Activision Blizzard, Inc. (ATVI) Annual Margin Report - Discounting Cash Flows
ATVI
Activision Blizzard, Inc.
ATVI (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
Revenue 7,846 8,706 7,528 8,803 8,086 6,450 7,500
Revenue Growth Rate 4.71% 15.65% -14.48% 8.87% 25.36% -14% 6.88%
Cost of Revenue 2,332 2,579 2,222 2,317 2,260 2,094 2,517
Gross Profit 5,520 6,127 5,306 6,486 5,826 4,395 4,983
Gross Margin 70.2% 70.38% 70.48% 73.68% 72.05% 68.14% 66.44%
Operating Income 2,249 2,236 1,670 3,259 2,734 1,607 1,988
Operating Margin 28.35% 25.68% 22.18% 37.02% 33.81% 24.91% 26.51%
Net Income 1,982 2,165 1,513 2,699 2,197 1,503 1,813
Net Margin 25.04% 24.87% 20.1% 30.66% 27.17% 23.3% 24.17%

Monetary values in USD

amounts except #

Average LTM
Jan 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
Revenue 7,846 8,706 7,528 8,803 8,086 6,450 7,500
Cash From Operating Activities Margin 27.71% 29.26% 29.49% 27.42% 27.85% 28.39% 23.87%
Cash From Operating Activities 2,176 2,547 2,220 2,414 2,252 1,831 1,790
Free Cash Flow Margin 26.42% 28.12% 28.28% 26.51% 26.89% 26.59% 22.12%
Free Cash Flow 2,076 2,448 2,129 2,334 2,174 1,715 1,659
Depreciation and Amortization Margin 6.85% 4.45% 4.24% 5% 5.52% 8.57% 13.31%
Depreciation and Amortization 523.8 387 319 440 446 553 998
Capital Expenditure Margin -1.29% -1.14% -1.21% -0.909% -0.965% -1.8% -1.75%
Capital Expenditure -99.17 -99 -91 -80 -78 -116 -131
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program