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)

 

Registrant’s 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

 

 

Take-Two Interactive Software, Inc. Reports

Fourth Quarter Fiscal 2008 Financial Results

 

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 Play’s wholly owned Carnival Games™ franchise, including Carnival Games for Nintendo’s 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-Two’s U.S. publishing and distribution businesses previously handled by Take-Two’s Jack of All Games subsidiary.

 

“Take-Two’s 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 we’ve 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.  We’ve also signed new agreements with the senior members of the Rockstar Games label, a team that has produced some of the industry’s 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.  We’re 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.  We’ll 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
1/31/2009

 

$175 to $225

 

$(0.70) to $(0.85)

 

 

 

 

 

Fiscal year ending
10/31/2009

 

$1,100 to $1,250

 

$0.00 to $0.20

 

 

* Dollars in millions

(a) The Company’s 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 Company’s 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-Two’s stock price.

(b) Q1 and fiscal year 2009 EPS estimates reflect tax expense primarily due to international operations.

 

Key assumptions and dependencies underlying the Company’s 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-Two’s 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 Company’s 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 Company’s 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 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 certain items as follows:

 

Business reorganization, restructuring and related expenses

In March 2007, the Company’s stockholders elected a new slate of members to Take-Two’s Board of Directors, who immediately removed the Company’s former President and Chief Executive Officer. Subsequently, the Company’s 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 Company’s 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 Company’s outstanding shares, which was launched in March 2008 and expired in August 2008, and the Company’s 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 Company’s responses to related governmental inquiries and civil lawsuits. One of management’s 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 Company’s business units.  Adjusted EBITDA is also a significant component of the Company’s 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-Two’s 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 Committee’s investigation of the Company’s 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 Company’s concluded process to evaluate its strategic alternatives including stockholder litigation arising therefrom. Other important factors are described in the Company’s Annual Report on Form 10-K for the fiscal year ended October 31, 2007, in the section entitled “Risk Factors,” as updated in the Company’s 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