Take-Two Interactive Software, Inc. (NASDAQ:TTWO) today reported
better-than-expected financial results for fiscal first quarter 2015,
ended June 30, 2014. In addition, the Company reiterated its financial
outlook for the fiscal year ending March 31, 2015, and provided its
initial financial outlook for fiscal second quarter 2015, ending
September 30, 2014.
GAAP Financial Results
For fiscal first quarter 2015, GAAP net revenue was $125.4 million, a
decline of 12% as compared to $142.7 million for fiscal first quarter
2014. GAAP net loss from continuing operations narrowed to $35.4
million, or $0.45 per diluted share, as compared to $61.9 million, or
$0.71 per diluted share, for the year-ago period. As of June 30, 2014,
the Company had cash and short-term investments of $841.4 million.
Non-GAAP Financial Results
For fiscal first quarter 2015, Non-GAAP net revenue grew 5% to $151.6
million, as compared to $144.3 million for the year-ago period. Non-GAAP
net loss narrowed to $11.2 million, or $0.14 per diluted share, as
compared to $47.1 million, or $0.54 per diluted share, for the year-ago
period.
The largest contributors to Non-GAAP net revenue in fiscal first quarter
2015 were NBA® 2K14, Grand Theft Auto® V, Grand Theft
Auto Online and Borderlands® 2. Non-GAAP net revenue from
digitally-delivered content grew 43% year-over-year to $106.4 million,
led by the Grand Theft Auto series, the NBA 2K franchise
and offerings for Borderlands 2. Catalog sales accounted for
$82.7 million of Non-GAAP net revenue led by the Grand Theft Auto
series and offerings for Borderlands 2, Sid Meier’s
Civilization® V and BioShock® Infinite.
Management Comments
“During the fiscal first quarter, we delivered Non-GAAP revenue growth
without the benefit of any major new releases,” said Strauss Zelnick,
Chairman and CEO of Take-Two. “Our better-than-expected results were
driven by the strength of our expanding portfolio of digitally-delivered
offerings combined with persistent robust demand for NBA 2K14 and Grand
Theft Auto V.
“Take-Two has an extraordinary development pipeline, including a diverse
array of the highest-quality new titles and innovative offerings
designed to drive recurrent consumer spending. Our lineup for the
current fiscal year is highlighted by six eagerly anticipated new
releases, such as Grand Theft Auto V for PS4, Xbox One and PC, NBA
2K15, and Evolve - the winner of the E3 2014 Game Critics’ Best
of Show award. Fiscal 2015 is poised to be another year of strong
profits for our organization, and we remain extraordinarily
well-positioned for the future.”
Business and Product Highlights
Since April 1, 2014:
Rockstar Games:
-
Released several updates for Grand Theft Auto Online, including
the Capture Creator, which gives players the ability to build
additional new content; The High Life Update, featuring
high-end properties, new vehicles, an array of new Jobs and the
introduction of the Mental State statistic; the I’m Not a Hipster
Update, featuring seven new vehicles along with new fashions,
hairstyles, animal masks and more; and The Independence Day Special,
a limited-time offer featuring July 4th-themed content,
additional properties, as well as new On-call Matchmaking that reduces
wait times between matches.
-
Announced that Grand Theft Auto V is planned for release this
fall on PS4, Xbox One and PC, bringing across-the-board graphical and
technical enhancements to the game’s already breathtaking open world
experience. Current PS3 and Xbox 360 players will have the ability to
transfer their Grand Theft Auto Online characters and
progression to their choice of PS4, Xbox One or PC. All new content
and gameplay created for both Grand Theft Auto V and Grand
Theft Auto Online will also be available for the PS4, Xbox One and
PC with more to come.
2K:
-
Launched XCOM®: Enemy Unknown for select Android devices, a
mobile version of one of 2012’s most critically acclaimed console/PC
releases from Firaxis Games.
-
Announced that Battleborn™, a new intellectual property for
next-gen consoles and PC, is in development at Gearbox Software, the
creative team behind Borderlands, and is planned for release
during fiscal year 2016. The title, which was featured on the August
cover of Game Informer, is a blended-genre game that combines
first-person shooting, cooperative combat, and an expansive collection
of characters to deliver an all-new hero-shooter experience.
-
Announced that Sid Meier’s Civilization: Beyond Earth™, a new
science fiction-themed entry in the award-winning Civilization
franchise, is currently in development by Firaxis Games and is planned
for release on October 24, 2014 for PC, Mac and Linux. The title won
more than 18 awards globally at the 2014 Electronic Entertainment
Expo, including Best Strategy Game honors.
-
Announced that Evolve™, a new intellectual property for
next-gen consoles and PC developed by Turtle Rock Studios, the
creators of the cooperative shooter classic, Left 4 Dead, won
more than 50 editorial honors at the 2014 Electronic Entertainment
Expo, including the coveted Game Critics Award top honor for Best
of Show. The title is now planned to launch globally on February
10, 2015.
-
Announced that WWE Superstar John Cena® will be the cover Superstar
for WWE® 2K15, which will be the first next-gen offering
from the series. The title is planned to launch in North America on
October 28, 2014, and internationally on October 31, 2014, for Xbox
One, Xbox 360, PS4 and PS3.
-
Announced that Borderlands: The Pre-Sequel™ is planned for
launch on October 14, 2014, in North America and October 17, 2014,
internationally on the Xbox 360, PS3 and PC. Co-developed by Gearbox
Software and 2K Australia, Borderlands: The Pre-Sequel is a new
standalone game set in between the award-winning Borderlands
and Borderlands 2.
-
Announced that Oklahoma City Thunder superstar, four-time NBA scoring
champion, and recently crowned 2014 NBA Most Valuable Player, Kevin
Durant, will make his solo cover debut on NBA 2K15, the next
installment of the top-selling and top-rated NBA video game simulation
franchise.* This year’s release will include additional teams and
players from the Turkish Airlines Euroleague as part of their
exclusive multi-year global partnership. NBA 2K15 is planned
for launch on October 7, 2014, in North America and October 10, 2014,
internationally on the PS3, PS4, Xbox 360, Xbox One and PC.
* According to 2008 - 2014 Metacritic.com
and The NPD Group estimates of U.S. retail video game sales through June
2014.
Financial Outlook for Fiscal 2015
Take-Two is reiterating its financial outlook for fiscal year 2015,
which reflects its better-than-expected fiscal first quarter results and
current business trends, strong sales outlook for its upcoming releases,
and lower diluted share count, balanced against changes to its release
schedule. In addition, the Company is providing its initial financial
outlook for its fiscal second quarter ending September 30, 2014 as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter
|
|
|
Fiscal Year
|
|
|
|
|
|
Ending 9/30/2014
|
|
|
Ending 3/31/2015
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net revenue
|
|
|
$95 to $110 Million
|
|
|
$1.35 to $1.45 Billion
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income (loss) per diluted share (1)
|
|
|
($0.70) to ($0.60)
|
|
|
$0.80 to $1.05
|
|
|
|
|
|
|
|
|
|
|
|
GAAP to Non-GAAP Reconciling Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net effect from deferral in net revenues and related cost of
goods sold
|
|
|
$0.00
|
|
|
$0.06
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense per share (2)
|
|
|
$0.10
|
|
|
$0.32
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash amortization of discount on convertible notes per share
|
|
|
$0.05
|
|
|
$0.14
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash tax expense per share
|
|
|
$0.01
|
|
|
$0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1)
|
|
For the fiscal year ending March 31, 2015, the Non-GAAP net income
per diluted share outlook is calculated using the “if-converted”
method as a result of the issuances of our 1.75% Convertible Notes
in November 2011 and 1.00% Convertible Notes in June 2013, and
Non-GAAP diluted net income is adjusted by adding-back $7.4
million related to coupon interest and debt issuance costs, net of
tax. For the second quarter ending September 30, 2014, the
“if-converted” method is not used for calculating the Non-GAAP net
loss per diluted share outlook as the assumed conversion would be
anti-dilutive. Shares used to calculate the Non-GAAP net income
(loss) per diluted share outlook are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average basic shares
|
|
|
80 Million
|
|
|
81 Million
|
|
|
Add: Weighted average participating shares
|
|
|
-
|
|
|
7 Million
|
|
|
Add: Potential Dilution from convertible notes
|
|
|
-
|
|
|
26 Million
|
|
|
Total weighted average diluted shares
|
|
|
80 Million
|
|
|
114 Million
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2)
|
|
The Company's stock-based compensation expense for the periods
above includes the cost of approximately 1.8 million restricted
shares previously granted to ZelnickMedia that are subject to
variable accounting. Actual expense to be recorded in connection
with these shares is dependent upon several factors, including
future changes in Take-Two's stock price.
|
|
|
|
Key assumptions and dependencies underlying the Company’s financial
outlook include: the timely delivery of the titles included in this
financial outlook; continued consumer acceptance of the Xbox One and
PS4; the ability to develop and publish products that capture market
share for these next-generation systems while continuing to leverage
opportunities on the Xbox 360, PS3 and PC; and stable foreign exchange
rates. See also “Cautionary Note Regarding Forward Looking Statements”
below.
Product Releases
The following titles were released since April 1, 2014:
Label
|
|
|
Title
|
|
|
Platforms
|
|
|
Release Date
|
2K
|
|
|
Borderlands 2 Headhunter 5: Sir Hamerlock Versus the Son of
Crawmermax (DLC)
|
|
|
Xbox 360, PS3, PC, Mac
|
|
|
April 15, 2014
|
2K
|
|
|
XCOM: Enemy Unknown
|
|
|
Android Devices
|
|
|
April 24, 2014
|
2K
|
|
|
Sid Meier’s Civilization Revolution 2
|
|
|
iOS
|
|
|
July 2, 2014
|
|
|
|
|
|
|
|
|
|
|
Take-Two's lineup of future titles announced to date includes:
Label
|
|
|
Title
|
|
|
Platforms
|
|
|
Release Date
|
2K
|
|
|
BioShock
|
|
|
iOS
|
|
|
Summer 2014
|
2K
|
|
|
NBA 2K15
|
|
|
Xbox 360, Xbox One, PS3, PS4, PC
|
|
|
October 7, 2014*
|
2K
|
|
|
Borderlands: The Pre-Sequel
|
|
|
Xbox 360, PS3, PC, Mac, Linux
|
|
|
October 14, 2014*
|
2K
|
|
|
Sid Meier’s Civilization: Beyond Earth
|
|
|
PC, Mac, Linux
|
|
|
October 24, 2014
|
2K
|
|
|
WWE 2K15
|
|
|
PS3, PS4, Xbox 360, Xbox One
|
|
|
October 28, 2014*
|
Rockstar Games
|
|
|
Grand Theft Auto V
|
|
|
PS4, Xbox One, PC
|
|
|
Fall 2014
|
2K
|
|
|
Evolve
|
|
|
Xbox One, PS4, PC
|
|
|
February 10, 2015
|
2K
|
|
|
Battleborn
|
|
|
PS4, Xbox One, PC
|
|
|
Fiscal Year 2016
|
*North American release date; international release date
typically follows three days after.
|
|
Conference Call
Take-Two will host a conference call today at 4:30 p.m. Eastern Time to
review these results and discuss other topics. The call can be accessed
by dialing (877) 407-0984 or (201) 689-8577. A live listen-only webcast
of the call will be available by visiting http://ir.take2games.com
and a replay will be available following the call at the same location.
Non-GAAP Financial Measures
In addition to reporting financial results in accordance with U.S.
generally accepted accounting principles (GAAP), the Company uses
Non-GAAP measures of financial performance. The Company believes that
these Non-GAAP financial measures, when taken into consideration with
the corresponding GAAP financial measures, are important in gaining an
understanding of the Company’s ongoing business. These Non-GAAP
financial measures also provide for comparative results from period to
period. Therefore, the Company believes it is appropriate to exclude the
following Non-GAAP items, net of applicable taxes, as discussed below:
-
Net effect from deferral in net revenues and related cost of goods
sold - the Company defers revenue and related costs from the sale
of certain titles that have undelivered elements upon the sale of the
game and recognizes that revenue upon the delivery of the undelivered
elements. As there is no impact to the Company’s operating cash flow,
management excludes the impact of deferred net revenue and related
costs from its Non-GAAP financial measures 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, we believe that these Non-GAAP financial
measures provide a more timely indication of trends in our business,
provide comparability with the way our business is measured by
analysts, and provide consistency with industry data sources.
-
Stock-based compensation – the Company does not consider
stock-based compensation charges when evaluating business performance
and management does not contemplate stock-based compensation expense
in its short- and long-term operating plans. As a result, the Company
has excluded such expenses from its Non-GAAP financial measures.
-
Business reorganization, restructuring and related expenses –
although the Company has incurred business reorganization expenses in
the past, each charge relates to a discrete event based on a unique
set of business objectives. 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.
-
Non-cash amortization of discount on convertible notes – the
Company records non-cash amortization of discount on convertible notes
as interest expense in addition to the interest expense already
recorded for coupon payments. The Company excludes the non-cash
portion of the interest expense from its Non-GAAP financial measures
because these amounts are unrelated to its ongoing business operations.
-
Loss on convertible note hedge and warrants, net – the Company
entered into unwind agreements with respect to its convertible note
hedge and warrant transactions. As a result of the unwind agreements,
these transactions were accounted for as derivatives whereby gains and
losses resulting from changes in the fair value were reported as a
loss on convertible note hedge and warrants, net. The Company excludes
the impact of such transactions when evaluating the Company’s
operating performance. Management does not believe these gains and
losses reflect the Company's primary business, ongoing operating
results or future outlook. As such, the Company believes it is
appropriate to exclude these gains and losses from its Non-GAAP
financial measures.
-
Non-cash tax expense for the impact of deferred tax liabilities
associated with tax deductible amortization of goodwill – due to
the nature of the adjustment as well as the expectation that it will
not have any cash impact in the foreseeable future, the Company
believes it is appropriate to exclude this expense from its Non-GAAP
financial measures.
-
Discontinued operations – the Company does not engage in sales
of subsidiaries on a regular basis and therefore believes it is
appropriate to exclude such gains (losses) from its Non-GAAP financial
measures. As the Company is no longer active in its discontinued
operations, it believes it is appropriate to exclude income (losses)
thereon from its Non-GAAP financial measures.
These Non-GAAP financial measures are not intended to be considered in
isolation from, as a substitute for, or superior to, GAAP results. These
Non-GAAP financial measures may be different from similarly titled
measures used by other companies.
About Take-Two Interactive Software
Headquartered in New York City, Take-Two Interactive Software, Inc. is a
leading developer, marketer and publisher of interactive entertainment
for consumers around the globe. The Company develops and publishes
products through its two wholly-owned labels Rockstar Games and 2K. Our
products are designed for console systems, handheld gaming systems and
personal computers, including smartphones and tablets, and are delivered
through physical retail, digital download, online platforms and cloud
streaming services. The Company’s common stock is publicly traded on
NASDAQ under the symbol TTWO. For more corporate and product information
please visit our website at http://www.take2games.com.
All trademarks and copyrights contained herein are the property of their
respective holders.
Cautionary Note Regarding Forward-Looking Statements
The statements contained herein which are not historical facts are
considered forward-looking statements under federal securities laws and
may be identified by words such as "anticipates," "believes,"
"estimates," "expects," "intends," "plans," "potential," "predicts,"
"projects," "seeks," "will," or words of similar meaning and include,
but are not limited to, statements regarding the outlook for the
Company's future business and financial performance. Such
forward-looking statements are based on the current beliefs of our
management as well as assumptions made by and information currently
available to them, which are subject to inherent uncertainties, risks
and changes in circumstances that are difficult to predict. Actual
outcomes and results may vary materially from these forward-looking
statements based on a variety of risks and uncertainties including: our
dependence on key management and product development personnel, our
dependence on our Grand Theft Auto products and our ability to develop
other hit titles for current and next-generation platforms, the timely
release and significant market acceptance of our games, the ability to
maintain acceptable pricing levels on our games, our ability to raise
capital if needed and risks associated with international operations.
Other important factors and information are contained in the Company's
Annual Report on Form 10-K for the fiscal year ended March 31, 2014, in
the section entitled "Risk Factors," and the Company's other periodic
filings with the SEC, which can be accessed at www.take2games.com.
All forward-looking statements are qualified by these cautionary
statements and apply only as of the date they are made. The Company
undertakes no obligation to update any forward-looking statement,
whether as a result of new information, future events or otherwise.
|
|
|
|
|
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
|
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
|
$
|
125,425
|
|
|
|
$
|
142,667
|
|
|
|
|
|
|
|
|
Cost of goods sold:
|
|
|
|
|
|
|
Software development costs and royalties
|
|
|
|
20,306
|
|
|
|
|
53,728
|
|
Product costs
|
|
|
|
18,592
|
|
|
|
|
30,987
|
|
Internal royalties
|
|
|
|
8,298
|
|
|
|
|
2,940
|
|
Licenses
|
|
|
|
6,960
|
|
|
|
|
6,187
|
|
Total cost of goods sold
|
|
|
|
54,156
|
|
|
|
|
93,842
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
71,269
|
|
|
|
|
48,825
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
|
39,352
|
|
|
|
|
32,860
|
|
Selling and marketing
|
|
|
|
36,846
|
|
|
|
|
41,601
|
|
Research and development
|
|
|
|
24,132
|
|
|
|
|
20,871
|
|
Depreciation and amortization
|
|
|
|
4,148
|
|
|
|
|
3,057
|
|
Total operating expenses
|
|
|
|
104,478
|
|
|
|
|
98,389
|
|
Loss from operations
|
|
|
|
(33,209
|
)
|
|
|
|
(49,564
|
)
|
Interest and other, net
|
|
|
|
(7,719
|
)
|
|
|
|
(11,233
|
)
|
Loss before income taxes
|
|
|
|
(40,928
|
)
|
|
|
|
(60,797
|
)
|
(Benefit) provision for income taxes
|
|
|
|
(5,525
|
)
|
|
|
|
1,087
|
|
Loss from continuing operations
|
|
|
|
(35,403
|
)
|
|
|
|
(61,884
|
)
|
Loss from discontinued operations, net of taxes
|
|
|
|
-
|
|
|
|
|
(30
|
)
|
Net loss
|
|
|
$
|
(35,403
|
)
|
|
|
$
|
(61,914
|
)
|
|
|
|
|
|
|
|
Net loss per share:
|
|
|
|
|
|
|
Continuing operations
|
|
|
$
|
(0.45
|
)
|
|
|
$
|
(0.71
|
)
|
Discontinued operations
|
|
|
|
-
|
|
|
|
|
-
|
|
Basic and diluted
|
|
|
$
|
(0.45
|
)
|
|
|
$
|
(0.71
|
)
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
Basic and diluted
|
|
|
|
79,369
|
|
|
|
|
86,992
|
|
|
|
|
|
|
|
|
Computation of Basic and Diluted EPS:
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(35,403
|
)
|
|
|
$
|
(61,914
|
)
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic and diluted
|
|
|
|
79,369
|
|
|
|
|
86,992
|
|
Basic and diluted EPS
|
|
|
$
|
(0.45
|
)
|
|
|
$
|
(0.71
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
OTHER INFORMATION
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
Geographic revenue mix
|
|
|
|
|
|
United States
|
|
52
|
%
|
|
|
60
|
%
|
International
|
|
48
|
%
|
|
|
40
|
%
|
|
|
|
|
|
|
Platform revenue mix
|
|
|
|
|
|
Console
|
|
67
|
%
|
|
|
73
|
%
|
PC and other
|
|
31
|
%
|
|
|
25
|
%
|
Handheld
|
|
2
|
%
|
|
|
2
|
%
|
|
|
|
|
|
|
Net revenue by distribution channel:
|
|
|
|
|
|
Digital online
|
|
64
|
%
|
|
|
51
|
%
|
Physical retail and other
|
|
36
|
%
|
|
|
49
|
%
|
|
|
|
|
|
|
|
|
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
|
CONSOLIDATED BALANCE SHEETS
|
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
March 31,
|
|
|
|
|
2014
|
|
|
|
|
2014
|
|
ASSETS
|
|
|
(Unaudited)
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
822,000
|
|
|
|
$
|
935,400
|
|
Short-term investments
|
|
|
|
19,369
|
|
|
|
|
-
|
|
Restricted cash
|
|
|
|
61,916
|
|
|
|
|
193,839
|
|
Accounts receivable, net of allowances of $55,982 and $75,518 at
June 30, 2014 and
|
|
|
|
|
|
|
March 31, 2014, respectively
|
|
|
|
43,165
|
|
|
|
|
53,143
|
|
Inventory
|
|
|
|
23,147
|
|
|
|
|
29,780
|
|
Software development costs and licenses
|
|
|
|
186,615
|
|
|
|
|
116,203
|
|
Prepaid expenses and other
|
|
|
|
78,140
|
|
|
|
|
71,075
|
|
Total current assets
|
|
|
|
1,234,352
|
|
|
|
|
1,399,440
|
|
|
|
|
|
|
|
|
Fixed assets, net
|
|
|
|
47,011
|
|
|
|
|
42,572
|
|
Software development costs and licenses, net of current portion
|
|
|
|
78,973
|
|
|
|
|
109,506
|
|
Goodwill
|
|
|
|
227,108
|
|
|
|
|
226,705
|
|
Other intangibles, net
|
|
|
|
5,098
|
|
|
|
|
5,113
|
|
Other assets
|
|
|
|
15,194
|
|
|
|
|
16,294
|
|
Total assets
|
|
|
$
|
1,607,736
|
|
|
|
$
|
1,799,630
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
22,575
|
|
|
|
$
|
16,452
|
|
Accrued expenses and other current liabilities
|
|
|
|
175,323
|
|
|
|
|
397,173
|
|
Deferred revenue
|
|
|
|
87,371
|
|
|
|
|
61,195
|
|
Total current liabilities
|
|
|
|
285,269
|
|
|
|
|
474,820
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
459,408
|
|
|
|
|
454,031
|
|
Other long-term liabilities
|
|
|
|
80,022
|
|
|
|
|
68,973
|
|
Total liabilities
|
|
|
|
824,699
|
|
|
|
|
997,824
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
Preferred stock, $.01 par value, 5,000 shares authorized
|
|
|
|
-
|
|
|
|
|
-
|
|
Common stock, $.01 par value, 200,000 shares authorized; 104,671 and
105,156 shares
|
|
|
|
|
|
|
issued and 88,433 and 88,918 outstanding at June 30, 2014 and March
31, 2014, respectively
|
|
|
|
1,047
|
|
|
|
|
1,052
|
|
Additional paid-in capital
|
|
|
|
967,361
|
|
|
|
|
954,699
|
|
Treasury stock, at cost (16,238 common shares at June 30, 2014 and
March 31, 2014)
|
|
|
|
(276,836
|
)
|
|
|
|
(276,836
|
)
|
Retained earnings
|
|
|
|
85,372
|
|
|
|
|
120,775
|
|
Accumulated other comprehensive income
|
|
|
|
6,093
|
|
|
|
|
2,116
|
|
Total stockholders' equity
|
|
|
|
783,037
|
|
|
|
|
801,806
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
1,607,736
|
|
|
|
$
|
1,799,630
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
|
(in thousands)
|
|
|
|
Three months ended June 30,
|
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
Operating activities:
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(35,403
|
)
|
|
|
$
|
(61,914
|
)
|
Adjustments to reconcile net loss to net cash (used in) provided by
operating activities:
|
|
|
|
|
|
|
Amortization and impairment of software development costs and
licenses
|
|
|
|
7,255
|
|
|
|
|
43,238
|
|
Depreciation and amortization
|
|
|
|
4,148
|
|
|
|
|
3,057
|
|
Loss from discontinued operations
|
|
|
|
-
|
|
|
|
|
30
|
|
Amortization and impairment of intellectual property
|
|
|
|
105
|
|
|
|
|
139
|
|
Stock-based compensation
|
|
|
|
9,979
|
|
|
|
|
5,947
|
|
Amortization of discount on Convertible Notes
|
|
|
|
5,377
|
|
|
|
|
5,346
|
|
Amortization of debt issuance costs
|
|
|
|
431
|
|
|
|
|
497
|
|
Loss on change in fair value of convertible note hedge and warrant
transactions
|
|
|
|
-
|
|
|
|
|
1,911
|
|
Other, net
|
|
|
|
134
|
|
|
|
|
742
|
|
Changes in assets and liabilities, net of effect from purchases of
businesses:
|
|
|
|
|
|
|
Restricted cash
|
|
|
|
132,002
|
|
|
|
|
(17,969
|
)
|
Accounts receivable
|
|
|
|
9,978
|
|
|
|
|
154,394
|
|
Inventory
|
|
|
|
6,633
|
|
|
|
|
2,366
|
|
Software development costs and licenses
|
|
|
|
(42,990
|
)
|
|
|
|
(42,070
|
)
|
Prepaid expenses, other current and other non-current assets
|
|
|
|
(2,397
|
)
|
|
|
|
3,378
|
|
Deferred revenue
|
|
|
|
26,176
|
|
|
|
|
1,064
|
|
Accounts payable, accrued expenses and other liabilities
|
|
|
|
(208,944
|
)
|
|
|
|
(92,583
|
)
|
Net cash used in discontinued operations
|
|
|
|
-
|
|
|
|
|
(372
|
)
|
Net cash (used in) provided by operating activities
|
|
|
|
(87,516
|
)
|
|
|
|
7,201
|
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
|
Purchase of fixed assets
|
|
|
|
(8,392
|
)
|
|
|
|
(7,994
|
)
|
Purchases of short-term investments
|
|
|
|
(19,415
|
)
|
|
|
|
-
|
|
Net cash used in investing activities
|
|
|
|
(27,807
|
)
|
|
|
|
(7,994
|
)
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
|
Proceeds from issuance of Convertible Notes
|
|
|
|
-
|
|
|
|
|
246,250
|
|
Payment of debt issuance costs
|
|
|
|
-
|
|
|
|
|
(2,043
|
)
|
Net cash provided by financing activities
|
|
|
|
-
|
|
|
|
|
244,207
|
|
|
|
|
|
|
|
|
Effects of foreign exchange rates on cash and cash equivalents
|
|
|
|
1,923
|
|
|
|
|
399
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents
|
|
|
|
(113,400
|
)
|
|
|
|
243,813
|
|
Cash and cash equivalents, beginning of year
|
|
|
|
935,400
|
|
|
|
|
402,502
|
|
Cash and cash equivalents, end of period
|
|
|
$
|
822,000
|
|
|
|
$
|
646,315
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
|
RECONCILIATION OF GAAP TO Non-GAAP MEASURES (Unaudited)
|
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
|
|
|
|
|
2014
|
|
|
|
|
2013
|
|
Net Revenues
|
|
|
|
|
|
|
GAAP Net Revenues
|
|
|
$
|
125,425
|
|
|
|
$
|
142,667
|
|
Net effect from deferral in net revenues
|
|
|
|
26,186
|
|
|
|
|
1,636
|
|
Non-GAAP Net Revenues
|
|
|
$
|
151,611
|
|
|
|
$
|
144,303
|
|
|
|
|
|
|
|
|
|
|
Digital Online Revenues (included in Net Revenues above)
|
|
|
|
|
|
|
GAAP Digital Online Revenues
|
|
|
$
|
80,201
|
|
|
|
$
|
72,856
|
|
Net effect from deferral in digital online revenues
|
|
|
|
26,186
|
|
|
|
|
1,636
|
|
Non-GAAP Digital Online Revenues
|
|
|
$
|
106,387
|
|
|
|
$
|
74,492
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
|
|
|
|
|
GAAP Gross Profit
|
|
|
$
|
71,269
|
|
|
|
$
|
48,825
|
|
Net effect from deferral in net revenues and related cost of goods
sold
|
|
|
|
15,318
|
|
|
|
|
1,143
|
|
Stock-based compensation
|
|
|
|
1,471
|
|
|
|
|
1,098
|
|
Non-GAAP Gross Profit
|
|
|
$
|
88,058
|
|
|
|
$
|
51,066
|
|
|
|
|
|
|
|
|
|
|
Loss from Operations
|
|
|
|
|
|
|
GAAP Loss from Operations
|
|
|
$
|
(33,209
|
)
|
|
|
$
|
(49,564
|
)
|
Net effect from deferral in net revenues and related cost of goods
sold
|
|
|
|
15,318
|
|
|
|
|
1,143
|
|
Stock-based compensation
|
|
|
|
9,979
|
|
|
|
|
5,947
|
|
Business reorganization, restructuring and related
|
|
|
|
195
|
|
|
|
|
-
|
|
Non-GAAP Loss from Operations
|
|
|
$
|
(7,717
|
)
|
|
|
$
|
(42,474
|
)
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
|
|
|
|
|
|
|
GAAP Net Loss
|
|
|
$
|
(35,403
|
)
|
|
|
$
|
(61,914
|
)
|
Net effect from deferral in net revenues and related cost of goods
sold
|
|
|
|
11,757
|
|
|
|
|
1,143
|
|
Stock-based compensation
|
|
|
|
7,659
|
|
|
|
|
5,947
|
|
Business reorganization, restructuring and related
|
|
|
|
156
|
|
|
|
|
-
|
|
Non-cash amortization of discount on Convertible Notes
|
|
|
|
4,127
|
|
|
|
|
5,346
|
|
Loss on convertible note hedge and warrants, net
|
|
|
|
-
|
|
|
|
|
1,911
|
|
Non-cash tax expense
|
|
|
|
473
|
|
|
|
|
482
|
|
Discontinued operations
|
|
|
|
-
|
|
|
|
|
30
|
|
Non-GAAP Net Loss
|
|
|
$
|
(11,231
|
)
|
|
|
$
|
(47,055
|
)
|
|
|
|
|
|
|
|
|
|
Diluted Earnings (Loss) Per Share
|
|
|
|
|
|
|
GAAP earnings (loss) per share
|
|
|
$
|
(0.45
|
)
|
|
|
$
|
(0.71
|
)
|
Non-GAAP earnings (loss) per share
|
|
|
$
|
(0.14
|
)
|
|
|
$
|
(0.54
|
)
|
|
|
|
|
|
|
|
|
|
Number of diluted shares used in computation
|
|
|
|
|
|
|
GAAP
|
|
|
|
79,369
|
|
|
|
|
86,992
|
|
Non-GAAP
|
|
|
|
79,369
|
|
|
|
|
86,992
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Computation of Diluted GAAP EPS:
|
|
|
|
|
|
|
Net loss
|
|
|
|
$
|
(35,403
|
)
|
|
|
$
|
(61,914
|
)
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - diluted
|
|
|
|
79,369
|
|
|
|
|
86,992
|
|
Diluted EPS
|
|
|
|
$
|
(0.45
|
)
|
|
|
$
|
(0.71
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Computation of Diluted Non-GAAP EPS:
|
|
|
|
|
|
|
Non-GAAP net loss
|
|
|
$
|
(11,231
|
)
|
|
|
$
|
(47,055
|
)
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - diluted
|
|
|
|
79,369
|
|
|
|
|
86,992
|
|
Diluted EPS
|
|
|
|
$
|
(0.14
|
)
|
|
|
$
|
(0.54
|
)
|
Copyright Business Wire 2014