What this is
Gross = licensing revenue 65.110 + licensor participations 183.030 = 248.14 USDm. Pokemon share of licensing >= (0.95 x 87.997 - (3.514+19.374))/65.110 = 0.9324 (Pokemon 95% of net revenue,; other segments table).
The values
- Gross royalties all properties: $248m
- Pokémon share of licensing min: 0.932
- Pokémon gross royalty pool: $231–248m
Some detail is too fine to show here; it is kept in the trainer’s notes.
Where it comes from
Our calculation from other figures in the trainer’s notes:
- FiledSegment revenue (commission, net), FY2000$65.1m
- FiledLicensor participations netted from revenue, all properties, FY2000$183m
- FiledPokemon share of consolidated net revenue, FY1999-2001
- EstimateHow much of the estimated Western licensing income must come from smaller licensees under tougher assumptions
- EstimateHow much of the estimated Western Pokémon licensing income (¥98.5–204.3bn) named Western toy, costume and collectible licensees could supply¥26.8bn
Show the working
- 65.110+183.030=248.14
- x0.9324 = 231.4
- /0.15..0.04 = 1.54-6.2bn wholesale