Loading...

Messages

Proposals

Stuck in your homework and missing deadline?

Get Urgent Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework Writing

100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

Introduction of Financial Analysis of Activision

Category: Financial Statement Analysis Paper Type: Assignment Writing Reference: APA Words: 1600

The aim of this paper is to provide a brief financial overview of the Activision organization. In the paper the financial ratio analysis has been performed to evaluate the financial position. Moreover CAGR has been evaluated to know the growth of the corporation. The detail financial analysis of the organizations is discussed as follows:

Income Statement of Financial Analysis of Activision

ACTIVISION BLIZZARD INC  (ATVI) CashFlowFlag INCOME STATEMENT

Fiscal year ends in December. USD in millions except per share data.

2013-12

2014-12

2015-12

2016-12

2017-12

TTM

Revenue

4583

4408

4664

6608

7017

7268

Cost of revenue

1531

1525

1585

2394

2501

2528

Gross profit

3052

2883

3079

4214

4516

4740

Operating expenses

Research and development

584

571

646

958

1069

1104

Sales, General and administrative

1096

1129

1114

1844

2138

2129

Total operating expenses

1680

1700

1760

2802

3207

3233

Operating income

1372

1183

1319

1412

1309

1507

Interest Expense

58

208

Other income (expense)

5

6

-198

-306

-158

-127

Income before taxes

1319

981

1121

1106

1151

1380

Provision for income taxes

309

146

229

140

878

874

Net income from continuing operations

1010

835

892

966

273

506

Net income

1010

835

892

966

273

506

Preferred dividend

23

18

11

4

Net income available to common shareholders

987

817

881

962

273

506

Earnings per share

Basic

0.96

1.14

1.21

1.3

0.36

0.66

Diluted

0.95

1.13

1.19

1.28

0.36

0.65

Weighted average shares outstanding

Basic

1024

716

728

740

754

758

Diluted

1035

726

739

754

766

770

EBITDA

1692

1535

1813

2562

2508

2561

 

The above table shows the income statement of the Activision Blizzard Inc. The income statement demonstrate an increasing trend of revenue and profitability of the organization. It can be seen that gross profit was $3052 in the year 2013 which increase up to $4516 in the year 2017. However the net income of the organization has experienced a fluctuation in the 5 year period. Net income decreased in 2014 and again increase in 2016 but in 2017 the net income of the corporation decrease dramatically. The operating income of the organization also experience fluctuation over the 5 year period (Pandey, 2015).

Key Ratios -> Growth

2013-12

2014-12

2015-12

2016-12

2017-12

Revenue %

Year over Year

-5.62

-3.82

5.81

41.68

6.19

3-Year Average

1.01

-2.49

-1.34

12.97

16.76

5-Year Average

8.66

0.6

0.96

6.8

7.64

10-Year Average

17.53

12.42

12.58

16.3

9.48

Operating Income %

Year over Year

-5.44

-13.78

11.5

7.05

-7.29

3-Year Average

19.95

-4.38

-3.13

0.96

3.43

5-Year Average

23.85

10.66

0.86

-2.04

10-Year Average

29.53

20.97

55.31

35.43

10.84

Net Income %

Year over Year

-12.1

-17.33

6.83

8.3

-71.74

3-Year Average

34.19

-8.36

-8.09

-1.47

-31.11

5-Year Average

49.18

16.37

-2.3

-24.98

10-Year Average

30.06

20.23

36.8

28.15

-2.37

EPS %

Year over Year

-5.94

18.95

5.31

7.56

-71.88

3-Year Average

42.26

7.09

5.62

10.45

-31.7

5-Year Average

65.87

29.24

6.83

-18.64

10-Year Average

20.67

16.84

33.69

25.45

-4.25

 

It can be seen that the revenues of the organization are growing with rate of 6.19 in the year 2017 year over year. The growth rate has decline from previous year because in 2016 the revenue growth rate was 41.68%. The operating income of the organization has experienced the growth rate of 7.05% in 2016 however in 2017 the growth rate decline up to -7.29%. Activision net income grow 8.3% in 2016 (Pandey, 2015).

Margins of Financial Analysis of Activision

The gross margin of the Activision organization is 64.4% in the year 2017. It can be seen the gross margin has experience decline because in 2013 it was 66.6%. The operating margin in the year 2017 is 18.7% which was 29.94% in 2013. The organization will have to focus on its profitability because through operating and gross margin analysis it is clear that the organization profitability is declining and if the organization does not have taken steps than serious issues can arise in future (Higgins, 2007).

2013-12

2014-12

2015-12

2016-12

2017-12

TTM

Revenue USD Mil

4,583

4,408

4,664

6,608

7,017

7,268

Gross Margin %

66.6

65.4

66

63.8

64.4

65.2

Operating Income USD Mil

1,372

1,183

1,319

1,412

1,309

1,507

Operating Margin %

29.9

26.8

28.3

21.4

18.7

20.7

 

Earnings, Dividends, Free Cash Flow of Financial Analysis of Activision

Activision Corporation is paying dividend to its shareholders. It can be seen that the amount of dividend is increasing in each upcoming year. In 2017 Pepsi has paid 0.3 USD dividend on the shares. Earnings per share however has experienced fluctuation in the 5 year period. The Free Cash flow of the organization has increased in the 5 years period from $1190 to $2058.

Earnings Per Share USD

0.95

1.13

1.19

1.28

0.36

Dividends USD

0.19

0.2

0.23

0.26

0.3

Payout Ratio % *

18.2

23.3

15.7

22.6

20.5

Shares Mil

1,035

726

739

754

766

Book Value Per Share * USD

17.25

9.69

10.88

11.83

13.16

Operating Cash Flow USD Mil

1,264

1,292

1,192

2,155

2,213

Cap Spending USD Mil

-74

-107

-111

-136

-155

Free Cash Flow USD Mil

1,190

1,185

1,081

2,019

2,058

Free Cash Flow Per Share * USD

1.13

1.19

1.7

2.9

2.35

Working Capital USD Mil

3,836

4,195

776

2,174

2,857

 

Liquidity Analysis of Financial Analysis of Activision

The liquidity ratios have been evaluated in order to get a brief overview regarding the liquidity of the corporation. Through ratio analysis it has been found out that the Activision organization have enough cash to pay its short term obligations. The liquidity position of the organization is good and organization can perform its routine activities efficiently.

Capital Structure Analysis of Financial Analysis of Activision

Balance Sheet Items (in %)

2013-12

2014-12

2015-12

2016-12

2017-12

Latest Qtr

Cash & Short-Term Investments

31.62

32.88

12.01

18.59

25.25

27.05

Accounts Receivable

3.68

4.47

4.45

4.19

4.92

2.33

Inventory

1.22

0.83

0.84

0.28

0.25

0.2

Other Current Assets

8.02

8.67

4.91

4.61

4.52

4.58

Total Current Assets

44.54

46.85

22.21

27.68

34.93

34.16

Net PP&E

0.98

1.06

1.24

1.48

1.57

1.56

Intangibles

54.16

51.44

50.21

66.93

58.68

60.16

Other Long-Term Assets

0.31

0.64

26.35

3.92

4.82

4.12

Total Assets

100

100

100

100

100

100

Accounts Payable

2.53

2.2

1.86

1.27

1.73

0.93

Short-Term Debt

0.18

Taxes Payable

Accrued Liabilities

4.54

4.01

4.1

4.62

7.56

5.91

Other Short-Term Liabilities

9.91

12.19

11.16

9.33

10.33

4.63

Total Current Liabilities

17.16

18.4

17.12

15.22

19.62

11.47

Long-Term Debt

33.31

29.32

26.75

28

23.52

24.47

Other Long-Term Liabilities

2.26

3.22

3.23

4.53

6.18

6.45

Total Liabilities

52.74

50.95

47.1

47.75

49.31

42.39

Total Stockholders' Equity

47.26

49.05

52.9

52.25

50.69

57.61

Total Liabilities & Equity

100

100

100

100

100

100

 

It can be seen that the capital structure of Activision organization consist of both debt and equity. Activision organization is financed more from equity than debt. However the significant amount of debt is a matter of concern for the organization because if the level of debt is not managed appropriately than major financial issues can occur in future (Fridson & Alvarez, 2011).

Pro Forma Income Statement of Financial Analysis of Activision

Following Pro Forma Income statements are prepared by implementing the last year revenue growth rate.

ACTIVISION BLIZZARD INC  (ATVI) CashFlowFlag INCOME STATEMENT

Fiscal year ends in December. USD in millions except per share data.

2017-12

2018

2019

2020

Revenue

7017

7438.02

7884.301

8357.359

Cost of revenue

2501

2651.06

2810.124

2978.731

Gross profit

4516

4786.96

5074.178

5378.628

Operating expenses

0

0

0

Research and development

1069

1133.14

1201.128

1273.196

Sales, General and administrative

2138

2266.28

2402.257

2546.392

Total operating expenses

3207

3399.42

3603.385

3819.588

Operating income

1309

1387.54

1470.792

1559.04

Interest Expense

0

0

0

Other income (expense)

-158

-167.48

-177.529

-188.181

Income before taxes

1151

1220.06

1293.264

1370.859

Provision for income taxes

878

930.68

986.5208

1045.712

Net income from continuing operations

273

289.38

306.7428

325.1474

Net income

273

289.38

306.7428

325.1474

Preferred dividend

0

0

0

Net income available to common shareholders

273

289.38

306.7428

325.1474

Earnings per share

0

0

0

Basic

0.36

0.3816

0.404496

0.428766

Diluted

0.36

0.3816

0.404496

0.428766

Weighted average shares outstanding

0

0

0

Basic

754

799.24

847.1944

898.0261

Diluted

766

811.96

860.6776

912.3183

EBITDA

2508

2658.48

2817.989

2987.068

 

Conclusion on Financial Analysis of Activision

The financial analysis of the corporation shows that the corporation is financially strong and have stable financial condition. However there is a lot of room for improvement because the corporations needs to improve their profitability. The corporation have taken significant amount of debt which also need to manage accurately.

References of Financial Analysis of Activision

Fridson, M. S., & Alvarez, F. (2011). Financial Statement Analysis: A Practitioner's Guide. John Wiley & Sons.

Higgins. (2007). Analysis for Financial Management. Tata McGraw-Hill Education.

Pandey, I. (2015). Financial Management. Vikas Publishing House.

Our Top Online Essay Writers.

Discuss your homework for free! Start chat

Top Rated Expert

ONLINE

Top Rated Expert

1869 Orders Completed

ECFX Market

ONLINE

Ecfx Market

63 Orders Completed

Assignments Hut

ONLINE

Assignments Hut

1428 Orders Completed