Raises Low End of Full Year EPS Guidance for New Range of $1.10 -
$1.35
Marvel will host a webcast today for all investors at 9:00 a.m. ET
available at: www.Marvel.com/webcasts
or www.earnings.com
Marvel Entertainment, Inc. (NYSE: MVL), a global character-based
entertainment and licensing company celebrating the 70TH
anniversary of its founding in 1939, today reported operating results
for its first quarter ended March 31, 2009. Marvel also today raised the
low end of its financial guidance for 2009, reflecting a stronger than
expected first quarter performance in its licensing and film production
segments and a decline in the anticipated full year tax rate.
For Q1 2009, Marvel reported net sales of $197.0 million and net income
of $44.5 million, or $0.57 per diluted share, compared to net sales of
$112.6 million and net income of $45.2 million, or $0.58 per diluted
share, in Q1 2008. The year-over-year increase in net sales is
principally the result of $90.4 million in film production segment
revenues associated with The Incredible Hulk and Iron Man
feature films released in Q2 2008 and also reflects a stronger than
anticipated licensing contribution in Q1 2009. Q1 2008 benefited from
$19 million in settlement payments from two licensees.
|
|
|
|
|
|
|
|
Marvel Entertainment, Inc.
Segment Net Sales and Operating Income (Unaudited)
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
|
|
|
Ended March 31,
|
|
|
|
|
|
|
2009
|
|
2008
|
|
|
Licensing:
|
|
Net Sales
|
|
$
|
80.8
|
|
|
$
|
84.6
|
|
|
|
|
|
Operating Income
|
|
|
58.9
|
|
|
|
85.4
|
|
|
|
Publishing:
|
|
Net Sales
|
|
|
25.8
|
|
|
|
26.5
|
|
|
|
|
|
Operating Income
|
|
|
7.0
|
|
|
|
9.9
|
|
|
|
Film Production:
|
|
Net Sales
|
|
|
90.4
|
|
|
|
-
|
|
|
|
|
|
Operating Income (Loss)
|
|
|
15.5
|
|
|
|
(2.0
|
)
|
|
|
All Other :
|
|
Net Sales
|
|
|
-
|
|
|
|
1.5
|
|
|
|
|
|
Operating Loss
|
|
|
(7.8
|
)
|
|
|
(5.8
|
)
|
|
|
TOTAL NET SALES
|
|
$
|
197.0
|
|
|
$
|
112.6
|
|
|
|
TOTAL OPERATING INCOME
|
|
$
|
73.6
|
|
|
$
|
87.5
|
|
|
|
|
|
|
|
|
|
|
|
Marvel's Chairman, Morton Handel, commented, "Strong Q1 results in our
licensing and film production segments reflect the power of our
corporate and character brands and solid demand for Marvel-branded
consumer products and the home video versions of our Iron Man and The
Incredible Hulk feature films.
“Further evidence of the broad appeal of our characters is reflected in
the recent success of two new Marvel character entertainment projects.
This past weekend, Twentieth Century Fox’s X-Men Origins: Wolverine
generated approximately $158 million in worldwide box office receipts
including an estimated $85 million in domestic box office, the largest
domestic opening weekend of 2009 to date. In addition, our new animated
television project, Iron Man Armored Adventures, recently debuted
as the most watched series premiere ever on Nicktoons. The debut of Iron
Man Armored Adventures marks the third Marvel character animated
series currently airing on domestic television. This tremendous launch
demonstrates the popularity of the Iron Man brand which will be further
developed by the release of Iron Man 2 in 2010. Our Marvel
Studios division recently commenced principal photography on this
project which will be supported by a comprehensive global
marketing, promotional and merchandising campaign. While contributions
to Marvel from X-Men Origins: Wolverine and our animated projects
are relatively modest, their strategic value lies in the brand
recognition they create with a growing global fan base, providing a
foundation to further develop these and other brands in the future.”
First Quarter Segment Review:
-
Q1 ’09 Licensing Segment net sales of $80.8 million were higher
than anticipated primarily reflecting strength in interactive games
and royalties from better than anticipated worldwide licensee sales.
As anticipated, Licensing Segment net sales declined versus Q1 ’08
reflecting a $24.5 million decrease in sales from the Spider-Man
feature film merchandising joint venture with Sony as well as lower
Marvel Studios entertainment licensing revenue than in the year-ago
period. These declines were substantially offset by higher
contributions from Domestic and International Consumer Products which
in aggregate rose by $30.3 million compared to the prior year period.
Licensing Segment operating income was $58.9 million in Q1 2009 with
an operating margin of 73%. Q1 2008 Licensing Segment operating income
and operating margin benefited from $19 million in settlement payments
from two licensees in connection with the termination of their
respective interactive license agreements that were recorded as other
income.
|
|
|
|
Marvel Entertainment, Inc.
Licensing Sales by Division (Unaudited)
(in millions)
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
3/31/09
|
|
|
3/31/08
|
|
|
Domestic Consumer Products (1)
|
|
$
|
49.4
|
|
$
|
25.7
|
|
|
International Consumer Products
|
|
|
21.6
|
|
|
15.0
|
|
|
Spider-Man L.P. (Domestic and International)
|
|
|
5.2
|
|
|
29.7
|
|
|
Marvel Studios
|
|
|
4.6
|
|
|
14.2
|
|
|
Total Licensing Segment
|
|
$
|
80.8
|
|
$
|
84.6
|
|
|
|
|
|
|
|
|
(1) Domestic Consumer Products includes substantially all of Marvel’s
global interactive licensing business.
-
As anticipated, our Publishing Segment net sales decreased by
$0.7 million to $25.8 million in Q1 2009 from $26.5 million in Q1
2008, principally reflecting lower levels of advertising revenue,
offset in part by a modest improvement in the Mass Market channel and
higher average selling prices initiated in Q4 2008. Marvel’s major
publishing events for 2009 will take place in the second half of the
year. Operating income declined by 29% on a year-over-year basis to
$7.0 million in Q1 2009, reflecting $1.0 million in investments made
in Marvel’s digital media initiatives as well as the reduction in
advertising sales. As a result, the Publishing Segment operating
margin was 27% in Q1 2009 versus 37% in Q1 2008. Marvel continues to
target Publishing Segment margins in the range of 31%-35% for the full
year 2009.
-
The Film Production Segment recorded sales of $90.4 million in
Q1 2009, roughly two-thirds of which related to revenue from sales of The
Incredible Hulk DVD released October 21, 2008. The balance
of the revenues are principally related to sales of the Iron Man
DVD. Against these revenues, we amortized capitalized film
production expenses of $71.0 million (based on Marvel’s estimate of
each film’s expected “ultimate” performance), contributing $15.5
million to operating income. Marvel had no film production revenue and
a $2.0 million operating loss in Q1 2008, primarily reflecting
non-capitalized film-production expenses.
-
Under the category All Other, we had operating losses of $7.8
million and $5.8 million in Q1 2009 and Q1 2008, respectively. All
Other in Q1 2009 included no revenue or operating income compared to
$1.5 million in revenue and $0.7 million in operating income in Q1
2008 related to our in-house toy operations which have been
terminated. Corporate overhead in Q1 2009 and 2008 was $7.8 million
and $6.5 million, respectively.
Balance Sheet and Cash Use Update:
As of March 31, 2009, Marvel had cash and cash equivalents of $83.3
million, restricted cash of $131.3 million and no outstanding borrowings
under its $100 million line of credit with HSBC Bank. Aggregate
outstanding film-related borrowings declined to $61.9 million at March
31, 2009, from $213.0 million at December 31, 2008, reflecting the
repayment of film slate facility debt using Q1 2009 cash receipts
primarily related to The Incredible Hulk and Iron Man DVD
sales in Q4 2008 and Q1 2009. During Q1 2009, the Company repurchased
694,235 shares of its common stock for a total of approximately $16.4
million ($23.63 per share). The Company has $111.3 million remaining
under its share repurchase authorization.
|
|
|
Marvel Studios Entertainment Pipeline
(scheduled release dates are subject to change)
|
|
|
|
Feature Films
|
|
Scheduled release date
|
|
Iron Man 2
|
|
May 7, 2010
|
|
Thor
|
|
May 20, 2011
|
|
The First Avenger: Captain America
|
|
July 22, 2011
|
|
The Avengers
|
|
May 4, 2012
|
|
|
|
|
|
Animated TV Series
|
|
Status
|
|
Super Hero Squad
|
|
26, 30-minute episodes in production; scheduled for Q3 2009 release
on Cartoon Network
|
|
The Avengers: Earth’s Mightiest Heroes
|
|
26, 30-minute episodes in production; scheduled for Q3 2011 release
|
|
|
|
Marvel Licensed Entertainment Pipeline
(scheduled release dates are subject to change)
|
|
Feature Films
|
|
Scheduled Release Date
|
|
X-Men Origins: Wolverine
|
|
Released May 1, 2009
|
|
Spider-Man 4
|
|
May 6, 2011
|
|
|
|
|
|
Animated TV Series
|
|
Status
|
|
Black Panther
|
|
8, 30-minute episodes in production; scheduled for Q2 2009 release
on BET
|
|
Fantastic Four: World’s Greatest Heroes
|
|
26, 30-minute episodes airing internationally and on Marvel.com and
Marvelkids.com
|
|
Iron Man: Armored Adventures
|
|
Currently airing in the U.S. on Nicktoons and on various networks
internationally
|
|
Spectacular Spider-Man
|
|
Currently airing on Disney XD in the U.S. and on various networks
internationally
|
|
Wolverine and the X-Men
|
|
52, 30-minute episodes. Episodes 1-26 are currently airing on
Nicktoons in the U.S. and are on air internationally. Episodes 27-52
are currently in pre-production
|
|
|
|
|
|
Licensed Broadway Musical
|
|
Status
|
|
Spider-Man, Turn off the Dark, Julie Taymor director; music &
lyrics by U2’s Bono and The Edge
|
|
Scheduled for February 18, 2010 opening
|
|
|
|
|
|
|
|
Marvel Licensed Video Game Pipeline
(scheduled release dates are subject to change)
|
|
Game / Publisher
|
|
Status
|
|
X-Men Origins: Wolverine / Activision
|
|
Released May 1, 2009
|
|
The Punisher: No Mercy / Zen
|
|
Scheduled for May 2009 release
|
|
Marvel vs. Capcom 2 / Capcom
|
|
Scheduled for June 29, 2009 release
|
|
Marvel Ultimate Alliance 2 / Activision
|
|
Scheduled for September 2009 release
|
|
Marvel Super Hero Squad / THQ
|
|
Scheduled for October 2009 release
|
|
Iron Man 2 / Sega
|
|
Scheduled for April 2010 release
|
|
|
|
|
2009 Financial Guidance:
Marvel today revised its 2009 financial guidance to reflect a stronger
than anticipated Q1 2009 operating performance and a decline in its
anticipated full year tax rate. Marvel has raised the low end and high
end of its net sales guidance and the low end of its net income and
diluted EPS guidance ranges to $450 - $485 million, $86 million and
$1.10, respectively.
|
|
|
|
Marvel Entertainment – Financial Guidance
|
|
|
|
|
Updated 2009
|
|
Previous 2009
|
|
2008
|
|
|
(in millions, except per-share amounts)
|
|
Guidance
|
|
Guidance (1)
|
|
Actual
|
|
|
Net sales
|
|
$450 - $485
|
|
$415 - $460
|
|
$676
|
|
|
Net income
|
|
$86 - $105
|
|
$80 - $105
|
|
$206
|
|
|
Diluted EPS
|
|
$1.10 - $1.35
|
|
$1.00 - $1.35
|
|
$2.61
|
|
(1) As provided on November 4, 2008 and reiterated on February 24, 2009.
Primary Assumptions for 2009 Financial Guidance:
-
The Licensing segment is expected to contribute net sales of
approximately $200 million - $215 million in 2009 with an operating
margin of approximately 66 - 70%.
-
The Film Production segment is expected to contribute revenues of
approximately $135 million - $145 million in 2009 and to generate an
operating margin of approximately 12% - 18%.
-
The Publishing segment is expected to contribute net sales of
approximately $115 million - $125 million in 2009, with an operating
margin of approximately 31% - 35%, reflecting approximately $6 million
in ongoing investments in digital media initiatives.
-
Corporate overhead is expected to approximate $34 million in 2009.
-
Marvel anticipates a 2009 effective tax rate of 37.5%.
-
Marvel’s guidance is based on 78.2 million diluted shares for 2009 and
does not reflect any future share repurchase activity.
Marvel cautions investors that variations in the timing of licenses
and entertainment events, the timing of their revenue recognition, and
their level of success result in variations and uncertainty in
forecasting Marvel’s financial results. These factors could have
a material impact on year-over-year annual and sequential quarterly
results comparisons as well as on Marvel’s ability to achieve its
financial guidance.
About Marvel Entertainment, Inc.
Marvel Entertainment, Inc. is one of the world's most prominent
character-based entertainment companies, built on a proven library of
over 5,000 characters featured in a variety of media over seventy years.
Marvel utilizes its character franchises in licensing, entertainment
(via Marvel Studios and Marvel Animation) and publishing (via Marvel
Comics). Marvel's strategy is to leverage its franchises in a growing
array of opportunities around the world, including feature films,
consumer products, toys, video games, animated television, direct-to-DVD
and online. For more information visit www.marvel.com.
Except for any historical information that they contain, the
statements in this news release regarding Marvel’s plans are
forward-looking statements that are subject to certain risks and
uncertainties, including exposure to the current economic recession,
exposure to tightening credit markets, financial difficulties of
Marvel’s licensees, a decrease in the level of media exposure or
popularity of Marvel’s characters, changing consumer preferences, delays
and cancellations of movies and television productions based on Marvel
characters, Marvel’s dependence on a single distributor to the direct
comic-book market, and concentration of Marvel’s toy licensing with one
licensee.
In addition, the following factors, among others, could cause the
financial performance of Marvel’s film production operations to differ
materially from that expressed in any forward-looking statements:
(i) Marvel Studios’ potential inability to attract and retain creative
talent, (ii) key film talent’s potentially becoming incapacitated or
suffering reputational damage, (iii) the potential lack of popularity of
Marvel’s films, (iv) the expense associated with producing films,
(v) union activity or other events which could interrupt film
production, including strikes by Hollywood writers, directors and
actors, (vi) changes or disruptions in the way films are distributed,
including a decline in the DVD market, (vii) piracy of films and related
products, (viii) Marvel Studios’ dependence on a single distributor for
each self-produced film, (ix) Marvel’s dependence on its film
distributors for information related to the accounting of
film-production activities, (x) Marvel’s potential inability to meet the
conditions imposed by lenders for the funding of individual films, (xi)
Marvel’s potential inability to obtain financing to make more than four
films if an interim asset test related to the economic performance of
the film slate is not satisfied, (xii) cash flows from our films
potentially being insufficient to pay our film facility interest costs
and (xiii) a possible default by the lending banks in our film facility.
These and other risks and uncertainties are described in Marvel’s
filings with the Securities and Exchange Commission, including Marvel’s
Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and Current
Reports on Form 8-K. Marvel assumes no obligation to publicly update or
revise any forward-looking statements.
|
|
|
|
|
|
MARVEL ENTERTAINMENT, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
AND COMPREHENSIVE INCOME
(unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
March 31,
|
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
(in thousands, except
|
|
|
|
|
|
per share data)
|
|
|
Net sales
|
|
$
|
196,964
|
|
|
$
|
112,567
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
Cost of revenues (excluding depreciation expense)
|
|
|
84,020
|
|
|
|
12,467
|
|
|
Selling, general and administrative
|
|
|
39,171
|
|
|
|
31,519
|
|
|
Depreciation and amortization
|
|
|
273
|
|
|
|
375
|
|
|
Total costs and expenses
|
|
|
123,464
|
|
|
|
44,361
|
|
|
Other income , net
|
|
|
121
|
|
|
|
19,326
|
|
|
Operating income
|
|
|
73,621
|
|
|
|
87,532
|
|
|
Interest expense
|
|
|
3,654
|
|
|
|
3,086
|
|
|
Interest income
|
|
|
168
|
|
|
|
979
|
|
|
Income before income tax expense
|
|
|
70,135
|
|
|
|
85,425
|
|
|
Income tax expense
|
|
|
24,491
|
|
|
|
33,210
|
|
|
Net income
|
|
|
45,644
|
|
|
|
52,215
|
|
|
Noncontrolling interest in consolidated Joint Venture
|
|
|
1,163
|
|
|
|
6,984
|
|
|
Net income attributable to Marvel Entertainment, Inc.
|
|
$
|
44,481
|
|
|
$
|
45,231
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net earnings per share:
|
|
|
|
|
|
|
|
|
|
Net income attributable to Marvel Entertainment, Inc.
|
|
$
|
44,481
|
|
|
$
|
45,231
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
Weighted average shares for basic earnings per share
|
|
|
78,287
|
|
|
|
77,423
|
|
|
Effect of dilutive stock options and restricted stock
|
|
|
371
|
|
|
|
803
|
|
|
Weighted average shares for diluted earnings per share
|
|
|
78,658
|
|
|
|
78,226
|
|
|
Earnings per share, attributable to Marvel Entertainment, Inc.:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.57
|
|
|
$
|
0.58
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.57
|
|
|
$
|
0.58
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
45,644
|
|
|
$
|
52,215
|
|
|
Other comprehensive income , net of tax
|
|
|
94
|
|
|
|
145
|
|
|
Comprehensive income
|
|
|
45,738
|
|
|
|
52,360
|
|
|
Comprehensive income attributable to the noncontrolling interest in
consolidated Joint Venture
|
|
|
(1,163
|
)
|
|
|
(6,984
|
)
|
|
Comprehensive income attributable to Marvel Entertainment, Inc.
|
|
$
|
44,575
|
|
|
$
|
45,376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MARVEL ENTERTAINMENT, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
|
(in thousands, except share data)
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
83,305
|
|
|
$
|
105,335
|
|
|
Restricted cash
|
|
|
9,419
|
|
|
|
12,272
|
|
|
Short-term investments
|
|
|
–
|
|
|
|
32,975
|
|
|
Accounts receivable, net
|
|
|
73,874
|
|
|
|
144,487
|
|
|
Inventories, net
|
|
|
12,452
|
|
|
|
11,362
|
|
|
Income tax receivable
|
|
|
–
|
|
|
|
2,029
|
|
|
Deferred income taxes, net
|
|
|
32,436
|
|
|
|
34,072
|
|
|
Prepaid expenses and other current assets
|
|
|
5,814
|
|
|
|
5,135
|
|
|
Total current assets
|
|
|
217,300
|
|
|
|
347,667
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed assets, net
|
|
|
3,870
|
|
|
|
3,432
|
|
|
Film inventory
|
|
|
133,653
|
|
|
|
181,564
|
|
|
Goodwill
|
|
|
346,152
|
|
|
|
346,152
|
|
|
Accounts receivable, non–current portion
|
|
|
6,559
|
|
|
|
1,321
|
|
|
Income tax receivable, non–current portion
|
|
|
5,906
|
|
|
|
5,906
|
|
|
Deferred income taxes, net
|
|
|
18,963
|
|
|
|
13,032
|
|
|
Deferred financing costs
|
|
|
4,566
|
|
|
|
5,810
|
|
|
Restricted cash, non-current portion
|
|
|
121,835
|
|
|
|
31,375
|
|
|
Other assets
|
|
|
3,287
|
|
|
|
455
|
|
|
Total assets
|
|
$
|
862,091
|
|
|
$
|
936,714
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
1,588
|
|
|
$
|
2,025
|
|
|
Accrued royalties
|
|
|
90,784
|
|
|
|
76,580
|
|
|
Accrued expenses and other current liabilities
|
|
|
31,481
|
|
|
|
40,635
|
|
|
Deferred revenue
|
|
|
57,635
|
|
|
|
81,335
|
|
|
Income tax payable
|
|
|
16,940
|
|
|
|
–
|
|
|
Film facility
|
|
|
61,901
|
|
|
|
204,800
|
|
|
Total current liabilities
|
|
|
260,329
|
|
|
|
405,375
|
|
|
Accrued royalties, non-current portion
|
|
|
715
|
|
|
|
10,499
|
|
|
Deferred revenue, non-current portion
|
|
|
104,156
|
|
|
|
48,939
|
|
|
Film facility, non-current portion
|
|
|
–
|
|
|
|
8,201
|
|
|
Income tax payable, non-current portion
|
|
|
64,347
|
|
|
|
59,267
|
|
|
Other liabilities
|
|
|
8,395
|
|
|
|
8,612
|
|
|
Total liabilities
|
|
|
437,942
|
|
|
|
540,893
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marvel Entertainment, Inc. stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
Preferred stock, $.01 par value, 100,000,000 shares authorized, none
issued
|
|
|
–
|
|
|
|
–
|
|
|
Common stock, $.01 par value, 250,000,000 shares authorized,
134,616,383 issued and 77,932,972 outstanding in 2009 and
134,397,258 issued and 78,408,082 outstanding in 2008
|
|
|
1,346
|
|
|
|
1,344
|
|
|
Additional paid-in capital
|
|
|
750,416
|
|
|
|
750,132
|
|
|
Retained earnings
|
|
|
599,606
|
|
|
|
555,125
|
|
|
Accumulated other comprehensive loss
|
|
|
(4,523
|
)
|
|
|
(4,617
|
)
|
|
Total Marvel Entertainment, Inc. stockholders’ equity before
treasury stock
|
|
|
1,346,845
|
|
|
|
1,301,984
|
|
|
Treasury stock, at cost, 56,683,411 shares in 2009 and 55,989,176
shares in 2008
|
|
|
(921,700
|
)
|
|
|
(905,293
|
)
|
|
Total Marvel Entertainment, Inc. stockholders’ equity
|
|
|
425,145
|
|
|
|
396,691
|
|
|
Noncontrolling interest in consolidated Joint Venture
|
|
|
(996
|
)
|
|
|
(870
|
)
|
|
Total equity
|
|
|
424,149
|
|
|
|
395,821
|
|
|
Total liabilities and equity
|
|
$
|
862,091
|
|
|
$
|
936,714
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MARVEL ENTERTAINMENT, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
(in thousands)
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
45,644
|
|
|
$
|
52,215
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
273
|
|
|
|
375
|
|
|
Amortization of film inventory
|
|
|
71,051
|
|
|
|
–
|
|
|
Amortization of deferred financing costs
|
|
|
1,244
|
|
|
|
1,245
|
|
|
Unrealized (gain) loss on interest rate cap and foreign currency
forward contracts
|
|
|
(20
|
)
|
|
|
198
|
|
|
Non-cash charge for stock-based compensation
|
|
|
1,576
|
|
|
|
1,571
|
|
|
Excess tax benefit from stock-based compensation
|
|
|
(622
|
)
|
|
|
–
|
|
|
Loss on sale of equipment
|
|
|
–
|
|
|
|
5
|
|
|
Impairment of long term assets
|
|
|
99
|
|
|
|
–
|
|
|
Deferred income taxes
|
|
|
(3,949
|
)
|
|
|
(4,057
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
65,375
|
|
|
|
9,156
|
|
|
Inventories
|
|
|
(1,090
|
)
|
|
|
(661
|
)
|
|
Prepaid expenses and other current assets
|
|
|
(679
|
)
|
|
|
(1,771
|
)
|
|
Film inventory
|
|
|
(23,140
|
)
|
|
|
(38,505
|
)
|
|
Other assets
|
|
|
(2,812
|
)
|
|
|
56
|
|
|
Deferred revenue
|
|
|
31,517
|
|
|
|
5,408
|
|
|
Income taxes payable
|
|
|
24,257
|
|
|
|
35,569
|
|
|
Accounts payable, accrued expenses and other current liabilities
|
|
|
(7,351
|
)
|
|
|
(13,262
|
)
|
|
Net cash provided by operating activities
|
|
|
201,373
|
|
|
|
47,542
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
Purchases of fixed assets
|
|
|
(810
|
)
|
|
|
(142
|
)
|
|
Sales of short-term investments
|
|
|
32,983
|
|
|
|
4,031
|
|
|
Purchases of short-term investments
|
|
|
(8
|
)
|
|
|
(44,869
|
)
|
|
Funding of restricted cash
|
|
|
(87,607
|
)
|
|
|
(2,365
|
)
|
|
Net cash used in investing activities
|
|
|
(55,442
|
)
|
|
|
(43,345
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
Borrowings from film facilities
|
|
|
1,000
|
|
|
|
48,274
|
|
|
Repayments of film facility
|
|
|
(152,100
|
)
|
|
|
–
|
|
|
Distributions to the noncontrolling interest in consolidated Joint
Venture
|
|
|
(1,269
|
)
|
|
|
(7,495
|
)
|
|
Purchase of treasury stock
|
|
|
(16,407
|
)
|
|
|
(9,945
|
)
|
|
Exercise of stock options
|
|
|
161
|
|
|
|
156
|
|
|
Excess tax benefit from stock-based compensation
|
|
|
622
|
|
|
|
–
|
|
|
Net cash (used in) provided by financing activities
|
|
|
(167,993
|
)
|
|
|
30,990
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rates on cash
|
|
|
32
|
|
|
|
207
|
|
|
Net (decrease) increase in cash and cash equivalents
|
|
|
(22,030
|
)
|
|
|
35,394
|
|
|
Cash and cash equivalents, at beginning of period
|
|
|
105,335
|
|
|
|
30,153
|
|
|
Cash and cash equivalents, at end of period
|
|
$
|
83,305
|
|
|
$
|
65,547
|
|
|
|
|
|
|
|
|
|
|
|

Marvel Entertainment, Inc.
Rob Steffens, 212-576-4068
SVP
Financial Analysis
rsteffens@marvel.com
or
Jaffoni
& Collins
David Collins / Richard Land, 212-835-8500
mvl@jcir.com