Activision Blizzard Inc. (ATVI)

Index:

Nasdaq 100

$ 94.42
   
  • Change Today:
    $0.00
  • 52 Week High: $94.42
  • 52 Week Low: $94.42
  • Currency: US Dollars
  • Shares Issued: 1,212.89m
  • Volume: 0
  • Market Cap: $114,522m
  • RiskGrade: 167

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Continuing Operations          
Revenue 7,528.00 8,803.00 8,086.00 6,489.00 7,500.00
Operating Profit/(Loss) 1,670.00 3,259.00 2,734.00 1,607.00 1,988.00
Profit Before Tax 1,744.00 3,164.00 2,616.00 1,633.00 1,877.00
Profit After Tax 1,513.00 2,699.00 2,197.00 1,503.00 1,848.00
           
Earnings per Share - Basic 194.00¢ 347.00¢ 285.00¢ 196.00¢ 243.00¢
Earnings per Share - Adjusted 194.00¢ 347.00¢ 285.00¢ 196.00¢ 243.00¢
           
Dividend per Share 47.00¢ 47.00¢ 41.00¢ 37.00¢ 34.00¢
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Assets          
Non-Current Assets          
Property, Plant & Equipment 193.00 169.00 209.00 253.00 282.00
Intangible Assets 11,012.00 10,457.00 10,376.00 10,349.00 10,562.00
Other Non-Current Assets 1,709.00 1,874.00 1,959.00 1,951.00 940.00
  12,914.00 12,500.00 12,544.00 12,553.00 11,784.00
Current Assets          
Inventories n/a n/a n/a n/a 43.00
Cash at Bank & in Hand 7,060.00 10,423.00 8,647.00 5,794.00 4,225.00
Other Current Assets 7,409.00 2,133.00 1,918.00 1,498.00 1,838.00
  14,469.00 12,556.00 10,565.00 7,292.00 6,106.00
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 27,383.00 25,056.00 23,109.00 19,845.00 17,890.00
Current Liabilities          
Borrowings n/a n/a n/a n/a n/a
Other Current Liabilities 3,555.00 2,411.00 3,100.00 2,915.00 2,642.00
           
Current Liabilities 3,555.00 2,411.00 3,100.00 2,915.00 2,642.00
           
Net Current Assets c10,914.00 c10,145.00 c7,465.00 c4,377.00 c3,464.00
           
Borrowings 3,611.00 3,608.00 3,605.00 2,675.00 2,671.00
Other Non-Current Liabilities 974.00 1,438.00 1,367.00 1,450.00 1,185.00
Non-Current Liabilities 4,585.00 5,046.00 4,972.00 4,125.00 3,856.00
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 8,140.00 7,457.00 8,072.00 7,040.00 6,498.00
           
Net Assets 19,243.00 17,599.00 15,037.00 12,805.00 11,392.00
           
Shareholders Funds 19,243.00 17,599.00 15,037.00 12,805.00 11,392.00
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 19,243.00 17,599.00 15,037.00 12,805.00 11,392.00
Cash Flow 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Net Cash Flow From Operating Activities 2,220.00 2,414.00 2,252.00 1,831.00 1,790.00
Net Cash Flow from Investing Activities (4,994.00) (59.00) (178.00) (22.00) (230.00)
Net Cash Flow from Financing Activities (578.00) (569.00) 780.00 (240.00) (2,051.00)
Net Increase/Decrease In Cash (3,352.00) 1,786.00 2,854.00 1,569.00 (491.00)
Ratios - based on IFRS 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Continuing Operations          
PE Ratio - Adjusted 39.5 19.2 32.6 30.3 19.2
PEG - Adjusted n/a 0.9 0.7 n/a 0.0
Earnings per Share Growth - Adjusted -44% 22% 45% -19% 575%
Dividend Cover 4.13 7.38 6.95 5.30 7.15
Revenue per Share 620.66¢ 725.78¢ 666.67¢ 535.00¢ 618.36¢
Pre-Tax Profit per Share 143.79¢ 260.86¢ 215.68¢ 134.64¢ 154.75¢
Operating Margin 22.18% 37.02% 33.81% 24.76% 26.51%
Return on Capital Employed 14.73% 29.43% 31.65% 31.83% 53.61%
           
Dividend Yield 0.6% 0.7% 0.4% 0.6% 0.7%
Dividend per Share Growth n/a 14.63% 10.81% 8.82% 13.33%
Operating Cash Flow per Share 183.03¢ 199.03¢ 185.67¢ 150.96¢ 147.58¢
Cash Incr/Decr per Share (276.36¢) 147.25¢ 235.31¢ 129.36¢ (40.48¢)
Net Asset Value per Share (exc. Intangibles) 678.62¢ 588.84¢ 384.29¢ 202.49¢ 68.43¢
Net Gearing -17.92% -38.72% -33.53% -24.36% -13.64%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Forecast figures based on normalised accounts.

 

Top of Page