Attached files

file filename
8-K - 8-K - TAKE TWO INTERACTIVE SOFTWARE INCa14-12702_18k.htm

Exhibit 99.1

 

 

 

 

FOR IMMEDIATE RELEASE

 

 

 

CONTACT:

 

 

 

 

 

(Investor Relations)

 

(Corporate Press)

Henry A. Diamond

 

Alan Lewis

Senior Vice President

 

Vice President

Investor Relations & Corporate Communications

 

Corporate Communications & Public Affairs

Take-Two Interactive Software, Inc.

 

Take-Two Interactive Software, Inc.

(646) 536-3005

 

(646) 536-2983

Henry.Diamond@take2games.com

 

Alan.Lewis@take2games.com

 

Take-Two Interactive Software, Inc. Reports Record Results for Fiscal Year 2014

 

Non-GAAP Net Revenue Grew 97% to $2.414 Billion

 

Non-GAAP Net Income Increased to $4.26 Per Diluted Share

 

Company Provides Strong Financial Outlook for Fiscal Year 2015

 

New York, NY — May 13, 2014 — Take-Two Interactive Software, Inc. (NASDAQ:TTWO) today reported strong financial results for its fourth quarter and record results for its fiscal year 2014, ended March 31, 2014.  In addition, the Company provided its initial financial outlook for its first quarter and fiscal year 2015.

 

Fiscal Fourth Quarter 2014

 

GAAP Financial Results

 

For fiscal fourth quarter 2014, GAAP net revenue was $195.2 million, as compared to $299.5 million for fiscal fourth quarter 2013, which had benefited from the release of BioShock® Infinite.  GAAP net loss from continuing operations was $30.8 million, or $0.40 per diluted share, as compared to net income from continuing operations of $21.2 million, or $0.23 per diluted share, for the year-ago period.  As of March 31, 2014, the Company had cash and cash equivalents of $935.4 million.

 

Non-GAAP Financial Results

 

For fiscal fourth quarter 2014, Non-GAAP net revenue was $233.2 million, as compared to $303.1 million for fiscal fourth quarter 2013.  Non-GAAP net income was $21.5 million, or $0.21 per diluted share, as compared to $42.9 million, or $0.38 per diluted share, for the year-ago period.

 

The largest contributors to net revenue in fiscal fourth quarter 2014 were NBA® 2K14, Grand Theft Auto V®, Grand Theft Auto Online, Borderlands® 2 and BioShock Infinite.  Non-GAAP net revenue from digitally-delivered content grew 51% year-over-year to $122.3 million, led by the Grand Theft Auto series, the NBA 2K franchise and offerings for Borderlands 2.  Catalog sales accounted for $75.7 million of Non-GAAP net revenue led by offerings for Borderlands 2, BioShock Infinite, the Grand Theft Auto series and Sid Meier’s Civilization® V.

 

Fiscal Year 2014

 

GAAP Financial Results

 

For fiscal year 2014, GAAP net revenue grew 94% to a record $2.351 billion, as compared to $1.214 billion for fiscal year 2013.  GAAP net income from continuing operations increased to a record $361.7

 



 

million, or $3.20 per diluted share, as compared to a net loss from continuing operations of $31.2 million, or $0.36 per diluted share, for the prior fiscal year.

 

Non-GAAP Financial Results

 

For fiscal year 2014, Non-GAAP net revenue grew 97% to a record $2.414 billion, as compared to $1.222 billion for fiscal year 2013.  Non-GAAP net income increased to a record $510.7 million, or $4.26 per diluted share, as compared to $33.1 million, or $0.36 per diluted share, for the prior fiscal year.

 

The largest contributors to net revenue in fiscal year 2014 were Grand Theft Auto V, NBA 2K14, Borderlands 2, WWE® 2K14, Grand Theft Auto IV, Grand Theft Auto Online, BioShock Infinite and offerings for Sid Meier’s Civilization V.  Non-GAAP net revenue from digitally-delivered content grew 65% year-over-year to a record $435.1 million, led by offerings for the Grand Theft Auto series, Borderlands 2, the NBA 2K franchise, Sid Meier’s Civilization V and BioShock Infinite.

 

Management Comments

 

“During fiscal 2014, Take-Two set new records for both our Company and the entertainment industry,” said Strauss Zelnick, Chairman and CEO of Take-Two.  “Rockstar Games’ Grand Theft Auto V reached $1 billion in sales faster than any entertainment release in history, NBA 2K14 enjoyed the franchise’s strongest launch, Borderlands 2 became 2K’s top-selling title, and our digitally-delivered revenue grew to its highest level ever.  As a result, we delivered record revenue, earnings and cash flow for our shareholders.

 

“Over the past several years, Take-Two has been transformed into a financially strong, global interactive entertainment company with numerous successful franchises across a variety of genres.  We also have complemented the Company’s core business with growing profits from recurrent consumer spending, including add-on content, virtual currency and online gaming.  The evolution of Take-Two is reflected in our strong profit outlook for fiscal 2015 and expectation for continued Non-GAAP profitability every year for the foreseeable future.”

 

Business and Product Highlights

 

Since January 1, 2014:

 

·                  Take-Two was the top console and handheld video game publisher of 2013 in North America and Latin America.*

 

Rockstar Games:

 

·                  Grand Theft Auto V was the best-selling console video game of 2013 in North America, Latin America and Europe combined.**  To date, Grand Theft Auto V has sold-in more than 33 million units.

·                  Released several updates for Grand Theft Auto Online, including The Business Update, which provided a suite of new vehicles, weapons and character customizations; The High Life Update, featuring high-end properties, more new vehicles and an array of new Jobs; and The Valentine’s Day Massacre Special, which offered limited-edition 1920’s gangster-themed content.

·                  Released Grand Theft Auto: San Andreas for select Android, Kindle and Windows Phone devices.

 

2K:

 

·                  Released XCOM®: Enemy Unknown — The Complete Edition for PC and Mac, which includes the original 2012 Game of the Year award-winning title plus the critically acclaimed expansion, XCOM: Enemy Within, along with all of the released add-on content in one package.

·                  Released Sid Meier’s Civilization V: The Complete Edition for PC, which includes the original 2010 Game of the Year award-winning strategy title plus the two critically-acclaimed expansion packs, Gods & Kings and Brave New World, and all of the released add-on content in one package.

·                  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.***  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.

 



 

·                  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 this fall for PC, Mac and Linux.

·                  Announced that Borderlands: The Pre-Sequel™, an all-new standalone Borderlands game set in between the award-winning Borderlands and Borderlands 2, is currently in co-development by Gearbox Software and 2K Australia and is planned for launch this fall on the Xbox 360, PS3 and PC.

·                  Announced that Evolve™ is planned for launch on the Xbox One, PS4 and PC in fall 2014.  Developed by Turtle Rock Studios, the renowned creators of Left 4 Dead, Evolve is an all-new shooter that blends cooperative and competitive multiplayer experiences.

 


* Based on dollar-value of retail sales, according to data from The NPD Group’s Retail Tracking Service and International Development Group.

 

** According to data from The NPD Group’s Retail Tracking Service, International Development Group, and GfK Chart-Track.

 

*** According to 2008 - 2014 Metacritic.com and The NPD Group estimates of U.S. retail video game sales through March 2014.

 

Financial Outlook for Fiscal 2015

 

Take-Two is providing its initial financial outlook for its fiscal first quarter ending June 30, 2014 and fiscal year ending March 31, 2015 as follows:

 

 

 

First Quarter
Ending 6/30/2014

 

Fiscal Year
Ending 3/31/2015

 

 

 

 

 

 

 

Non-GAAP Net Revenue

 

$120 to $135 Million

 

$1.35 to $1.45 Billion

 

 

 

 

 

 

 

Non-GAAP net income (loss) per diluted share

 

($0.35) to ($0.25)

 

$0.80 to $1.05

 

 

 

 

 

 

 

Net effect from deferral in net revenues and related cost of goods sold

 

$0.10

 

$0.00

 

 

 

 

 

 

 

Stock-based compensation expense per share (1)

 

$0.09

 

$0.29

 

 

 

 

 

 

 

Business reorganization, restructuring and related expenses

 

$0.01

 

$0.01

 

 

 

 

 

 

 

Non-cash amortization of discount on convertible notes per share

 

$0.05

 

$0.13

 

 

 

 

 

 

 

Non-cash tax expense per share

 

$0.01

 

$0.02

 

 


(1)         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, which includes both announced and unannounced releases; 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 January 1, 2014:

 

Label

 

Title

 

Platforms

 

Release Date

2K

 

WWE 2K14: WWE Legends and Creations Pack (DLC)

 

Xbox 360, PS3

 

January 7, 2014

 



 

Rockstar Games

 

Grand Theft Auto: San Andreas

 

Android, Kindle

 

January 7, 2014

Rockstar Games

 

Grand Theft Auto: San Andreas

 

Windows Phone

 

January 27, 2014

2K

 

Sid Meier’s Civilization V: The Complete Edition

 

PC

 

February 4, 2014

2K

 

Borderlands 2 & Dishonored™ Bundle

 

Xbox 360, PS3

 

February 11, 2014

2K

 

The Elder Scrolls® V: Skyrim & BioShock Infinite Bundle

 

Xbox 360, PS3

 

February 11, 2014

2K

 

Borderlands 2 Headhunter 4: Mad Moxxi Wedding Day Massacre (DLC)

 

Xbox 360, PS3, Windows PC, Mac

 

February 11, 2014

2K

 

XCOM: Enemy Unknown: The Complete Edition

 

PC, Mac

 

March 4, 2014*

2K

 

BioShock Infinite: Burial at Sea — Episode 2 (DLC)

 

Xbox 360, PS3, PC

 

March 25, 2014

2K

 

Borderlands 2 Headhunter 5: Sir Hamerlock Versus the Son of Crawmermax (DLC)

 

Xbox 360, PS3, Windows PC, Mac

 

April 15, 2014

2K

 

XCOM: Enemy Unknown

 

Android Devices

 

April 24, 2014

 


*North American release date; international release date typically follows three days after.

 

Take-Two’s lineup of future titles announced to date includes:

 

Label

 

Title

 

Platforms

 

Release Date

2K

 

NBA 2K15

 

Xbox 360, Xbox One, PS3, PS4, PC

 

October 7, 2014*

2K

 

Borderlands: The Pre-Sequel

 

Xbox 360, PS3, Windows PC

 

Fall 2014

2K

 

Sid Meier’s Civilization: Beyond Earth

 

Windows PC, Mac, Linux

 

Fall 2014

2K

 

Evolve

 

Xbox One, PS4, PC

 

Fall 2014

2K

 

WWE 2K15

 

TBA

 

Fiscal 2015

 


*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 impact of certain items as follows:

 

·                  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 notesthe 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 extinguishment of debtthe Company recorded a loss on extinguishment of debt as a result of settling its 4.375% Convertible Notes in August 2013.  The Company excludes the impact of such transactions when evaluating the Company’s operating performance.  Management does not believe this loss reflects the Company’s primary business, ongoing operating results or future outlook.  As such, the Company believes it is appropriate to exclude this loss from its Non-GAAP financial measures.

·                  Gain on convertible note hedge and warrants, netthe 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 in gain 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, 2013, in the section entitled “Risk Factors,” the Company’s Quarterly Report on Form 10-Q for the fiscal quarter ended December 31, 2013, 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

(in thousands, except per share amounts)

 

 

 

Three months ended March 31,

 

Twelve months ended March 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

195,208

 

$

299,487

 

$

2,350,568

 

$

1,214,483

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

Internal royalties

 

28,233

 

15,463

 

538,604

 

24,724

 

Product costs

 

39,022

 

71,479

 

477,861

 

316,072

 

Software development costs and royalties

 

28,299

 

57,576

 

333,450

 

317,756

 

Licenses

 

12,734

 

9,802

 

64,412

 

57,285

 

Total cost of goods sold

 

108,288

 

154,320

 

1,414,327

 

715,837

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

86,920

 

145,167

 

936,241

 

498,646

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

27,577

 

51,747

 

240,996

 

257,329

 

General and administrative

 

50,773

 

40,369

 

161,374

 

147,260

 

Research and development

 

28,632

 

21,183

 

105,256

 

78,184

 

Depreciation and amortization

 

3,522

 

2,806

 

13,359

 

10,634

 

Total operating expenses

 

110,504

 

116,105

 

520,985

 

493,407

 

(Loss) income from operations

 

(23,584

)

29,062

 

415,256

 

5,239

 

Interest and other, net

 

(7,535

)

(7,789

)

(33,553

)

(31,351

)

Loss on extinguishment of debt

 

 

 

(9,014

)

 

Gain on convertible note hedge and warrants, net

 

 

 

3,461

 

 

(Loss) income from continuing operations before income taxes

 

(31,119

)

21,273

 

376,150

 

(26,112

)

(Benefit) provision for income taxes

 

(345

)

103

 

14,459

 

5,050

 

(Loss) income from continuing operations

 

(30,774

)

21,170

 

361,691

 

(31,162

)

(Loss) income from discontinued operations, net of taxes

 

(13

)

1,303

 

(86

)

1,671

 

Net (loss) income

 

$

(30,787

)

$

22,473

 

$

361,605

 

$

(29,491

)

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.40

)

$

0.23

 

$

3.79

 

$

(0.36

)

Discontinued operations

 

 

0.01

 

 

0.02

 

Basic earnings (loss) per share

 

$

(0.40

)

$

0.24

 

$

3.79

 

$

(0.34

)

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.40

)

$

0.23

 

$

3.20

 

$

(0.36

)

Discontinued operations

 

 

0.01

 

 

0.02

 

Diluted earnings (loss) per share

 

$

(0.40

)

$

0.24

 

$

3.20

 

$

(0.34

)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

77,000

 

93,698

 

95,347

 

85,581

 

Diluted

 

77,000

 

93,698

 

124,710

 

85,581

 

 

 

 

 

 

 

 

 

 

 

Computation of Basic EPS:

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(30,787

)

$

22,473

 

$

361,605

 

$

(29,491

)

Less: net income allocated to participating securities

 

 

(1,804

)

(41,065

)

 

Net (loss) income for basic EPS calculation

 

$

(30,787

)

$

20,669

 

$

320,540

 

$

(29,491

)

 

 

 

 

 

 

 

 

 

 

Total weighted average shares outstanding - basic

 

77,000

 

93,698

 

95,347

 

85,581

 

Less: weighted average participating shares outstanding

 

 

(7,521

)

(10,828

)

 

Weighted average common shares outstanding - basic

 

77,000

 

86,177

 

84,519

 

85,581

 

 

 

 

 

 

 

 

 

 

 

Basic EPS

 

$

(0.40

)

$

0.24

 

$

3.79

 

$

(0.34

)

 

 

 

 

 

 

 

 

 

 

Computation of Diluted EPS:

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(30,787

)

$

22,473

 

$

361,605

 

$

(29,491

)

Less: net income allocated to participating securities

 

 

(1,804

)

(31,397

)

 

Add: interest expense, net of tax, on Convertible Notes

 

 

 

33,718

 

 

Net (loss) income for diluted EPS calculation

 

$

(30,787

)

$

20,669

 

$

363,926

 

$

(29,491

)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic

 

77,000

 

86,177

 

84,519

 

85,581

 

Add: dilutive effect of common stock equivalents

 

 

 

29,363

 

 

Weighted average common shares outstanding - diluted

 

77,000

 

86,177

 

113,882

 

85,581

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

 

$

(0.40

)

$

0.24

 

$

3.20

 

$

(0.34

)

 

 

 

Three months ended March 31,

 

Twelve months ended March 31,

 

OTHER INFORMATION

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Geographic revenue mix

 

 

 

 

 

 

 

 

 

United States

 

57

%

60

%

47

%

59

%

International

 

43

%

40

%

53

%

41

%

 

 

 

 

 

 

 

 

 

 

Platform revenue mix

 

 

 

 

 

 

 

 

 

Console

 

79

%

80

%

92

%

80

%

PC and other

 

21

%

19

%

8

%

18

%

Handheld

 

0

%

1

%

0

%

2

%

 

 

 

 

 

 

 

 

 

 

Net revenue by distribution channel:

 

 

 

 

 

 

 

 

 

Physical retail and other

 

57

%

74

%

84

%

79

%

Digital online

 

43

%

26

%

16

%

21

%

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

 

 

 

March 31,

 

March 31,

 

 

 

2014

 

2013

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

935,400

 

$

402,502

 

Restricted cash

 

193,839

 

7,489

 

Accounts receivable, net of allowances of $75,518 and $64,081 at March 31, 2014 and 2013, respectively

 

53,143

 

189,596

 

Inventory

 

29,780

 

30,218

 

Software development costs and licenses

 

116,203

 

198,955

 

Prepaid expenses and other

 

71,075

 

37,392

 

Total current assets

 

1,399,440

 

866,152

 

 

 

 

 

 

 

Fixed assets, net

 

42,572

 

25,362

 

Software development costs and licenses, net of current portion

 

109,506

 

95,241

 

Goodwill

 

226,705

 

225,992

 

Other intangibles, net

 

5,113

 

8,827

 

Other assets

 

16,294

 

56,265

 

Total assets

 

$

1,799,630

 

$

1,277,839

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

16,452

 

$

79,932

 

Accrued expenses and other current liabilities

 

396,617

 

228,916

 

Deferred revenue

 

61,195

 

26,919

 

Liabilities of discontinued operations

 

556

 

1,232

 

Total current liabilities

 

474,820

 

336,999

 

 

 

 

 

 

 

Long-term debt

 

454,031

 

335,202

 

Other long-term liabilities

 

68,973

 

17,087

 

Liabilities of discontinued operations, net of current portion

 

 

556

 

Total liabilities

 

997,824

 

689,844

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $.01 par value, 5,000 shares authorized

 

 

 

Common stock, $.01 par value, 200,000 shares authorized; 105,156 and 93,743 shares issued and 88,918 and 93,743 outstanding at March 31, 2014 and March 31, 2013, respectively

 

1,052

 

937

 

Additional paid-in capital

 

954,699

 

832,460

 

Treasury stock, at cost (16,238 common shares at March 31, 2014)

 

(276,836

)

 

Retained earnings (accumulated deficit)

 

120,775

 

(240,830

)

Accumulated other comprehensive income (loss)

 

2,116

 

(4,572

)

Total stockholders’ equity

 

801,806

 

587,995

 

Total liabilities and stockholders’ equity

 

$

1,799,630

 

$

1,277,839

 

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

 

Twelve months ended March 31,

 

 

 

2014

 

2013

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

Net income (loss)

 

$

361,605

 

$

(29,491

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

Amortization and impairment of software development costs and licenses

 

265,533

 

230,748

 

Depreciation and amortization

 

13,359

 

10,634

 

Loss (income) from discontinued operations

 

86

 

(1,671

)

Amortization and impairment of intellectual property

 

3,558

 

7,000

 

Stock-based compensation

 

78,118

 

35,765

 

Deferred income taxes

 

(19,036

)

(841

)

Amortization of discount on Convertible Notes

 

22,801

 

18,862

 

Amortization of debt issuance costs

 

1,947

 

2,021

 

Loss on extinguishment of debt

 

9,014

 

 

Gain on convertible note hedge and warrants, net

 

(3,461

)

 

Other, net

 

(208

)

778

 

Changes in assets and liabilities, net of effect from purchases of businesses:

 

 

 

 

 

Restricted cash

 

(186,350

)

8,975

 

Accounts receivable

 

136,453

 

(144,561

)

Inventory

 

438

 

(7,741

)

Software development costs and licenses

 

(192,357

)

(216,893

)

Prepaid expenses, other current and other non-current assets

 

(18,424

)

(14,669

)

Deferred revenue

 

34,276

 

13,055

 

Accounts payable, accrued expenses and other liabilities

 

194,228

 

83,734

 

Net cash used in discontinued operations

 

(1,318

)

(272

)

Net cash provided by (used in) operating activities

 

700,262

 

(4,567

)

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

Purchase of fixed assets

 

(29,813

)

(16,820

)

Payments in connection with business combinations, net of cash acquired

 

(1,000

)

 

Net cash used in investing activities

 

(30,813

)

(16,820

)

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

Repurchase of common stock

 

(276,836

)

 

Proceeds from issuance of 1.00% Convertible Notes

 

283,188

 

 

Payment for extinguishment of 4.375% Convertible Notes

 

(165,999

)

 

Proceeds from termination of convertible note hedge transactions

 

84,429

 

 

Payment for termination of convertible note warrant transactions

 

(55,651

)

 

Payment of debt issuance costs

 

(2,815

)

 

Net cash used in financing activities

 

(133,684

)

 

 

 

 

 

 

 

Effects of foreign exchange rates on cash and cash equivalents

 

(2,867

)

3,610

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

532,898

 

(17,777

)

Cash and cash equivalents, beginning of period

 

402,502

 

420,279

 

Cash and cash equivalents, end of period

 

$

935,400

 

$

402,502

 

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

RECONCILIATION OF GAAP TO Non-GAAP MEASURES (Unaudited)

(in thousands, except per share amounts)

 

 

 

Three months ended March 31,

 

Twelve months ended March 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Net Revenues

 

 

 

 

 

 

 

 

 

GAAP Net Revenues

 

$

195,208

 

$

299,487

 

$

2,350,568

 

$

1,214,483

 

Net effect from deferral in net revenues

 

37,947

 

3,641

 

63,152

 

7,824

 

Non-GAAP Net Revenues

 

$

233,155

 

$

303,128

 

$

2,413,720

 

$

1,222,307

 

 

 

 

 

 

 

 

 

 

 

Digital Online Revenues (included in Net Revenues above)

 

 

 

 

 

 

 

 

 

GAAP Digital Online Revenues

 

$

84,391

 

$

77,138

 

$

371,970

 

$

256,128

 

Net effect from deferral in digital online revenues

 

37,947

 

3,641

 

63,152

 

7,824

 

Non-GAAP Digital Online Revenues

 

$

122,338

 

$

80,779

 

$

435,122

 

$

263,952

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

 

 

 

 

 

 

 

 

GAAP Gross Profit

 

$

86,920

 

$

145,167

 

$

936,241

 

$

498,646

 

Net effect from deferral in net revenues and related cost of goods sold

 

23,442

 

3,109

 

36,179

 

6,720

 

Stock-based compensation

 

948

 

2,026

 

30,124

 

10,060

 

Non-GAAP Gross Profit

 

$

111,310

 

$

150,302

 

$

1,002,544

 

$

515,426

 

 

 

 

 

 

 

 

 

 

 

Income from Operations

 

 

 

 

 

 

 

 

 

GAAP (Loss) Income from Operations

 

$

(23,584

)

$

29,062

 

$

415,256

 

$

5,239

 

Net effect from deferral in net revenues and related cost of goods sold

 

23,442

 

3,109

 

36,179

 

6,720

 

Stock-based compensation

 

20,524

 

12,987

 

78,118

 

35,765

 

Business reorganization, restructuring and related

 

2,560

 

116

 

4,490

 

874

 

Non-GAAP Income from Operations

 

$

22,942

 

$

45,274

 

$

534,043

 

$

48,598

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

 

 

 

 

 

 

 

 

GAAP Net (Loss) Income

 

$

(30,787

)

$

22,473

 

$

361,605

 

$

(29,491

)

Net effect from deferral in net revenues and related cost of goods sold

 

23,442

 

3,109

 

36,179

 

6,720

 

Stock-based compensation

 

20,524

 

12,987

 

78,118

 

35,765

 

Business reorganization, restructuring and related

 

2,560

 

116

 

4,490

 

874

 

Non-cash amortization of discount on Convertible Notes

 

5,294

 

4,891

 

22,801

 

18,862

 

Loss on extinguishment of debt

 

 

 

9,014

 

 

Gain on convertible note hedge and warrants, net

 

 

 

(3,461

)

 

Non-cash tax expense

 

447

 

582

 

1,890

 

2,020

 

Discontinued operations

 

13

 

(1,303

)

86

 

(1,671

)

Non-GAAP Net Income

 

$

21,493

 

$

42,855

 

$

510,722

 

$

33,079

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings (Loss) Per Share

 

 

 

 

 

 

 

 

 

GAAP earnings (loss) per share

 

$

(0.40

)

$

0.24

 

$

3.20

 

$

(0.34

)

Non-GAAP earnings per share

 

$

0.21

 

$

0.38

 

$

4.26

 

$

0.36

 

 

 

 

 

 

 

 

 

 

 

Number of diluted shares used in computation

 

 

 

 

 

 

 

 

 

GAAP

 

77,000

 

93,698

 

124,710

 

85,581

 

Non-GAAP

 

115,627

 

119,719

 

122,608

 

92,292

 

 

 

 

 

 

 

 

 

 

 

Computation of Diluted GAAP EPS:

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(30,787

)

$

22,473

 

$

361,605

 

$

(29,491

)

Less: net income allocated to participating securities

 

 

(1,804

)

(31,397

)

 

Add: interest expense, net of tax, on Convertible Notes

 

 

 

33,718

 

 

Net (loss) income for diluted EPS calculation

 

$

(30,787

)

$

20,669

 

$

363,926

 

$

(29,491

)

 

 

 

 

 

 

 

 

 

 

Total weighted average shares outstanding - basic

 

77,000

 

93,698

 

95,347

 

85,581

 

Add: dilutive effect of common stock equivalents

 

 

 

29,363

 

 

Total weighted average shares outstanding - diluted

 

77,000

 

93,698

 

124,710

 

85,581

 

Less: weighted average participating shares outstanding

 

 

(7,521

)

(10,828

)

 

Weighted average common shares outstanding - diluted

 

77,000

 

86,177

 

113,882

 

85,581

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

 

$

(0.40

)

$

0.24

 

$

3.20

 

$

(0.34

)

 

 

 

 

 

 

 

 

 

 

Computation of Diluted Non-GAAP EPS:

 

 

 

 

 

 

 

 

 

Net income

 

$

21,493

 

$

42,855

 

$

510,722

 

$

33,079

 

Less: net income allocated to participating securities

 

(2,224

)

(3,440

)

(45,104

)

(2,405

)

Add: interest expense, net of tax, on Convertible Notes

 

2,204

 

3,058

 

10,917

 

 

Net income for diluted EPS calculation

 

$

21,473

 

$

42,473

 

$

476,535

 

$

30,674

 

 

 

 

 

 

 

 

 

 

 

Total weighted average shares outstanding - basic

 

88,964

 

93,698

 

96,043

 

92,292

 

Add: dilutive effect of common stock equivalents

 

26,663

 

26,021

 

26,565

 

 

Total weighted average shares outstanding - diluted

 

115,627

 

119,719

 

122,608

 

92,292

 

Less: weighted average participating shares outstanding

 

(11,964

)

(7,521

)

(10,828

)

(6,711

)

Weighted average common shares outstanding - diluted

 

103,663

 

112,198

 

111,780

 

85,581

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

 

$

0.21

 

$

0.38

 

$

4.26

 

$

0.36