October 24, 2012

Zynga Reports Third Quarter 2012 Financial Results

Net Cash Provided By Operations of $30 Million
Free Cash Flow of $17 Million
Implementing Cost Reduction Plan
$200 Million Share Repurchase Program Authorized

SAN FRANCISCO, Oct. 24, 2012 (GLOBE NEWSWIRE) -- Zynga Inc. (Nasdaq:ZNGA), the world's leading provider of social game services, today announced financial results for the third quarter ended September 30, 2012.

  • Q3 Revenue of $317 million, up 3% year-over-year, nine months year-to-date revenue of $970 million, up 17% year-over-year
  • Q3 Bookings of $256 million, down 11% year-over-year, nine months year-to-date bookings of $886 million, up 4% year-over-year
  • Q3 EPS of ($0.07), down from $0.00 in the third quarter of 2011, nine months year-to-date EPS of ($0.22), down from $0.00 in the first nine months of 2011
  • Non-GAAP EPS of $0.00, down from $0.04 in the third quarter of 2011, nine months year-to-date non-GAAP EPS of $0.06, down from $0.20 in the first nine months of 2011

"While the last several months have been challenging for us, Zynga remains well positioned to capitalize on the growth of social gaming. We're implementing a number of steps to drive long-term growth and profitability. The successful launches of FarmVille 2 and ChefVille in the third quarter demonstrate that when we develop great games, our large player audience engages. It's more clear than ever that along with search, shop, and share, play is a fundamental pillar of the Internet, and Zynga continues to be the leader," said Mark Pincus, CEO and Founder, Zynga.

Financial Highlights (in thousands, except per share data)

  Quarter ended Nine months ended
GAAP Results Sep 30, 2012 Sep 30, 2011 Sep 30, 2012 Sep 30, 2011
Revenue $316,637 $306,829 $970,102 $828,863
Net income (loss) ($52,725) $12,540 ($160,887) $30,689
Diluted net income (loss) per share ($0.07) $0.00 ($0.22) $0.00
         
Non-GAAP Results        
Bookings $255,606 $287,661 $886,358 $849,002
Adjusted EBITDA $16,154 $58,130 $168,215 $235,473
Non-GAAP net income (loss) ($361) $31,749 $51,243 $145,330
Non-GAAP earnings per share $0.00 $0.04 $0.06 $0.20

Business Highlights

  • Daily active users (DAUs) increased from 54 million in the third quarter of 2011 to 60 million in the third quarter of 2012, up 10% year-over-year.
  • Monthly active users (MAUs) increased from 227 million in the third quarter of 2011 to 311 million in the third quarter of 2012, up 37% year-over-year.
  • Monthly unique users (MUUs) increased from 152 million in the third quarter of 2011 to 177 million in the third quarter of 2012, up 17% year-over-year.
  • Average daily bookings per average DAU (ABPU) decreased from $0.058 in the third quarter of 2011 to $0.047 in the third quarter of 2012, down 19% year-over-year.
  • Monthly Unique Payers (MUPs) decreased from 4.1 million in the second quarter of 2012 to 3.0 million in the third quarter of 2012, down 28% sequentially, largely driven by Draw Something.
  • Zynga launched four games during the third quarter of 2012, including two titles on web-based platforms: ChefVille, a social 'ville-style cooking game, and FarmVille 2, Zynga's next-generation game built entirely in 3D and the new chapter in its FarmVille legacy; and two titles on mobile platforms: Gems With Friends, the sixth title in the With Friends franchise, and Montopia, a role-playing game that challenges players to collect monsters through an adventure.
  • We are seeing positive early results from the recent launches of ChefVille and FarmVille 2. FarmVille 2 already has 60 million monthly active users according to AppData with approximately 500,000 unique payers.
  • As of September 30, 2012, Zynga held five of the top ten games on Facebook, based on DAUs as reported by AppData, including some of its most established titles, Words With Friends and Zynga Poker, and some of its newest games, Bubble Safari, ChefVille, and FarmVille 2.
  • In the third quarter of 2012, Zynga continued to expand its platform offering for third-party publishers and introduce players to new gaming genres, launching five partner games on Zynga.com — Sava Transmedia's Rubber Tacos, RocketPlay's Sports Casino, Majesco Entertainment Company's Mini Putt Park, 50 Cubes' Fashion Designer, and Row Sham Bow's Knights of the Rose. The Company also welcomed nine new partners, including Antic Entertainment, Big Bite Games, CrayonPixel, Eruptive Games, JamRT, The Method, Playnery, RocketPlay, and TikGames. Zynga's third-party mobile offerings also took flight with its first game launch — Horn by Phosphor Games.

Third Quarter 2012 Financial Summary

  • Revenue: Revenue was $316.6 million for the third quarter of 2012, an increase of 3% compared to the third quarter of 2011 and a decrease of 5% compared to the second quarter of 2012. Online game revenue was $285.6 million, a decrease of $2.3 million compared to the third quarter of 2011 and a decrease of 2% compared to the second quarter of 2012. Advertising revenue was $31.1 million, an increase of 64% compared to the third quarter of 2011 and a decrease of 24% compared to the second quarter of 2012.
     
  • Bookings: Bookings were $255.6 million for the third quarter of 2012, a decrease of 11% compared to the third quarter of 2011 and a decrease of 15% compared to the second quarter of 2012.
     
  • Net income (loss): Net loss was $52.7 million for the third quarter of 2012 compared to net income of $12.5 million for the third quarter of 2011. Net loss for the third quarter of 2012 included an impairment charge of $95.5 million related to the intangible assets previously acquired in connection with our purchase of OMGPOP. Net loss for the third quarter of 2012 also included $37.8 million of stock-based expense compared to $22.6 million of stock-based expense included in the third quarter of 2011.
     
  • Non-GAAP net income (loss): Non-GAAP net loss was $0.4 million for the third quarter of 2012, down from non-GAAP net income of $31.7 million in the third quarter of 2011 and non-GAAP net income of $4.6 million in the second quarter of 2012.
     
  • Adjusted EBITDA: Adjusted EBITDA was $16.2 million for the third quarter of 2012 compared to $58.1 million for the third quarter of 2011 and $65.3 million in the second quarter of 2012.
     
  • EPS: Diluted EPS was ($0.07) for the third quarter of 2012 compared to $0.00 for the third quarter of 2011 and ($0.03) for the second quarter of 2012.
     
  • Non-GAAP EPS: Non-GAAP EPS was $0.00 for the third quarter of 2012 compared to $0.04 for the third quarter of 2011 and $0.01 for the second quarter of 2012.
     
  • Cash and cash flow: As of September 30, 2012, cash, cash equivalents and marketable securities were approximately $1.6 billion, compared to $926.3 million as of September 30, 2011 and approximately $1.6 billion as of June 30, 2012. Cash flow from operations was $30.1 million for the third quarter of 2012, compared to $47.5 million for the third quarter of 2011. Free cash flow was $16.7 million for the third quarter of 2012 compared to ($17.6) million for the third quarter of 2011.

Cost Reduction Plan

Yesterday Zynga announced a cost reduction plan expected to generate pre-tax savings in the fourth quarter in the range of $15 to $20 million, excluding an estimated $8 to $12 million pre-tax restructuring charge in the same period. As part of the plan, Zynga expects to complete a reduction in force of approximately 150 employees or approximately 5% of its current workforce, and implement additional cost reduction measures, including steps to rationalize its product pipeline, reduce marketing and technology expenditures and consolidate certain facilities.

Share Repurchase Program

Zynga today announced that its Board of Directors has authorized a share repurchase program. Under the program, Zynga is authorized to repurchase up to $200 million of its outstanding Class A common stock. The timing and amount of any share repurchases will be determined based on market conditions, share price and other factors.

2012 Outlook

Zynga's outlook for 2012 is as follows:

  • Bookings are projected to be in the range of $1.09 billion to $1.1 billion.
  • Adjusted EBITDA is projected to be in the range of $152 million to $162 million.
  • Stock-based expense is projected to be in the range of $310 million to $325 million.
  • Capital expenditures are projected to be in the range of $338 million to $343 million, which includes the purchase of the Company's corporate headquarters building in April 2012. 
  • Effective tax rate for non-GAAP net income is projected to be in the range of 65% to 75%.
  • Non-GAAP weighted-average diluted shares outstanding are projected to be approximately 775 million shares in the fourth quarter of 2012, lower than previously forecast due to a projected non-GAAP net loss in the fourth quarter. This does not reflect the impact of any potential share buybacks executed in the fourth quarter.
  • Full year 2012 non-GAAP EPS is projected to be in the range of $0.02 to $0.03, based on a full year share count of approximately 830 million shares, not including the impact of any potential share buybacks executed in the fourth quarter. 

Conference Call Details:

Zynga will host a conference call today, October 24, 2012, at 2:00 pm Pacific Time (5:00 pm Eastern Time) to discuss financial results. A live webcast of the conference call and supplemental slides will be accessible from the Investor Relations page of our website at http://investor.zynga.com and a replay will be archived and accessible at the same website after the call.

About Zynga Inc.

Zynga Inc. is the world's leading provider of social game services with 311 million monthly active users playing its games, which include Zynga Poker, Words With Friends, Scramble With Friends, Gems With Friends, Draw Something, FarmVille2, ChefVille, CityVille, Bubble Safari and Ruby Blast. Zynga's games are available on a number of global platforms, including Facebook, Zynga.com, Google+, Tencent, Apple iOS and Google Android. Zynga is headquartered in San Francisco, California.

The Zynga Inc. logo is available at http://www.globenewswire.com/newsroom/prs/?pkgid=11743

Forward-Looking Statements

This press release contains forward-looking statements relating to, among other things, our outlook for full year 2012 bookings, adjusted EBITDA, stock-based expense, capital expenditures, effective tax rate, non-GAAP weighted average diluted shares and non-GAAP EPS; our cost reduction plans and reduction in force and estimated pre-tax savings and pre-tax restructuring charges; our proposed non-headcount cost reductions and our ability to rationalize our product pipeline, reduce marketing and technology expenditures and consolidate certain facilities; our proposed share repurchase program; our launch of successful new games; the growth of the social games market, including mobile and advertising growth; and our future operational plans. Forward-looking statements often include words such as "outlook," "projected, " "intends," "will," "anticipate," "believe," "expect," and statements in the future tense are generally forward-looking statements. The achievement or success of the matters covered by such forward-looking statements involves risks, uncertainties and assumptions. Our actual results could differ materially from those predicted or implied, and reported results should not be considered as an indication of our future performance. Factors that could cause or contribute to such differences include, but are not limited to, our relationship with Facebook or changes in the Facebook platform or to our agreements with Facebook, our ability to launch new games in a timely manner and monetize these games effectively, our ability to control and reduce expenses, our ability to anticipate and address technical challenges that may arise, competition, the changing interests of players, intellectual property disputes or other litigation, asset impairment charges, our ability to retain key employees, acquisitions by us and changes in our corporate strategy or management.

More information about factors that could affect our operating results is included under the captions "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Quarterly Report on Form 10-Q for the three months ended June 30, 2012, in our registration statement on Form S-1, as amended, filed with the Securities and Exchange Commission ("SEC") on March 23, 2012 and in our Annual Report on Form 10-K for the year ended December 31, 2011, copies of which may be obtained by visiting our Investor Relations web site at http://investor.zynga.com or the SEC's web site at www.sec.gov. Undue reliance should not be placed on the forward-looking statements in this release, which are based on information available to us on the date hereof. There is no guarantee that the circumstances described in our forward-looking statements will occur. We assume no obligation to update such statements. The results we report in our Quarterly Report on Form 10-Q for the three months ended September 30, 2012 could differ from the preliminary results we have announced in this press release.

DAU, MAU, MUU, MUP and ABPU figures presented in this press release represent the average for each period presented. The figures in this press release above represent the quarterly average of the three months within each quarter presented.

MUPs represents the aggregate number of unique players who made a payment at least once during the applicable month through a payment method for which we can quantify the number of unique payers. MUPs do not include payers who use certain payment methods for which we cannot quantify the number of unique payers. If a player made a payment in our games on two separate platforms (e.g. Facebook and Google+) in a month, the player would be counted as two unique payers in that month.

Non-GAAP Financial Measures:

We have provided in this release non-GAAP financial information including bookings, adjusted EBITDA, non-GAAP net income (loss), free cash flow, and non-GAAP EPS, as a supplement to the consolidated financial statements, which are prepared in accordance with generally accepted accounting principles ("GAAP"). Management uses these non-GAAP financial measures internally in analyzing our financial results to assess operational performance and liquidity. The presentation of this financial information is not intended to be considered in isolation or as a substitute for the financial information prepared in accordance with GAAP. We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting and analyzing future periods. We believe these non-GAAP financial measures are useful to investors because they allow for greater transparency with respect to key financial metrics we use in making operating decisions and because our investors and analysts use them to help assess the health of our business. We have provided reconciliations between our historical non-GAAP financial measures to the most directly comparable GAAP financial measures. However, we have not provided reconciliation of bookings outlook to revenue, adjusted EBITDA outlook to net income (loss), non-GAAP effective tax rate outlook to GAAP effective tax rate or non-GAAP EPS outlook to GAAP EPS because certain reconciling items necessary to accurately project revenue (including the projected mix of virtual goods sold in our games, and the projected estimated average lives of durable virtual goods for our games) are not in our control and cannot be reasonably projected due to variability from period to period caused by changes in player behavior and other factors. As revenue and/or net income for the applicable future period is a necessary input to determine all of these comparable GAAP figures, we are not able to provide these reconciliations. 

Some limitations of bookings, adjusted EBITDA, non-GAAP net income (loss), free cash flow and non-GAAP EPS are:

  • Adjusted EBITDA and non-GAAP net income (loss) do not include the impact of stock-based expense;
  • Bookings, adjusted EBITDA and non-GAAP net income (loss) do not reflect that we defer and recognize revenue over the estimated average life of virtual goods or as virtual goods are consumed;
  • Adjusted EBITDA does not reflect income tax expense;
  • Adjusted EBITDA does not include other income and expense, which includes foreign exchange gains and losses, interest income; and the gain from the termination of our lease and purchase of our corporate headquarters building;
  • Adjusted EBITDA excludes both depreciation and amortization of intangible assets, while non-GAAP net income (loss) excludes amortization of intangible assets from acquisitions. Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future;
  • Adjusted EBITDA and non-GAAP net income (loss) do not include gains and losses associated with legal settlements;
  • Adjusted EBITDA and non-GAAP net income (loss) do not include the impairment of intangible assets previously acquired in connection with the Company's purchase of OMGPOP;
  • Non-GAAP net income (loss) does not include the gain from the termination of our lease and purchase of the Company's corporate headquarters building;
  • Free cash flow is derived from net cash provided by operating activities less cash spent on capital expenditures, including the purchase of our corporate headquarters building, and removing the excess income tax benefits or costs associated with stock-based awards;
  • Non-GAAP EPS treats shares of convertible preferred stock as if they had converted into common stock at the beginning of the applicable period presented;
  • Non-GAAP EPS gives effect to all dilutive awards based on the treasury stock method that were excluded from the GAAP diluted earnings per share calculation; and
  • Other companies, including companies in our industry, may calculate bookings, adjusted EBITDA, non-GAAP net income (loss) and non-GAAP EPS differently or not at all, which will reduce their usefulness as a comparative measure.

Because of these limitations, you should consider bookings, adjusted EBITDA, non-GAAP net income (loss), free cash flow and non-GAAP EPS along with other financial performance measures, including revenue, net income (loss) and our other financial results presented in accordance with GAAP. See the GAAP to non-GAAP reconciliations below for further details.

ZYNGA INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, unaudited)
     
  September 30, December 31,
  2012  2011 
Assets    
Current assets:    
Cash and cash equivalents $ 394,359  $ 1,582,343 
Marketable securities  928,684   225,165 
Accounts Receivable  105,601   135,633 
Income tax receivable  6,764   18,583 
Deferred tax assets  34,055   23,515 
Restricted cash  28,596   3,846 
Other current assets  37,245   34,824 
Total current assets  1,535,304   2,023,909 
     
Long-term marketable securities  325,269   110,098 
Goodwill  209,781   91,765 
Other intangible assets, net  39,520   32,112 
Property and equipment, net  488,109   246,740 
Restricted cash  --   4,082 
Other long-term assets  7,515   7,940 
Total assets $ 2,605,498  $ 2,516,646 
     
Liabilities and stockholders' equity    
Current liabilities:    
Accounts payable $ 37,570  $ 44,020 
Other current liabilities  146,126   167,271 
Deferred revenue  390,033   457,394 
Total current liabilities  573,729   668,685 
     
Long-term debt  100,000   -- 
Deferred revenue  6,868   23,251 
Deferred tax liabilities  13,324   13,950 
Other non-current liabilities  57,845   61,221 
Total liabilities  751,766   767,107 
     
Stockholders' equity:    
Common stock and additional paid in capital  2,692,827   2,426,168 
Treasury stock  (283,311)  (282,897)
Accumulated other comprehensive income (loss)  (803)  362 
Accumulated deficit  (554,981)  (394,094)
Total stockholders' equity  1,853,732   1,749,539 
Total liabilities and stockholders' equity $ 2,605,498  $ 2,516,646 
 
ZYNGA INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data, unaudited)
         
  Three Months Ended Nine Months Ended
  September 30, September 30,
  2012 2011 2012 2011
Revenue:        
Online game $ 285,587 $ 287,866 $ 869,915 $ 781,738
Advertising 31,050 18,963 100,187 47,125
Total Revenue 316,637 306,829 970,102 828,863
Costs and expenses:        
Cost of revenue 90,150 80,170 275,113 225,908
Research and development 155,609 114,809 513,801 282,316
Sales and marketing 36,586 43,717 149,478 121,971
General and administrative 35,353 36,395 156,798 117,723
Impairment of intangible assets 95,493 -- 95,493 --
Total costs and expenses 413,191 275,091 1,190,683 747,918
Income (loss) from operations (96,554) 31,738 (220,581) 80,945
Interest income 1,144 262 3,519 1,223
Other income (expense), net (350) 263 19,758 (273)
Income (loss) before income taxes (95,760) 32,263 (197,304) 81,895
(Provision for) benefit from income taxes 43,035 (19,723) 36,417 (51,206)
Net income (loss) $ (52,725) $ 12,540 $ (160,887) $ 30,689
         
Net income attributable to participating securities -- 12,540 -- 30,689
Net income (loss) attributable to common stockholders $ (52,725) $ -- $ (160,887) $ --
         
Net income (loss) per share attributable to common stockholders        
Basic $ (0.07) $ 0.00 $ (0.22) $ 0.00
Diluted (1) $ (0.07) $ 0.00 $ (0.22) $ 0.00
         
Weighted average common shares used to compute net income (loss) per share attributable to common stockholders:        
Basic 754,862 271,513 729,184 264,114
Diluted 754,862 271,513 729,184 264,114
         
Stock-based expense included in the above line items:        
Cost of revenue $ 1,080 $ 515 $ 11,098 $ 1,602
Research and development 41,853 16,752 185,245 40,693
Sales and marketing (3,977) 2,330 21,156 10,101
General and administrative (1,139) 3,027 49,625 17,845
Total stock-based expense $ 37,817 $ 22,624 $ 267,124 $ 70,241
 
(1)  For periods when we have net income, diluted earnings per share results cannot be recalculated using the numbers above due to reallocation of net income as required by the two-class method. Refer to the Net income (loss) per share footnote in our SEC filings for further details.
ZYNGA INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, unaudited)
 
   Three Months Ended Nine Months Ended
  September 30, September 30,
  2012  2011  2012  2011 
Operating activities        
Net income (loss) $ (52,725) $ 12,540  $ (160,887) $ 30,689 
Adjustments to reconcile net loss to net cash provided by operating activities:        
Depreciation and amortization  39,444   22,936   108,049   64,148 
Stock-based expense  37,817   22,624   267,124   70,241 
Accretion and amortization on marketable securities  4,929   701   12,058   2,227 
Net gain on termination of lease and purchase of building  --   --  (19,886)  -- 
(Gain) loss from sales of investments, assets and other, net  237  (1,380) (161) (1,380)
Tax benefits from stock based awards  470   --   5,680   -- 
Excess tax benefits from stock-based awards (470)  2,030  (5,680)  2,030 
Deferred income taxes (50,851)  --  (58,391)  -- 
Impairment of intangible assets  95,493   --   95,493   -- 
Changes in operating assets and liabilities:        
Accounts receivable, net  10,310  (17,519)  35,064  (39,276)
Income tax receivable (2,350)  11,948   11,819   32,620 
Other assets  18,465   7,981   8,920  (22,114)
Accounts payable  2,349  (8,162) (7,040)  18,839 
Deferred revenue (61,031) (19,168) (83,744)  20,139 
Other liabilities (11,940)  12,964  (32,430)  47,050 
Net cash provided by operating activities   30,147   47,495   175,988   225,213 
         
Investing activities        
Purchase of building  --   --  (233,700)  -- 
Purchase of marketable securities (289,207) (21,733) (1,527,322) (512,564)
Sales of marketable securities  70,019   10,484  150,117   12,620 
Maturities of marketable securities  167,622   117,604  441,698   725,315 
Acquisition of property and equipment (13,889) (63,021) (91,804) (187,736)
Acquisition of purchased technology and other intangible assets --  (3) (3,193) (3,712)
Business acquisitions, net of cash acquired (12,746) (19,403) (205,510) (37,951)
Proceeds from sale of investment  --   2,049  --   2,049 
Restricted cash  --  (201)  6,536  (7,684)
Other investing activities, net  --  (333)  937  (916)
Net cash provided by (used in) investing activities (78,201)  25,443  (1,462,241) (10,579)
         
Financing activities        
Repurchase of common stock  --  (2,500)  --  (283,770)
Proceeds from debt, net of issuance costs  --   --   99,780   -- 
Taxes paid related to net share settlement of equity awards (979)  --  (26,069)  -- 
Proceeds from exercise of stock options and warrants  2,261   502   14,290   2,231 
Proceeds from employee stock purchase plan  4,489   --   4,489   -- 
Excess tax benefits from stock-based awards  470  (2,030)  5,680  (2,030)
Net proceeds from issuance of preferred stock  --   --   --   485,300 
Net cash provided by (used in) financing activities  6,241  (4,028)  98,170   201,731 
         
Effect of exchange rate changes on cash and cash equivalents   192  (8)  99   19 
         
Net increase (decrease) in cash and cash equivalents  (41,621)  68,902  (1,187,984)  416,384 
Cash and cash equivalents, beginning of period   435,980  535,313   1,582,343   187,831 
Cash and cash equivalents, end of period  $ 394,359 $ 604,215  $ 394,359  $ 604,215 
         
 
ZYNGA INC.
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
(In thousands, except per share data, unaudited)
         
  Three months ended Nine months ended
  September 30, September 30,
  2012  2011  2012  2011 
Reconciliation of Revenue to Bookings        
Revenue $ 316,637  $ 306,829  $ 970,102  $ 828,863 
Change in deferred revenue (61,031) (19,168) (83,744)  20,139 
Bookings $ 255,606  $ 287,661  $ 886,358  $ 849,002 
Reconciliation of Net income (loss) to Adjusted EBITDA        
Net income (loss) $ (52,725)  $ 12,540  $ (160,887)  $ 30,689 
(Provision for) benefit from income taxes (43,035)  19,723  (36,417)  51,206 
Other income (expense), net  350  (263) (19,758)  273 
Interest income (1,144) (262) (3,519) (1,223)
Legal settlement  985   --   1,874   -- 
Depreciation and amortization  39,444   22,936   108,049   64,148 
Impairment of intangible assets  95,493   --   95,493   -- 
Stock-based expense  37,817   22,624   267,124   70,241 
Change in deferred revenue (61,031) (19,168) (83,744)  20,139 
Adjusted EBITDA  $ 16,154  $ 58,130  $ 168,215  $ 235,473 
Reconciliation of Net income (loss) to Non-GAAP net income (loss)        
Net income (loss) $ (52,725) $ 12,540  $ (160,887) $ 30,689 
Impairment of intangible assets  95,493   --   95,493   -- 
Stock-based expense  37,817   22,624   267,124   70,241 
Amortization of intangible assets from acquisitions  13,510   6,873   34,998   19,131 
Change in deferred revenue (61,031) (19,168) (83,744)  20,139 
Legal settlements  985   --   1,874   -- 
Gain on purchase of corporate headquarters building  --   --  (19,886)  -- 
Tax effect of non-GAAP adjustments to net income (loss) (34,410)  8,880  (83,729)  5,130 
Non-GAAP net income (loss) $ (361) $ 31,749  $ 51,243  $ 145,330 
Reconciliation of GAAP diluted shares to Non-GAAP diluted shares        
GAAP diluted shares  754,862   271,513   729,184   264,114 
Add back: assumed preferred stock conversion (1)  --   304,865   --   300,968 
Add back: other dilutive equity awards (2)  --   148,226   103,068   149,877 
Non-GAAP diluted shares  754,862   724,604  832,252   714,959 
         
Non-GAAP net income (loss) per share: $ 0.00  $ 0.04  $ 0.06  $ 0.20 
Reconciliation of Net cash provided by operating activities to free cash flow        
Net cash provided by operating activities  $ 30,147  $ 47,495  $ 175,988  $ 225,213 
Acquisition of property and equipment (13,889) (63,021) (91,804) (187,736)
Purchase of building  --   --  (233,700)  -- 
Excess tax benefits from stock-based awards  470  (2,030)  5,680  (2,030)
Free cash flow $ 16,728  $ (17,556) $ (143,836) $ 35,447 
         
(1)  Gives effect to the conversion of convertible preferred stock into common stock as though the conversion had occurred at the beginning of the period.
(2)  Gives effect to all dilutive awards based on the treasury stock method.
CONTACT: Investors - Krista Bessinger

         415-339-5266

         investors@zynga.com



         Press - Stephanie Hess

         415-503-0303

         press@zynga.com

Zynga Inc. Logo

Source: Zynga Inc.

News Provided by Acquire Media


Close window | Back to top

Copyright 2014 Zynga