Electronic Arts Inc. Financial Ratios — EA Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	- -	- -	28.57	186.37	77.85	37.97	29.4	21.62	47.22	10.87	10.18	10.71	17.04	15.95	13.56
Return on Assets (%)	1.46	1.86	0.15	14.75	17.52	13.1	12.8	11.62	30.29	6.86	5.83	5.88	9.47	8.69	6.96
Return on Capital (%)	- -	22.6	- -	83.78	- -	27.73	23.65	18.57	- -	9.49	8.57	8.87	14.01	12.94	11.18
Return on Invested Capital (%)	- -	2.21	- -	28.18	- -	21.05	19.99	16.25	- -	9.4	8.51	9.27	13.54	12.38	10.49
Gross Margin (%)	61.43	63.44	62.32	68.35	69.2	73.21	75.2	73.29	75.28	73.46	73.41	75.87	77.39	79.32	78.97
EBITDA Margin (%)	6.71	9.17	6.27	25.8	24.91	28.81	30.49	23.33	28.9	21.8	23.1	26.65	26.24	25.9	19.72
Operating Margin (%)	1.5	2.21	-0.08	20.93	20.43	25.26	27.84	20.4	26.19	18.58	16.15	19.43	20.89	21.13	15.43
Incremental Operating Margin (%)	41.52	-6.36	- -	100.85	39.5	72.61	68.85	212	74.96	-439.13	6.09	72.18	100.74	3.03	-610.29
Pretax Margin (%)	0.43	3.66	0.2	20.49	19.95	24.97	28.14	21.8	27.23	18.07	15.46	17.86	21.01	21.51	15.67
Profit Margin (%)	1.83	2.58	0.22	19.38	26.3	19.96	20.25	20.59	54.89	14.87	11.29	10.8	16.83	15.02	11.78
Net Income to Common Margin (%)	1.83	2.58	0.22	19.38	26.3	19.96	20.25	20.59	54.89	14.87	11.29	10.8	16.83	15.02	11.78
Effective Tax Rate (%)	- -	29.5	- -	5.41	- -	20.08	28.02	5.56	- -	17.7	27.01	39.52	19.89	30.16	24.83
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.71	24.46	26.18	16.1	17.75	21.53
Sustainable Growth Rate (%)	- -	- -	28.57	186.37	77.85	37.97	29.4	21.62	47.22	9.6	7.69	7.91	14.29	13.12	10.64

Credit (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	539	559	580	633	1,152	990	992	994	1,065	1,952	1,959	1,946	1,948	1,951	1,548
ST Debt	- -	- -	- -	633	163	- -	- -	- -	668	76	81	66	66	467	63
LT Debt	539	559	580	- -	989	990	992	994	397	1,876	1,878	1,880	1,882	1,484	1,485
Total Debt/EBITDA	1.94	1.61	2.59	0.54	1.05	0.71	0.63	0.86	0.67	1.59	1.21	0.98	0.98	1.01	1.04
Net Debt/EBITDA	-2.71	-2.11	-5.37	-1.23	-1.22	-1.13	-2.08	-3.22	-1.73	-2.76	-0.53	-0.27	-0.51	-0.13	-0.93
Total Debt/EBIT	8.69	6.65	-193.33	0.67	1.28	0.81	0.69	0.98	0.73	1.87	1.74	1.35	1.23	1.24	1.33
Net Debt/EBIT	-12.16	-8.73	400.67	-1.52	-1.49	-1.29	-2.28	-3.68	-1.91	-3.24	-0.76	-0.38	-0.64	-0.16	-1.19
EBITDA to Interest Expense	13.9	12	7.47	41.61	43.8	31.02	37.38	26.86	36.36	27.27	27.84	34.12	34.21	33.33	28.02
EBITDA-CapEx/Interest Expense	13.9	12	7.47	41.61	43.8	31.02	37.38	26.86	36.36	27.27	27.84	34.12	34.21	33.33	28.02
EBIT to Interest Expense	3.1	2.9	-0.1	33.75	35.92	27.2	34.14	23.49	32.95	23.24	19.47	24.88	27.24	27.19	21.92
Interest Expense	20	29	30	28	25	45	42	43	44	45	58	58	58	58	53
Common Equity/Total Assets	-1.35	0.47	0.56	14.76	29.26	39.26	47.36	59.85	67.59	59.38	55.14	54.68	56.52	52.34	50.34
Long-Term Debt/Equity (%)	21.93	24.66	23.95	- -	29.12	24.38	21.59	18.65	5.32	23.93	24.63	25.78	25.05	23.24	21.95
Long-Term Debt/Capital (%)	115.91	95.88	94.77	- -	30.76	24.63	19.62	15.64	4.63	19.06	19.63	20.2	19.74	17.62	18.2
Long-Term Debt/Total Assets (%)	9.82	11.03	10.15	- -	14.03	12.83	11.56	11.1	3.57	14.12	13.61	13.97	14.02	12	11.31
Total Debt/Equity (%)	21.93	24.66	23.95	20.85	33.92	24.38	21.59	18.65	14.27	24.9	25.69	26.68	25.93	30.55	22.89
Total Debt/Capital (%)	115.91	95.88	94.77	41.1	35.83	24.63	19.62	15.64	12.42	19.83	20.47	20.91	20.43	23.16	18.98
Total Debt/Total Assets (%)	9.82	11.03	10.15	10.3	16.34	12.83	11.56	11.1	9.58	14.69	14.2	14.46	14.52	15.77	11.79
Net Debt to Equity	-30.68	-32.33	-49.63	-47.27	-39.49	-38.79	-71.08	-69.67	-37.15	-43.16	-11.2	-7.46	-13.55	-3.95	-20.39
Net Debt/Capital (%)	91.06	103.39	102.74	271.78	-185.73	-108.25	-408.76	-225.5	-57.65	-73.85	-12.49	-7.9	-15.35	-4.01	-26.05
EBITDA	278	348	224	1,165	1,095	1,396	1,570	1,155	1,600	1,227	1,615	1,979	1,984	1,933	1,485
EBITDA-CapEx	278	348	224	1,165	1,095	1,396	1,570	1,155	1,600	1,227	1,615	1,979	1,984	1,933	1,485
Operating Income (Loss)	62	84	-3	945	898	1,224	1,434	1,010	1,450	1,046	1,129	1,443	1,580	1,577	1,162

Liquidity (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	0.87	0.88	0.99	1.09	1.58	1.88	2.14	2.4	2.15	2.15	0.87	0.84	1.06	0.65	0.78
Current Ratio	1.23	1.21	1.31	1.34	1.8	2.15	2.41	2.82	2.45	2.43	1.18	1.21	1.37	0.95	1.05
Quick Ratio	1.04	1.04	1.13	1.22	1.68	2.03	2.29	2.68	2.33	2.32	1.06	1.05	1.24	0.85	0.95
CFO/Avg Current Liab	0.13	0.16	0.33	0.41	0.56	0.65	0.69	0.65	0.73	0.69	0.59	0.46	0.73	0.63	0.7
Common Equity/Total Assets	-1.35	0.47	0.56	14.76	29.26	39.26	47.36	59.85	67.59	59.38	55.14	54.68	56.52	52.34	50.34
Long-Term Debt/Equity (%)	21.93	24.66	23.95	- -	29.12	24.38	21.59	18.65	5.32	23.93	24.63	25.78	25.05	23.24	21.95
Long-Term Debt/Capital (%)	115.91	95.88	94.77	- -	30.76	24.63	19.62	15.64	4.63	19.06	19.63	20.2	19.74	17.62	18.2
Long-Term Debt/Total Assets (%)	9.82	11.03	10.15	- -	14.03	12.83	11.56	11.1	3.57	14.12	13.61	13.97	14.02	12	11.31
Total Debt/Equity (%)	21.93	24.66	23.95	20.85	33.92	24.38	21.59	18.65	14.27	24.9	25.69	26.68	25.93	30.55	22.89
Total Debt/Capital (%)	115.91	95.88	94.77	41.1	35.83	24.63	19.62	15.64	12.42	19.83	20.47	20.91	20.43	23.16	18.98
Total Debt/Total Assets (%)	9.82	11.03	10.15	10.3	16.34	12.83	11.56	11.1	9.58	14.69	14.2	14.46	14.52	15.77	11.79
CFO/Total Liabilities	9.13	11.56	21.62	34.3	40.09	43.14	42.42	42.66	49.22	35.5	30.75	25.14	39.19	34.75	40.1
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.5	2.66	2.81	5.85	5.74	7.19	8.6	8.07	7.6	6.8	6.46	6.37	6.88	7.01	7.56

Working Capital (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	22.64	11.2	11.19	13.11	14.78	16.37	13.84	9.82	10.22	11.46	11.94	11.13	12.11	12	11.49
Days Sales Outstanding	16.12	32.59	32.62	27.85	24.7	22.3	26.37	37.16	35.73	31.84	30.57	32.78	30.14	30.42	31.77
Inventory Turnover	23.5	27.49	27.49	31.07	39.25	78.67	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	15.53	13.28	13.28	11.75	9.3	4.64	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	7.13	7.81	10.67	15.07	17.21	14.38	18.92	16.42	15.13	18.22	18.87	17.92	16.36	14.35	13.6
Accounts Payable Turnover Days	51.17	46.72	34.19	24.22	21.21	25.39	19.29	22.23	24.13	20.03	19.34	20.37	22.31	25.43	26.85
Cash Conversion Cycle	-19.52	-0.86	11.7	15.38	12.79	1.55	7.07	14.94	11.6	11.8	11.23	12.42	7.84	4.99	4.92
Inventory to Cash Days	0.59	19.31	19.34	16.1	15.4	17.66	26.37	37.16	35.73	31.84	30.57	32.78	30.14	30.42	31.77
Inventories	59	42	56	36	33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	59	41	55	35	32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	5,458	5,487	8,935	18,293	20,494	27,125	37,342	30,794	29,350	39,122	35,929	33,365	35,821	37,864	50,968
- Cash & Cash Equivalents	1,293	1,292	1,782	2,068	2,493	2,565	4,258	4,708	3,768	5,260	2,732	2,424	2,900	2,136	2,864
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	539	559	580	633	1,152	990	992	994	1,065	1,952	1,959	1,946	1,948	1,951	1,548
Enterprise Value	4,148	4,366	7,150	15,905	17,812	23,583	33,003	26,343	24,680	34,708	34,826	32,544	34,507	37,567	49,536
Total Capital	465	583	612	1,540	3,215	4,020	5,057	6,355	8,576	9,842	9,569	9,306	9,533	8,424	8,158
Total Debt/Capital (%)	115.91	95.88	94.77	41.1	35.83	24.63	19.62	15.64	12.42	19.83	20.47	20.91	20.43	23.16	18.98
Total Debt / EV	0.13	0.13	0.08	0.04	0.06	0.04	0.03	0.04	0.04	0.06	0.06	0.06	0.06	0.05	0.03
EV/Sales	1	1.15	2	3.52	4.05	4.87	6.41	5.32	4.46	6.17	4.98	4.38	4.56	5.03	6.58
EV/EBITDA	14.92	12.55	31.92	13.65	16.27	16.89	21.02	22.81	15.42	28.29	21.56	16.44	17.39	19.43	33.36
EV/EBIT	66.91	51.98	- -	16.83	19.84	19.27	23.01	26.08	17.02	33.18	30.85	22.55	21.84	23.82	42.63
EV/Cash Flow to Firm	11.48	12.68	9.58	14.55	11.89	14.61	19.16	16.59	13.09	17.61	17.94	20.53	14.61	17.72	19.1
EV/Free Cash Flow to Firm	11.48	12.68	9.58	14.55	11.89	14.61	19.16	16.59	13.09	17.61	17.94	20.53	14.61	17.72	19.1
Diluted Market Cap	5,541	5,540	9,167	19,116	21,816	28,109	37,827	31,099	29,550	39,528	36,182	33,485	36,086	38,153	51,579
Diluted Enterprise Value	4,787	4,807	7,965	17,682	20,475	26,534	34,561	27,385	26,847	36,220	35,409	33,007	35,134	37,968	50,263
EV per Share	12.53	14.08	23.21	51.14	57.46	77.83	107.15	86.94	84.23	120.1	122.63	117.49	127.8	143.39	198.14
TTM Sales	4,143	3,797	3,575	4,515	4,396	4,845	5,150	4,950	5,537	5,629	6,991	7,426	7,562	7,463	7,531
TTM EBITDA	278	348	224	1,165	1,095	1,396	1,570	1,155	1,600	1,227	1,615	1,979	1,984	1,933	1,485
TTM Operating Income	62	84	-3	945	898	1,224	1,434	1,010	1,450	1,046	1,129	1,443	1,580	1,577	1,162
TTM Cash Flow to Firm	361	344	746	1,093	1,498	1,614	1,722	1,588	1,886	1,971	1,941	1,585	2,361	2,120	2,593
TTM Free Cash Flow to Firm	361	344	746	1,093	1,498	1,614	1,722	1,588	1,886	1,971	1,941	1,585	2,361	2,120	2,593

Multiples (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	20	17.1	12.88	17.92	14.89	17.81	22.36	20.1	16.44	20.44	19.05	21.6	15.59	18.35	20.2
EV/EBIT	66.91	51.98	- -	16.83	19.84	19.27	23.01	26.08	17.02	33.18	30.85	22.55	21.84	23.82	42.63
Enterprise Value	4,148	4,366	7,150	15,905	17,812	23,583	33,003	26,343	24,680	34,708	34,826	32,544	34,507	37,567	49,536
Low Price	16.05	10.77	16.65	26.64	53.01	61.1	87.94	73.91	85.69	96.7	117.58	108.53	117.47	115.21	131.15
EV/Sales	1	1.15	2	3.52	4.05	4.87	6.41	5.32	4.46	6.17	4.98	4.38	4.56	5.03	6.58
EV/EBITDA	14.92	12.55	31.92	13.65	16.27	16.89	21.02	22.81	15.42	28.29	21.56	16.44	17.39	19.43	33.36
Price/Earnings	71.82	55.99	1,116.88	20.91	17.73	28.05	35.8	30.22	9.66	46.74	45.54	41.6	28.14	33.78	57.46
Price/Earnings Average	91.73	45.28	933.55	14.54	17.82	24.73	33.29	33.16	9.49	45.04	49.22	42.92	27.67	33.09	50.52
Price/Earnings High	113.8	61.72	1,176.56	21.4	20.63	28.77	38.72	44.98	11	51.9	53.61	49.32	30.65	39.38	57.75
Price/Earnings Low	69.9	34.07	641.02	9.47	14.22	19.15	25.97	21.98	8.26	33.39	42.32	37.48	24.92	26.93	36.96
Price/Book Value	-73.76	228.62	279.22	20.17	9.93	8.95	9.19	5.74	3.91	4.96	4.72	4.53	4.72	5.85	7.71
Price/Book Value Average	-94.21	184.88	233.39	14.02	9.98	7.89	8.54	6.3	3.84	4.78	5.1	4.68	4.64	5.73	6.78
Price/Book Value High	-116.88	252	294.14	20.65	11.56	9.18	9.94	8.55	4.45	5.51	5.56	5.37	5.14	6.82	7.75
Price/Book Value Low	-71.79	139.11	160.26	9.13	7.97	6.11	6.66	4.18	3.34	3.54	4.39	4.08	4.18	4.66	4.96
Price/Tangible Book Value	14.71	18.73	17.12	15.09	12.58	11.57	14.14	9.19	5.31	8.39	28.16	25.76	20.66	52.81	43.16
Price/Tangible Book Value Average	18.79	15.14	14.31	10.49	12.64	10.2	13.15	10.08	5.22	8.08	30.44	26.58	20.31	51.73	37.95
Price/Tangible Book Value High	23.31	20.64	18.03	15.45	14.64	11.86	15.29	13.67	6.05	9.32	33.15	30.54	22.5	61.57	43.37
Price/Tangible Book Value Low	14.32	11.39	9.82	6.84	10.09	7.89	10.26	6.68	4.55	5.99	26.17	23.21	18.29	42.1	27.76
Price/Sales	1.32	1.45	2.5	4.05	4.66	5.6	7.25	6.22	5.3	6.95	5.14	4.49	4.74	5.07	6.77
Price/Sales Average	1.68	1.17	2.09	2.82	4.68	4.94	6.74	6.83	5.21	6.7	5.56	4.64	4.66	4.97	5.95
Price/Sales High	2.09	1.59	2.63	4.15	5.42	5.74	7.84	9.26	6.04	7.72	6.05	5.33	5.16	5.92	6.8
Price/Sales Low	1.28	0.88	1.43	1.84	3.74	3.82	5.26	4.52	4.53	4.96	4.78	4.05	4.19	4.04	4.35
Price/Cash Flow	19.7	16.94	12.55	17.14	13.99	17.19	22.07	19.91	16.33	20.23	18.92	21.53	15.47	18.21	19.96
Price/Cash Flow Average	25.17	13.7	10.49	11.92	14.06	15.16	20.52	21.84	16.04	19.49	20.45	22.21	15.21	17.84	17.55
Price/Cash Flow High	31.22	18.67	13.22	17.55	16.28	17.63	23.87	29.63	18.61	22.46	22.27	25.52	16.86	21.23	20.06
Price/Cash Flow Low	19.18	10.3	7.2	7.76	11.22	11.73	16.01	14.48	13.97	14.45	17.58	19.4	13.7	14.52	12.84
Price/Free Cash Flow Average	25.55	13.83	10.76	12.46	14.96	15.71	20.79	22.06	16.15	19.69	20.6	22.29	15.33	17.98	17.76
Price/Free Cash Flow High	31.7	18.85	13.56	18.34	17.33	18.27	24.18	29.92	18.74	22.69	22.43	25.61	16.98	21.4	20.3
Price/Free Cash Flow Low	19.47	10.4	7.39	8.11	11.94	12.16	16.22	14.62	14.07	14.6	17.71	19.47	13.8	14.63	13
EV/Sales Average	1.5	0.98	1.75	2.5	4.38	4.61	6.11	6.08	4.72	6.11	5.44	4.57	4.53	4.94	5.78
EV/Sales High	1.91	1.4	2.3	3.83	5.12	5.42	7.21	8.51	5.55	7.13	5.94	5.26	5.03	5.89	6.63
EV/Sales Low	1.1	0.69	1.1	1.52	3.43	3.5	4.63	3.77	4.05	4.38	4.67	3.98	4.07	4.02	4.18
EV/EBITDA Average	22.37	10.64	27.98	9.69	17.58	16	20.03	26.04	16.33	28.02	23.57	17.15	17.27	19.09	29.29
EV/EBITDA High	28.4	15.27	36.65	14.84	20.55	18.8	23.64	36.47	19.21	32.7	25.71	19.74	19.19	22.74	33.61
EV/EBITDA Low	16.4	7.49	17.53	5.88	13.78	12.13	15.17	16.17	14	20.08	20.2	14.95	15.51	15.52	21.19
EV/EBIT Average	100.28	44.1	-2,088.81	11.94	21.44	18.25	21.93	29.78	18.02	32.87	33.71	23.53	21.69	23.4	37.43
EV/EBIT High	127.34	63.28	-2,736.83	18.3	25.06	21.44	25.89	41.7	21.2	38.36	36.78	27.08	24.1	27.88	42.95
EV/EBIT Low	73.53	31.02	-1,308.73	7.25	16.81	13.84	16.61	18.5	15.45	23.55	28.89	20.5	19.47	19.02	27.08
Last Price	16.49	17.7	29.01	58.82	66.11	89.52	121.24	101.63	100.17	135.37	126.51	120.45	132.67	144.52	203.87
High Price	26.13	19.51	30.56	60.21	76.92	91.82	131.13	151.26	114.13	150.3	148.93	142.79	144.53	168.5	204.89
Enterprise Value Average	6,218	3,704	6,266	11,283	19,254	22,342	31,454	30,080	26,124	34,386	38,064	33,948	34,270	36,904	43,498
Enterprise Value High	7,895	5,315	8,210	17,290	22,504	26,246	37,122	42,118	30,737	40,129	41,523	39,075	38,071	43,962	49,906
Enterprise Value Low	4,559	2,606	3,926	6,850	15,092	16,938	23,820	18,681	22,404	24,638	32,620	29,585	30,765	30,000	31,472

Shares Outstanding	320	302	311	310	301	308	306	298	288	286	280	273	266	252	251
Diluted Weighted Avg Shares	336	313	316	325	330	314	312	306	295	292	286	278	272	264	253
Basic Weighted Avg Shares	331	310	308	311	310	303	308	303	293	289	284	277	270	262	250
Revenue per Share	12.52	12.25	11.61	14.52	14.18	15.99	16.72	16.34	18.9	19.48	24.62	26.81	28.01	28.48	30.12
EBITDA per Share	0.84	1.12	0.73	3.75	3.53	4.61	5.1	3.81	5.46	4.25	5.69	7.14	7.35	7.38	5.94
Operating Income per Share	0.19	0.27	-0.01	3.04	2.9	4.04	4.66	3.33	4.95	3.62	3.98	5.21	5.85	6.02	4.65
Basic EPS, GAAP	0.23	0.32	0.03	2.81	3.73	3.19	3.39	3.36	10.37	2.9	2.78	2.9	4.71	4.28	3.55
Basic EPS from Cont Ops	0.23	0.32	0.03	2.81	3.73	3.19	3.39	3.36	10.37	2.9	2.78	2.9	4.71	4.28	3.55
Diluted EPS, GAAP	0.23	0.31	0.03	2.69	3.5	3.08	3.34	3.33	10.3	2.87	2.76	2.88	4.68	4.25	3.51
Diluted EPS from Cont Ops	0.23	0.31	0.03	2.69	3.5	3.08	3.34	3.33	10.3	2.87	2.76	2.88	4.68	4.25	3.51
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.34	0.68	0.76	0.76	0.76	0.76
Cash Flow per Share	0.84	1.05	2.31	3.43	4.73	5.21	5.49	5.11	6.13	6.69	6.69	5.6	8.57	7.94	10.21
Free Cash Flow per Basic Share	0.84	1.05	2.31	3.43	4.73	5.21	5.49	5.11	6.13	6.69	6.69	5.6	8.57	7.94	10.21
Cash & Equivalents per Share	5.59	5.42	7.68	9.71	12.37	14.96	17.31	17.97	19.57	22.03	10.78	9.99	12.08	8.58	11.92
Book Value per Share	-0.22	0.08	0.1	2.92	6.65	10	13.2	17.69	25.63	27.3	26.8	26.57	28.09	24.71	26.44
Tangible Book Value per Share	1.12	0.95	1.69	3.9	5.25	7.74	8.57	11.06	18.85	16.13	4.49	4.68	6.42	2.74	4.72

Electronic Arts Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)