted earnings per share 1.47  1.07  0.67  1.04  1.11  (24  %)
Number of shares used in computation
Basic 271  269  267  266  264 
Diluted 272  271  270  268  266 


1The change in deferred net revenue (online-enabled games) in the unaudited condensed consolidated statements of cash flows does not necessarily equal the change in deferred net revenue (online-enabled games) in the unaudited condensed consolidated statements of operations primarily due to the impact of unrecognized gains/losses on cash flow hedges.








ELECTRONIC ARTS INC. AND SUBSIDIARIES
Unaudited Supplemental Financial Information and Business Metrics
(in $ millions)
Q2 Q3 Q4 Q1 Q2 YOY %
FY24 FY24 FY24 FY25 FY25 Change
QUARTERLY NET REVENUE PRESENTATIONS
Net revenue by composition
Full game downloads 346  431  265  190  475  37  %
Packaged goods 275  187  68  60  241  (12  %)
Full game 621  618  333  250  716  15  %
Live services and other 1,293  1,327  1,446  1,410  1,309  %
Total net revenue 1,914  1,945  1,779  1,660  2,025  %
Full game 32  % 32  % 19  % 15  % 35  %
Live services and other 68  % 68  % 81  % 85  % 65  %
Total net revenue % 100  % 100  % 100  % 100  % 100  %
GAAP-based financial data
Full game downloads 24  32  (37) (47) 70 
Packaged goods 46  (37) (35) 46 
Full game 70  36  (74) (82) 116 
Live services and other (164) 385  (39) (316) (62)
Total change in deferred net revenue (online-enabled games) by composition1
(94) 421  (113) (398) 54 
Net revenue by platform
Console 1,187  1,229  1,049  1,005  1,374  16  %
PC & Other 423  420  423  365  364  (14  %)
Mobile 304  296  307  290  287  (6  %)
Total net revenue 1,914  1,945  1,779  1,660  2,025  %
GAAP-based financial data
Console (35) 377  (94) (328) 108 
PC & Other (34) 33  (10) (70) (37)
Mobile (25) 11  (9) —  (17)
Total change in deferred net revenue (online-enabled games) by platform1
(94) 421  (113) (398) 54 

1The change in deferred net revenue (online-enabled games) in the unaudited condensed consolidated statements of cash flows does not necessarily equal the change in deferred net revenue (online-enabled games) in the unaudited condensed consolidated statements of operations primarily due to the impact of unrecognized gains/losses on cash flow hedges.













ELECTRONIC ARTS INC. AND SUBSIDIARIES
Unaudited Supplemental Financial Information and Business Metrics
(in $ millions)
Q2 Q3 Q4 Q1 Q2 YOY %
FY24 FY24 FY24 FY25 FY25 Change
CASH FLOW DATA
Investing cash flow (63) (51) (49) (69) (46)
Investing cash flow - TTM (205) (195) (207) (232) (215) (5  %)
Financing cash flow (351) (431) (360) (546) (402)
Financing cash flow - TTM (1,609) (1,622) (1,624) (1,688) (1,739) (8  %)
Operating cash flow 112  1,264  580  120  234 
Operating cash flow - TTM 2,211  2,352  2,315  2,076  2,198  (1  %)
Capital expenditures 51  52  51  67  50 
Capital expenditures - TTM 191 195 199 221 220 15  %
Free cash flow3
61  1,212  529  53  184 
Free cash flow3 - TTM
2,020  2,157  2,116  1,855  1,978  (2  %)
Common stock repurchases 325  325  325  375  375  15  %
Cash dividends paid 51 51 51 50 51 — 
DEPRECIATION
Depreciation expense 49 48 50 51 51 %
BALANCE SHEET DATA
Cash and cash equivalents 1,946 2,742 2,900 2,400 2,197
Short-term investments 359 362 362 366 366
Cash and cash equivalents, and short-term investments 2,305  3,104  3,262  2,766  2,563  11  %
Receivables, net 1,047 867 565 433 1,012 (3  %)
STOCK-BASED COMPENSATION
Cost of revenue
Research and development 113 108 104 101 122
Marketing and sales 13 14 14 12 16
General and administrative 27 27 28 26 32
Total stock-based compensation 155  151  148  143  174 
RESTRUCTURING AND RELATED CHARGES
Restructuring —  59  51 
Office space reductions (2) — 
Total restructuring and related charges —  —  61  52 


3Free cash flow is defined as Operating cash flow less Capital expenditures.












ELECTRONIC ARTS INC. AND SUBSIDIARIES
Unaudited Reconciliation of GAAP to Non-GAAP Financial Measures
(in $ millions)
The following table provides a reconciliation of non-GAAP operating income and margin to their most directly comparable GAAP financial measure for the three months ended September 30, 2024 plus a comparison to the actuals for the three months ended September 30, 2023.
Three Months Ended
September 30,
2024 2023 YOY % Change
Net revenue 2,025 1,914 6%
GAAP operating income 384 377 2%
Acquisition-related expenses 27 39
Restructuring and related charges 52
Stock-based compensation 174 155
Non-GAAP operating income 637 571 12%
GAAP operating margin 19.0% 19.7%
Non-GAAP operating margin 31.5% 29.8%
Impact from change in deferred net revenue (online-enabled games) 170 bps (360) bps











ELECTRONIC ARTS INC. AND SUBSIDIARIES
GAAP Guidance to Non-GAAP Guidance
(in $ millions)
The following table provides GAAP to Non-GAAP reconciliation of the Company’s FY25 guidance.
Twelve Months Ending March 31, 2025
GAAP-Based Financial Data GAAP-Based Financial Data
A B C D
GAAP Guidance Range
Acquisition-related expenses5
Restructuring and related charges5
Stock-based compensation5
Non-GAAP Guidance Range = A + B +C + D
Change in deferred net revenue (online-enabled games)5
Net revenue 7,400 to 7,700 7,400 to 7,700 100
Cost of revenue 1,530 to 1,560 (40) (15) 1,475 to 1,505
Operating expense 4,445 to 4,515 (70) (80) (640) 3,655 to 3,725
Operating margin 19.3% to 21.1% 150 bps 110 bps 870 bps 30.7% to 32.1% 90 bps to 80 bps
Income before provision for income taxes 1,477 to 1,676 110 80 655 2,322 to 2,521 100
Net income4
1,019 to 1,156
Number of shares used in computation:
Diluted 267


4 The Company uses a tax rate of 19% internally to evaluate its operating performance and to forecast, plan and analyze future periods.
5 The mid-point of the range has been used for purposes of presenting reconciling items to operating margin.






ELECTRONIC ARTS INC. AND SUBSIDIARIES
GAAP-Based Financial Data for Guidance
(in $ millions)
The following table provides supplemental information to the Company’s Q3 FY25 guidance.
Three Months Ending December 31, 2024
GAAP-Based Financial Data
GAAP Guidance Range Acquisition-related expenses Restructuring and related charges Stock-based compensation Change in deferred net revenue (online-enabled games)
Net revenue 1,875 to 2,025 525
Cost of revenue 450 to 480 (10) (5)
Operating expense 1,100 to 1,150 (20) (5) (165)
Income before provision for income taxes 338 to 403 30 5 170 525
Net income4
226 to 270
Number of shares used in computation:
Diluted 266


4 The Company uses a tax rate of 19% internally to evaluate its operating performance and to forecast, plan and analyze future periods.















































Non-GAAP Financial Measures
As a supplement to the Company’s financial measures presented in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”), the Company presents certain non-GAAP measures of financial performance, including non-GAAP operating margin and free cash flow. These non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. In addition, these non-GAAP measures have limitations in that they do not reflect all of the items associated with the Company’s results of operations as determined in accordance with GAAP. These non-GAAP financial measures do not reflect a comprehensive system of accounting and differ from GAAP measures with the same names and may differ from non-GAAP financial measures with the same or similar names that are used by other companies.
The non-GAAP financial measures exclude acquisition-related expenses, stock-based compensation, restructuring and related charges, and capital expenditures, as applicable in any given reporting period and our outlook. The Company may consider whether other significant items that arise in the future should be excluded from our non-GAAP financial measures. Management believes that these non-GAAP financial measures provide investors with additional useful information to better understand and evaluate the Company’s operating results and future prospects because they exclude certain items that may not be indicative of the Company’s core business, operating results, or future outlook. These non-GAAP financial measures, with further adjustments are used by management to understand ongoing financial and business performance.

The Company uses a tax rate of 19% internally to evaluate its operating performance and to forecast, plan, and analyze future periods. Accordingly, the Company applies the same tax rate to its management reporting financial results.

Investors are encouraged to review the related GAAP financial measures and the reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measure.