UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): August 1, 2013
ACTIVISION BLIZZARD, INC.
(Exact Name of Registrant as Specified in Charter)
|
Delaware |
|
001-15839 |
|
95-4803544 |
|
(State or Other Jurisdiction of |
|
(Commission File Number) |
|
(IRS Employer |
|
3100 Ocean Park Boulevard, Santa Monica, CA |
|
90405 |
|
(Address of Principal Executive |
|
(Zip Code) |
Registrants telephone number, including area code: (310) 255-2000
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Certain Information Not Filed. The information in Item 2.02 of this Form 8-K and Exhibit 99.1 attached to this Form 8-K shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall such Item 2.02 or such Exhibit 99.1 or any of the information contained therein be deemed incorporated by reference in any filing under the Securities Exchange Act of 1934 or the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.
Item 2.02. Results of Operations and Financial Condition.
On August 1, 2013, Activision Blizzard, Inc. (the Company) issued a press release announcing results for the Company for the fiscal quarter ended June 30, 2013. A copy of the press release is attached hereto as Exhibit 99.1. As previously announced, the Company is hosting a conference call and webcast in conjunction with that release.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
99.1 Press Release dated August 1, 2013 (furnished not filed)
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
Date: August 1, 2013 |
|
ACTIVISION BLIZZARD, INC. | |
|
|
|
|
|
|
|
|
|
|
|
|
|
By: |
/s/ Dennis Durkin |
|
|
|
|
Dennis Durkin |
|
|
|
|
Chief Financial Officer |
EXHIBIT INDEX
|
Exhibit No. |
|
Description |
|
|
|
|
|
99.1 |
|
Press Release dated August 1, 2013 (furnished not filed) |
Exhibit 99.1
ACTIVISION BLIZZARD ANNOUNCES SECOND QUARTER 2013 FINANCIAL RESULTS
Company Was #1 Third-Party Publisher With The Top Two Best-Selling Games in North America and Europe Combined For First Six Months of 2013(1)
Santa Monica, CA August 1, 2013 Activision Blizzard, Inc. (Nasdaq: ATVI) today announced financial results for the second quarter of 2013.
|
|
|
Second Quarter |
| |||||||
|
(in millions, except EPS) |
|
2013 |
|
Prior |
|
2012 |
| |||
|
GAAP |
|
|
|
|
|
|
| |||
|
Net Revenues |
|
$ |
1,050 |
|
$ |
980 |
|
$ |
1,075 |
|
|
EPS |
|
$ |
0.28 |
|
$ |
0.21 |
|
$ |
0.16 |
|
|
Non-GAAP |
|
|
|
|
|
|
| |||
|
Net Revenues |
|
$ |
608 |
|
$ |
590 |
|
$ |
1,054 |
|
|
EPS |
|
$ |
0.08 |
|
$ |
0.05 |
|
$ |
0.20 |
|
*Prior outlook was provided by the company on May 8, 2013 in its earnings release
For the quarter ended June 30, 2013, Activision Blizzards GAAP net revenues were $1.05 billion, as compared with $1.08 billion for the second quarter of 2012. On a non-GAAP basis, the companys net revenues were $608 million, as compared with $1.05 billion for the second quarter of 2012. For the second quarter, GAAP net revenues from digital channels were $387 million and represented 37% of the companys total revenues. On a non-GAAP basis, net revenues from digital channels were $383 million and represented a record 63% of the companys total revenues.
For the quarter ended June 30, 2013, Activision Blizzards GAAP earnings per diluted share were $0.28, as compared with $0.16 for the second quarter of 2012. On a non-GAAP basis, the companys earnings per diluted share were $0.08, as compared with $0.20 for the second quarter of 2012.
The company reports results on both a GAAP and a non-GAAP basis. Please refer to the tables at the back of this press release for a reconciliation of the companys GAAP and non-GAAP results.
Activision Announces Q2 2013 Earnings Results
Bobby Kotick, Chief Executive Officer of Activision Blizzard, said, We are pleased with our second-quarter results, which confirm the preliminary results we released last week when we announced our transaction with Vivendi. The agreement we reached with Vivendi will make us an independent company and should deliver meaningful earnings per share accretion to our shareholders. Our solid performance across our franchises and strong digital sales, including continued significant growth this quarter in our Call of Duty® downloadable content business over the previous year, validate our belief that we will enter this new period of independence in a position to leverage the flexibility and focus that it provides.
Kotick added, On a GAAP and non-GAAP basis, we delivered strong quarterly and first half net revenues, operating income, and earnings. Year to date, we generated a record $434 million in operating cash flow. However, despite this strength in the front half of the year, we remain cautious about the back half. The issues we previously identified, including increased competition in the second half of the year and uncertainties surrounding the console transition, remain on the horizon. We are confident that we will continue to successfully navigate industry challenges and find new opportunities to provide superior returns to our shareholders.
Selected Business Highlights:
· For the first six months of 2013, Activision Blizzard was the #1 third-party publisher in North America and Europe combined.(1)
· For the first six months of 2013, Activision Blizzard had the top-two best-selling games in North America and Europe combined, with Activision Publishings Skylanders® Giants and Call of Duty: Black Ops II.(1)
· In both North America and Europe, Activision Publishings Skylanders Giants was the #1 best-selling console and hand-held game overall in dollars for the first six months of 2013.(1)
· As of July 31, 2013, the Skylanders franchise has generated, life-to-date, more than $1.5 billion in worldwide retail sales.(1)
· As of June 30, 2013, Blizzard Entertainments World of Warcraft® remains the #1 subscription-based MMORPG, with approximately 7.7 million subscribers.(2)
· On July 25, 2013, Activision Blizzard announced that it reached an agreement under which the company will acquire approximately 429 million company shares and certain tax attributes from Vivendi, in exchange for approximately $5.83 billion in cash, or $13.60 per share acquired before taking into account any future benefit from these tax attributes. In a related transaction, ASAC II LP, an investment vehicle led by CEO Bobby Kotick and Activision Blizzard Co-Chairman Brian Kelly, will purchase approximately 172 million company shares from Vivendi for approximately $2.34 billion in cash, or $13.60 per share. Following the completion of the transactions, which are expected to close by the end of September 2013, Vivendi will no longer be the majority shareholder, but will retain a stake of approximately 83 million shares, or approximately 12%.
Activision Announces Q2 2013 Earnings Results
· During the quarter, Activision Blizzard paid a cash dividend of $0.19 per common share, totaling $216 million, to shareholders of record at the close of business on March 20, 2013.
Company Outlook:
On July 2, 2013, Activision Publishing released Call of Duty: Black Ops II Vengeance, a downloadable map pack for the Xbox 360® video game system from Microsoft. The company expects to release Call of Duty: Black Ops II Vengeance on other platforms later in the third quarter of 2013.
On September 3, 2013, Blizzard Entertainment expects to release Diablo® III for Sonys PlayStation® 3 computer entertainment system and the Xbox 360 video game system from Microsoft.
Based on its second quarter results, Activision Blizzard is raising its full year GAAP outlook. The companys third quarter and full year net revenue and earnings per share outlook are as follows and do not include any potential impact from the transaction with Vivendi announced on July 25, 2013 and described above:
|
(in millions, except EPS) |
|
GAAP |
|
Prior* |
|
Non-GAAP |
|
Prior* |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
CY 2013 |
|
|
|
|
|
|
|
|
| ||||
|
Net Revenues |
|
$ |
4,310 |
|
$ |
4,220 |
|
$ |
4,250 |
|
$ |
4,250 |
|
|
EPS |
|
$ |
0.77 |
|
$ |
0.73 |
|
$ |
0.82 |
|
$ |
0.82 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Q3 2013 |
|
|
|
|
|
|
|
|
| ||||
|
Net Revenues |
|
$ |
635 |
|
n/a |
|
$ |
585 |
|
n/a |
| ||
|
EPS |
|
$ |
0.03 |
|
n/a |
|
$ |
0.03 |
|
n/a |
| ||
* Prior outlook was provided by the company on May 8, 2013 in its earnings release
Activision Announces Q2 2013 Earnings Results
The company estimates that, if and when completed, the recently announced transaction with Vivendi will be accretive to full year pro-forma earnings per share. For additional information and pro-forma results, please refer to the table at the back of this press release.
Conference Call
Today at 4:30 p.m. EDT, Activision Blizzards management will host a conference call and Webcast to discuss the companys results for the quarter ended June 30, 2013 and managements outlook for the remainder of the calendar year. The company welcomes all members of the financial and media communities and other interested parties to visit the Investor Relations area of www.activisionblizzard.com to listen to the conference call via live Webcast or to listen to the call live by dialing into 888-339-3466 in the U.S. with passcode 3585535.
About Activision Blizzard
Activision Blizzard, Inc. is the worlds largest and most profitable independent interactive entertainment publishing company. It develops and publishes some of the most successful and beloved entertainment franchises in any medium, including Call of Duty, Skylanders,World of Warcraft, StarCraft® and Diablo. Headquartered in Santa Monica California, it maintains operations throughout the United States, Europe, and Asia. Activision Blizzard develops and publishes games on all leading interactive platforms and its games are available in most countries around the world. More information about Activision Blizzard and its products can be found on the companys website, www.activisionblizzard.com.
(1) According to The NPD Group and Gfk Chart-Track and Activision Blizzard internal estimates, including toys and accessories
(2) According to Activision Blizzard internal estimates
Subscriber Definition: World of Warcraft subscribers include individuals who have paid a subscription fee or have an active prepaid card to play World of Warcraft, as well as those who have purchased the game and are within their free month of access. Internet Game Room players who have accessed the game over the last thirty days are also counted as subscribers. The above definition excludes all players under free promotional subscriptions, expired or cancelled subscriptions, and expired prepaid cards. Subscribers in licensees territories are defined along the same rules.
Non-GAAP Financial Measures: As a supplement to our financial measures presented in accordance with Generally Accepted Accounting Principles (GAAP), Activision Blizzard presents certain non-GAAP measures of financial performance. These non-GAAP financial measures are not intended to be considered in isolation from, as a substitute for, or as more important than, the financial information prepared and presented in accordance with GAAP. In addition, these non-GAAP measures have limitations in that they do not reflect all of the items associated with the companys results of operations as determined in accordance with GAAP.
Activision Blizzard provides net revenues, net income (loss), earnings (loss) per share and operating margin data and guidance both including (in accordance with GAAP) and excluding (non-GAAP) certain items. The non-GAAP financial measures exclude the following items, as applicable in any given reporting period:
Activision Announces Q2 2013 Earnings Results
· the change in deferred net revenue and related cost of sales with respect to certain of the companys online-enabled games;
· expenses related to stock-based compensation;
· the amortization of intangibles from purchase price accounting;
· one-time fees and expenses related to repurchase of the Companys shares from Vivendi and related debt financing transactions; and
· the income tax adjustments associated with any of the above items.
In the future, Activision Blizzard may also consider whether other significant non-recurring items should also be excluded in calculating the non-GAAP financial measures used by the company. Management believes that the presentation of these non-GAAP financial measures provides investors with additional useful information to measure Activision Blizzards financial and operating performance. In particular, the measures facilitate comparison of operating performance between periods and help investors to better understand the operating results of Activision Blizzard by excluding certain items that may not be indicative of the companys core business, operating results or future outlook. Internally, management uses these non-GAAP financial measures in assessing the companys operating results, as well as in planning and forecasting.
Activision Blizzards non-GAAP financial measures are not based on a comprehensive set of accounting rules or principles, and the terms non-GAAP net revenues, non-GAAP net income, non-GAAP earnings per share, and non-GAAP operating margin do not have a standardized meaning. Therefore, other companies may use the same or similarly named measures, but exclude different items, which may not provide investors a comparable view of Activision Blizzards performance in relation to other companies.
Management compensates for the limitations resulting from the exclusion of these items by considering the impact of the items separately and by considering Activision Blizzards GAAP, as well as non-GAAP, results and outlook, and by presenting the most comparable GAAP measures directly ahead of non-GAAP measures, and by providing a reconciliation that indicates and describes the adjustments made.
In addition to the reasons stated above, which are generally applicable to each of the items Activision Blizzard excludes from its non-GAAP financial measures, there are additional specific reasons why the company believes it is appropriate to exclude the change in deferred net revenue and related cost of sales with respect to certain of the companys online-enabled games.
Since Activision Blizzard has determined that some of our games online functionality represents an essential component of gameplay and, as a result, a more-than-inconsequential separate deliverable, we recognize revenue attributed to these game titles over their estimated service periods, which may range from five months to a maximum of less than a year. The related cost of sales is deferred and recognized as the related revenues are recognized. Internally, management excludes the impact of this change in deferred net revenue and related cost of sales in its non-GAAP financial measures when evaluating the companys operating performance, when planning, forecasting and analyzing future periods, and when assessing the performance of its management team.
Management believes this is appropriate because doing so enables an analysis of performance based on the timing of actual transactions with our customers, which is consistent with the way the company is measured by investment analysts and industry data sources. In addition, excluding the change in deferred net revenue and the related cost of sales provides a much more timely indication of trends in our operating results.
Cautionary Note Regarding Forward-looking Statements: Information in this press release that involves Activision Blizzards expectations, plans, intentions or strategies regarding the future, including statements under the heading Company Outlook, are forward-looking statements that are not facts and involve a number of risks and uncertainties. Activision Blizzard generally uses words such as outlook, will, could, should, would, might, to be, plans, believes, may, expects, intends, anticipates, estimate, future, plan, positioned, potential, project, remain, scheduled, set to, subject to, upcoming and similar expressions to identify forward-looking statements.
Activision Announces Q2 2013 Earnings Results
Factors that could cause Activision Blizzards actual future results to differ materially from those expressed in the forward-looking statements set forth in this release include, but are not limited to, sales levels of Activision Blizzards titles, increasing concentration of titles, shifts in consumer spending trends, the impact of the current macroeconomic environment, Activision Blizzards ability to predict consumer preferences, including interest in specific genres such as first-person action and massively multiplayer online games and preferences among hardware platforms, the seasonal and cyclical nature of the interactive game market, changing business models including digital delivery of content, competition, including from used games and other forms of entertainment, possible declines in software pricing, product returns and price protection, product delays, adoption rate and availability of new hardware (including peripherals) and related software, particularly during the upcoming console transition, rapid changes in technology and industry standards, the current regulatory environment, litigation risks and associated costs, protection of proprietary rights, maintenance of relationships with key personnel, customers, licensees, licensors, vendors, and third-party developers, including the ability to attract, retain and develop key personnel and developers that can create high quality hit titles, counterparty risks relating to customers, licensees, licensors and manufacturers, domestic and international economic, financial and political conditions and policies, foreign exchange rates and tax rates, the identification of suitable future acquisition opportunities and potential challenges associated with geographic expansion, capital market risks, the possibility that expected benefits related to the pending transactions with Vivendi and ASAC II LP may not materialize as expected, the pending transactions not being timely completed, if completed at all, and the other factors identified in the risk factors section of Activision Blizzards most recent annual report on Form 10-K, as amended and our quarterly report on Form 10-Q for the quarter ended June 30, 2013,. The forward-looking statements in this release are based upon information available to Activision Blizzard as of the date of this release, and Activision Blizzard assumes no obligation to update any such forward-looking statements. Although these forward-looking statements are believed to be true when made, they may ultimately prove to be incorrect. These statements are not guarantees of the future performance of Activision Blizzard and are subject to risks, uncertainties and other factors, some of which are beyond its control and may cause actual results to differ materially from current expectations.
###
(Tables to Follow)
|
For Information Contact: |
|
|
|
|
|
Kristin Southey |
Maryanne Lataif |
|
SVP, Investor Relations |
SVP, Corporate Communications |
|
(310) 255-2635 |
(310) 255-2704 |
|
ksouthey@activision.com |
mlataif@activision.com |
ACTIVISION BLIZZARD, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Amounts in millions, except per share data)
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
| ||||||||
|
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Net revenues: |
|
|
|
|
|
|
|
|
| ||||
|
Product sales |
|
$ |
727 |
|
$ |
798 |
|
$ |
1,717 |
|
$ |
1,672 |
|
|
Subscription, licensing and other revenues (1) |
|
323 |
|
277 |
|
658 |
|
575 |
| ||||
|
Total net revenues |
|
1,050 |
|
1,075 |
|
2,375 |
|
2,247 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Costs and expenses: |
|
|
|
|
|
|
|
|
| ||||
|
Cost of sales - product costs |
|
179 |
|
229 |
|
440 |
|
486 |
| ||||
|
Cost of sales - online subscriptions |
|
54 |
|
71 |
|
111 |
|
140 |
| ||||
|
Cost of sales - software royalties and amortization |
|
38 |
|
57 |
|
99 |
|
88 |
| ||||
|
Cost of sales - intellectual property licenses |
|
14 |
|
20 |
|
52 |
|
27 |
| ||||
|
Product development |
|
123 |
|
145 |
|
247 |
|
259 |
| ||||
|
Sales and marketing |
|
116 |
|
136 |
|
223 |
|
216 |
| ||||
|
General and administrative |
|
96 |
|
190 |
|
186 |
|
291 |
| ||||
|
Total costs and expenses |
|
620 |
|
848 |
|
1,358 |
|
1,507 |
| ||||
|
Operating income |
|
430 |
|
227 |
|
1,017 |
|
740 |
| ||||
|
Investment and other income (expense), net |
|
|
|
2 |
|
3 |
|
3 |
| ||||
|
Income before income tax expense |
|
430 |
|
229 |
|
1,020 |
|
743 |
| ||||
|
Income tax expense |
|
106 |
|
44 |
|
240 |
|
174 |
| ||||
|
Net income |
|
$ |
324 |
|
$ |
185 |
|
$ |
780 |
|
$ |
569 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Basic earnings per common share |
|
$ |
0.28 |
|
$ |
0.16 |
|
$ |
0.68 |
|
$ |
0.50 |
|
|
Weighted average common shares outstanding |
|
1,118 |
|
1,109 |
|
1,116 |
|
1,115 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Diluted earnings per common share (2) |
|
$ |
0.28 |
|
$ |
0.16 |
|
$ |
0.68 |
|
$ |
0.50 |
|
|
Weighted average common shares outstanding assuming dilution |
|
1,127 |
|
1,115 |
|
1,124 |
|
1,121 |
| ||||
(1) Subscription, licensing and other revenues represents revenues from World of Warcraft subscriptions, Call of Duty Elite memberships, licensing royalties from our products and franchises, value-added services, downloadable content, and other miscellaneous revenues.
(2) The company calculates earnings per share pursuant to the two-class method which requires the allocation of net income between common shareholders and participating security holders. We had, on a weighted-average basis, participating securities of approximately 24 million and 25 million for the three and six months ended June 30, 2013, respectively. We had, on a weighted-average basis, participating securities of approximately 24 million and 22 million for the three and six months ended June 30, 2012, respectively. Net income attributable to Activision Blizzard Inc. common shareholders used to calculate earnings per common share assuming dilution was $318 million and $764 million for the three and six months ended June 30, 2013 as compared to the total net income of $324 million and $780 million for the same periods, respectively. Net income attributable to Activision Blizzard Inc. common shareholders used to calculate earnings per common share assuming dilution was $181 million and $558 million for the three and six months ended June 30, 2012 as compared to total net income of $185 million and $569 million for the same periods, respectively.
ACTIVISION BLIZZARD, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Amounts in millions)
|
|
|
June 30, |
|
December 31, |
| ||
|
|
|
2013 |
|
2012 |
| ||
|
ASSETS |
|
|
|
|
| ||
|
Current assets: |
|
|
|
|
| ||
|
Cash and cash equivalents |
|
$ |
4,341 |
|
$ |
3,959 |
|
|
Short-term investments |
|
205 |
|
416 |
| ||
|
Accounts receivable, net |
|
117 |
|
707 |
| ||
|
Inventories, net |
|
131 |
|
209 |
| ||
|
Software development |
|
304 |
|
164 |
| ||
|
Intellectual property licenses |
|
11 |
|
11 |
| ||
|
Deferred income taxes, net |
|
335 |
|
487 |
| ||
|
Other current assets |
|
185 |
|
321 |
| ||
|
Total current assets |
|
5,629 |
|
6,274 |
| ||
|
Long-term investments |
|
9 |
|
8 |
| ||
|
Software development |
|
35 |
|
129 |
| ||
|
Intellectual property licenses |
|
|
|
30 |
| ||
|
Property and equipment, net |
|
132 |
|
141 |
| ||
|
Other assets |
|
10 |
|
11 |
| ||
|
Intangible assets, net |
|
61 |
|
68 |
| ||
|
Trademark and trade names |
|
433 |
|
433 |
| ||
|
Goodwill |
|
7,102 |
|
7,106 |
| ||
|
Total assets |
|
$ |
13,411 |
|
$ |
14,200 |
|
|
|
|
|
|
|
| ||
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
| ||
|
Current liabilities: |
|
|
|
|
| ||
|
Accounts payable |
|
$ |
139 |
|
$ |
343 |
|
|
Deferred revenues |
|
665 |
|
1,657 |
| ||
|
Accrued expenses and other liabilities |
|
389 |
|
652 |
| ||
|
Total current liabilities |
|
1,193 |
|
2,652 |
| ||
|
Deferred income taxes, net |
|
77 |
|
25 |
| ||
|
Other liabilities |
|
206 |
|
206 |
| ||
|
Total liabilities |
|
1,476 |
|
2,883 |
| ||
|
|
|
|
|
|
| ||
|
Shareholders equity: |
|
|
|
|
| ||
|
Common stock |
|
|
|
|
| ||
|
Additional paid-in capital |
|
9,541 |
|
9,450 |
| ||
|
Retained earnings |
|
2,456 |
|
1,893 |
| ||
|
Accumulated other comprehensive income (loss) |
|
(62 |
) |
(26 |
) | ||
|
Total shareholders equity |
|
11,935 |
|
11,317 |
| ||
|
Total liabilities and shareholders equity |
|
$ |
13,411 |
|
$ |
14,200 |
|
ACTIVISION BLIZZARD, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP MEASURES
(Amounts in millions, except earnings per share data)
|
Three months ended June 30, 2013 |
|
|
Net Revenues |
|
Cost of Sales - |
|
Cost of Sales - |
|
Cost of Sales - |
|
Cost of Sales - |
|
Product |
|
Sales and |
|
General and |
|
Total Costs and |
| |||||||||
|
GAAP Measurement |
|
|
$ |
1,050 |
|
$ |
179 |
|
$ |
54 |
|
$ |
38 |
|
$ |
14 |
|
$ |
123 |
|
$ |
116 |
|
$ |
96 |
|
$ |
620 |
|
|
Less: Net effect from deferral in net revenues and related cost of sales |
(a) |
|
(442 |
) |
(77 |
) |
|
|
(26 |
) |
(1 |
) |
|
|
|
|
|
|
(104 |
) | |||||||||
|
Less: Stock-based compensation |
(b) |
|
|
|
|
|
|
|
(3 |
) |
|
|
(7 |
) |
(2 |
) |
(12 |
) |
(24 |
) | |||||||||
|
Less: Amortization of intangible assets |
(c) |
|
|
|
|
|
|
|
|
|
(3 |
) |
|
|
|
|
|
|
(3 |
) | |||||||||
|
Non-GAAP Measurement |
|
|
$ |
608 |
|
$ |
102 |
|
$ |
54 |
|
$ |
9 |
|
$ |
10 |
|
$ |
116 |
|
$ |
114 |
|
$ |
84 |
|
$ |
489 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Three months ended June 30, 2013 |
|
|
Operating |
|
Net Income |
|
Basic |
|
Diluted Earnings |
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
GAAP Measurement |
|
|
$ |
430 |
|
$ |
324 |
|
$ |
0.28 |
|
$ |
0.28 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
Less: Net effect from deferral in net revenues and related cost of sales |
(a) |
|
(338 |
) |
(251 |
) |
(0.22 |
) |
(0.22 |
) |
|
|
|
|
|
|
|
|
|
| |||||||||
|
Less: Stock-based compensation |
(b) |
|
24 |
|
15 |
|
0.01 |
|
0.01 |
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Less: Amortization of intangible assets |
(c) |
|
3 |
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Non-GAAP Measurement |
|
|
$ |
119 |
|
$ |
90 |
|
$ |
0.08 |
|
$ |
0.08 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Six months ended June 30, 2013 |
|
|
Net Revenues |
|
Cost of Sales - |
|
Cost of Sales - |
|
Cost of Sales - |
|
Cost of Sales - |
|
Product |
|
Sales and |
|
General and |
|
Total Costs and |
| |||||||||
|
GAAP Measurement |
|
|
$ |
2,375 |
|
$ |
440 |
|
$ |
111 |
|
$ |
99 |
|
$ |
52 |
|
$ |
247 |
|
$ |
223 |
|
$ |
186 |
|
$ |
1,358 |
|
|
Less: Net effect from deferral in net revenues and related cost of sales |
(a) |
|
(962 |
) |
(192 |
) |
|
|
(60 |
) |
(3 |
) |
|
|
|
|
|
|
(255 |
) | |||||||||
|
Less: Stock-based compensation |
(b) |
|
|
|
|
|
|
|
(8 |
) |
|
|
(13 |
) |
(4 |
) |
(25 |
) |
(50 |
) | |||||||||
|
Less: Amortization of intangible assets |
(c) |
|
|
|
|
|
|
|
|
|
(6 |
) |
|
|
|
|
|
|
(6 |
) | |||||||||
|
Non-GAAP Measurement |
|
|
$ |
1,413 |
|
$ |
248 |
|
$ |
111 |
|
$ |
31 |
|
$ |
43 |
|
$ |
234 |
|
$ |
219 |
|
$ |
161 |
|
$ |
1,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Six months ended June 30, 2013 |
|
|
Operating |
|
Net Income |
|
Basic |
|
Diluted Earnings |
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
GAAP Measurement |
|
|
$ |
1,017 |
|
$ |
780 |
|
$ |
0.68 |
|
$ |
0.68 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
Less: Net effect from deferral in net revenues and related cost of sales |
(a) |
|
(707 |
) |
(528 |
) |
(0.46 |
) |
(0.46 |
) |
|
|
|
|
|
|
|
|
|
| |||||||||
|
Less: Stock-based compensation |
(b) |
|
50 |
|
32 |
|
0.03 |
|
0.03 |
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Less: Amortization of intangible assets |
(c) |
|
6 |
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Non-GAAP Measurement |
|
|
$ |
366 |
|
$ |
288 |
|
$ |
0.25 |
|
$ |
0.25 |
|
|
|
|
|
|
|
|
|
|
| |||||
(a) Reflects the net change in deferred net revenues and related cost of sales.
(b) Includes expense related to stock-based compensation.
(c) Reflects amortization of intangible assets from purchase price accounting.
The company calculates earnings per share pursuant to the two-class method which requires the allocation of net income between common shareholders and participating security holders. Net income attributable to Activision Blizzard common shareholders used to calculate non-GAAP earnings per common share assuming dilution was $88 million and $282 million for the three and six months ended June 30, 2013 as compared to the total non-GAAP net income of $90 million and $288 million for the same periods, respectively.
The per share adjustments are presented as calculated, and the GAAP and non-GAAP earnings per share information is also presented as calculated. The sum of these measures, as presented, may differ due to the impact of rounding.
ACTIVISION BLIZZARD, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP MEASURES
(Amounts in millions, except earnings per share data)
|
Three months ended June 30, 2012 |
|
|
Net Revenues |
|
Cost of Sales - |
|
Cost of Sales - |
|
Cost of Sales - |
|
Cost of Sales - |
|
Product |
|
Sales and |
|
General and |
|
Total Costs and |
| |||||||||
|
GAAP Measurement |
|
|
$ |
1,075 |
|
$ |
229 |
|
$ |
71 |
|
$ |
57 |
|
$ |
20 |
|
$ |
145 |
|
$ |
136 |
|
$ |
190 |
|
$ |
848 |
|
|
Less: Net effect from deferral in net revenues and related cost of sales |
(a) |
|
(21 |
) |
(61 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(61 |
) | |||||||||
|
Less: Stock-based compensation |
(b) |
|
|
|
|
|
|
|
(3 |
) |
|
|
(5 |
) |
(1 |
) |
(22 |
) |
(31 |
) | |||||||||
|
Less: Amortization of intangible assets |
(c) |
|
|
|
|
|
|
|
|
|
(2 |
) |
|
|
|
|
|
|
(2 |
) | |||||||||
|
Non-GAAP Measurement |
|
|
$ |
1,054 |
|
$ |
168 |
|
$ |
71 |
|
$ |
54 |
|
$ |
18 |
|
$ |
140 |
|
$ |
135 |
|
$ |
168 |
|
$ |
754 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Three months ended June 30, 2012 |
|
|
Operating |
|
Net Income |
|
Basic Earnings |
|
Diluted Earnings |
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
GAAP Measurement |
|
|
$ |
227 |
|
$ |
185 |
|
$ |
0.16 |
|
$ |
0.16 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
Less: Net effect from deferral in net revenues and related cost of sales |
(a) |
|
40 |
|
17 |
|
0.02 |
|
0.02 |
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Less: Stock-based compensation |
(b) |
|
31 |
|
21 |
|
0.02 |
|
0.02 |
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Less: Amortization of intangible assets |
(c) |
|
2 |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Non-GAAP Measurement |
|
|
$ |
300 |
|
$ |
224 |
|
$ |
0.20 |
|
$ |
0.20 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Six months ended June 30, 2012 |
|
|
Net Revenues |
|
Cost of Sales - |
|
Cost of Sales - |
|
Cost of Sales - |
|
Cost of Sales - |
|
Product |
|
Sales and |
|
General and |
|
Total Costs and |
| |||||||||
|
GAAP Measurement |
|
|
$ |
2,247 |
|
$ |
486 |
|
$ |
140 |
|
$ |
88 |
|
$ |
27 |
|
$ |
259 |
|
$ |
216 |
|
$ |
291 |
|
$ |
1,507 |
|
|
Less: Net effect from deferral in net revenues and related cost of sales |
(a) |
|
(606 |
) |
(181 |
) |
|
|
(17 |
) |
(1 |
) |
|
|
|
|
|
|
(199 |
) | |||||||||
|
Less: Stock-based compensation |
(b) |
|
|
|
|
|
|
|
(6 |
) |
|
|
(9 |
) |
(4 |
) |
(33 |
) |
(52 |
) | |||||||||
|
Less: Amortization of intangible assets |
(c) |
|
|
|
|
|
|
|
|
|
(5 |
) |
|
|
|
|
|
|
(5 |
) | |||||||||
|
Non-GAAP Measurement |
|
|
$ |
1,641 |
|
$ |
305 |
|
$ |
140 |
|
$ |
65 |
|
$ |
21 |
|
$ |
250 |
|
$ |
212 |
|
$ |
258 |
|
$ |
1,251 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Six months ended June 30, 2012 |
|
|
Operating |
|
Net Income |
|
Basic Earnings |
|
Diluted Earnings |
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
GAAP Measurement |
|
|
$ |
740 |
|
$ |
569 |
|
$ |
0.50 |
|
$ |
0.50 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
Less: Net effect from deferral in net revenues and related cost of sales |
(a) |
|
(407 |
) |
(317 |
) |
(0.28 |
) |
(0.28 |
) |
|
|
|
|
|
|
|
|
|
| |||||||||
|
Less: Stock-based compensation |
(b) |
|
52 |
|
36 |
|
0.03 |
|
0.03 |
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Less: Amortization of intangible assets |
(c) |
|
5 |
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Non-GAAP Measurement |
|
|
$ |
390 |
|
$ |
291 |
|
$ |
0.26 |
|
$ |
0.25 |
|
|
|
|
|
|
|
|
|
|
| |||||
(a) Reflects the net change in deferred net revenues and related cost of sales.
(b) Includes expense related to stock-based compensation.
(c) Reflects amortization of intangible assets from purchase price accounting.
The company calculates earnings per share pursuant to the two-class method which requires the allocation of net income between common shareholders and participating security holders. Net income attributable to Activision Blizzard Inc. common shareholders used to calculate non-GAAP earnings per common share assuming dilution was $219 million and $285 million for the three and six months ended June 30, 2012 as compared to total non-GAAP net income of $224 million and $291 million for the same periods, respectively.
The per share adjustments are presented as calculated, and the GAAP and non-GAAP earnings per share information is also presented as calculated. The sum of these measures, as presented, may differ due to the impact of rounding.
ACTIVISION BLIZZARD, INC. AND SUBSIDIARIES
FINANCIAL INFORMATION
For the Three And Six Months Ended June 30, 2013 and 2012
(Amounts in millions)
|
|
|
Three Months Ended |
| |||||||||||||
|
|
|
June 30, 2013 |
|
June 30, 2012 |
|
$ Increase |
|
% Increase |
| |||||||
|
|
|
Amount |
|
% of Total(4) |
|
Amount |
|
% of Total(4) |
|
(Decrease) |
|
(Decrease) |
| |||
|
GAAP Net Revenues by Distribution Channel |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail channels |
|
$ |
626 |
|
60 |
% |
$ |
685 |
|
64 |
% |
$ |
(59 |
) |
(9 |
)% |
|
Digital online channels(1) |
|
387 |
|
37 |
|
343 |
|
32 |
|
44 |
|
13 |
| |||
|
Total Activision and Blizzard |
|
1,013 |
|
96 |
|
1,028 |
|
96 |
|
(15 |
) |
(1 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Distribution |
|
37 |
|
4 |
|
47 |
|
4 |
|
(10 |
) |
(21 |
) | |||
|
Total consolidated GAAP net revenues |
|
1,050 |
|
100 |
|
1,075 |
|
100 |
|
(25 |
) |
(2 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Change in Deferred Net Revenues(2) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail channels |
|
(438 |
) |
|
|
(175 |
) |
|
|
|
|
|
| |||
|
Digital online channels(1) |
|
(4 |
) |
|
|
154 |
|
|
|
|
|
|
| |||
|
Total changes in deferred net revenues |
|
(442 |
) |
|
|
(21 |
) |
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Non-GAAP Net Revenues by Distribution Channel |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail channels |
|
188 |
|
31 |
|
510 |
|
48 |
|
(322 |
) |
(63 |
) | |||
|
Digital online channels(1) |
|
383 |
|
63 |
|
497 |
|
47 |
|
(114 |
) |
(23 |
) | |||
|
Total Activision and Blizzard |
|
571 |
|
94 |
|
1,007 |
|
96 |
|
(436 |
) |
(43 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Distribution |
|
37 |
|
6 |
|
47 |
|
4 |
|
(10 |
) |
(21 |
) | |||
|
Total non-GAAP net revenues(3) |
|
$ |
608 |
|
100 |
% |
$ |
1,054 |
|
100 |
% |
$ |
(446 |
) |
(42 |
)% |
|
|
|
Six Months Ended |
| |||||||||||||
|
|
|
June 30, 2013 |
|
June 30, 2012 |
|
$ Increase |
|
% Increase |
| |||||||
|
|
|
Amount |
|
% of Total(4) |
|
Amount |
|
% of Total(4) |
|
(Decrease) |
|
(Decrease) |
| |||
|
GAAP Net Revenues by Distribution Channel |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail channels |
|
$ |
1,522 |
|
64 |
% |
$ |
1,479 |
|
66 |
% |
$ |
43 |
|
3 |
% |
|
Digital online channels(1) |
|
765 |
|
32 |
|
656 |
|
29 |
|
109 |
|
17 |
| |||
|
Total Activision and Blizzard |
|
2,287 |
|
96 |
|
2,135 |
|
95 |
|
152 |
|
7 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Distribution |
|
88 |
|
4 |
|
112 |
|
5 |
|
(24 |
) |
(21 |
) | |||
|
Total consolidated GAAP net revenues |
|
2,375 |
|
100 |
|
2,247 |
|
100 |
|
128 |
|
6 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Change in Deferred Net Revenues(2) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail channels |
|
(1,009 |
) |
|
|
(746 |
) |
|
|
|
|
|
| |||
|
Digital online channels(1) |
|
47 |
|
|
|
140 |
|
|
|
|
|
|
| |||
|
Total changes in deferred net revenues |
|
(962 |
) |
|
|
(606 |
) |
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Non-GAAP Net Revenues by Distribution Channel |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail channels |
|
513 |
|
36 |
|
733 |
|
45 |
|
(220 |
) |
(30 |
) | |||
|
Digital online channels(1) |
|
812 |
|
57 |
|
796 |
|
49 |
|
16 |
|
2 |
| |||
|
Total Activision and Blizzard |
|
1,325 |
|
94 |
|
1,529 |
|
93 |
|
(204 |
) |
(13 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Distribution |
|
88 |
|
6 |
|
112 |
|
7 |
|
(24 |
) |
(21 |
) | |||
|
Total non-GAAP net revenues(3) |
|
$ |
1,413 |
|
100 |
% |
$ |
1,641 |
|
100 |
% |
$ |
(228 |
) |
(14 |
)% |
(1) Net revenues from digital online channel represent revenues from subscriptions and memberships, licensing royalties, value-added services, downloadable content, digitally distributed products, and wireless devices.
(2) We provide net revenues including (in accordance with GAAP) and excluding (non-GAAP) the impact of changes in deferred net revenues.
(3) Total non-GAAP net revenues presented also represents our total operating segment net revenues.
(4) The percentages of total are presented as calculated. Therefore the sum of these percentages, as presented, may differ due to the impact of rounding.
ACTIVISION BLIZZARD, INC. AND SUBSIDIARIES
FINANCIAL INFORMATION
For the Three Months Ended June 30, 2013 and 2012
(Amounts in millions)
|
|
|
Three Months Ended |
| |||||||||||||
|
|
|
June 30, 2013 |
|
June 30, 2012 |
|
$ Increase |
|
% Increase |
| |||||||
|
|
|
Amount |
|
% of Total(6) |
|
Amount |
|
% of Total(6) |
|
(Decrease) |
|
(Decrease) |
| |||
|
GAAP Net Revenues by Segment/Platform Mix |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Activision and Blizzard: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Online subscriptions(1) |
|
$ |
233 |
|
22 |
% |
$ |
220 |
|
20 |
% |
$ |
13 |
|
6 |
% |
|
PC |
|
100 |
|
10 |
|
151 |
|
14 |
|
(51 |
) |
(34 |
) | |||
|
Sony PlayStation 3 |
|
265 |
|
25 |
|
234 |
|
22 |
|
31 |
|
13 |
| |||
|
Microsoft Xbox 360 |
|
307 |
|
29 |
|
248 |
|
23 |
|
59 |
|
24 |
| |||
|
Nintendo Wii and Wii U |
|
18 |
|
2 |
|
32 |
|
3 |
|
(14 |
) |
(44 |
) | |||
|
Total console(2) |
|
590 |
|
56 |
|
514 |
|
48 |
|
76 |
|
15 |
| |||
|
Other(5) |
|
90 |
|
9 |
|
143 |
|
13 |
|
(53 |
) |
(37 |
) | |||
|
Total Activision and Blizzard |
|
1,013 |
|
96 |
|
1,028 |
|
96 |
|
(15 |
) |
(1 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Distribution: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Total Distribution |
|
37 |
|
4 |
|
47 |
|
4 |
|
(10 |
) |
(21 |
) | |||
|
Total consolidated GAAP net revenues |
|
1,050 |
|
100 |
|
1,075 |
|
100 |
|
(25 |
) |
(2 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Change in Deferred Net Revenues(3) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Activision and Blizzard: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Online subscriptions(1) |
|
(39 |
) |
|
|
(21 |
) |
|
|
|
|
|
| |||
|
PC |
|
(57 |
) |
|
|
314 |
|
|
|
|
|
|
| |||
|
Sony PlayStation 3 |
|
(166 |
) |
|
|
(137 |
) |
|
|
|
|
|
| |||
|
Microsoft Xbox 360 |
|
(175 |
) |
|
|
(162 |
) |
|
|
|
|
|
| |||
|
Nintendo Wii and Wii U |
|
(5 |
) |
|
|
(12 |
) |
|
|
|
|
|
| |||
|
Total console(2) |
|
(346 |
) |
|
|
(311 |
) |
|
|
|
|
|
| |||
|
Other(5) |
|
|
|
|
|
(3 |
) |
|
|
|
|
|
| |||
|
Total changes in deferred net revenues |
|
(442 |
) |
|
|
(21 |
) |
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Non-GAAP Net Revenues by Segment/Platform Mix |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Activision and Blizzard: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Online subscriptions(1) |
|
194 |
|
32 |
|
199 |
|
19 |
|
(5 |
) |
(3 |
) | |||
|
PC |
|
43 |
|
7 |
|
465 |
|
44 |
|
(422 |
) |
(91 |
) | |||
|
Sony PlayStation 3 |
|
99 |
|
16 |
|
97 |
|
9 |
|
2 |
|
2 |
| |||
|
Microsoft Xbox 360 |
|
132 |
|
22 |
|
86 |
|
8 |
|
46 |
|
53 |
| |||
|
Nintendo Wii and Wii U |
|
13 |
|
2 |
|
20 |
|
2 |
|
(7 |
) |
(35 |
) | |||
|
Total console(2) |
|
244 |
|
40 |
|
203 |
|
19 |
|
41 |
|
20 |
| |||
|
Other(5) |
|
90 |
|
15 |
|
140 |
|
13 |
|
(50 |
) |
(36 |
) | |||
|
Total Activision and Blizzard |
|
571 |
|
94 |
|
1,007 |
|
96 |
|
(436 |
) |
(43 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Distribution: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Total Distribution |
|
37 |
|
6 |
|
47 |
|
4 |
|
(10 |
) |
(21 |
) | |||
|
Total non-GAAP net revenues(4) |
|
$ |
608 |
|
100 |
% |
$ |
1,054 |
|
100 |
% |
$ |
(446 |
) |
(42 |
)% |
(1) Revenue from online subscriptions consists of revenue from all World of Warcraft products, including subscriptions, boxed products, expansion packs, licensing royalties, and value-added services. It also includes revenues from Call of Duty Elite memberships.
(2) Downloadable content and their related revenues are included in each respective console platforms and total console.
(3) We provide net revenues including (in accordance with GAAP) and excluding (non-GAAP) the impact of changes in deferred net revenues.
(4) Total non-GAAP net revenues presented also represents our total operating segment net revenues.
(5) Revenue from other includes revenues from handheld and mobile devices, as well as non-platform specific game related revenues such as standalone sales of toys and accessories products from the Skylanders franchise and other physical merchandise and accessories.
(6) The percentages of total are presented as calculated. Therefore the sum of these percentages, as presented, may differ due to the impact of rounding.
ACTIVISION BLIZZARD, INC. AND SUBSIDIARIES
FINANCIAL INFORMATION
For the Six Months Ended June 30, 2013 and 2012
(Amounts in millions)
|
|
|
Six Months Ended |
| |||||||||||||
|
|
|
June 30, 2013 |
|
June 30, 2012 |
|
$ Increase |
|
% Increase |
| |||||||
|
|
|
Amount |
|
% of Total(6) |
|
Amount |
|
% of Total(6) |
|
(Decrease) |
|
(Decrease) |
| |||
|
GAAP Net Revenues by Segment/Platform Mix |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Activision and Blizzard: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Online subscriptions(1) |
|
$ |
508 |
|
21 |
% |
$ |
475 |
|
21 |
% |
$ |
33 |
|
7 |
% |
|
PC |
|
195 |
|
8 |
|
198 |
|
9 |
|
(3 |
) |
(2 |
) | |||
|
Sony PlayStation 3 |
|
609 |
|
26 |
|
536 |
|
24 |
|
73 |
|
14 |
| |||
|
Microsoft Xbox 360 |
|
689 |
|
29 |
|
584 |
|
26 |
|
105 |
|
18 |
| |||
|
Nintendo Wii and Wii U |
|
41 |
|
2 |
|
83 |
|
4 |
|
(42 |
) |
(51 |
) | |||
|
Total console(2) |
|
1,339 |
|
56 |
|
1,203 |
|
54 |
|
136 |
|
11 |
| |||
|
Other(5) |
|
245 |
|
10 |
|
259 |
|
12 |
|
(14 |
) |
(5 |
) | |||
|
Total Activision and Blizzard |
|
2,287 |
|
96 |
|
2,135 |
|
95 |
|
152 |
|
7 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Distribution: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Total Distribution |
|
88 |
|
4 |
|
112 |
|
5 |
|
(24 |
) |
(21 |
) | |||
|
Total consolidated GAAP net revenues |
|
2,375 |
|
100 |
|
2,247 |
|
100 |
|
128 |
|
6 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Change in Deferred Net Revenues(3) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Activision and Blizzard: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Online subscriptions(1) |
|
(85 |
) |
|
|
(27 |
) |
|
|
|
|
|
| |||
|
PC |
|
(29 |
) |
|
|
292 |
|
|
|
|
|
|
| |||
|
Sony PlayStation 3 |
|
(416 |
) |
|
|
(400 |
) |
|
|
|
|
|
| |||
|
Microsoft Xbox 360 |
|
(421 |
) |
|
|
(439 |
) |
|
|
|
|
|
| |||
|
Nintendo Wii and Wii U |
|
(10 |
) |
|
|
(26 |
) |
|
|
|
|
|
| |||
|
Total console(2) |
|
(847 |
) |
|
|
(865 |
) |
|
|
|
|
|
| |||
|
Other(5) |
|
(1 |
) |
|
|
(6 |
) |
|
|
|
|
|
| |||
|
Total changes in deferred net revenues |
|
(962 |
) |
|
|
(606 |
) |
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Non-GAAP Net Revenues by Segment/Platform Mix |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Activision and Blizzard: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Online subscriptions(1) |
|
423 |
|
30 |
|
448 |
|
27 |
|
(25 |
) |
(6 |
) | |||
|
PC |
|
166 |
|
12 |
|
490 |
|
30 |
|
(324 |
) |
(66 |
) | |||
|
Sony PlayStation 3 |
|
193 |
|
14 |
|
136 |
|
8 |
|
57 |
|
42 |
| |||
|
Microsoft Xbox 360 |
|
268 |
|
19 |
|
145 |
|
9 |
|
123 |
|
85 |
| |||
|
Nintendo Wii and Wii U |
|
31 |
|
2 |
|
57 |
|
3 |
|
(26 |
) |
(46 |
) | |||
|
Total console(2) |
|
492 |
|
35 |
|
338 |
|
21 |
|
154 |
|
46 |
| |||
|
Other(5) |
|
244 |
|
17 |
|
253 |
|
15 |
|
(9 |
) |
(4 |
) | |||
|
Total Activision and Blizzard |
|
1,325 |
|
94 |
|
1,529 |
|
93 |
|
(204 |
) |
(13 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Distribution: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Total Distribution |
|
88 |
|
6 |
|
112 |
|
7 |
|
(24 |
) |
(21 |
) | |||
|
Total non-GAAP net revenues(4) |
|
$ |
1,413 |
|
100 |
% |
$ |
1,641 |
|
100 |
% |
$ |
(228 |
) |
(14 |
)% |
(1) Revenue from online subscriptions consists of revenue from all World of Warcraft products, including subscriptions, boxed products, expansion packs, licensing royalties, and value-added services. It also includes revenues from Call of Duty Elite memberships.
(2) Downloadable content and their related revenues are included in each respective console platforms and total console.
(3) We provide net revenues including (in accordance with GAAP) and excluding (non-GAAP) the impact of changes in deferred net revenues.
(4) Total non-GAAP net revenues presented also represents our total operating segment net revenues.
(5) Revenue from other includes revenues from handheld and mobile devices, as well as non-platform specific game related revenues such as standalone sales of toys and accessories products from the Skylanders franchise and other physical merchandise and accessories.
(6) The percentages of total are presented as calculated. Therefore the sum of these percentages, as presented, may differ due to the impact of rounding.
ACTIVISION BLIZZARD, INC. AND SUBSIDIARIES
FINANCIAL INFORMATION
For the Three Months Ended June 30, 2013 and 2012
(Amounts in millions)
|
|
|
Three Months Ended |
| |||||||||||||
|
|
|
June 30, 2013 |
|
June 30, 2012 |
|
$ Increase |
|
% Increase |
| |||||||
|
|
|
Amount |
|
% of Total(3) |
|
Amount |
|
% of Total(3) |
|
(Decrease) |
|
(Decrease) |
| |||
|
GAAP Net Revenues by Geographic Region |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
North America |
|
$ |
562 |
|
54 |
% |
$ |
562 |
|
52 |
% |
$ |
|
|
|
% |
|
Europe |
|
402 |
|
38 |
|
403 |
|
37 |
|
(1 |
) |
|
| |||
|
Asia Pacific |
|
86 |
|
8 |
|
110 |
|
10 |
|
(24 |
) |
(22 |
) | |||
|
Total consolidated GAAP net revenues |
|
1,050 |
|
100 |
|
1,075 |
|
100 |
|
(25 |
) |
(2 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Change in Deferred Net Revenues(1) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
North America |
|
(248 |
) |
|
|
(79 |
) |
|
|
|
|
|
| |||
|
Europe |
|
(161 |
) |
|
|
(9 |
) |
|
|
|
|
|
| |||
|
Asia Pacific |
|
(33 |
) |
|
|
67 |
|
|
|
|
|
|
| |||
|
Total changes in net revenues |
|
(442 |
) |
|
|
(21 |
) |
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Non-GAAP Net Revenues by Geographic Region |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
North America |
|
314 |
|
52 |
|
483 |
|
46 |
|
(169 |
) |
(35 |
) | |||
|
Europe |
|
241 |
|
40 |
|
394 |
|
37 |
|
(153 |
) |
(39 |
) | |||
|
Asia Pacific |
|
53 |
|
9 |
|
177 |
|
17 |
|
(124 |
) |
(70 |
) | |||
|
Total non-GAAP net revenues(2) |
|
$ |
608 |
|
100 |
% |
$ |
1,054 |
|
100 |
% |
$ |
(446 |
) |
(42 |
)% |
|
|
|
Six Months Ended |
| |||||||||||||
|
|
|
June 30, 2013 |
|
June 30, 2012 |
|
$ Increase |
|
% Increase |
| |||||||
|
|
|
Amount |
|
% of Total(3) |
|
Amount |
|
% of Total(3) |
|
(Decrease) |
|
(Decrease) |
| |||
|
GAAP Net Revenues by Geographic Region |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
North America |
|
$ |
1,300 |
|
55 |
% |
$ |
1,163 |
|
52 |
% |
$ |
137 |
|
12 |
% |
|
Europe |
|
889 |
|
37 |
|
888 |
|
40 |
|
1 |
|
|
| |||
|
Asia Pacific |
|
186 |
|
8 |
|
196 |
|
9 |
|
(10 |
) |
(5 |
) | |||
|
Total consolidated GAAP net revenues |
|
2,375 |
|
100 |
|
2,247 |
|
100 |
|
128 |
|
6 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Change in Deferred Net Revenues(1) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
North America |
|
(563 |
) |
|
|
(409 |
) |
|
|
|
|
|
| |||
|
Europe |
|
(330 |
) |
|
|
(235 |
) |
|
|
|
|
|
| |||
|
Asia Pacific |
|
(69 |
) |
|
|
38 |
|
|
|
|
|
|
| |||
|
Total changes in net revenues |
|
(962 |
) |
|
|
(606 |
) |
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Non-GAAP Net Revenues by Geographic Region |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
North America |
|
737 |
|
52 |
|
754 |
|
46 |
|
(17 |
) |
(2 |
) | |||
|
Europe |
|
559 |
|
40 |
|
653 |
|
40 |
|
(94 |
) |
(14 |
) | |||
|
Asia Pacific |
|
117 |
|
8 |
|
234 |
|
14 |
|
(117 |
) |
(50 |
) | |||
|
Total non-GAAP net revenues(2) |
|
$ |
1,413 |
|
100 |
% |
$ |
1,641 |
|
100 |
% |
$ |
(228 |
) |
(14 |
)% |
(1) We provide net revenues including (in accordance with GAAP) and excluding (non-GAAP) the impact of changes in deferred net revenues.
(2) Total non-GAAP net revenues presented also represents our total operating segment net revenues.
(3) The percentages of total are presented as calculated. Therefore the sum of these percentages, as presented, may differ due to the impact of rounding.
ACTIVISION BLIZZARD, INC. AND SUBSIDIARIES
SEGMENT INFORMATION
For the Three And Six Months Ended June 30, 2013 and 2012
(Amounts in millions)
|
|
|
Three Months Ended |
| |||||||||||||
|
|
|
June 30, 2013 |
|
June 30, 2012 |
|
$ Increase |
|
% Increase |
| |||||||
|
|
|
Amount |
|
% of Total(4) |
|
Amount |
|
% of Total(4) |
|
(Decrease) |
|
(Decrease) |
| |||
|
Segment net revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Activision(1) |
|
$ |
347 |
|
33 |
% |
$ |
373 |
|
35 |
% |
$ |
(26 |
) |
(7 |
)% |
|
Blizzard(2) |
|
224 |
|
21 |
|
634 |
|
59 |
|
(410 |
) |
(65 |
) | |||
|
Distribution(3) |
|
37 |
|
4 |
|
47 |
|
4 |
|
(10 |
) |
(21 |
) | |||
|
Operating segment total |
|
608 |
|
58 |
|
1,054 |
|
98 |
|
(446 |
) |
(42 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Reconciliation to consolidated net revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net effect from deferral of net revenues |
|
442 |
|
42 |
|
21 |
|
2 |
|
|
|
|
| |||
|
Consolidated net revenues |
|
$ |
1,050 |
|
100 |
% |
$ |
1,075 |
|
100 |
% |
$ |
(25 |
) |
(2 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Segment income from operations: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Activision(1) |
|
$ |
60 |
|
|
|
$ |
(71 |
) |
|
|
$ |
131 |
|
185 |
% |
|
Blizzard(2) |
|
60 |
|
|
|
371 |
|
|
|
(311 |
) |
(84 |
) | |||
|
Distribution(3) |
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
|
| |||
|
Operating segment total |
|
119 |
|
|
|
300 |
|
|
|
(181 |
) |
(60 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Reconciliation to consolidated operating income and consolidated income before income tax expense: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net effect from deferral of net revenues and related cost of sales |
|
338 |
|
|
|
(40 |
) |
|
|
|
|
|
| |||
|
Stock-based compensation expense |
|
(24 |
) |
|
|
(31 |
) |
|
|
|
|
|
| |||
|
Amortization of intangible assets |
|
(3 |
) |
|
|
(2 |
) |
|
|
|
|
|
| |||
|
Consolidated operating income |
|
430 |
|
|
|
227 |
|
|
|
203 |
|
89 |
| |||
|
Investment and other income (expense), net |
|
|
|
|
|
2 |
|
|
|
|
|
|
| |||
|
Consolidated income before income tax expense |
|
$ |
430 |
|
|
|
$ |
229 |
|
|
|
$ |
201 |
|
88 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Operating margin from total operating segments |
|
20 |
% |
|
|
28 |
% |
|
|
|
|
|
| |||
|
|
|
Six Months Ended |
| |||||||||||||
|
|
|
June 30, 2013 |
|
June 30, 2012 |
|
$ Increase |
|
% Increase |
| |||||||
|
|
|
Amount |
|
% of Total(4) |
|
Amount |
|
% of Total(4) |
|
(Decrease) |
|
(Decrease) |
| |||
|
Segment net revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Activision(1) |
|
$ |
771 |
|
32 |
% |
$ |
645 |
|
29 |
% |
$ |
126 |
|
20 |
% |
|
Blizzard(2) |
|
554 |
|
23 |
|
884 |
|
39 |
|
(330 |
) |
(37 |
) | |||
|
Distribution(3) |
|
88 |
|
4 |
|
112 |
|
5 |
|
(24 |
) |
(21 |
) | |||
|
Operating segment total |
|
1,413 |
|
59 |
|
1,641 |
|
73 |
|
(228 |
) |
(14 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Reconciliation to consolidated net revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net effect from deferral of net revenues |
|
962 |
|
41 |
|
606 |
|
27 |
|
|
|
|
| |||
|
Consolidated net revenues |
|
$ |
2,375 |
|
100 |
% |
$ |
2,247 |
|
100 |
% |
$ |
128 |
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Segment income from operations: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Activision(1) |
|
$ |
173 |
|
|
|
$ |
(70 |
) |
|
|
$ |
243 |
|
NM |
% |
|
Blizzard(2) |
|
194 |
|
|
|
460 |
|
|
|
(266 |
) |
(58 |
) | |||
|
Distribution(3) |
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
|
| |||
|
Operating segment total |
|
366 |
|
|
|
390 |
|
|
|
(24 |
) |
(6 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Reconciliation to consolidated operating income and consolidated income before income tax expense: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net effect from deferral of net revenues and related cost of sales |
|
707 |
|
|
|
407 |
|
|
|
|
|
|
| |||
|
Stock-based compensation expense |
|
(50 |
) |
|
|
(52 |
) |
|
|
|
|
|
| |||
|
Amortization of intangible assets |
|
(6 |
) |
|
|
(5 |
) |
|
|
|
|
|
| |||
|
Consolidated operating income |
|
1,017 |
|
|
|
740 |
|
|
|
277 |
|
37 |
| |||
|
Investment and other income (expense), net |
|
3 |
|
|
|
3 |
|
|
|
|
|
|
| |||
|
Consolidated income before income tax expense |
|
$ |
1,020 |
|
|
|
$ |
743 |
|
|
|
$ |
277 |
|
37 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Operating margin from total operating segments |
|
26 |
% |
|
|
24 |
% |
|
|
|
|
|
| |||
(1) Activision Publishing (Activision) publishes interactive entertainment products and contents.
(2) Blizzard Blizzard Entertainment, Inc. and its subsidiaries (Blizzard) publishes PC games and online subscription-based games in the MMORPG category.
(3) Activision Blizzard Distribution (Distribution) distributes interactive entertainment software and hardware products.
(4) The percentages of total are presented as calculated. Therefore the sum of these percentages, as presented, may differ due to the impact of rounding.
ACTIVISION BLIZZARD, INC. AND SUBSIDIARIES
2013 Earnings Per Share
Actual Results For the Quarters Ending March 31 and June 30, 2013
Outlook for the Quarters Ending September 30 and December 31, 2013 and Year Ending December 31, 2013
On a Pre-transaction1, Post-transaction, as reported2, and Pro-forma3 Basis (as applicable)
|
|
|
Quarter Ending |
|
Quarter Ending |
|
Outlook for |
|
Outlook for |
|
Outlook for |
| |||||
|
|
|
March 31, 2013 |
|
June 30, 2013 |
|
September 30, 2013 |
|
December 31, 2013 |
|
December 31, 2013 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Pre-transaction 1 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Earnings Per Diluted Share (GAAP) |
|
$ |
0.40 |
|
$ |
0.28 |
|
$ |
0.03 |
|
$ |
0.06 |
|
$ |
0.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Earnings Per Diluted Share (Non-GAAP) |
|
$ |
0.17 |
|
$ |
0.08 |
|
$ |
0.03 |
|
$ |
0.54 |
|
$ |
0.82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Fully Diluted Weighted Average Shares (in billions) |
|
1.15 |
|
1.15 |
|
1.17 |
|
1.17 |
|
1.16 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Post-transaction, as reported 2 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Earnings Per Diluted Share (GAAP) 4 |
|
|
|
|
|
|
|
$ |
0.01-0.04 |
|
$ |
0.80-0.82 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Earnings Per Diluted Share (Non-GAAP) 4 |
|
|
|
|
|
|
|
$ |
0.76-0.79 |
|
$ |
0.85-0.87 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Fully Diluted Weighted Average Shares (in billions (B) or millions (M), as noted) |
|
|
|
|
|
|
|
743M |
|
1.05B |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Pro-forma 3 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Earnings Per Diluted Share (GAAP) 4 |
|
|
|
|
|
|
|
|
|
$ |
0.91-0.99 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Earnings Per Diluted Share (Non-GAAP) 4 |
|
|
|
|
|
|
|
|
|
$ |
1.01-1.09 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Fully Diluted Weighted Average Shares (in millions) |
|
|
|
|
|
|
|
|
|
725 |
| |||||
1 Without giving effect to proposed transactions with Vivendi.
2 Post-transaction, as reported assumes the transaction and its related financial impact (including interest expense from debt, associated fees and expenses, and lower weighted average share count as a result of the share repurchase) commences on September 30, 2013.
3 Pro-forma assumes the transaction and its related financial impact (including interest expense from debt, associated fees and expenses, and lower weighted average share count as a result of the share repurchase) commences on January 1, 2013.
4 The range reflects our expectation on interest expense from the debt.
GAAP and non-GAAP earnings (loss) per share (EPS) information is presented as calculated. The sum of quarterly EPS would not result in the full year EPS as the number of shares are on a weighted average basis. Fully diluted weighted average shares include participating securities and dilutive options on a weighted average basis.
GAAP to Non-GAAP reconciliation tables are presented separately.
ACTIVISION BLIZZARD, INC. AND SUBSIDIARIES
Actual Results For the Quarters Ending March 31 and June 30, 2013
Outlook for the Quarters Ending September 30 and December 31, 2013 and Year Ending December 31, 2013 on a Pre-transaction* Basis
GAAP to Non-GAAP Reconciliation
(Amounts in millions, except per share data)
|
|
|
|
|
|
|
|
|
Outlook for |
|
Outlook for |
|
Outlook for |
| |||||
|
|
|
|
|
Quarter Ending |
|
Quarter Ending |
|
Quarter Ending |
|
Quarter Ending |
|
Year Ending |
| |||||
|
Pre-transaction * |
|
|
|
March 31, 2013 |
|
June 30, 2013 |
|
September 30, 2013 |
|
December 31, 2013 |
|
December 31, 2013 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Net Revenues (GAAP) |
|
|
|
$ |
1,324 |
|
$ |
1,050 |
|
$ |
635 |
|
$ |
1,300 |
|
$ |
4,310 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Excluding the impact of: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Change in deferred net revenues |
|
(a) |
|
(520 |
) |
(442 |
) |
(50 |
) |
952 |
|
(60 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Non-GAAP Net Revenues |
|
|
|
$ |
804 |
|
$ |
608 |
|
$ |
585 |
|
$ |
2,252 |
|
$ |
4,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Earnings Per Diluted Share (GAAP) |
|
|
|
$ |
0.40 |
|
$ |
0.28 |
|
$ |
0.03 |
|
$ |
0.06 |
|
$ |
0.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Excluding the impact of: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Net effect from deferral in net revenues and related cost of sales |
|
(b) |
|
(0.24 |
) |
(0.22 |
) |
(0.03 |
) |
0.44 |
|
(0.04 |
) | |||||
|
Stock-based compensation |
|
(c) |
|
0.02 |
|
0.01 |
|
0.02 |
|
0.02 |
|
0.07 |
| |||||
|
Amortization of intangible assets |
|
(d) |
|
|
|
|
|
|
|
0.01 |
|
0.01 |
| |||||
|
Fees and other expenses related to the transaction |
|
(e) |
|
|
|
|
|
0.01 |
|
|
|
0.01 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Earnings Per Diluted Share (Non-GAAP) |
|
|
|
$ |
0.17 |
|
$ |
0.08 |
|
$ |
0.03 |
|
$ |
0.54 |
|
$ |
0.82 |
|
(a) Reflects the net change in deferred net revenues.
(b) Reflects the net change in deferred net revenues and related cost of sales.
(c) Reflects expenses related to stock-based compensation.
(d) Reflects amortization of intangible assets from purchase price accounting.
(e) Reflects fees and other expenses related to the transaction.
The per share adjustments are presented as calculated, and the GAAP and non-GAAP earnings (loss) per share information is also presented as calculated. The sum of these measures, as presented, may differ due to the impact of rounding.
* Without giving effect to proposed transactions with Vivendi.
ACTIVISION BLIZZARD, INC. AND SUBSIDIARIES OUTLOOK
For the Quarter and Year Ending December 31, 2013 on a Post-transaction, As Reported* Basis
GAAP to Non-GAAP Reconciliation
(Amounts in millions, except per share data)
|
|
|
|
Outlook for |
|
Outlook for |
| ||||||||
|
|
|
|
Quarter Ending |
|
Year Ending |
| ||||||||
|
Post-transaction, as reported * |
|
|
December 31, 2013 |
|
December 31, 2013 |
| ||||||||
|
|
|
|
Low end of range |
|
High end of range |
|
Low end of range |
|
High end of range |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Earnings Per Diluted Share (GAAP) |
|
|
$ |
0.01 |
|
$ |
0.04 |
|
$ |
0.80 |
|
$ |
0.82 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Excluding the impact of: |
|
|
|
|
|
|
|
|
|
| ||||
|
Net effect from deferral in net revenues and related cost of sales |
|
(a) |
0.71 |
|
0.71 |
|
(0.04 |
) |
(0.04 |
) | ||||
|
Stock-based compensation |
|
(b) |
0.03 |
|
0.03 |
|
0.07 |
|
0.07 |
| ||||
|
Amortization of intangible assets |
|
(c) |
0.01 |
|
0.01 |
|
0.01 |
|
0.01 |
| ||||
|
Fees and other expenses related to the transaction |
|
(d) |
|
|
|
|
0.01 |
|
0.01 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Earnings Per Diluted Share (Non-GAAP) |
|
|
$ |
0.76 |
|
$ |
0.79 |
|
$ |
0.85 |
|
$ |
0.87 |
|
(a) Reflects the net change in deferred net revenues and related cost of sales.
(b) Reflects expenses related to stock-based compensation.
(c) Reflects amortization of intangible assets from purchase price accounting.
(d) Reflects fees and other expenses related to the transaction.
The per share adjustments are presented as calculated, and the GAAP and non-GAAP earnings (loss) per share information is also presented as calculated.
The sum of these measures, as presented, may differ due to the impact of rounding.
* Post-transaction, as reported assumes the transaction and its related financial impact (including interest expenses from debt, associated fees and expenses, and lower weighted average share count as a result of the share repurchase) commences on September 30, 2013.
ACTIVISION BLIZZARD, INC. AND SUBSIDIARIES OUTLOOK
For the Year Ending December 31, 2013 on a Pro-forma* Basis
GAAP to Non-GAAP Reconciliation
(Amounts in millions, except per share data)
|
|
|
|
|
Outlook for |
| ||||
|
|
|
|
|
Year Ending |
| ||||
|
Pro-forma * |
|
|
|
December 31, 2013 |
| ||||
|
|
|
|
|
Low end of range |
|
High end of range |
| ||
|
|
|
|
|
|
|
|
| ||
|
Earnings Per Diluted Share (GAAP) |
|
|
|
$ |
0.91 |
|
$ |
0.99 |
|
|
|
|
|
|
|
|
|
| ||
|
Excluding the impact of: |
|
|
|
|
|
|
| ||
|
Net effect from deferral in net revenues and related cost of sales |
|
(a) |
|
(0.05 |
) |
(0.05 |
) | ||
|
Stock-based compensation |
|
(b) |
|
0.11 |
|
0.11 |
| ||
|
Amortization of intangible assets |
|
(c) |
|
0.02 |
|
0.02 |
| ||
|
Fees and other expenses related to the transaction |
|
(d) |
|
0.02 |
|
0.02 |
| ||
|
|
|
|
|
|
|
|
| ||
|
Earnings Per Diluted Share (Non-GAAP) |
|
|
|
$ |
1.01 |
|
$ |
1.09 |
|
(a) Reflects the net change in deferred net revenues and related cost of sales.
(b) Reflects expenses related to stock-based compensation.
(c) Reflects amortization of intangible assets from purchase price accounting.
(d) Reflects fees and other expenses related to the transaction.
The per share adjustments are presented as calculated, and the GAAP and non-GAAP earnings (loss) per share information is also presented as calculated. The sum of these measures, as presented, may differ due to the impact of rounding.
* Pro-forma assumes the transaction and its related financial impact (including interest expenses from debt, associated fees and expenses, and lower weighted average share count as a result of the share repurchase) commences on January 1, 2013.