Activision Blizzard, Inc.

10-K & 10-Q Filings
12 mos ending Dec 31, 201212 mos ending Dec 31, 201312 mos ending Dec 31, 201412 mos ending Dec 31, 201512 mos ending Dec 31, 201612 mos ending Dec 31, 201712 mos ending Dec 31, 201812 mos ending Dec 31, 201912 mos ending Dec 31, 202012 mos ending Dec 31, 202112 mos ending Dec 31, 20226 mos ending Jun 30, 20226 mos ending Jun 30, 2023CAGR %YoY %Revenue (+)
$4856.00
4583.00
4408.00
4664.00
6608.00
7017.00
7500.00
6489.00
8086.00
8803.00
7528.00
3412.00
4590.00
4.48%34.53%Cost of Revenue (-)
$
1053.00
999.00
921.00
2517.00
2094.00
2260.00
2317.00
2222.00
964.00
1321.00
37.03%Gross Profit (+)
$
3530.00
3409.00
3743.00
4983.00
4395.00
5826.00
6486.00
5306.00
2448.00
3269.00
33.54%Selling, General & Administrative (-)
$1139.00
1096.00
1129.00
1114.00
1844.00
2138.00
1894.00
1658.00
1848.00
1813.00
2218.00
978.00
1079.00
6.89%10.33%Research & Development (-)
$604.00
584.00
571.00
646.00
958.00
1069.00
1101.00
998.00
1150.00
1337.00
1421.00
658.00
807.00
8.93%22.64%Non-recurring Operating Expenses (-)
$
132.00
94.00
77.00
-3.00
-5.00
Operating Expenses (-)
$1743.00
2158.00
2226.00
2424.00
2802.00
3207.00
2995.00
2788.00
3092.00
3227.00
3636.00
1631.00
1886.00
7.63%15.63%Costs & Expenses (Total) (-)
$3405.00
3211.00
3225.00
3345.00
5196.00
5708.00
5512.00
4882.00
5352.00
5544.00
5858.00
2595.00
3207.00
5.58%23.58%Operating Income/Loss (+)
$1451.00
1372.00
1183.00
1319.00
1412.00
1309.00
1988.00
1607.00
2734.00
3259.00
1670.00
817.00
1383.00
1.42%69.28%Non-operating Income/Expense (+)
$
-53.00
-202.00
-198.00
-306.00
-158.00
-111.00
26.00
-118.00
-95.00
182.00
-31.00
290.00
1035.48%Interest Expense (-)
$
108.00
54.00
Earnings before Tax (+)
$1458.00
1319.00
981.00
1121.00
1106.00
1151.00
1877.00
1633.00
2616.00
3164.00
1744.00
786.00
1619.00
1.81%105.98%Tax Expense (-)
$309.00
309.00
146.00
229.00
140.00
878.00
64.00
130.00
419.00
465.00
231.00
111.00
291.00
-2.87%162.16%Income/Loss (Continuing Operations) (+)
$1149.00
1010.00
835.00
892.00
966.00
273.00
1813.00
1503.00
2197.00
2699.00
1513.00
675.00
1328.00
2.79%96.74%Net Income/Loss (+)
$1149.00
1010.00
835.00
892.00
966.00
273.00
1813.00
1503.00
2197.00
2699.00
1513.00
675.00
1328.00
2.79%96.74%Net Income/Loss (Common) (+)
$1149.00
1010.00
835.00
892.00
966.00
273.00
1813.00
1503.00
2197.00
2699.00
1513.00
675.00
1328.00
2.79%96.74%EPS (Basic)
$1.01
0.96
1.14
1.21
1.30
0.36
2.38
1.96
2.85
3.47
1.94
0.86
1.69
6.75%96.51%EPS (Diluted)
$1.01
0.95
1.13
1.19
1.28
0.36
2.35
1.95
2.82
3.44
1.92
0.86
1.67
6.63%94.19%Weighted Avg Shares (Basic)
1112.00
1024.00
716.00
728.00
740.00
754.00
762.00
767.00
771.00
777.00
782.00
781.00
785.00
-3.46%0.51%Weighted Avg Shares (Diluted)
1118.00
1035.00
726.00
739.00
754.00
766.00
771.00
771.00
778.00
784.00
789.00
787.00
793.00
-3.43%0.76%Cash
$3959.00
4410.00
4848.00
1823.00
3245.00
4713.00
4225.00
5794.00
8647.00
10423.00
7060.00
10483.00
10770.00
5.96%2.74%Short-term Investments
$416.00
33.00
10.00
8.00
4932.00
2314.00
28.05%Receivables
$707.00
515.00
659.00
679.00
732.00
918.00
1035.00
848.00
1052.00
972.00
1204.00
572.00
1035.00
5.47%80.94%Inventory
$209.00
171.00
123.00
128.00
49.00
46.00
43.00
32.00
Other Assets (Current)
$983.00
1112.00
1269.00
749.00
804.00
843.00
803.00
618.00
866.00
1161.00
1273.00
1452.00
1377.00
2.62%-5.17%Assets (Current)
$6274.00
6241.00
6909.00
3387.00
4830.00
6520.00
6106.00
7292.00
10565.00
12556.00
14469.00
12507.00
15496.00
8.71%23.90%Securities & Long-term Investments
$8.00
9.00
9.00
3570.00
Property, Plant & Equipment (Net)
$141.00
138.00
157.00
189.00
258.00
294.00
282.00
253.00
209.00
169.00
193.00
175.00
204.00
3.19%16.57%Goodwill & Intangibles
$7607.00
7568.00
7548.00
7577.00
11626.00
10869.00
10497.00
10295.00
10216.00
10246.00
10371.00
10384.00
10366.00
3.15%-0.17%Other Assets
$170.00
56.00
123.00
528.00
738.00
985.00
950.00
2005.00
2119.00
2085.00
2350.00
1928.00
2452.00
30.04%27.18%Assets (Non-current)
$7926.00
7771.00
7837.00
11864.00
12622.00
12148.00
11729.00
12553.00
12544.00
12500.00
12914.00
12487.00
13022.00
5.00%4.28%Assets (Total)
$14200.00
14012.00
14746.00
15251.00
17452.00
18668.00
17835.00
19845.00
23109.00
25056.00
27383.00
24994.00
28518.00
6.79%14.10%Accounts Payable
$995.00
991.00
917.00
909.00
1028.00
1734.00
1149.00
1540.00
1411.00
1293.00
1467.00
1177.00
1445.00
3.96%22.77%Debt (Current)
$
25.00
Other Liabilities (Current)
$1657.00
1389.00
1797.00
1702.00
1628.00
1929.00
1493.00
1375.00
1689.00
1118.00
2088.00
847.00
1877.00
2.34%121.61%Liabilities (Current)
$2652.00
2405.00
2714.00
2611.00
2656.00
3663.00
2642.00
2915.00
3100.00
2411.00
3555.00
2024.00
3322.00
2.97%64.13%Debt (Non-current)
$
4668.00
4324.00
4079.00
4887.00
4390.00
2671.00
2675.00
3605.00
3608.00
3611.00
3609.00
3612.00
0.08%Other Liabilities
$231.00
317.00
475.00
493.00
790.00
1153.00
1165.00
1450.00
1367.00
1438.00
974.00
1113.00
791.00
15.48%-28.93%Liabilities (Non-current)
$231.00
4985.00
4799.00
4572.00
5677.00
5543.00
3836.00
4125.00
4972.00
5046.00
4585.00
4722.00
4403.00
34.83%-6.76%Liabilities (Total)
$2883.00
7390.00
7513.00
7183.00
8333.00
9206.00
6478.00
7040.00
8072.00
7457.00
8140.00
6746.00
7725.00
10.94%14.51%Treasury Stock
$
5814.00
5762.00
5637.00
5563.00
5563.00
5563.00
5563.00
5563.00
5563.00
5563.00
5563.00
5563.00
0.00%Retained Earnings
$1893.00
2686.00
3374.00
4096.00
4869.00
4916.00
6558.00
7813.00
9691.00
12025.00
13171.00
12333.00
14498.00
21.41%17.55%AOCI
$-26.00
68.00
-303.00
-633.00
-629.00
-638.00
-601.00
-619.00
-622.00
-578.00
-625.00
-591.00
-631.00
-6.77%Shareholder's Equity
$11317.00
6622.00
7233.00
8068.00
9119.00
9462.00
11357.00
12805.00
15037.00
17599.00
19243.00
18248.00
20793.00
5.45%13.95%Liabilities & Equity
$14200.00
14012.00
14746.00
15251.00
17452.00
18668.00
17835.00
19845.00
23109.00
25056.00
27383.00
24994.00
28518.00
6.79%14.10%Net Income/Loss
$1149.00
1010.00
835.00
892.00
966.00
273.00
1813.00
1503.00
2197.00
2699.00
1513.00
675.00
1328.00
2.79%96.74%Depreciation & Amortization
$120.00
109.00
97.00
102.00
829.00
888.00
509.00
328.00
197.00
116.00
106.00
49.00
38.00
-1.23%-22.45%Increase/Decrease in Working Capital
$244.00
335.00
-43.00
242.00
258.00
-661.00
1303.00
122.00
639.00
1279.00
-44.00
89.00
394.00
342.70%Share-based Compensation
$
92.00
147.00
176.00
209.00
166.00
218.00
508.00
462.00
199.00
226.00
13.57%Adjustments to Reconcile Net Income
$196.00
254.00
457.00
300.00
1189.00
1940.00
-23.00
328.00
55.00
-285.00
707.00
165.00
-161.00
13.69%-197.58%Net Cash (Operating)
$1345.00
1264.00
1292.00
1192.00
2155.00
2213.00
1790.00
1831.00
2252.00
2414.00
2220.00
840.00
1167.00
5.14%38.93%Capital Expenditure
$73.00
74.00
107.00
3718.00
4724.00
155.00
131.00
116.00
78.00
80.00
226.00
187.00
60.00
11.96%-67.91%Net Cash (Investing)
$-124.00
308.00
-84.00
-3716.00
-1177.00
-197.00
-230.00
-22.00
-178.00
-59.00
-4994.00
-253.00
2629.00
1139.13%Increase/Decrease in Debt
$
4744.00
-375.00
-250.00
774.00
-510.00
-1740.00
944.00
Increase/Decrease in Equity
$-282.00
-5731.00
175.00
99.00
99.00
178.00
99.00
105.00
150.00
90.00
47.00
37.00
25.00
-32.43%Interest Expenses
$
82.00
109.00
105.00
Dividends Paid
$204.00
216.00
147.00
170.00
195.00
226.00
259.00
283.00
316.00
365.00
367.00
367.00
6.05%Net Cash (Financing)
$-497.00
-1223.00
-374.00
-135.00
500.00
-624.00
-2020.00
-237.00
711.00
-521.00
-534.00
-467.00
-97.00
79.23%Cash Taxes Paid
$
806.00
468.00
323.00
Effect of Exchange Rate
$70.00
102.00
-396.00
-366.00
-56.00
76.00
-31.00
-3.00
69.00
-48.00
-44.00
-48.00
12.00
125.00%Increase/Decrease in Cash
$794.00
451.00
438.00
-3025.00
1422.00
1468.00
-491.00
1569.00
2854.00
1786.00
-3352.00
72.00
3711.00
5054.17%Cash (Beginning)
$3165.00
3959.00
4410.00
4848.00
1823.00
3245.00
4720.00
4229.00
5798.00
8652.00
10438.00
10438.00
7086.00
12.67%-32.11%Cash (Ending)
$3959.00
4410.00
4848.00
1823.00
3245.00
4713.00
4229.00
5798.00
8652.00
10438.00
7086.00
10510.00
10797.00
5.99%2.73%NOPAT
$1143.48
1050.58
1006.94
1049.55
1233.27
310.48
1920.22
1479.07
1891.64
2776.95
1360.71
701.62
1134.42
1.75%61.69%Gross Margin %
77.02%
77.34%
80.25%
66.44%
67.73%
72.05%
73.68%
70.48%
71.75%
71.22%
Operating Margin %
29.88%
29.94%
26.84%
28.28%
21.37%
18.65%
26.51%
24.76%
33.81%
37.02%
22.18%
23.94%
30.13%
NOPAT Margin %
23.55%
22.92%
22.84%
22.50%
18.66%
4.42%
25.60%
22.79%
23.39%
31.55%
18.08%
20.56%
24.72%
Net Margin %
23.66%
22.04%
18.94%
19.13%
14.62%
3.89%
24.17%
23.16%
27.17%
30.66%
20.10%
19.78%
28.93%
Tax Rate %
21.19%
23.43%
14.88%
20.43%
12.66%
76.28%
3.41%
7.96%
30.81%
14.79%
18.52%
14.12%
17.97%
ROA
8.05%
7.50%
6.83%
6.88%
7.07%
1.66%
10.77%
7.45%
8.19%
11.08%
4.97%
2.81%
3.98%
ROE
10.10%
15.87%
13.92%
13.01%
13.52%
3.28%
16.91%
11.55%
12.58%
15.78%
7.07%
3.84%
5.46%
ROIC
15.61%
14.66%
14.16%
14.42%
10.74%
3.06%
17.93%
15.02%
18.86%
26.66%
13.59%
7.11%
11.72%
Asset Turnover
0.34
0.33
0.30
0.31
0.38
0.38
0.42
0.33
0.35
0.35
0.27
0.14
0.16
Inventory Turnover
6.16
8.12
7.20
58.53
65.44
Equity Multiplier
1.25
2.12
2.04
1.89
1.91
1.97
1.57
1.55
1.54
1.42
1.42
1.37
1.37
Current Ratio
2.37
2.60
2.55
1.30
1.82
1.78
2.31
2.50
3.41
5.21
4.07
6.18
4.66
Quick Ratio
1.92
2.06
2.03
0.96
1.50
1.54
1.99
2.28
3.13
4.73
3.71
5.46
4.25
Debt/Equity Ratio
0.71
0.60
0.51
0.54
0.46
0.24
0.21
0.24
0.21
0.19
0.20
0.17
Interest Coverage Ratio
33.34
29.90
15.90
Working Capital/Sales
-0.09
-0.12
-0.13
-0.10
-0.06
-0.15
-0.01
-0.11
-0.05
0.00
-0.07
-0.20
-0.19
R&D/Sales
0.12
0.13
0.13
0.14
0.14
0.15
0.15
0.15
0.14
0.15
0.19
0.19
0.18
Dividend Payout Ratio %
17.84%
20.56%
14.60%
16.20%
15.81%
72.79%
13.49%
19.13%
16.71%
13.14%
26.97%
52.31%
Total Payout
$486.00
1203.00
347.00
321.00
-678.00
558.00
1900.00
178.00
-696.00
384.00
425.00
330.00
-25.00
-1.33%-107.58%Payout Ratio %
42.50%
114.51%
34.46%
30.58%
-54.98%
179.72%
98.95%
12.03%
-36.79%
13.83%
31.23%
47.03%
-2.20%