Electronic Arts Inc. (FRA:ERT)

Electronic Arts Cash Flow Statement

Financials in millions USD. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	1,121	1,273	802	789	837
Depreciation & Amortization	354	332	427	438	179
Other Amortization	2	2	3	3	2
Asset Writedown & Restructuring Costs	-	70	106	45	-
Stock-Based Compensation	642	584	548	528	435
Change in Accounts Receivable	-115	119	-34	-77	-41
Change in Accounts Payable	190	-208	144	-7	18
Change in Unearned Revenue	-114	-87	-122	497	581
Change in Other Net Operating Assets	40	148	-103	12	66
Operating Cash Flow	2,079	2,315	1,550	1,899	1,934
Operating Cash Flow Growth	-10.19%	49.35%	-18.38%	-1.81%	7.62%
Capital Expenditures	-221	-199	-207	-188	-124
Cash Acquisitions	-	-	-	-3,391	-1,239
Investment in Securities	258	-8	-10	775	858
Investing Cash Flow	37	-207	-217	-2,804	-505
Long-Term Debt Issued	-	-	-	-	1,478
Long-Term Debt Repaid	-	-	-	-	-600
Net Debt Issued (Repaid)	-	-	-	-	878
Issuance of Common Stock	78	77	80	77	86
Repurchase of Common Stock	-2,742	-1,496	-1,470	-1,504	-881
Common Dividends Paid	-199	-205	-210	-193	-98
Financing Cash Flow	-2,863	-1,624	-1,600	-1,620	-15
Foreign Exchange Rate Adjustments	-17	-8	-41	-3	78
Net Cash Flow	-764	476	-308	-2,528	1,492
Free Cash Flow	1,858	2,116	1,343	1,711	1,810
Free Cash Flow Growth	-12.19%	57.56%	-21.51%	-5.47%	9.23%
Free Cash Flow Margin	24.90%	27.98%	18.09%	24.47%	32.16%
Free Cash Flow Per Share	7.04	7.78	4.83	5.98	6.20
Cash Interest Paid	56	56	56	56	40
Cash Income Tax Paid	404	300	583	629	340
Levered Free Cash Flow	1,656	1,736	1,336	1,781	1,945
Unlevered Free Cash Flow	1,690	1,770	1,369	1,814	1,971
Change in Net Working Capital	75	-22	326	-302	-827

Source: S&P Global Market Intelligence. Standard template. Financial Sources.