UBISOFT REPORTS FULL-YEAR 2020-21 EARNINGS FIGURES
UBISOFT REPORTS
FULL-YEAR
2020-21 EARNINGS FIGURES
Record net
bookings and non-IFRS operating
incomeRising value of
Ubisoft’s portfolio and technology
assetsBack catalog share of net bookings
firmly above 50% for the 3rd
consecutive year2021-22 targets
reflecting
growth initiatives
Ubisoft FY21 Earnings & Sales
- Full-year net bookings and
non-IFRS operating income in line with
targets:
|
In €m |
Reported change vs.
2019-20 |
In % of total net
bookings |
|
12 months 2020-21 |
12 months 2019-20 |
IFRS 15 sales |
2,223.8 |
+39.4% |
NA |
NA |
Net bookings |
2,240.6 |
+46.1% |
NA |
NA |
Digital net bookings |
1,609.0 |
+27.6% |
71.8% |
82.2% |
PRI net bookings |
780.0 |
+11.0% |
34.8% |
45.8% |
Back-catalog net bookings |
1,288.4 |
+15.5% |
57.5% |
72.7% |
IFRS operating income |
289.4 |
NA |
NA |
NA |
Non-IFRS operating income |
473.3 |
NA |
21.1% |
2.2% |
- All time high activity
with 141 million unique
players on PC and consoles, up 20%
- Significant progression of
Ubisoft’s portfolio
value over 12
months:
- Record performance for the
Assassin’s Creed® franchise, with
total yearly revenue up 50% vs prior record set in 2012-13
- Spectacular growth of Just
Dance®
- Rainbow
Six®: One of the industry’s top 10 most
played games in 20201. Double-digit player acquisition growth.
Record viewership for Esports regional leagues. Upcoming release of
Rainbow Six Quarantine to broaden audience
reach
- The
Division®: 40 million unique players.
Expansion of the universe with The Division
Heartland on consoles and PC as well as a
mobile game
- Robust growth for
Brawlhalla®, Far
Cry®, For
Honor®,
Rabbids®, The
Crew®, Watch
Dogs®
- Solid on-going sales-through trends
for Immortals Fenyx Rising™, a
player-favorite new IP
- Significant portfolio expansion to
come: Avatar,
Beyond
Good &
Evil™
2, Riders
Republic™, Skull &
Bones™, Star
Wars™
- Rising value of Ubisoft’s
technology assets:
- Rollout of Ubisoft
Connect
-
i3D.net:
a fast-growing hosting leader in the video game space
- 2021-22 targets:
Net bookings up single digit. Non-IFRS operating income between 420
& 500 M€
Paris, May
11,
2021 – Today, Ubisoft released
its earnings figures for fiscal 2020-21, i.e. the twelve months
ended March 31, 2021.
Yves Guillemot, Co-Founder and Chief Executive
Officer, said “Our teams demonstrated incredible resilience during
a challenging year, delivering amazing games and experiences. We
also relied on a deep and diversified back-catalog which, again,
outperformed our expectations and represented for the third
consecutive year more than 50% of our total net bookings,
progressively cementing the recurring profile of our business. Our
assets have never been so strong.
Alongside these successes, we have pursued the
transformation of our organization that we had initiated 18 months
ago to ensure Ubisoft is positioned to meaningfully grow audience
and recurring revenues over the coming years. We have also
implemented profound changes to ensure the continued development of
an inclusive working environment where our talents can thrive and
deliver the game experiences that players will love and share.”
Frédérick Duguet, Chief Financial Officer, said
“Ubisoft delivered a record year at the top and bottom lines thanks
to an underlying performance that was significantly stronger than
expected. This reflects the progress achieved in the
diversification and recurrence of our revenues. We can rely on a
deep portfolio of owned IPs, from our tentpole franchises, Rainbow
Six, Assassin’s Creed, The Division, Far Cry, Just Dance, Ghost
Recon and Watch Dogs to fan-favorite brands like For Honor, The
Crew, Brawlhalla and Mario + Rabbids.
Our FY22 line-up will be the most diversified we
have ever had, with ambitious post-launch plans as well as premium
and F2P new releases. Our financial targets reflect these growth
initiatives which are intended to generate significant value over
the long term.”
Yves Guillemot added “We continue to build our
portfolio, notably our biggest brands as demonstrated by the
recently announced expansion of The Division’s universe. We also
keep enhancing our technology assets, in particular our fast
growing i3D.net hosting activity as well as Ubisoft Connect. Thanks
to these expanding assets and a solid balance sheet, we are in a
strong position to capitalize on the many opportunities offered by
the market and are entering an exciting phase of our
development.”
Note The Group presents
indicators which are not prepared strictly in accordance with IFRS
as it considers that they are the best reflection of its operating
and financial performance. The definitions of the non-IFRS
indicators as well as a reconciliation table between the IFRS
consolidated income statement and the non-IFRS consolidated income
statement are provided in an appendix to this press release.
Income statement and key financial data
In € millions |
2020-21 |
% |
2019-20 |
% |
|
IFRS 15 sales |
2,223.8 |
|
1,594.8 |
|
|
Deferred revenues related to IFRS 15 |
16.7 |
|
(60.8) |
|
|
Net bookings |
2,240.6 |
|
1,534.0 |
|
|
Gross margin based on net bookings |
1,914.8 |
85.5% |
1,280.9 |
83.5% |
|
Non-IFRS R&D expenses |
-784.9 |
-35.0% |
(680.9) |
-44.4% |
|
Non-IFRS selling expenses |
-438.1 |
-19.6% |
(382.2) |
-24.9% |
|
Non-IFRS G&A expenses |
-218.4 |
-9.7% |
(183.6) |
-12.0% |
|
Total non-IFRS SG&A expenses |
-656.6 |
-29.3% |
(565.8) |
-36.9% |
|
Non-IFRS operating income |
473.3 |
21.1% |
34.2 |
2.2% |
|
IFRS operating income |
289.4 |
|
(59.5) |
|
|
Non-IFRS diluted EPS (in €) |
2.48 |
|
(0.09) |
|
|
IFRS diluted EPS (in €) |
0.85 |
|
(1.12) |
|
|
Non-IFRS cash flows from operating
activities(1) |
169.0 |
|
(86.4) |
|
|
R&D investment expenditure |
1,104.2 |
|
909.6 |
|
|
Non-IFRS net cash/(debt) position |
79.2 |
|
(100.6) |
|
|
(1) Based on the consolidated cash flow
statement for comparison with other industry players (not audited
by the Statutory Auditors).
Sales and net bookings
IFRS 15 sales for the fourth quarter of 2020-21
came to €501.8 million, up 4.3% (or 8.7% at constant exchange
rates2) on the €481.1 million generated in fourth-quarter 2019-20.
IFRS 15 sales for full-year 2020-21 totaled €2,223.8 million, up
39.4% (or 42.7% at constant exchange rates) versus the 2019-20
figure of €1,594.8 million.
Fourth-quarter 2020-21 net bookings totaled
€484.9 million, up 16.2% (or 21.1% at constant exchange rates) on
the €417.4 million recorded for fourth-quarter 2019-20.Net bookings
for full-year 2020-21 amounted to €2,240.6 million, up 46.1% (or
49.5% at constant exchange rates) on the €1,534.0 million figure
for 2019-20, in line with the target of between €2,220 million and
€2,280 million.
Main income statement
items3
Non-IFRS operating income came in at €473.3
million, versus €34.2 million in 2019-20, in line with the target
of between €450 and 500 million.
Non-IFRS attributable net income amounted to
€313.5 million, representing non-IFRS diluted earnings per share
(EPS) of €2.48, compared with non-IFRS attributable net loss of
€10.2 million and non-IFRS diluted loss per share of €0.09 for
2019-20.
IFRS attributable net income totaled €103.1
million, representing IFRS diluted EPS of €0.85 (compared with IFRS
attributable net loss of €125,6 million and IFRS diluted loss per
share of €1.12 for 2019-20).
Main cash flow
statement4 items
Non-IFRS cash flows from operating activities
represented a net cash inflow of €169.0 million in 2020-21 (versus
a net cash outflow of €86.4 million in 2019-20). It reflects a
positive €64.6 million in non-IFRS cash flow from operations
(versus a negative €169.9 million in 2019-20) and an €104.5
million decrease in non-IFRS working capital requirement (compared
with an €83.4 million decrease in 2019-20).
Main balance sheet items and
liquidity
At March 31, 2021, the Group’s equity was €1,656
million and its non-IFRS net cash was €79 million versus non-IFRS
net debt of €101 million at end of March 2020. IFRS net debt
totaled €227 million at March 31, 2021, of which €306 million
related to the IFRS16 accounting restatement.
Outlook
First-quarter 2021-22
Net bookings for the first quarter of 2021-22
are expected to come in at around €320 million.
Full-year 2021-22
The Company is introducing its targets for
2021-22:
- Net bookings single-digit
growth
- Non-IFRS operating income comprised
between 420 M€ and 500 M€
The top-line growth will be driven by both
back-catalog and new releases. Back-catalog growth will be spurred
by its underlying robust dynamic, by a significantly stronger
release slate in 2020-21 than in 2019-20 and by bigger post-launch
plans, more than compensating for the high comparison 2020-21 base
resulting from the lockdown impact on overall engagement. Ubisoft
also expects to release a solid and well-diversified line-up,
including premium and F2P titles. The year will notably see the
release of Far Cry 6, Rainbow Six Quarantine, Riders Republic, The
Division Heartland and Roller™ Champions. Skull and Bones will now
be released in 2022-23.
Transformation of the
organization
Ubisoft continued to evolve its organization
over the past 18 months to adapt to a fast-changing industry and to
ensure its culture is stronger than ever. Some of the profound
changes notably include:
- Adding expertise and production
acumen to its editorial department in order to continue delivering
high quality standards, strong marketability and differentiation
between its games;
- Redesigning
processes, HR organization and compensation policy to ensure strong
accountability;
- Appointing a new
Chief People Officer as well as coopting a new independent Board
member, both of whom bring recognized experience in conducting
change within major corporations;
- Appointing new
heads of Diversity & Inclusion and Workplace Culture to
formalize Ubisoft’s values and align the organization around
them.
Recent significant events:
Appointment of Anika Grant as Chief
People Officer: Ubisoft announced the appointment of Anika
Grant as its new Chief People Officer and member of Ubisoft’s
Executive Committee. In this role, Anika oversees all aspects of
Ubisoft’s people strategy and drives HR excellence at the company.
Anika brings immense international experience leading HR
transformation in major, fast-paced, and customer-focused
organizations across various sectors.
Shares purchased from March 22 to April
9: Ubisoft Entertainment SA acquired 596,000 shares at an
average price of €65.8 for a total amount of €39.2m which can be
allocated to the stock-based compensation program or could be
cancelled, as per the regulations in force.
New records for Rainbow
Six Esports regional
leagues: On March 26th Ubisoft announced its best
performance to date for Tom Clancy’s Rainbow Six Esports regional
leagues, with record-breaking peak concurrent viewers and average
minute audience results in each of its four regional leagues.
Expansion of the Tom Clancy’s The
Division® universe:
Ubisoft unveiled its plans for the expansion of the franchise,
notably including:
- The upcoming launch of The Division
Heartland in fiscal 2021-22, a PC & consoles free-to-play game
currently under development at Red Storm;
- The development of
a game on mobile that will be released beyond fiscal 2021-22;
- Brand-new content
as part of The Division 2 update coming late calendar 2021;
- The previously
announced movie directed by Rawson Marshall Thurber and in
development with Netflix, starring Jessica Chastain and Jake
Gyllenhaal.
Conference call
Ubisoft will hold a conference call today, Tuesday May 11, 2021,
at 6:15 p.m. Paris time/12:15 p.m. New York time.The conference
call can be accessed live and via replay by clicking on the
following link:
https://edge.media-server.com/mmc/p/a6fvyu29
Contacts
Investor RelationsJean-Benoît RoquetteSVP Investor
Relations+ 33 1 48 18 52 39Jean-benoit.roquette@ubisoft.com |
Press Relations Michael Burk Senior Director of
Corporate Public Relations + 33 1 48 18 24 03
Michael.burk@ubisoft.com |
Alexandre
Enjalbert Senior Investor Relations Manager + 33 1 48 18 50 78
Alexandre.enjalbert@ubisoft.com |
|
DisclaimerThis press release
may contain estimated financial data, information on future
projects and transactions and future financial results/performance.
Such forward-looking data are provided for information purposes
only. They are subject to market risks and uncertainties and may
vary significantly compared with the actual results that will be
published. The estimated financial data have been approved by the
Supervisory Board on May 11, 2021, and have not been audited by the
Statutory Auditors. (Additional information is provided in the most
recent Ubisoft Registration Document filed on June 5, 2020 with the
French Financial Markets Authority (l’Autorité des Marchés
Financiers)).
About UbisoftUbisoft is a
leading creator, publisher and distributor of interactive
entertainment and services, with a rich portfolio of world-renowned
brands, including Assassin’s Creed, Far Cry, For Honor, Just Dance,
Watch Dogs, and Tom Clancy’s video game series including Ghost
Recon®, Rainbow Six and The Division. The teams throughout
Ubisoft’s worldwide network of studios and business offices are
committed to delivering original and memorable gaming experiences
across all popular platforms, including consoles, mobile phones,
tablets and PCs. For the 2020-21 fiscal year, Ubisoft generated net
bookings of €2,241 million. To learn more, please visit:
www.ubisoftgroup.com.
© 2021 Ubisoft Entertainment. All Rights
Reserved. Ubisoft and the Ubisoft logo are registered trademarks in
the US and/or other countries.
APPENDICES
Definition of non-IFRS financial
indicators
Net bookings corresponds to the sales excluding
the services component and integrating the unconditional amounts
related to license contracts recognized independently of the
performance obligation realization.
Player Recurring Investment (PRI) corresponds to
sales of digital items, DLC, season passes, subscriptions and
advertising.
Non-IFRS operating income calculated based on
net bookings corresponds to operating income less the following
items:
- Stock-based compensation expense
arising on free share plans, group savings plans and/or stock
options.
- Depreciation of acquired intangible
assets with indefinite useful lives.
- Non-operating income and expenses
resulting from restructuring operations within the Group.
Non-IFRS operating margin corresponds to
non-IFRS operating income expressed as a percentage of net
bookings. This ratio is an indicator of the Group’s financial
performance.
Non-IFRS net income corresponds to net income
less the following items:
- The above-described deductions used
to calculate non-IFRS operating income.
- Income and expenses arising on
revaluations, carried out after the measurement period, of the
potential variable consideration granted in relation to business
combinations.
- OCEANE bonds’ interest expense
recognized in accordance with IFRS9.
- The tax impacts on these
adjustments.
Non-IFRS attributable net income corresponds to
non-IFRS net income attributable to owners of the parent.
Non-IFRS diluted EPS corresponds to non-IFRS
attributable net income divided by the weighted average number of
shares after exercise of the rights attached to dilutive
instruments.
The adjusted cash flow statement includes:
- Non-IFRS cash flow from operations
which comprises:
- The costs of internally developed
software and external developments (presented under cash flows from
investing activities in the IFRS cash flow statement) as these
costs are an integral part of the Group's operations.
- The restatement of impacts (after
tax) related to the application of IFRS 15.
- The restatement of commitments
related to leases due to the application of IFRS 16.
- Current and deferred taxes.
- Non-IFRS change in working capital
requirement which includes movements in deferred taxes and restates
the impacts (after tax) related to the application of IFRS 15, thus
cancelling out the income or expenses presented in non-IFRS cash
flow from operations.
- Non-IFRS cash flows from operating
activities which includes:
- the costs of internal and external
licenses development (presented under cash flows from investing
activities in the IFRS cash flow statement and included in non-IFRS
cash flow from operations in the adjusted cash flow
statement);
- the restatement of lease
commitments relating to the application of IFRS 16 presented under
IFRS in cash flow from financing activities.
- Non-IFRS cash flows from investing
activities which excludes the costs of internal and external
licenses development that are presented under non-IFRS cash flow
from operations.
Free cash flow corresponds to cash flows from
non-IFRS operating activities after cash inflows/outflows arising
on the disposal/acquisition of other intangible assets and
property, plant and equipment.
Free cash flow before working capital
requirement corresponds to cash flow from operations after cash
inflows/outflows arising on (i) the disposal/acquisition of other
intangible assets and property, plant and equipment and (ii)
commitments related to leases recognized on the application of IFRS
16.
Cash flow from non-IFRS financing activities,
which excludes lease commitments relating to the application of
IFRS16 presented in non-IFRS cash flow from operation.
IFRS net cash/(debt) position corresponds to
cash and cash equivalents and cash management financial assets less
financial liabilities excluding derivatives.
Non-IFRS net cash/(debt) position corresponds to
the net cash/(debt) position as adjusted for commitments related to
leases (IFRS 16).
Breakdown of net bookings by geographic
region
|
Q42020-21 |
Q42019-20 |
12 months
2020-21 |
12 months
2019-20 |
Europe |
36% |
31% |
36% |
33% |
Northern
America |
48% |
49% |
49% |
49% |
Rest of the world |
16% |
20% |
15% |
18% |
TOTAL |
100% |
100% |
100% |
100% |
Breakdown of net bookings by
platform
|
Q42020-21 |
Q42019-20 |
12 months
2020-21 |
12 months
2019-20 |
PLAYSTATION®4 &PLAYSTATION®5* |
27% |
26% |
33% |
30% |
XBOX One™
&XBOX Series X/S™* |
23% |
14% |
21% |
16% |
PC |
21% |
30% |
23% |
28% |
NINTENDO
SWITCH™ |
13% |
10% |
11% |
9% |
MOBILE |
9% |
16% |
8% |
11% |
Others** |
7% |
4% |
4% |
6% |
TOTAL |
100% |
100% |
100% |
100% |
* Backwards compatibility allows users of new-generation
consoles to continue playing games previously purchased on the
older generation of consoles. **Ancillaries, etc.
Title release
schedule1st
quarter (April -
June
2021)
DIGITAL
ONLY |
|
|
ANNO® 1800: Tourist Season |
PC |
ASSASSIN’S CREED® VALHALLA: Wrath of the Druids |
AMAZON LUNA, PC, PLAYSTATION®4, PLAYSTATION®5, STADIA, XBOX
ONE, XBOX SERIES X/S |
FOR HONOR®: Year 5 – Season 2 |
AMAZON LUNA, PC, PLAYSTATION®4, STADIA, XBOX ONE |
IMMORTALS FENYX RISING™: The Lost Gods |
AMAZON LUNA, NINTENDO SWITCH™, PC, PLAYSTATION®4,
PLAYSTATION®5, STADIA, XBOX ONE, XBOX SERIES X/S |
TOM CLANCY’S RAINBOW SIX®: Siege Year 6 – Season 2 |
AMAZON LUNA, PC, PLAYSTATION®4, PLAYSTATION®5, STADIA, XBOX
ONE, XBOX SERIES X/S |
TOM CLANCY’S THE DIVISION® 2: Season 6 |
AMAZON LUNA, PC, PLAYSTATION®4, STADIA, XBOX ONE |
UNO®: 50th Anniversary |
NINTENDO SWITCH™, PC, PLAYSTATION®4, STADIA, XBOX
ONE |
WATCH DOGS®: LEGION – Bloodline |
AMAZON LUNA, PC, PLAYSTATION®4, PLAYSTATION®5, STADIA, XBOX
ONE, XBOX SERIES X/S |
WATCH DOGS®: LEGION – Update 1 & 2 |
AMAZON LUNA, PC, PLAYSTATION®4, PLAYSTATION®5, STADIA, XBOX
ONE, XBOX SERIES X/S |
EXTRACTS FROM THE CONSOLIDATED FINANCIAL
STATEMENTS ATMARCH 31, 2021
Consolidated income statement (IFRS,
extract from the accounts which have undergone an audit by
Statutory Auditors).
In € millions |
|
03.31.2021 |
|
03.31.2020 |
|
|
|
|
|
|
|
IFRS 15 Sales |
2,223.8 |
|
1,594.8 |
Cost of
sales |
(325.7) |
|
(253.1) |
Gross Margin |
1,898.1 |
|
1,341.8 |
Research
and Development costs |
(827.1) |
|
(720.8) |
Marketing costs |
(442.8) |
|
(386.6) |
General
and Administrative costs |
(228.4) |
|
(193.0) |
Current operating income |
399.8 |
|
41.3 |
Other
non-current operating income & expense |
(110.4) |
|
(100.8) |
Operating income |
289.4 |
|
(59.5) |
Net
borrowing costs |
(17.4) |
|
(13.9) |
Net
foreign exchange gains/losses |
(8.2) |
|
(3.8) |
Other
financial income |
1.0 |
|
0.1 |
Other
financial expenses |
(27.0) |
|
(1.5) |
Net financial income |
(51.6) |
|
(19.1) |
Income
tax |
(132.6) |
|
(45.7) |
Consolidated net income |
105.2 |
|
(124.2) |
Net
income attributable to owners of the parent company |
103.1 |
|
(125.6) |
Net
income attributable to non-controlling interests |
2.1 |
|
1.4 |
Earnings per share attributable to parent
company |
|
|
|
Basic earnings per share (in €) |
0.87 |
|
(1.12) |
Diluted earnings per share (in €) |
0.85 |
|
(1.12) |
Weighted
average number of shares in issue |
118 980 402 |
|
112 050 132 |
Diluted weighted average number of shares |
126 286 728 |
|
112 050 132 |
Reconciliation of IFRS Net income and non-IFRS Net
income
In millions of euros, except for per share
data |
2020-21 |
2019-20 |
IFRS |
Adjustment |
Non-IFRS |
IFRS |
Adjustment |
Non-IFRS |
IFRS15 Sales |
2,223.8 |
|
2,223.8 |
1,594.8 |
|
1,594.8 |
Deferred services/other differences between the 2 standards |
|
16.7 |
16.7 |
|
(60.8) |
(60.8) |
Net bookings |
|
|
2,240.6 |
|
|
1,534.0 |
Total Operating expenses |
(1,934.5) |
167.2 |
(1,767.2) |
(1,654.3) |
154.6 |
(1,499.7) |
Stock-based compensation |
(56.8) |
56.8 |
0.0 |
(53.8) |
53.8 |
0.0 |
Non-current operating income & expense |
(110.4) |
110.4 |
0.0 |
(100.8) |
100.8 |
0.0 |
Operating Income |
289.4 |
184.0 |
473.3 |
(59.5) |
93.7 |
34.2 |
Net Financial income |
(51.6) |
32.4 |
(19.2) |
(19.1) |
8.2 |
(10.9) |
Income tax |
(132.6) |
(5.9) |
(138.6) |
(45.7) |
13.5 |
(32.2) |
Consolidated Net Income |
105.2 |
210.4 |
315.6 |
(124.2) |
115.5 |
(8.8) |
Net income attributable to owners of the parent
company |
103.1 |
|
313.5 |
(125.6) |
|
(10.2) |
Net income attributable to non-controlling
interests |
2.1 |
|
2.1 |
1.4 |
|
1.4 |
Diluted weighted average number of shares |
126 286 728 |
|
126 286 728 |
112 050 132 |
|
112 050 132 |
Diluted earnings per share |
0.85 |
1.64 |
2.48 |
(1.12) |
1.03 |
(0.09) |
Consolidated balance sheet (IFRS,
extract from the accounts which have undergone an audit by
Statutory Auditors)
ASSETS |
Net |
Net |
In € millions |
31.03.2021 |
31.03.2020 |
Goodwill |
220.7 |
334.6 |
Other intangible assets |
1,453.2 |
1,115.3 |
Property, plant and equipment |
199.8 |
174.4 |
Right of use assets |
282.1 |
229.9 |
Investments in associates |
0.0 |
0.0 |
Non-current financial assets |
16.1 |
13.7 |
Deferred tax assets |
173.1 |
169.3 |
Non-current assets |
2,345.0 |
2,037.2 |
Inventory |
23.1 |
12.4 |
Trade receivables |
342.7 |
307.1 |
Other receivables |
260.6 |
127.5 |
Other current financial assets |
0.0 |
0.5 |
Current tax assets |
45.7 |
41.0 |
Cash management financial assets* |
239.9 |
0.0 |
Cash and cash equivalents |
1,627.7 |
1,079.2 |
Current assets |
2,539.8 |
1,567.6 |
Total assets |
4,884.8 |
3,604.8 |
|
|
|
|
|
|
LIABILITIES AND EQUITY |
Net |
Net |
In € millions |
31.03.2021 |
31.03.2020 |
Capital |
9.6 |
9.4 |
Premiums |
556.0 |
475.4 |
Consolidated reserves |
987.1 |
955.4 |
Consolidated earnings |
103.1 |
(125.6) |
Equity attributable to owners of the parent
company |
1,655.7 |
1,314.6 |
Non-controlling interests |
9.3 |
7.2 |
Total equity |
1,665.0 |
1,321.7 |
Provisions |
5.0 |
3.1 |
Employee benefit |
21.6 |
15.8 |
Long-term borrowings and other financial liabilities |
1894.9 |
1176.2 |
Deferred tax liabilities |
158.5 |
109.5 |
Other non-current liabilities |
34.4 |
59.6 |
Non-current liabilities |
2,114.3 |
1,364.2 |
Short-term borrowings and other financial liabilities |
200.0 |
246.9 |
Trade payables |
152.0 |
139.2 |
Other liabilities |
737.8 |
517.7 |
Current tax liabilities |
15.8 |
15.1 |
Current liabilities |
1,105.5 |
918.9 |
Total liabilities |
3,219.8 |
2,283.1 |
Total liabilities and equity |
4,884.8 |
3,604.8 |
*Shares of UCITS invested in short-term maturity
securities, which do not meet the criteria for qualification as
cash equivalents defined by IAS 7.Consolidated cash flow
statement for comparison with other industry players
(non-audited)
In € millions |
03.31.2021 |
03.31.2020 |
Non-IFRS
Cash flows from operating activities |
|
|
Consolidated
earnings |
105.2 |
(124.2) |
+/- Net
Depreciation on internal & external games & movies |
433.4 |
422.5 |
+/- Other
depreciation on fixed assets |
225.3 |
196.9 |
+/- Net
Provisions |
(16.1) |
2.3 |
+/- Cost of
share-based compensation |
56.8 |
53.8 |
+/- Gains /
losses on disposals |
0.9 |
0.7 |
+/- Other income
and expenses calculated |
32.6 |
10.7 |
+/- Cost of
internal development and license development |
(753.2) |
(651.2) |
+/- IFRS 15
Impact |
15.4 |
(45.6) |
+/- IFRS 16
Impact |
(35.7) |
(35.6) |
NON-IFRS CASH FLOW FROM OPERATION |
64.6 |
(169.9) |
Inventory |
10.9 |
20.2 |
Trade
receivables |
(45.7) |
182.9 |
Other assets |
(126.7) |
25.0 |
Trade
payables |
1.2 |
(49.2) |
Other
liabilities |
264.8 |
(95.4) |
+/-
Non-IFRS Change in working capital |
104.5 |
83.4 |
Non-IFRS CASH FLOW GENERATED BY OPERATING
ACTIVITIES |
169.0 |
(86.4) |
Cash
flows from investing activities |
|
|
- Payments for
the acquisition of intangible assets and property, plant and
equipment |
(96.8) |
(104.9) |
+ Proceeds from
the disposal of intangible assets and property, plant and
equipment |
0.1 |
0.2 |
Free Cash-Flow |
72.3 |
(191.1) |
+/- Payments for
the acquisition of financial assets |
(200.4) |
(216.7) |
+ Refund of loans
and other financial assets |
198.1 |
211.5 |
+/- Changes in
scope (1) |
(16.0) |
(143.7) |
NON-IFRS CASH GENERATED BY INVESTING
ACTIVITIES |
(114.9) |
(253.7) |
Cash
flows from financing activities |
|
|
+ New
borrowings |
1,139.6 |
935.2 |
- Refund of
borrowings |
(506.8) |
(584.9) |
+ Funds received
from shareholders in capital increases |
80.7 |
81.5 |
+/- Cash
management financial assets |
(239.9) |
0.0 |
+/- Sales /
purchases of own shares |
25.8 |
35.3 |
CASH GENERATED BY FINANCING ACTIVITIES |
499.5 |
467.1 |
Net
change in cash and cash equivalents |
553.6 |
127.0 |
Cash and cash
equivalents at the beginning of the fiscal year |
986.9 |
878.6 |
Foreign exchange
losses/gains |
24.7 |
(18.7) |
Cash and cash equivalents at the end of the
period |
1,565.2 |
986.9 |
(1) Including cash in companies acquired and disposed of |
0.0 |
20.2 |
|
|
|
RECONCILIATION OF NON-IFRS NET CASH POSTION |
|
|
Cash and
cash equivalents at the end of the period |
1,565.2 |
986.9 |
Bank borrowings
and from the restatement of leases |
(1,938.8) |
(1,220.6) |
Commercial
papers |
(93.5) |
(110.0) |
IFRS 16 |
306.4 |
243.0 |
Cash management
financial assets |
239.9 |
0.0 |
NON-IFRS NET CASH POSITION |
79.2 |
(100.6) |
Consolidated cash flow statement (IFRS, extract from the
accounts which have undergone an audit Statutory
Auditors)
In € millions |
03.31.2021 |
03.31.2020 |
Cash flows
from operating activities |
|
|
Consolidated
earnings |
105.2 |
(124.2) |
+/- Net
amortization and depreciation on property, plant and equipment and
intangible assets |
658.7 |
619.4 |
+/- Net
Provisions |
(16.1) |
2.3 |
+/- Cost of
share-based compensation |
56.8 |
53.8 |
+/- Gains / losses
on disposals |
0.9 |
0.7 |
+/- Other income
and expenses calculated |
32.6 |
10.7 |
+/- Income Tax
Expense |
132.6 |
45.7 |
TOTAL CASH FLOW FROM OPERATING ACTIVITIES |
970.7 |
608.2 |
Inventory |
10.9 |
20.2 |
Trade
receivables |
(45.7) |
182.9 |
Other assets |
(131.4) |
58.2 |
Trade
payables |
1.2 |
(49.2) |
Other
liabilities |
316.8 |
(51.8) |
Deferred income
and prepaid expenses |
(81.1) |
(96.5) |
+/- Change
in working capital |
70.6 |
63.7 |
+/- Current Income
tax expense |
(83.4) |
(71.6) |
TOTAL CASH FLOW GENERATED BY OPERATING
ACTIVITIES |
958.0 |
600.4 |
Cash flows
from investing activities |
|
|
- Payments for the
acquisition of internal & external developments |
(753.2) |
(651.2) |
- Payments for the
acquisition of intangible assets and property, plant and
equipment |
(96.8) |
(104.9) |
+ Proceeds from
the disposal of intangible assets and property, plant and
equipment |
0.1 |
0.2 |
+/- Payments for
the acquisition of financial assets |
(200.4) |
(215.7) |
+ Refund of loans
and other financial assets |
198.1 |
210.5 |
+/- Changes in
scope (1) |
(16.0) |
(143.7) |
CASH GENERATED BY INVESTING ACTIVITIES |
(868.2) |
(904.9) |
Cash flows
from financing activities |
|
|
+ New
borrowings |
1,139.6 |
935.2 |
- Refund of
leases |
(35.7) |
(35.6) |
- Refund of
borrowings |
(506.8) |
(584.9) |
+ Funds received
from shareholders in capital increases |
80.7 |
81.5 |
+/- Cash management financial assets |
(239.9) |
0.0 |
+/- Sales /
purchases of own shares |
25.8 |
35.3 |
CASH GENERATED BY FINANCING ACTIVITIES |
463.8 |
431.5 |
Net change
in cash and cash equivalents |
553.6 |
127.0 |
Cash and cash
equivalents at the beginning of the fiscal year |
986.9 |
878.6 |
Foreign exchange
losses/gains |
24.7 |
(18.7) |
Cash and
cash equivalents at the end of the period |
1,565.2 |
986.9 |
(1) Including cash in companies acquired and disposed of |
0.0 |
20.2 |
|
|
|
RECONCILIATION OF NET CASH POSTION |
|
|
Cash and
cash equivalents at the end of the period |
1,565.2 |
986.9 |
Bank borrowings
and from the restatement of leases |
(1,938.8) |
(1,220.6) |
Commercial
papers |
(93.5) |
(110.0) |
Cash management
financial assets |
239.9 |
0 |
IFRS NET CASH POSITION |
(227.2) |
(343.6) |
1 Consoles premium and free-to-play scope. Internal estimates.2
Sales at constant exchange rates are calculated by applying to the
data for the period under review the average exchange rates used
for the same period of the previous fiscal year.3 See the
presentation published on Ubisoft’s website for further information
on movements in the income and cash flow statement. 4 Based on the
consolidated cash flow statement for comparison with other industry
players (non-audited)
- Ubisoft FY21 Earnings & Sales
UBISoft Entertainment (EU:UBI)
Gráfico Histórico do Ativo
De Mar 2024 até Abr 2024
UBISoft Entertainment (EU:UBI)
Gráfico Histórico do Ativo
De Abr 2023 até Abr 2024