UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of
1934
Date of Report (Date of earliest event reported): December 17, 2008
TAKE-TWO INTERACTIVE SOFTWARE, INC.
(Exact name of registrant as specified in its charter)
Delaware |
|
0-29230 |
|
51-0350842 |
(State or other jurisdiction |
|
(Commission |
|
(IRS Employer |
of incorporation) |
|
File Number) |
|
Identification No.) |
622 Broadway, New York, New York |
|
10012 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code (646) 536-2842
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 |
|
Results of Operations and Financial Condition |
On December 17, 2008, Take-Two Interactive Software, Inc. (the Company) issued a press release announcing the financial results of the Company for its fourth quarter and fiscal year ended October 31, 2008. A copy of the press release is attached to this Current Report as Exhibit 99.1 and is incorporated by reference herein.
The information included in this Current Report on Form 8-K, including Exhibit 99.1 hereto, that is furnished pursuant to this Item 2.02 shall not be deemed to be filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended. In addition, the information included in this Current Report on Form 8-K, including Exhibit 99.1 hereto, that is furnished pursuant to this Item 2.02 shall not be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference into such filing.
Item 9.01 |
|
Financial Statements and Exhibits |
|
|
|
|
|
(d) |
|
Exhibits: |
|
|
|
|
|
|
|
99.1 |
Press Release dated December 17, 2008 relating to Take-Two Interactive Software, Inc.s financial results for its fourth quarter and fiscal year ended October 31, 2008. |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. |
|
|
(Registrant) |
|
|
|
|
|
|
|
|
By: |
/s/ Daniel P. Emerson |
|
|
Daniel P. Emerson |
|
|
Vice President, Associate General Counsel and |
|
|
Secretary |
|
|
|
Date: December 17, 2008 |
|
|
3
EXHIBIT INDEX
Exhibit |
|
|
|
|
|
99.1 |
|
Press Release dated December 17, 2008 relating to Take-Two Interactive Software, Inc.s financial results for its fourth quarter and fiscal year ended October 31, 2008. |
4
Exhibit 99.1
FOR IMMEDIATE RELEASE
CONTACT:
Meg Maise (Corporate Press/Investor Relations)
Take-Two Interactive Software, Inc.
(646) 536-2932
meg.maise@take2games.com
Company achieves record revenue and net income for fiscal year 2008
Signs new long-term agreements with Rockstar Games senior creative talent
Provides initial guidance for first quarter and fiscal 2009
New York, NY December 17, 2008 Take-Two Interactive Software, Inc. (NASDAQ:TTWO) today announced financial results for its fourth quarter and fiscal year ended October 31, 2008.
Net revenue for the fourth quarter was $323.4 million, compared to $292.6 million for the same period of fiscal 2007. Fourth quarter sales were led by Midnight Club: Los Angeles, NBA 2K9, Grand Theft Auto IV and Carnival Games titles. Distribution revenue rose year over year, as current generation hardware sales were fueled by the strength of new frontline titles, along with robust demand for Wii software.
Net loss for the fourth quarter was $15.0 million or $0.20 per share, compared to a net loss of $7.1 million or $0.10 per share in the fourth quarter of fiscal 2007.
The fourth quarter 2008 results include $9.3 million in stock-based compensation expense ($0.12 per share); $5.6 million in professional fees and expenses related to unusual legal matters ($0.07 per share); and $1.6 million in business reorganization costs ($0.02 per share). Results for the fourth quarter of 2007 included $4.8 million in stock-based compensation expense ($0.06 per share); $4.5 million in business reorganization costs ($0.06 per share); and $1.5 million in professional fees and expenses related to unusual legal matters ($0.02 per share).
Non-GAAP net income was $1.6 million or $0.02 per share in the fourth quarter of 2008, compared to $3.4 million or $0.05 per share in the fourth quarter of 2007. (Please refer to Non-GAAP Financial Measures and reconciliation tables included later in this release for additional information and details on Non-GAAP items.)
Page 1 of 6
Fiscal Year 2008 Results
Net revenues were a record $1,537.5 million for the fiscal year ended October 31, 2008, compared to $981.8 million in fiscal 2007. Net income for fiscal 2008 was a record $97.1 million or $1.28 per share, compared to a net loss of $138.4 million or $1.93 per share in fiscal 2007.
Fiscal 2008 results include $40.4 million in stock-based compensation expense ($0.53 per share); $16.2 million in professional fees and expenses related to unusual legal matters ($0.21 per share); and $4.5 million in business reorganization costs ($0.06 per share). Results for fiscal 2007 included $17.3 million in stock-based compensation expense ($0.24 per share); $23.6 million in business reorganization costs ($0.32 per share); and $16.7 million in professional fees and expenses related to unusual legal matters ($0.23 per share).
Non-GAAP net income was a record $158.2 million or $2.08 per share in fiscal 2008, versus a net loss of $81.0 million or $1.13 per share in the comparable period of 2007. (Please refer to Non-GAAP Financial Measures and reconciliation tables included later in this release for additional information and details on Non-GAAP items.)
Business Highlights
Among the significant recent business developments, Take-Two noted the following:
· |
The Company entered into new long-term agreements with Rockstar Games senior creative talent which extend to January 31, 2012. |
· |
Grand Theft Auto IV won Game of the Year and Best Action Adventure Game at the 2008 Spike TV Video Game Awards on December 14. |
· |
2K Plays wholly owned Carnival Games franchise, including Carnival Games for Nintendos Wii and DS, and Carnival Games MiniGolf for Wii, has shipped over three million units worldwide. |
· |
The Company entered into an outsourcing agreement with Ditan Distribution for the pick, pack, ship and warehousing functions for Take-Twos U.S. publishing and distribution businesses previously handled by Take-Twos Jack of All Games subsidiary. |
Take-Twos record results for the 2008 fiscal year reflect the fundamental strength of our business model, said Strauss Zelnick, Chairman of Take-Two. Our performance has benefited from the strategies weve implemented during the past 18 months to unlock the potential of our creative talent, sharpen our focus on the core business, and take costs out of our operations. Weve also signed new agreements with the senior members of the Rockstar Games label, a team that has produced some of the industrys most extraordinary hits. These actions were taken in the interest of creating long-term shareholder value, and we believe they have also better positioned the Company to weather an increasingly challenging economic climate.
Ben Feder, Chief Executive Officer of Take-Two, commented, While our initial guidance provided today is a prudent response to the difficult current and possible future business conditions, we continue to maintain our strategy of developing a select portfolio of AAA titles. We believe one of the keys to long-term success in our industry is to offer truly outstanding products and a great entertainment experience. Were excited about our 2009 pipeline, which will include the introduction of Grand Theft Auto: Chinatown Wars on the Nintendo DS, episodic content for Grand Theft Auto IV on the Xbox 360 and downloadable content for Midnight Club: Los Angeles, as well as new offerings from such powerful franchises as BioShock, Mafia and the 2K Sports roster. Well also continue to invest in initiatives to achieve scale and create new revenue opportunities, while running a disciplined and cost-effective operation.
Page 2 of 6
Financial Guidance
The Company is providing initial guidance for the first quarter ending January 31, 2009, and for the fiscal year ending October 31, 2009 as follows:
|
|
Revenue* |
|
Non-GAAP EPS (a)(b) |
|
|
|
|
|
First quarter ending |
|
$175 to $225 |
|
$(0.70) to $(0.85) |
|
|
|
|
|
Fiscal year
ending |
|
$1,100 to $1,250 |
|
$0.00 to $0.20 |
* Dollars in millions
(a) The Companys non-GAAP EPS estimates for the first quarter ending January 31, 2009 and fiscal year ending October 31, 2009 exclude approximately $0.14 and $0.52 per share, respectively, of stock-based compensation expense; and approximately $0.01 and $0.05 per share, respectively, of expenses related to unusual legal matters. The Companys stock-based compensation expense for the first quarter and fiscal 2009 reflects the cost of approximately 2 million stock options and 1.5 million shares issued to ZelnickMedia that are subject to variable accounting. Actual expense to be recorded in connection with these options and shares is dependent upon several factors, including future changes in Take-Twos stock price.
(b) Q1 and fiscal year 2009 EPS estimates reflect tax expense primarily due to international operations.
Key assumptions and dependencies underlying the Companys guidance include continued consumer acceptance of the Xbox 360® video game and entertainment system from Microsoft, PLAYSTATION®3 computer entertainment system and Wii home video game system from Nintendo; the ability to develop and publish products that capture market share for these current generation systems while continuing to leverage opportunities on certain prior generation platforms; as well as the timely delivery of titles.
Product Pipeline
The following titles shipped during the first quarter of 2009:
Title |
|
Platform |
|
|
|
Dora the Explorer: Dora Saves the Snow Princess |
|
DS |
Grand Theft Auto IV |
|
PC |
MLB® Superstars |
|
Wii |
Take-Twos lineup announced to date for the remainder of fiscal 2009 includes the following announced titles:
Title |
|
|
Platform |
|
|
|
|
BioShock® 2 |
|
|
TBA |
Borderlands |
|
|
Xbox 360, PS3, Games for Windows® |
Don King Boxing |
|
|
Wii, DS |
Grand Theft Auto: Chinatown Wars |
|
|
DS |
Grand Theft Auto IV: The Lost and Damned |
|
|
Xbox 360 |
Grand Theft Auto IV Episodic Content |
|
|
Xbox 360 |
Mafia II |
|
|
Xbox 360, PS3, Games for Windows |
Major League Baseball® 2K9 |
|
|
Multiple platforms |
Midnight Club: Los Angeles Downloadable |
|
|
|
Page 3 of 6
Content South Central Content Pack |
|
|
Xbox 360, PS3 |
MLB® Front Office Manager |
|
|
Xbox 360, PS3, Games for Windows |
NBA® 2K10 |
|
|
Multiple platforms |
NHL® 2K10 |
|
|
Multiple platforms |
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 that exclude certain non-recurring or non-cash items. Non-GAAP gross profit, income (loss) from operations, net income (loss) and earnings (loss) per share are measures that exclude certain non-recurring or non-cash items and should be considered in addition to results prepared in accordance with GAAP. They 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.
The non-GAAP measures exclude the following items from the Companys statements of operations:
· Business reorganization, restructuring and related expenses
· Stock-based compensation
· Professional fees and expenses associated with unusual legal and other matters, including the Companys recently completed strategic review process
· Income tax effects of the items listed above
In addition, the Company may consider whether other significant non-recurring items that arise in the future should also be excluded from the non-GAAP financial measures it uses.
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 Companys 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 certain items as follows:
Business reorganization, restructuring and related expenses
In March 2007, the Companys stockholders elected a new slate of members to Take-Twos Board of Directors, who immediately removed the Companys former President and Chief Executive Officer. Subsequently, the Companys former Chief Financial Officer resigned. As a result of these actions and the implementation of a business reorganization plan, the Company incurred significant costs in the fiscal years ended October 31, 2007 and October 31, 2008 to reduce headcount, relocate employees and consolidate sales and operational functions. These costs were related to severance, asset write-offs and associated professional fees. As of October 31, 2008, the Company had substantially concluded the reorganization plan.
The Company does not engage in reorganization activities on a regular basis and therefore believes it is appropriate to exclude business reorganization expenses from its non-GAAP financial measures.
Page 4 of 6
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. The Company places greater emphasis on stockholder dilution than accounting charges when assessing the impact of stock-based equity awards.
Professional fees and expenses associated with unusual legal and other matters, including the Companys recently concluded strategic review process
The Company incurred significant legal, consulting and investment banking expenses in the fiscal year ended October 31, 2008 related to the tender offer by Electronic Arts Inc. to acquire all of the Companys outstanding shares, which was launched in March 2008 and expired in August 2008, and the Companys related strategic review process which was completed in October 2008. Additionally, the Company has realized significant legal and other professional fees associated with both the investigation of its historical stock option granting process and the Companys responses to related governmental inquiries and civil lawsuits. One of managements primary objectives is to bring conclusion to its outstanding legal matters. The Company continues to incur expenses for professional fees and has accrued for legal settlements that are outside its ordinary course of business. As a result, the Company has excluded such expenses from its non-GAAP financial measures.
EBITDA and Adjusted EBITDA
Earnings (loss) before interest, taxes, depreciation and amortization (EBITDA) is a financial measure not calculated and presented in accordance with U.S. GAAP. Management uses EBITDA adjusted for business reorganization and related expenses (Adjusted EBITDA), among other measures, in evaluating the performance of the Companys business units. Adjusted EBITDA is also a significant component of the Companys incentive compensation plans. Adjusted EBITDA should not be considered in isolation from, or as a substitute for, net income/(loss) prepared in accordance with GAAP.
Reclassifications
Certain prior year amounts have been reclassified to conform to current year presentation.
About Take-Two Interactive Software
Headquartered in New York City, Take-Two Interactive Software, Inc. is a global developer, marketer, distributor and publisher of interactive entertainment software games for the PC, PLAYSTATION®3 and PlayStation®2 computer entertainment systems, PSP® (PlayStation®Portable) system, Xbox 360® video game and entertainment system from Microsoft, Wii and Nintendo DS. The Company publishes and develops products through its wholly owned labels Rockstar Games, 2K Games, 2K Sports and 2K Play; and distributes software, hardware and accessories in North America through its Jack of All Games subsidiary. Take-Twos common stock is publicly traded on NASDAQ under the symbol TTWO. For more corporate and product information please visit our website at www.take2games.com.
All trademarks and copyrights contained herein are the property of their respective holders.
Microsoft, Xbox, Xbox 360, Xbox LIVE and the Xbox logos are trademarks of the Microsoft group of companies and are used under license from Microsoft.
PlayStation, PLAYSTATION, PSP and the PS Family logo are registered trademarks of Sony Computer Entertainment Inc. Memory Stick Duo may be required (sold separately).
Wii and Nintendo DS are trademarks of Nintendo.
Page 5 of 6
Important Legal Information
This press release may contain forward-looking statements made in reliance upon the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The statements contained herein which are not historical facts are considered forward-looking statements under federal securities laws. 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. The Company undertakes no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise. Actual results may vary significantly from these forward-looking statements based on a variety of factors. These risks and uncertainties include our dependence on key management and product development personnel, our dependence on Grand Theft Auto and our ability to develop other hit titles for current generation platforms, the timely release and significant market acceptance of our games, the realization of the anticipated benefits from our recent business reorganization, our ability to raise capital if needed, risks associated with international operations, the matters relating to the Special Committees investigation of the Companys stock option grants and the claims and proceedings relating thereto (including stockholder and derivative litigation, actions by the SEC and/or other governmental agencies and negative tax or other implications for the Company resulting from any accounting adjustments or other factors) and risks associated with the Companys concluded process to evaluate its strategic alternatives including stockholder litigation arising therefrom. Other important factors are described in the Companys Annual Report on Form 10-K for the fiscal year ended October 31, 2007, in the section entitled Risk Factors, as updated in the Companys Quarterly Report on Form 10-Q for the fiscal quarter ended July 31, 2008, in the section entitled Risk Factors, and 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. This communication does not constitute an offer to sell or invitation to purchase any securities or the solicitation of an offer to buy any securities.
# # #
Page 6 of 6
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
|
|
Three months ended October 31, |
|
For the Years Ended October 31, |
||||||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue |
|
$ |
323,442 |
|
|
$ |
292,600 |
|
|
$ |
1,537,530 |
|
|
$ |
981,791 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product costs |
|
|
146,422 |
|
|
|
133,808 |
|
|
|
633,979 |
|
|
|
511,088 |
|
Software development costs and royalties |
|
|
43,276 |
|
|
|
42,695 |
|
|
|
169,398 |
|
|
|
136,485 |
|
Internal royalties |
|
|
18,003 |
|
|
|
11,002 |
|
|
|
128,772 |
|
|
|
28,892 |
|
Licenses |
|
|
17,071 |
|
|
|
15,443 |
|
|
|
56,546 |
|
|
|
58,569 |
|
Total cost of goods sold |
|
|
224,772 |
|
|
|
202,948 |
|
|
|
988,695 |
|
|
|
735,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
98,670 |
|
|
|
89,652 |
|
|
|
548,835 |
|
|
|
246,757 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing |
|
|
44,846 |
|
|
|
32,246 |
|
|
|
167,380 |
|
|
|
130,652 |
|
General and administrative |
|
|
44,524 |
|
|
|
36,223 |
|
|
|
171,440 |
|
|
|
150,432 |
|
Research and development |
|
|
16,052 |
|
|
|
11,159 |
|
|
|
63,929 |
|
|
|
48,455 |
|
Business reorganization and related |
|
|
1,601 |
|
|
|
1,405 |
|
|
|
4,478 |
|
|
|
17,467 |
|
Depreciation and amortization |
|
|
5,629 |
|
|
|
6,706 |
|
|
|
25,755 |
|
|
|
27,449 |
|
Total operating expenses |
|
|
112,652 |
|
|
|
87,739 |
|
|
|
432,982 |
|
|
|
374,455 |
|
Income (loss) from operations |
|
|
(13,982 |
) |
|
|
1,913 |
|
|
|
115,853 |
|
|
|
(127,698 |
) |
Loss on sale and deconsolidation (1) |
|
|
- |
|
|
|
(4,469 |
) |
|
|
- |
|
|
|
(4,469 |
) |
Interest and other income (expense), net |
|
|
(2,845 |
) |
|
|
899 |
|
|
|
(3,710 |
) |
|
|
3,952 |
|
Income (loss) before income taxes |
|
|
(16,827 |
) |
|
|
(1,657 |
) |
|
|
112,143 |
|
|
|
(128,215 |
) |
Income taxes |
|
|
(1,873 |
) |
|
|
5,406 |
|
|
|
15,046 |
|
|
|
10,191 |
|
Net income (loss) |
|
$ |
(14,954 |
) |
|
$ |
(7,063 |
) |
|
$ |
97,097 |
|
|
$ |
(138,406 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.20 |
) |
|
$ |
(0.10 |
) |
|
$ |
1.29 |
|
|
$ |
(1.93 |
) |
Diluted |
|
$ |
(0.20 |
) |
|
$ |
(0.10 |
) |
|
$ |
1.28 |
|
|
$ |
(1.93 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
76,046 |
|
|
|
72,321 |
|
|
|
75,039 |
|
|
|
71,860 |
|
Diluted |
|
|
76,046 |
|
|
|
72,321 |
|
|
|
75,943 |
|
|
|
71,860 |
|
|
|
Three months ended October 31, |
|
For the Years Ended October 31, |
||||||||||||||||
OTHER INFORMATION |
|
2008 |
|
2007 |
|
2008 |
|
2007 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total revenue mix |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Publishing |
|
|
75 |
% |
|
|
75 |
% |
|
|
80 |
% |
|
|
70 |
% |
||||
Distribution |
|
|
25 |
% |
|
|
25 |
% |
|
|
20 |
% |
|
|
30 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Geographic revenue mix |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
North America |
|
|
65 |
% |
|
|
74 |
% |
|
|
65 |
% |
|
|
75 |
% |
||||
International |
|
|
35 |
% |
|
|
26 |
% |
|
|
35 |
% |
|
|
25 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Publishing revenue platform mix |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sony PLAYSTATION 3 |
|
|
35 |
% |
|
|
5 |
% |
|
|
34 |
% |
|
|
10 |
% |
||||
Microsoft Xbox 360 |
|
|
28 |
% |
|
|
44 |
% |
|
|
39 |
% |
|
|
30 |
% |
||||
Nintendo Wii |
|
|
13 |
% |
|
|
11 |
% |
|
|
9 |
% |
|
|
5 |
% |
||||
Sony PlayStation 2 |
|
|
8 |
% |
|
|
14 |
% |
|
|
8 |
% |
|
|
26 |
% |
||||
Sony PSP |
|
|
7 |
% |
|
|
4 |
% |
|
|
5 |
% |
|
|
10 |
% |
||||
PC |
|
|
5 |
% |
|
|
19 |
% |
|
|
3 |
% |
|
|
14 |
% |
||||
Nintendo Handhelds |
|
|
4 |
% |
|
|
1 |
% |
|
|
2 |
% |
|
|
1 |
% |
||||
Other |
|
|
0 |
% |
|
|
2 |
% |
|
|
0 |
% |
|
|
4 |
% |
||||
(1) Reflects $3,080 loss on the sale of Joytech, a video game accessories company; and $1,389 loss on the deconsolidation of Blue Castle Games, Inc., which previously was accounted for as a wholly owned subsidiary in accordance with FIN 46(R).
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share amounts)
|
|
October 31, |
||||||
|
|
2008 |
|
2007 |
||||
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
280,277 |
|
|
$ |
77,757 |
|
Accounts receivable, net of allowances of $68,448 and $63,324 at October 31, 2008 and October 31, 2007, respectively |
|
|
157,458 |
|
|
|
104,937 |
|
Inventory |
|
|
104,235 |
|
|
|
99,331 |
|
Software development costs and licenses |
|
|
113,436 |
|
|
|
141,441 |
|
Prepaid taxes and taxes receivable |
|
|
23,763 |
|
|
|
40,316 |
|
Prepaid expenses and other |
|
|
44,605 |
|
|
|
34,741 |
|
Total current assets |
|
|
723,774 |
|
|
|
498,523 |
|
|
|
|
|
|
|
|
|
|
Fixed assets, net |
|
|
32,361 |
|
|
|
44,986 |
|
Software development costs and licenses, net of current portion |
|
|
61,991 |
|
|
|
34,465 |
|
Goodwill |
|
|
230,809 |
|
|
|
204,845 |
|
Other intangibles, net |
|
|
26,123 |
|
|
|
31,264 |
|
Other assets |
|
|
8,294 |
|
|
|
17,060 |
|
Total assets |
|
$ |
1,083,352 |
|
|
$ |
831,143 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
156,167 |
|
|
$ |
128,782 |
|
Accrued expenses and other current liabilities |
|
|
153,089 |
|
|
|
146,835 |
|
Deferred revenue |
|
|
56,163 |
|
|
|
36,544 |
|
Total current liabilities |
|
|
365,419 |
|
|
|
312,161 |
|
Deferred revenue |
|
|
- |
|
|
|
25,000 |
|
Line of credit |
|
|
70,000 |
|
|
|
18,000 |
|
Income taxes payable |
|
|
26,399 |
|
|
|
- |
|
Other long-term liabilities |
|
|
6,416 |
|
|
|
4,828 |
|
Total liabilities |
|
|
468,234 |
|
|
|
359,989 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Common stock, $.01 par value, 100,000 shares authorized; 77,694 and 74,273 shares issued and outstanding at October 31, 2008 and October 31, 2007, respectively |
|
|
777 |
|
|
|
743 |
|
Additional paid-in capital |
|
|
603,579 |
|
|
|
513,297 |
|
Retained earnings (accumulated deficit) |
|
|
18,275 |
|
|
|
(77,747 |
) |
Accumulated other comprehensive (loss) income |
|
|
(7,513 |
) |
|
|
34,861 |
|
Total stockholders equity |
|
|
615,118 |
|
|
|
471,154 |
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
1,083,352 |
|
|
$ |
831,143 |
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
|
|
For the Years Ended October 31, |
|||||||
|
|
2008 |
|
2007 |
|||||
Operating activities: |
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
97,097 |
|
|
$ |
(138,406 |
) |
|
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities: |
|
|
|
|
|
|
|
|
Amortization and write-off of software development costs and licenses |
|
|
146,102 |
|
|
|
106,675 |
|
|
Depreciation and amortization of long-lived assets |
|
|
25,755 |
|
|
|
27,449 |
|
|
Amortization and write-off of intellectual property |
|
|
2,350 |
|
|
|
8,626 |
|
|
Stock-based compensation |
|
|
40,387 |
|
|
|
17,329 |
|
|
Benefit for deferred income taxes |
|
|
(391 |
) |
|
|
(1,718 |
) |
|
Loss on disposal of fixed assets |
|
|
1,306 |
|
|
|
- |
|
|
Foreign currency transaction loss (gain) and other |
|
|
5,659 |
|
|
|
(1,656 |
) |
|
(Gain) loss on sale and deconsolidation |
|
|
(277 |
) |
|
|
4,469 |
|
|
|
Changes in assets and liabilities, net of effect from purchases and disposal of businesses: |
|
|
|
|
|
|
|
|
Accounts receivable, net |
|
|
(52,421 |
) |
|
|
39,159 |
|
|
Inventory |
|
|
(4,904 |
) |
|
|
(10,203 |
) |
|
Software development costs and licenses |
|
|
(157,076 |
) |
|
|
(160,643 |
) |
|
Prepaid expenses, other current and other non-current assets |
|
|
16,831 |
|
|
|
18,270 |
|
|
Accounts payable, accrued expenses, deferred revenue and other liabilities |
|
|
31,008 |
|
|
|
26,604 |
|
|
|
Total adjustments |
|
|
54,329 |
|
|
|
74,361 |
|
|
Net cash provided by (used for) operating activities |
|
|
151,426 |
|
|
|
(64,045 |
) |
|
|
|
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
|
|
|
Purchase of fixed assets |
|
|
(12,277 |
) |
|
|
(21,594 |
) |
|
Cash received from sale of business |
|
|
3,000 |
|
|
|
2,778 |
|
|
|
Payments for purchases of businesses, net of cash acquired |
|
|
(7,503 |
) |
|
|
(5,795 |
) |
|
Net cash used for investing activities |
|
|
(16,780 |
) |
|
|
(24,611 |
) |
|
|
|
|
|
|
|
|
|
|
Financing activities: |
|
|
|
|
|
|
|
|
|
Proceeds from exercise of options |
|
|
25,962 |
|
|
|
9,503 |
|
|
Borrowings on line of credit |
|
|
135,000 |
|
|
|
18,000 |
|
|
Payments on line of credit |
|
|
(83,000 |
) |
|
|
- |
|
|
|
Payment of debt issuance costs |
|
|
(962 |
) |
|
|
(1,809 |
) |
|
Net cash provided by financing activities |
|
|
77,000 |
|
|
|
25,694 |
|
|
Effects of exchange rates on cash and cash equivalents |
|
|
(9,126 |
) |
|
|
8,239 |
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
202,520 |
|
|
|
(54,723 |
) |
|
Cash and cash equivalents, beginning of year |
|
|
77,757 |
|
|
|
132,480 |
|
|
Cash and cash equivalents, end of year |
|
$ |
280,277 |
|
|
$ |
77,757 |
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
CONSOLIDATED STATEMENT OF OPERATIONS
(in thousands, except per share amounts)
|
|
|
|
|
Non-GAAP Reconciling Items |
|
|
|
|||||||||
|
|
Three months |
|
|
Business |
|
Professional |
|
|
|
Non-GAAP three |
|
|||||
|
|
ended October 31, |
|
|
reorganization |
|
fees and |
|
Stock-based |
|
months ended October 31, |
|
|||||
|
|
2008 |
|
|
and related |
|
legal matters |
|
compensation |
|
2008 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net revenue |
|
$ |
323,442 |
|
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
323,442 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cost of goods sold: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Product costs |
|
146,422 |
|
|
- |
|
- |
|
- |
|
146,422 |
|
|||||
Software development costs and royalties |
|
43,276 |
|
|
- |
|
- |
|
(2,863 |
) |
40,413 |
|
|||||
Internal royalties |
|
18,003 |
|
|
- |
|
- |
|
- |
|
18,003 |
|
|||||
Licenses |
|
17,071 |
|
|
- |
|
- |
|
- |
|
17,071 |
|
|||||
Total cost of goods sold |
|
224,772 |
|
|
- |
|
- |
|
(2,863 |
) |
221,909 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross profit |
|
98,670 |
|
|
- |
|
- |
|
2,863 |
|
101,533 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Selling and marketing |
|
44,846 |
|
|
- |
|
- |
|
(444 |
) |
44,402 |
|
|||||
General and administrative |
|
44,524 |
|
|
- |
|
(5,589 |
) |
(4,804 |
) |
34,131 |
|
|||||
Research and development |
|
16,052 |
|
|
- |
|
- |
|
(1,214 |
) |
14,838 |
|
|||||
Business reorganization and related |
|
1,601 |
|
|
(1,601 |
) |
- |
|
- |
|
- |
|
|||||
Depreciation and amortization |
|
5,629 |
|
|
- |
|
- |
|
- |
|
5,629 |
|
|||||
Total operating expenses |
|
112,652 |
|
|
(1,601 |
) |
(5,589 |
) |
(6,462 |
) |
99,000 |
|
|||||
Income (loss) from operations |
|
(13,982 |
) |
|
1,601 |
|
5,589 |
|
9,325 |
|
2,533 |
|
|||||
Interest and other expense, net |
|
(2,845 |
) |
|
- |
|
- |
|
- |
|
(2,845 |
) |
|||||
Loss before income taxes |
|
(16,827 |
) |
|
1,601 |
|
5,589 |
|
9,325 |
|
(312 |
) |
|||||
Income taxes |
|
(1,873 |
) |
|
- |
|
- |
|
- |
|
(1,873 |
) |
|||||
Net income (loss) |
|
$ |
(14,954 |
) |
|
$ |
1,601 |
|
$ |
5,589 |
|
$ |
9,325 |
|
$ |
1,561 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Earnings (loss) per share:* |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
$ |
(0.20 |
) |
|
$ |
0.02 |
|
$ |
0.07 |
|
$ |
0.12 |
|
$ |
0.02 |
|
Diluted |
|
$ |
(0.20 |
) |
|
$ |
0.02 |
|
$ |
0.07 |
|
$ |
0.12 |
|
$ |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
76,046 |
|
|
|
|
|
|
|
|
76,046 |
|
|||||
Diluted |
|
76,046 |
|
|
|
|
|
|
|
|
76,903 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loss before income taxes |
|
$ |
(16,827 |
) |
|
|
|
|
|
|
|
$ |
(312 |
) |
|||
Interest |
|
(1,159 |
) |
|
|
|
|
|
|
|
(1,159 |
) |
|||||
Depreciation and amortization |
|
5,629 |
|
|
|
|
|
|
|
|
5,629 |
|
|||||
EBITDA |
|
$ |
(12,357 |
) |
|
|
|
|
|
|
|
$ |
4,158 |
|
|||
Add: Business reorganization and related |
|
1,601 |
|
|
|
|
|
|
|
|
- |
|
|||||
Adjusted EBITDA |
|
$ |
(10,756 |
) |
|
|
|
|
|
|
|
$ |
4,158 |
|
*Basic and diluted earnings (loss) per share may not add due to rounding
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
CONSOLIDATED STATEMENT OF OPERATIONS
(in thousands, except per share amounts)
|
|
|
|
|
Non-GAAP Reconciling Items |
|
|
|
|||||||||
|
|
Three months |
|
|
Business |
|
Professional |
|
|
|
Non-GAAP three |
|
|||||
|
|
ended October 31, |
|
|
reorganization |
|
fees and |
|
Stock-based |
|
months ended October 31, |
|
|||||
|
|
2007 |
|
|
and related |
|
legal matters |
|
compensation |
|
2007 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net revenue |
|
$ |
292,600 |
|
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
292,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cost of goods sold: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Product costs |
|
133,808 |
|
|
- |
|
- |
|
- |
|
133,808 |
|
|||||
Software development costs and royalties |
|
42,695 |
|
|
- |
|
- |
|
(1,008 |
) |
41,687 |
|
|||||
Internal royalties |
|
11,002 |
|
|
- |
|
- |
|
- |
|
11,002 |
|
|||||
Licenses |
|
15,443 |
|
|
- |
|
- |
|
- |
|
15,443 |
|
|||||
Total cost of goods sold |
|
202,948 |
|
|
- |
|
- |
|
(1,008 |
) |
201,940 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross profit |
|
89,652 |
|
|
- |
|
- |
|
1,008 |
|
90,660 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Selling and marketing |
|
32,246 |
|
|
- |
|
- |
|
(353 |
) |
31,893 |
|
|||||
General and administrative |
|
36,223 |
|
|
- |
|
(1,546 |
) |
(2,636 |
) |
32,041 |
|
|||||
Research and development |
|
11,159 |
|
|
- |
|
- |
|
(757 |
) |
10,402 |
|
|||||
Business reorganization and related |
|
1,405 |
|
|
(1,405 |
) |
- |
|
- |
|
- |
|
|||||
Depreciation and amortization |
|
6,706 |
|
|
- |
|
- |
|
- |
|
6,706 |
|
|||||
Total operating expenses |
|
87,739 |
|
|
(1,405 |
) |
(1,546 |
) |
(3,746 |
) |
81,042 |
|
|||||
Income from operations |
|
1,913 |
|
|
1,405 |
|
1,546 |
|
4,754 |
|
9,618 |
|
|||||
Loss on sale and deconsolidation |
|
(4,469 |
) |
|
3,080 |
|
- |
|
- |
|
(1,389 |
) |
|||||
Interest and other income, net |
|
899 |
|
|
- |
|
- |
|
- |
|
899 |
|
|||||
Income (loss) before income taxes |
|
(1,657 |
) |
|
4,485 |
|
1,546 |
|
4,754 |
|
9,128 |
|
|||||
Income taxes |
|
5,406 |
|
|
322 |
|
- |
|
- |
|
5,728 |
|
|||||
Net income (loss) |
|
$ |
(7,063 |
) |
|
$ |
4,163 |
|
$ |
1,546 |
|
$ |
4,754 |
|
$ |
3,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Earnings (loss) per share:* |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
$ |
(0.10 |
) |
|
$ |
0.06 |
|
$ |
0.02 |
|
$ |
0.07 |
|
$ |
0.05 |
|
Diluted |
|
$ |
(0.10 |
) |
|
$ |
0.06 |
|
$ |
0.02 |
|
$ |
0.06 |
|
$ |
0.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
72,321 |
|
|
|
|
|
|
|
|
72,321 |
|
|||||
Diluted |
|
72,321 |
|
|
|
|
|
|
|
|
73,527 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income (loss) before income taxes |
|
$ |
(1,657 |
) |
|
|
|
|
|
|
|
$ |
9,128 |
|
|||
Interest |
|
324 |
|
|
|
|
|
|
|
|
324 |
|
|||||
Depreciation and amortization |
|
6,706 |
|
|
|
|
|
|
|
|
6,706 |
|
|||||
EBITDA |
|
$ |
5,373 |
|
|
|
|
|
|
|
|
$ |
16,158 |
|
|||
Add: Business reorganization and related |
|
1,405 |
|
|
|
|
|
|
|
|
- |
|
|||||
Loss on sale and deconsolidation |
|
4,469 |
|
|
|
|
|
|
|
|
1,389 |
|
|||||
Adjusted EBITDA |
|
$ |
11,247 |
|
|
|
|
|
|
|
|
$ |
17,547 |
|
*Basic and diluted earnings (loss) per share may not add due to rounding
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
CONSOLIDATED STATEMENT OF OPERATIONS
(in thousands, except per share amounts)
|
|
|
|
Non-GAAP Reconciling Items |
|
|
|
||||||||||
|
|
For the year |
|
Business |
|
Professional |
|
|
|
Non-GAAP for the year |
|
||||||
|
|
ended October 31, |
|
reorganization |
|
fees and |
|
Stock-based |
|
ended October 31, |
|
||||||
|
|
2008 |
|
and related |
|
legal matters |
|
compensation |
|
2008 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net revenue |
|
$ |
1,537,530 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
1,537,530 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cost of goods sold: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Product costs |
|
633,979 |
|
- |
|
- |
|
- |
|
633,979 |
|
||||||
Software development costs and royalties |
|
169,398 |
|
- |
|
- |
|
(13,461 |
) |
155,937 |
|
||||||
Internal royalties |
|
128,772 |
|
- |
|
- |
|
- |
|
128,772 |
|
||||||
Licenses |
|
56,546 |
|
- |
|
- |
|
- |
|
56,546 |
|
||||||
Total cost of goods sold |
|
988,695 |
|
- |
|
- |
|
(13,461 |
) |
975,234 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gross profit |
|
548,835 |
|
- |
|
- |
|
13,461 |
|
562,296 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Selling and marketing |
|
167,380 |
|
- |
|
- |
|
(2,370 |
) |
165,010 |
|
||||||
General and administrative |
|
171,440 |
|
- |
|
(16,243 |
) |
(19,678 |
) |
135,519 |
|
||||||
Research and development |
|
63,929 |
|
- |
|
- |
|
(4,878 |
) |
59,051 |
|
||||||
Business reorganization and related |
|
4,478 |
|
(4,478 |
) |
- |
|
- |
|
- |
|
||||||
Depreciation and amortization |
|
25,755 |
|
- |
|
- |
|
- |
|
25,755 |
|
||||||
Total operating expenses |
|
432,982 |
|
(4,478 |
) |
(16,243 |
) |
(26,926 |
) |
385,335 |
|
||||||
Income from operations |
|
115,853 |
|
4,478 |
|
16,243 |
|
40,387 |
|
176,961 |
|
||||||
Interest and other expense, net |
|
(3,710 |
) |
- |
|
- |
|
- |
|
(3,710 |
) |
||||||
Income before income taxes |
|
112,143 |
|
4,478 |
|
16,243 |
|
40,387 |
|
173,251 |
|
||||||
Income taxes |
|
15,046 |
|
- |
|
- |
|
- |
|
15,046 |
|
||||||
Net income |
|
$ |
97,097 |
|
$ |
4,478 |
|
$ |
16,243 |
|
$ |
40,387 |
|
$ |
158,205 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Earnings per share:* |
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic |
|
$ |
1.29 |
|
$ |
0.06 |
|
$ |
0.22 |
|
$ |
0.54 |
|
$ |
2.11 |
|
|
Diluted |
|
$ |
1.28 |
|
$ |
0.06 |
|
$ |
0.21 |
|
$ |
0.53 |
|
$ |
2.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic |
|
75,039 |
|
|
|
|
|
|
|
75,039 |
|
||||||
Diluted |
|
75,943 |
|
|
|
|
|
|
|
75,943 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Income before income taxes |
|
$ |
112,143 |
|
|
|
|
|
|
|
$ |
173,251 |
|
||||
Interest |
|
(695 |
) |
|
|
|
|
|
|
(695 |
) |
||||||
Depreciation and amortization |
|
25,755 |
|
|
|
|
|
|
|
|
25,755 |
|
|||||
EBITDA |
|
137,203 |
|
|
|
|
|
|
|
|
198,311 |
|
|||||
Add: Business reorganization and related |
|
4,478 |
|
|
|
|
|
|
|
|
- |
|
|||||
Adjusted EBITDA |
|
$ |
141,681 |
|
|
|
|
|
|
|
|
$ |
198,311 |
|
*Basic and diluted earnings per share may not add due to rounding
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
CONSOLIDATED STATEMENT OF OPERATIONS
(in thousands, except per share amounts)
|
|
|
|
Non-GAAP Reconciling Items |
|
|
|
||||||||||
|
|
For the year |
|
Business |
|
Professional |
|
|
|
Non-GAAP for the year |
|
||||||
|
|
ended October 31, |
|
reorganization |
|
fees and |
|
Stock-based |
|
ended October 31, |
|
||||||
|
|
2007 |
|
and related |
|
legal matters |
|
compensation |
|
2007 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net revenue |
|
$ |
981,791 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
981,791 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cost of goods sold: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Product costs |
|
511,088 |
|
(5,164 |
) |
- |
|
- |
|
505,924 |
|
||||||
Software development costs and royalties |
|
136,485 |
|
- |
|
- |
|
(3,216 |
) |
133,269 |
|
||||||
Internal royalties |
|
28,892 |
|
- |
|
- |
|
- |
|
28,892 |
|
||||||
Licenses |
|
58,569 |
|
- |
|
- |
|
- |
|
58,569 |
|
||||||
Total cost of goods sold |
|
735,034 |
|
(5,164 |
) |
- |
|
(3,216 |
) |
726,654 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gross profit |
|
246,757 |
|
5,164 |
|
- |
|
3,216 |
|
255,137 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Selling and marketing |
|
130,652 |
|
- |
|
- |
|
(1,232 |
) |
129,420 |
|
||||||
General and administrative |
|
150,432 |
|
- |
|
(16,726 |
) |
(7,080 |
) |
126,626 |
|
||||||
Research and development |
|
48,455 |
|
- |
|
- |
|
(3,735 |
) |
44,720 |
|
||||||
Business reorganization and related |
|
17,467 |
|
(15,401 |
) |
- |
|
(2,066 |
) |
- |
|
||||||
Depreciation and amortization |
|
27,449 |
|
- |
|
- |
|
- |
|
27,449 |
|
||||||
Total operating expenses |
|
374,455 |
|
(15,401 |
) |
(16,726 |
) |
(14,113 |
) |
328,215 |
|
||||||
Loss from operations |
|
(127,698 |
) |
20,565 |
|
16,726 |
|
17,329 |
|
(73,078 |
) |
||||||
Loss on sale and deconsolidation |
|
(4,469 |
) |
3,080 |
|
- |
|
- |
|
(1,389 |
) |
||||||
Interest and other income, net |
|
3,952 |
|
- |
|
- |
|
- |
|
3,952 |
|
||||||
Loss before income taxes |
|
(128,215 |
) |
23,645 |
|
16,726 |
|
17,329 |
|
(70,515 |
) |
||||||
Income taxes |
|
10,191 |
|
322 |
|
- |
|
- |
|
10,513 |
|
||||||
Net loss |
|
$ |
(138,406 |
) |
$ |
23,323 |
|
$ |
16,726 |
|
$ |
17,329 |
|
$ |
(81,028 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Loss per share:* |
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic |
|
$ |
(1.93 |
) |
$ |
0.32 |
|
$ |
0.23 |
|
$ |
0.24 |
|
$ |
(1.13 |
) |
|
Diluted |
|
$ |
(1.93 |
) |
$ |
0.32 |
|
$ |
0.23 |
|
$ |
0.24 |
|
$ |
(1.13 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic |
|
71,860 |
|
|
|
|
|
|
|
71,860 |
|
||||||
Diluted |
|
71,860 |
|
|
|
|
|
|
|
71,860 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Loss before income taxes |
|
$ |
(128,215 |
) |
|
|
|
|
|
|
$ |
(70,515 |
) |
||||
Interest |
|
(2,570 |
) |
|
|
|
|
|
|
(2,570 |
) |
||||||
Depreciation and amortization |
|
27,449 |
|
|
|
|
|
|
|
|
27,449 |
|
|||||
EBITDA |
|
(103,336 |
) |
|
|
|
|
|
|
|
(45,636 |
) |
|||||
Add: Business reorganization and related |
|
22,631 |
|
|
|
|
|
|
|
|
- |
|
|||||
Loss on sale and deconsolidation |
|
4,469 |
|
|
|
|
|
|
|
|
1,389 |
|
|||||
Adjusted EBITDA |
|
$ |
(76,236 |
) |
|
|
|
|
|
|
|
$ |
(44,247 |
) |
*Basic and diluted loss per share may not add due to rounding