"The Avengers" Will Be a Billion-Dollar Movie

As great as its performance has been at the box office so far, readers and pundits appear to believe that Viacom's (NYSE: VIA  ) Paramount Pictures stands to gain more from Marvel's The Avengers than does parent studio Walt Disney (NYSE: DIS  ) , which produced the film via its Marvel Studios subsidiary.

Could that really be the case? Answering that question requires a bit of number crunching, which I've provided below. Yet we don't need a calculator to know this is a huge win for Marvel and Disney CEO Bob Iger, who orchestrated the theft...I mean purchase of Marvel Entertainment in 2009 for a mere $4 billion. Well done, sir (golf clap).

The story so far
All signs point to The Avengers joining the elite ranks of billion-dollar box-office hits. According to Box Office Mojo, Time Warner's (NYSE: TWX  ) The Dark Knight took in $238.6 million in its first week in U.S. theaters. The Avengers is at $244 million as of this writing, and its first week isn't yet over.

For Paramount, eager audiences could result in a huge and highly profitable haul. Reuters reports the studio is due 8% of the gate, DVD sales, and Internet showings as a consequence of its 2005 deal to distribute Marvel movies. Paramount has already received $57.5 million of $115 million promised as an advance on distribution earnings.

Does that mean Viacom is getting a better deal than Disney? Unlikely. Marvel amended its distribution arrangement in 2008 in exchange for committing more upfront capital to its studio productions. In exchange, Paramount cut its fee from 10% to 8%, guaranteeing the comic book king a larger slice of profits for any future hits. Disney gets the same benefit.

Paramount wins, too, of course. A follow-up to the 2005 deal signed two years ago reportedly guarantees 9% of the proceeds from Iron Man 3, but what happens after that is anyone's guess. Disney's Buena Vista Pictures generally handles distribution for its in-house movies. Marvel productions should shift to this format at some point in the future.

Until then, what can Disney shareholders expect in terms of a cash flow contribution from The Avengers? Will it be any more than a rounding error? Some of you appear to be wondering.

A not-so-heroic attempt at deciphering studio math
The easy answer is that Disney gets a 50% cut of the gate and then writes a check to Paramount for any fees earned above $115 million in promised advances. Lop off another, say, 5% of gross participation for talent and then figure a fair cash flow margin and you've got a decent estimate for what The Avengers might contribute on a total dollar basis. Sounds easy, right? It would be if we knew what makes for a fair cash flow margin, and that demands some math, starting at the corporate level and working our way down. Take a few deep breaths first. Ready? Have your calculator? OK, here we go. According to figures compiled by S&P Capital IQ:

  • Disney's studios tend to account for 16% to 22% of total revenue, and 9% to 15% of operating income.
  • Disney's overall operating margin tends to run from 16% to 20%, with 19.5% as the average in its best studio years (2007, 2008).
  • Companywide, cash from operations has recently come in at around 90% of operating income.
  • Therefore -- and really, this is only a very rough guide -- we might say that Disney's studio cash contribution is likely to be 90% of its maximum operating profit contribution, which is 15% of 19.5% of overall revenue. (Still with me?)

Now, let's take this same formula and project forward:

  • Analysts believe Disney will take in $42.71 billion in fiscal 2012 revenue.
  • 19.5% of that is $8.33 billion, which is our rough estimate of current-year operating profit.
  • 15% of that is $1.25 billion, which is our rough estimate of studio operating profit.
  • And 90% of that is $1.12 billion in operating cash contribution from the studio operations.

What would The Avengers' piece of that contribution be? Back to the calculator, Fool. We know that Disney's top grossing films accounted for 22% of domestic gate receipts in 2007 and 2008. Yet that might not be a fair comparison. The Avengers looks like an outlier, more comparable to The Dark Knight than anything else. In 2008, that film accounted for roughly 30% of Warner Bros.' domestic gate, according to box office tracking site The Numbers.

Assembling profits, slowly
Using the same ranges as a proxy for cash contribution, it seems possible a $1.12 billion box office performance by The Avengers would account for somewhere between $250 million and $340 million in cash from operations during the current fiscal year and much more than that in succeeding years thanks to Blu-ray, DVD, and digital sales via the likes of Apple's (Nasdaq: AAPL  ) iTunes, which already sells digital DVD equivalents packed with bonus features. Overall iTunes sales are on track to eclipse $8 billion during the current fiscal year.

Meanwhile, Paramount's 8% cut of The Avengers gate could reach $90 million this year, and a bit more than that down the road when you include DVD and Internet sales. Good, yes, but still well short of Disney's minimum haul.

Finally, what would a $250 million contribution from The Avengers mean? The House of Mouse has already collected $7.5 billion in operating cash flow over the trailing 12 months. Presuming that number doesn't change too much over the full fiscal year, Marvel's epic team-up could be responsible for -- wait for it -- 3% of Disney's fiscal 2012 organic cash generation.

Call it a rounding error, a blip, or even a non-event if you like. That's not really the story, nor is Paramount's cut. The truth is that, for Disney, The Avengers is the beginning of a long-tail opportunity that could add billions in revenue from park rides and merchandising while teeing up further profits for the studio operations. But it would have been an even bigger win for Marvel had the company remained independent.

Give Iger credit for recognizing the opportunity and moving to capture the profits. Identifying long-term winners isn't easy, especially those with the sort of disruptive DNA that Marvel possessed. Yet there are rebels still out there, and some -- like this potential multibagger -- are still trading on the cheap.

Fool contributor Tim Beyers is a member of the Motley Fool Rule Breakers stock-picking team and the Motley Fool Supernova Odyssey I mission. He owned shares of Apple, Walt Disney, and Time Warner at the time of publication. Check out Tim's web home, portfolio holdings and Foolish writings, or connect with him on Google+ or Twitter, where he goes by @milehighfool. You can also get his insights delivered directly to your RSS reader.

The Motley Fool owns shares of Walt Disney. The Fool owns shares of Apple. Motley Fool newsletter services have recommended buying shares of Walt Disney and Apple. Motley Fool newsletter services have recommended creating a bull call spread position in Apple. The Motley Fool has a disclosure policy. We Fools may not all hold the same opinions, but we all believe that considering a diverse range of insights makes us better investors. Try any of our Foolish newsletter services free for 30 days.

Read/Post Comments (5) | Recommend This Article (39)

Comments from our Foolish Readers

Help us keep this a respectfully Foolish area! This is a place for our readers to discuss, debate, and learn more about the Foolish investing topic you read about above. Help us keep it clean and safe. If you believe a comment is abusive or otherwise violates our Fool's Rules, please report it via the Report this Comment Report this Comment icon found on every comment.

  • Report this Comment On May 10, 2012, at 4:10 PM, esxokm wrote:


    Thanks for one of the best articles I've read on Marvel.

  • Report this Comment On May 11, 2012, at 12:27 AM, nickp91 wrote:

    PROMISING to be the first billion-dollar blockbuster of the summer season

  • Report this Comment On May 11, 2012, at 8:58 AM, TMFBritcodeftw wrote:

    Surely IMAX will be getting a nice slice of this pie also?

  • Report this Comment On May 23, 2012, at 3:15 PM, thidmark wrote:

    Too bad most of the 'Avengers' profit will go to offsetting the disastrous 'John Carter,'

  • Report this Comment On May 24, 2012, at 1:32 PM, TMFMileHigh wrote:


    >>Too bad most of the 'Avengers' profit will go to offsetting the disastrous 'John Carter,'

    Not true. Disney had already said the losses on John Carter would amount to about $80 million:

    'The Avengers' will trounce that number, and that's before accounting for the long-tail impact of licensing and merchandise sales.

    Thanks for writing and Foolish best,



    Tim Beyers

    TMFMileHigh, Motley Fool Rule Breakers Analyst, Supernova Odyssey I Portfolio Contributor


Add your comment.

Compare Brokers

Fool Disclosure

Sponsored Links

Leaked: Apple's Next Smart Device
(Warning, it may shock you)
The secret is out... experts are predicting 458 million of these types of devices will be sold per year. 1 hyper-growth company stands to rake in maximum profit - and it's NOT Apple. Show me Apple's new smart gizmo!

DocumentId: 1884687, ~/Articles/ArticleHandler.aspx, 5/28/2016 6:21:58 AM

Report This Comment

Use this area to report a comment that you believe is in violation of the community guidelines. Our team will review the entry and take any appropriate action.

Sending report...

Today's Market

updated 9 hours ago Sponsored by:
DOW 17,873.22 44.93 0.25%
S&P 500 2,099.06 8.96 0.43%
NASD 4,933.51 31.74 0.65%

Create My Watchlist

Go to My Watchlist

You don't seem to be following any stocks yet!

Better investing starts with a watchlist. Now you can create a personalized watchlist and get immediate access to the personalized information you need to make successful investing decisions.

Data delayed up to 5 minutes

Related Tickers

5/27/2016 4:00 PM
DIS $100.29 Up +0.48 +0.48%
Walt Disney CAPS Rating: *****
TWX $75.28 Up +1.21 +1.63%
Time Warner CAPS Rating: ****
AAPL $100.35 Down -0.06 -0.06%
Apple CAPS Rating: ****