AGOURA HILLS, Calif.--(BUSINESS WIRE)--Nov. 5, 2012--
THQ
Inc. (NASDAQ: THQI) today reported financial results for the second
quarter ended September 30, 2012.
|
|
|
For the Three Months
|
|
(in millions, except per share data)
|
|
Ended September 30,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Net Sales - GAAP
|
|
$
|
107.4
|
|
|
$
|
146.0
|
|
|
Net Sales - Non-GAAP
|
|
$
|
91.8
|
|
|
$
|
119.6
|
|
|
Net Loss - GAAP
|
|
$
|
(21.0
|
)
|
|
$
|
(92.4
|
)
|
|
Net Loss - Non-GAAP
|
|
$
|
(12.1
|
)
|
|
$
|
(46.9
|
)
|
|
Diluted Loss Per Share - GAAP
|
|
$
|
(3.06
|
)
|
|
$
|
(13.52
|
)
|
|
Diluted Loss Per Share - Non-GAAP
|
|
$
|
(1.76
|
)
|
|
$
|
(6.86
|
)
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2013 Second Quarter Financial Highlights and Recent
Developments
-
Q2 Non-GAAP net sales were $91.8 million, compared to guidance of $75
million to $85 million.
-
Q2 Non-GAAP net loss per share was ($1.76), compared to guidance of
($3.50) to ($4.50). Net loss per share amounts for the current and
prior period were adjusted for the 1-for-10 reverse split of the
company’s common stock effected on July 5, 2012.
-
The company’s digital revenues for the second quarter of fiscal 2013
were $19.1 million, or approximately 21 percent of non-GAAP net sales,
a 34 percent increase from $14.3 million one year ago.
-
The company ended the quarter with $36.3 million in cash and
equivalents, and outstanding borrowings of $21.0 million on its credit
facility. The company’s total liquidity at quarter end was in line
with internal expectations.
-
A reconciliation of GAAP to non-GAAP results is provided in the
accompanying financial tables, and a supplemental consolidated
reconciliation can be found at http://investor.thq.com.
-
Darksiders®
II received highly-favorable critical reviews at launch, achieving
an average Metacritic score of 83. The company shipped 1.4 million
units of the title in the second quarter.
Product Slate
THQ announced today that South
Park™: The Stick of Truth™ is now planned for launch worldwide in
early fiscal 2014. South Park: The Stick of Truth had previously
been slated for release on March 5, 2013.
Additional changes to fiscal 2013 release dates include those for Company
of Heroes® 2 and Metro:
Last Light, both of which are expected to ship in March, later than
initially planned.
“When I joined THQ the company made a public commitment to quality
titles. We always expected that in some cases this would mean that more
time would be needed to make sure that every title is of the highest
possible quality,” said Jason Rubin, THQ’s President. “Our fourth
quarter releases are the first titles that I have had the ability to
materially impact, and experience told me that the games needed
additional development time to be market-ready.
“I believe South Park’s market opportunity is significant. It is shaping
up to be one of the most anticipated titles of calendar 2013. It is also
an expansive title, encompassing multiple television seasons’ worth of
content. We have been working closely with the co-creators of South
Park, Matt Stone and Trey Parker, to make sure all of the game’s content
performs to the high standards of the TV show, and this takes time. THQ
is committed to giving gamers no less than the rich South Park game they
have been waiting for and deserve.
“We are also inspired by the potential for Metro: Last Light and Company
of Heroes 2. I believe Metro: Last Light is a title that should set
standards for visuals with its stunning atmosphere, unique location and
cutting-edge style. Company of Heroes was one of the highest rated RTS
titles in history, and Relic insists that the sequel live up to its
pedigree. Giving both of these titles time to reach their full potential
is the right thing to do for the products.
“THQ is excited about our position and pipeline of games beyond fiscal
2013, including the sequel for Saints Row: The Third, Homefront 2 and
the as-yet-unannounced game from Turtle Rock Studios. In total we have
ten titles in development for fiscal 2014 and later, almost all of which
are based on our own IP. We intend to announce more details about our
future slate in the coming months.
“I firmly believe releasing our fourth quarter titles without extra time
for polish in the current environment would lead to underperformance
that could in turn lead to future additional capital shortfalls. But
extending development schedules in order to make the best possible
titles also has financial implications. Yet there can be no doubt which
path has the greatest chance of leading to the long-term success of the
company. We must follow the course that generates the highest quality
games, and will establish THQ as a mark of quality for the consumer,"
concluded Rubin.
“Clearly, THQ faces a number of opportunities and challenges,” added
Brian Farrell, THQ’s Chairman and CEO. “I am confident about the
opportunities that lie in our robust slate of games and in our studios.
But we also face challenges operating with limited capital resources in
the highly competitive market for games, and we are working diligently
to resolve those challenges.”
Company Exploring Strategic Alternatives
The calendar movement for the release of games will likely create a need
for additional capital. THQ has engaged Centerview Partners LLC to
assist the company in evaluating strategic and financing alternatives
intended to improve THQ’s overall liquidity, including raising
additional capital, preserve the company’s ability to bring the best
possible games to market during the most advantageous release windows
and to help address the $100 million 5% convertible senior notes due
August 2014. There can be no assurance that the evaluation of strategic
and financing alternatives will result in a transaction or financing, or
that, if completed, said transaction and/or financing will be on
attractive terms. THQ does not intend to disclose developments with
respect to the progress of its evaluation of strategic and financing
alternatives until such time as the Board of Directors approves or
completes a transaction or otherwise deems further disclosure
appropriate.
Guidance
The company is suspending net sales and earnings guidance, and
withdrawing its previous guidance for fiscal 2013.
Investor Conference Call
THQ will host a conference call to discuss the information in this press
release today at 2:00 p.m. Pacific/5:00 p.m. Eastern. Please dial (877)
356-8075 domestic or (706) 902-0203 international, conference ID
41908751, to listen to the call or visit the THQ Inc. Investor Relations
Home page at http://investor.thq.com.
The online archive of the broadcast will be available approximately two
hours after the live call ends. In addition, a telephonic replay of the
conference call will be provided approximately two hours after the live
call ends through November 7, 2012 by dialing (855) 859-2056
domestically, or (404) 537-3406 internationally, conference ID 41908751.
Non-GAAP Financial Measures
In addition to results determined in accordance with GAAP, the company
discloses certain non-GAAP financial measures that exclude the impact of
the following:
-
stock-based compensation expense,
-
certain deferred revenue and related costs,
-
business realignment and related expenses,
-
capitalized interest, and
-
other significant charges and benefits.
Non-GAAP results also include the impact of any foreign currency
fluctuations on available-for-sale investment securities, when
classified in equity for GAAP purposes.
For non-GAAP purposes, the company uses a fixed, long-term projected tax
rate of 15% to evaluate its operating performance, as well as to
forecast, plan and analyze future periods.
THQ may consider whether other significant items that arise in the
future should also be excluded in calculating the non-GAAP financial
measures it uses. The company excludes these items from its non-GAAP
financial measures primarily because its management does not believe
they reflect the company's primary business, ongoing operating results
or future outlook. THQ's management believes that the use of non-GAAP
financial measures provides meaningful supplemental information
regarding its financial condition and results of operations, and helps
investors compare actual results to its long-term operating goals as
well as to its performance in prior periods. The non-GAAP financial
measures included in this earnings release have been reconciled to the
comparable GAAP results in the accompanying tables, and should be
considered in addition to results prepared in accordance with GAAP, but
should not be considered a substitute for, or superior to, GAAP results.
In addition to the reasons stated above, which are generally applicable
to each of the items THQ excludes from its non-GAAP financial measures,
the company's management uses certain of the non-GAAP financial measures
for the following reasons:
Stock-Based Compensation. THQ does not consider stock-based
compensation charges when evaluating the performance of its business or
formulating its operating plans. Stock-based compensation charges are
subject to significant fluctuation outside of the control of management
due to the variables used to estimate the fair value of a share-based
payment, such as THQ's stock price, interest rates and the volatility of
the company's stock price. Further, when considering the impact of
equity award grants, THQ places a greater emphasis on the use of such
grants as retention tools for long-term stockholder value creation, as
well as overall stockholder dilution, rather than the accounting charges
associated with such grants.
Deferred Revenue/Costs. The company defers revenue and related
costs from the sale of certain titles that have undelivered elements
upon the sale of the game, such as online services, and recognizes that
revenue upon the delivery of the undelivered elements or over the
estimated service period as applicable. As there is no impact to its
operating cash flow, THQ's management excludes the impact of deferred
net revenue and related costs when evaluating the company's operating
performance, when planning, forecasting and analyzing future periods,
and when assessing the performance of its management team. In addition,
the company believes these measures provide a more timely indication of
trends in its business, provide comparability with the way its business
is measured by analysts, and consistency with industry data sources.
Business Realignment and Related Expenses. Although THQ has
incurred business realignment expenses in the past, each charge relates
to a discrete event based on a unique set of business objectives. THQ’s
management does not believe these charges reflect the company's primary
business, ongoing operating results or future outlook. As such, the
company believes it is appropriate to exclude these expenses and related
charges from its non-GAAP financial measures.
Impact of Capitalized Interest. The company capitalizes interest
expense and other financing costs as a component of capitalized software
development. THQ's management considers interest cost to be a financing
cost in the period in which it is incurred, and thus excludes the impact
of the capitalization of interest costs to software development and the
subsequent amortization expense when evaluating the company's operating
performance, when planning, forecasting and analyzing future periods,
and when assessing the performance of its management team.
Other significant charges and benefits. THQ does not consider
certain significant charges and benefits that are related to discrete
events or market conditions to be indicative of ongoing operating
results or future outlook. As a result, the company believes it is
appropriate to exclude expenses and benefits such as legal settlements
or market-related impairments, from its non-GAAP financial measures.
Fiscal Periods
The company’s fiscal year ends on the Saturday nearest March 31st. For
simplicity, all fiscal periods are presented as ending on a calendar
month end. THQ’s fiscal 2013 second quarter ended on September 29, 2012,
and its fiscal 2012 second quarter ended on October 1, 2011.
About THQ
THQ
Inc. (NASDAQ: THQI) is a leading worldwide developer and publisher
of interactive entertainment software. The company develops its products
for all popular game systems, personal computers, wireless devices and
the Internet. Headquartered in Los Angeles County, California, THQ sells
product through its network of offices located throughout North America
and Europe. More information about THQ and its products may be found at http://www.thq.com/.
THQ, Company of Heroes, Darksiders II, Metro: Last Light, Saints Row,
Saints Row: The Third and their respective logos are trademarks and/or
registered trademarks of THQ Inc.
All other trademarks are property of their respective owners.
THQ Inc. Caution Concerning Forward-Looking Statements
This press release contains statements that are forward-looking
statements within the meaning of the Private Securities Litigation
Reform Act of 1995. These forward-looking statements are based on
current expectations, estimates and projections about the business of
THQ Inc. and its subsidiaries (collectively referred to as "THQ"),
including, but not limited to, estimated product release dates and the
exploration of strategic and financial alternatives. These statements
are based upon management's current beliefs and certain assumptions made
by management. Such forward-looking statements are subject to risks and
uncertainties that could cause actual results to differ materially from
those expressed or implied by such forward-looking statements,
including, but not limited to, business, competitive, economic, legal,
political, and technological factors affecting the industry, operations,
markets, products, or pricing.
Development of quality products requires substantial up-front
expenditures and thus THQ expects to utilize a substantial portion of
its existing cash and cash equivalents and other working capital to
develop its upcoming products. In addition to its cash and cash
equivalents, the company has an asset-based credit facility that
provides up to $50.0 million in financing that the company has drawn
against in order to fund its business operations. As described above,
the company has delayed the release of South Park: The Stick of Truth,
which was originally scheduled for release on March 5, 2013, to early
fiscal 2014 due to the need for additional development time and the
release of Company of Heroes 2 and Metro: Last Light, both of which are
expected to ship later in the fourth quarter of fiscal 2013 than were
initially planned. Because of the calendar movement for the release of
games, the company will likely need to raise additional capital, and may
need to defer and/or curtail currently planned expenditures, cancel
projects currently in development, sell assets, and/or pursue additional
funding or additional external sources of liquidity, which may not be
available on financially attractive terms. To assist with this, THQ has
engaged Centerview Partners LLC to assist the company in evaluating
strategic and financial alternatives intended to improve its overall
liquidity and preserve its ability to bring games to market during
advantageous release windows and to help address its $100 million 5%
convertible senior notes due August 2014. There can be no assurance that
the evaluation of strategic and financing alternatives will result in a
transaction or financing, or that, if completed, said transaction and/or
financing will be on attractive terms. THQ’s inability to successfully
complete a transaction or financing on attractive terms would have a
material adverse impact on the company's ability to comply with the
requirements of its credit and debt facilities and to sustain its
operations.
Readers should carefully review the risk factors and the information
that could materially affect THQ's financial results, described in other
documents that THQ files from time to time with the Securities and
Exchange Commission, including its Annual Report on Form 10-K for the
fiscal period ended March 31, 2012, and subsequent Quarterly Reports on
Form 10-Q, and particularly the discussion of trends and risk factors
set forth therein. Unless otherwise required by law, THQ disclaims any
obligation to update its view on any such risks or uncertainties or to
revise or publicly release the results of any revision to these
forward-looking statements. Readers are cautioned not to place undue
reliance on these forward-looking statements, which speak only as of the
date of this press release.
|
THQ Inc. and Subsidiaries
Unaudited Consolidated Statements of Operations
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
107,357
|
|
|
$
|
146,004
|
|
|
$
|
241,044
|
|
|
$
|
341,157
|
|
|
Cost of sales:
|
|
|
|
|
|
|
|
|
|
Product costs
|
|
|
36,379
|
|
|
|
57,986
|
|
|
|
74,865
|
|
|
|
125,049
|
|
|
Software amortization and royalties
|
|
|
37,788
|
|
|
|
77,893
|
|
|
|
75,141
|
|
|
|
142,813
|
|
|
License amortization and royalties
|
|
|
4,179
|
|
|
|
23,156
|
|
|
|
9,928
|
|
|
|
31,295
|
|
|
Total cost of sales
|
|
|
78,346
|
|
|
|
159,035
|
|
|
|
159,934
|
|
|
|
299,157
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
29,011
|
|
|
|
(13,031
|
)
|
|
|
81,110
|
|
|
|
42,000
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Product development
|
|
|
11,583
|
|
|
|
27,954
|
|
|
|
20,878
|
|
|
|
58,143
|
|
|
Selling and marketing
|
|
|
27,324
|
|
|
|
37,765
|
|
|
|
41,963
|
|
|
|
88,441
|
|
|
General and administrative
|
|
|
9,809
|
|
|
|
12,037
|
|
|
|
19,941
|
|
|
|
24,086
|
|
|
Restructuring
|
|
|
(297
|
)
|
|
|
6,082
|
|
|
|
1,092
|
|
|
|
5,942
|
|
|
Total operating expenses
|
|
|
48,419
|
|
|
|
83,838
|
|
|
|
83,874
|
|
|
|
176,612
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(19,408
|
)
|
|
|
(96,869
|
)
|
|
|
(2,764
|
)
|
|
|
(134,612
|
)
|
|
Interest and other income (expense), net
|
|
|
700
|
|
|
|
2,467
|
|
|
|
(53
|
)
|
|
|
2,910
|
|
|
Loss before income taxes
|
|
|
(18,708
|
)
|
|
|
(94,402
|
)
|
|
|
(2,817
|
)
|
|
|
(131,702
|
)
|
|
Income taxes
|
|
|
2,272
|
|
|
|
(2,017
|
)
|
|
|
2,778
|
|
|
|
(872
|
)
|
|
Net loss
|
|
$
|
(20,980
|
)
|
|
$
|
(92,385
|
)
|
|
$
|
(5,595
|
)
|
|
$
|
(130,830
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share — basic
|
|
$
|
(3.06
|
)
|
|
$
|
(13.52
|
)
|
|
$
|
(0.82
|
)
|
|
$
|
(19.15
|
)
|
|
Loss per share — diluted
|
|
$
|
(3.06
|
)
|
|
$
|
(13.52
|
)
|
|
$
|
(0.82
|
)
|
|
$
|
(19.15
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in per share calculation — basic
|
|
|
6,854
|
|
|
|
6,834
|
|
|
|
6,853
|
|
|
|
6,833
|
|
|
Shares used in per share calculation — diluted
|
|
|
6,854
|
|
|
|
6,834
|
|
|
|
6,853
|
|
|
|
6,833
|
|
|
|
|
|
|
|
|
|
|
|
Presentation gives effect to the Reverse Stock Split, which occurred
on July 5, 2012.
|
THQ Inc. and Subsidiaries
Reconciliation of GAAP net loss to Non-GAAP net loss((a))
(In thousands, except per share data)
|
|
|
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Net sales
|
|
$
|
107,357
|
|
|
$
|
146,004
|
|
|
$
|
241,044
|
|
|
$
|
341,157
|
|
|
Changes in deferred net revenue
|
|
|
(15,559
|
)
|
|
|
(26,394
|
)
|
|
|
(110,721
|
)
|
|
|
(80,308
|
)
|
|
Non-GAAP net sales
|
|
$
|
91,798
|
|
|
$
|
119,610
|
|
|
$
|
130,323
|
|
|
$
|
260,849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Operating loss
|
|
$
|
(19,408
|
)
|
|
$
|
(96,869
|
)
|
|
$
|
(2,764
|
)
|
|
$
|
(134,612
|
)
|
|
Non-GAAP adjustments affecting operating loss:
|
|
|
|
|
|
|
|
|
|
Changes in deferred net revenue
|
|
|
(15,559
|
)
|
|
|
(26,394
|
)
|
|
|
(110,721
|
)
|
|
|
(80,308
|
)
|
|
Changes in deferred cost of sales
|
|
|
19,762
|
|
|
|
18,757
|
|
|
|
67,109
|
|
|
|
28,155
|
|
|
Business realignment and related expenses (b)
|
|
|
1,552
|
|
|
|
44,173
|
|
|
|
5,949
|
|
|
|
48,864
|
|
|
Stock-based compensation
|
|
|
813
|
|
|
|
1,708
|
|
|
|
1,428
|
|
|
|
3,339
|
|
|
Amortization of capitalized interest (c)
|
|
|
1,194
|
|
|
|
1,538
|
|
|
|
2,034
|
|
|
|
2,734
|
|
|
Product development cost reimbursement
|
|
|
(625
|
)
|
|
|
—
|
|
|
|
(625
|
)
|
|
|
—
|
|
|
Total non-GAAP adjustments affecting operating loss
|
|
|
7,137
|
|
|
|
39,782
|
|
|
|
(34,826
|
)
|
|
|
2,784
|
|
|
Non-GAAP operating loss
|
|
$
|
(12,271
|
)
|
|
$
|
(57,087
|
)
|
|
$
|
(37,590
|
)
|
|
$
|
(131,828
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Net loss
|
|
$
|
(20,980
|
)
|
|
$
|
(92,385
|
)
|
|
$
|
(5,595
|
)
|
|
$
|
(130,830
|
)
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments affecting operating loss
|
|
|
7,137
|
|
|
|
39,782
|
|
|
|
(34,826
|
)
|
|
|
2,784
|
|
|
Capitalized interest expense (c)
|
|
|
(1,670
|
)
|
|
|
(1,421
|
)
|
|
|
(3,164
|
)
|
|
|
(2,830
|
)
|
|
Business realignment expenses (b)
|
|
|
(955
|
)
|
|
|
913
|
|
|
|
(834
|
)
|
|
|
913
|
|
|
Income tax adjustments (d)
|
|
|
4,403
|
|
|
|
6,252
|
|
|
|
9,025
|
|
|
|
18,753
|
|
|
Non-GAAP net loss
|
|
$
|
(12,065
|
)
|
|
$
|
(46,859
|
)
|
|
$
|
(35,394
|
)
|
|
$
|
(111,210
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP loss per share — diluted (e)
|
|
$
|
(1.76
|
)
|
|
$
|
(6.86
|
)
|
|
$
|
(5.17
|
)
|
|
$
|
(16.28
|
)
|
___________________
Notes:
(a) See explanation above regarding the company's practice on reporting
non-GAAP financial measures.
(b) Business realignment and related expenses in the three months ended
September 30, 2012 reflect actions taken through September 30, 2012 and
include: $1.8 million of cash charges for severance and other
employee-related costs and a benefit of $1.2 million related to changes
in estimates related to contract and lease terminations, as well as
long-lived asset write-offs and other adjustments.
(c) Represents interest expense capitalized to software development and
subsequent amortization.
(d) For non-GAAP purposes, the company uses a fixed, long-term projected
tax rate of 15% to evaluate its operating performance, as well as to
forecast, plan and analyze future periods.
(e) Non-GAAP loss per share presentation gives effect to the Reverse
Stock Split, which occurred on July 5, 2012, and has been calculated
using diluted shares before applying the “if-converted” method relative
to the Notes issued in August 2009.
|
THQ Inc. and Subsidiaries
Unaudited Consolidated Balance Sheets
(In thousands)
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
March 31,
|
|
|
|
|
2012
|
|
|
|
2012
|
|
|
ASSETS
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
36,269
|
|
|
$
|
75,977
|
|
|
Accounts receivable, net of allowances
|
|
|
6,730
|
|
|
|
15,994
|
|
|
Inventory
|
|
|
12,382
|
|
|
|
18,485
|
|
|
Licenses
|
|
|
10,209
|
|
|
|
21,927
|
|
|
Software development
|
|
|
80,738
|
|
|
|
105,220
|
|
|
Deferred income taxes
|
|
|
4,656
|
|
|
|
5,732
|
|
|
Income taxes receivable
|
|
|
339
|
|
|
|
687
|
|
|
Prepaid expenses and other current assets
|
|
|
16,435
|
|
|
|
46,011
|
|
|
Total current assets
|
|
|
167,758
|
|
|
|
290,033
|
|
|
Property and equipment, net
|
|
|
22,890
|
|
|
|
22,132
|
|
|
Licenses, net of current portion
|
|
|
37,380
|
|
|
|
42,594
|
|
|
Software development, net of current portion
|
|
|
23,216
|
|
|
|
25,348
|
|
|
Other long-term assets, net
|
|
|
14,170
|
|
|
|
12,687
|
|
|
TOTAL ASSETS
|
|
$
|
265,414
|
|
|
$
|
392,794
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
Accounts payable
|
|
$
|
57,430
|
|
|
$
|
42,905
|
|
|
Accrued and other current liabilities
|
|
|
49,794
|
|
|
|
83,693
|
|
|
Deferred revenue, net
|
|
|
33,958
|
|
|
|
144,686
|
|
|
Secured credit line
|
|
|
21,000
|
|
|
|
—
|
|
|
Total current liabilities
|
|
|
162,182
|
|
|
|
271,284
|
|
|
Other long-term liabilities
|
|
|
44,407
|
|
|
|
53,837
|
|
|
Convertible senior notes
|
|
|
100,000
|
|
|
|
100,000
|
|
|
Total liabilities
|
|
|
306,589
|
|
|
|
425,121
|
|
|
Total stockholders' deficit
|
|
|
(41,175
|
)
|
|
|
(32,327
|
)
|
|
TOTAL LIABILITIES AND EQUITY
|
|
$
|
265,414
|
|
|
$
|
392,794
|
|
|
|
|
|
|
|
|
THQ Inc. and Subsidiaries
Unaudited Supplemental Financial Information
(In thousands)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
Platform Revenue Mix
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
Consoles
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Microsoft Xbox 360
|
|
$
|
38,240
|
|
41.6
|
%
|
|
$
|
36,098
|
|
30.2
|
%
|
|
$
|
52,220
|
|
40.1
|
%
|
|
$
|
87,640
|
|
33.6
|
%
|
|
Sony PlayStation 3
|
|
|
35,804
|
|
39.0
|
|
|
|
28,115
|
|
23.5
|
|
|
|
45,665
|
|
35.0
|
|
|
|
63,897
|
|
24.5
|
|
|
Nintendo Wii
|
|
|
58
|
|
0.1
|
|
|
|
15,503
|
|
13.0
|
|
|
|
3,254
|
|
2.5
|
|
|
|
34,527
|
|
13.2
|
|
|
Sony PlayStation 2
|
|
|
445
|
|
0.5
|
|
|
|
1,292
|
|
1.1
|
|
|
|
729
|
|
0.6
|
|
|
|
2,311
|
|
0.9
|
|
|
|
|
|
74,547
|
|
81.2
|
|
|
|
81,008
|
|
67.8
|
|
|
|
101,868
|
|
78.2
|
|
|
|
188,375
|
|
72.2
|
|
|
Handheld
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nintendo Dual Screen
|
|
|
2,233
|
|
2.4
|
|
|
|
17,677
|
|
14.8
|
|
|
|
5,700
|
|
4.4
|
|
|
|
38,961
|
|
14.9
|
|
|
Sony PlayStation Portable
|
|
|
582
|
|
0.6
|
|
|
|
1,974
|
|
1.6
|
|
|
|
1,223
|
|
0.9
|
|
|
|
4,096
|
|
1.6
|
|
|
Wireless
|
|
|
429
|
|
0.5
|
|
|
|
730
|
|
0.6
|
|
|
|
850
|
|
0.6
|
|
|
|
1,466
|
|
0.6
|
|
|
|
|
|
3,244
|
|
3.5
|
|
|
|
20,381
|
|
17.0
|
|
|
|
7,773
|
|
5.9
|
|
|
|
44,523
|
|
17.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PC
|
|
|
14,007
|
|
15.3
|
|
|
|
18,221
|
|
15.2
|
|
|
|
20,682
|
|
15.9
|
|
|
|
27,951
|
|
10.7
|
|
|
Non-GAAP net sales
|
|
|
91,798
|
|
100.0
|
%
|
|
|
119,610
|
|
100
|
%
|
|
|
130,323
|
|
100.0
|
%
|
|
|
260,849
|
|
100.0
|
%
|
|
Changes in deferred net revenue
|
|
|
15,559
|
|
|
|
|
26,394
|
|
|
|
|
110,721
|
|
|
|
|
80,308
|
|
|
|
Net sales
|
|
$
|
107,357
|
|
|
|
$
|
146,004
|
|
|
|
$
|
241,044
|
|
|
|
$
|
341,157
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Geographic Revenue Mix
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic
|
|
$
|
53,460
|
|
58.2
|
%
|
|
$
|
68,757
|
|
57.5
|
%
|
|
$
|
76,785
|
|
58.9
|
%
|
|
$
|
156,500
|
|
60.0
|
%
|
|
Foreign
|
|
|
38,338
|
|
41.8
|
|
|
|
50,853
|
|
42.5
|
|
|
|
53,538
|
|
41.1
|
|
|
|
104,349
|
|
40.0
|
|
|
Non-GAAP net sales
|
|
|
91,798
|
|
100.0
|
%
|
|
|
119,610
|
|
100.0
|
%
|
|
|
130,323
|
|
100.0
|
%
|
|
|
260,849
|
|
100.0
|
%
|
|
Changes in deferred net revenue
|
|
|
15,559
|
|
|
|
|
26,394
|
|
|
|
|
110,721
|
|
|
|
|
80,308
|
|
|
|
Net sales
|
|
$
|
107,357
|
|
|
|
$
|
146,004
|
|
|
|
$
|
241,044
|
|
|
|
$
|
341,157
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

Source: THQ Inc.
Investor and Media Inquiries: Lisa Mueller THQ
Inc. Investor Relations 818/871-5125
|