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): September 2, 2010

 

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 September 2, 2010, Take-Two Interactive Software, Inc. (the “Company”) issued a press release announcing the financial results of the Company for its third fiscal quarter ended July 31, 2010.  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 September 2, 2010 relating to Take-Two Interactive Software, Inc.’s financial results for its third fiscal quarter ended July 31, 2010.

 

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

 

 

Senior Vice President, Associate General Counsel and

 

 

Secretary

 

 

 

 

 

 

Date: September 2, 2010

 

 

 

3



 

EXHIBIT INDEX

 

Exhibit

 

 

 

 

 

99.1

 

Press Release dated September 2, 2010 relating to Take-Two Interactive Software, Inc.’s financial results for its third fiscal quarter ended July 31, 2010.

 

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

Third Quarter Fiscal 2010 Financial Results

 

Q3 Non-GAAP EPS of $0.28 Exceeds Guidance

 

Guidance Raised for Fiscal 2010; Company Expects to Report Non-GAAP EPS of $0.60 to $0.70 per Diluted Share for this Fiscal Year

 

New York, NY — September 2, 2010 — Take-Two Interactive Software, Inc. (NASDAQ:TTWO) today announced financial results for its third quarter ended July 31, 2010.

 

Net revenue for the third fiscal quarter was $354.1 million, a sharp increase compared to $94.9 million reported for the same quarter of fiscal 2009.

 

Take-Two attributed its significantly better-than-expected results for the fiscal 2010 third quarter primarily to the strong performance of Red Dead Redemption, which has sold in more than 6.9 million units worldwide since its launch in May 2010.  The Company’s catalog also contributed to its third quarter sales, including Grand Theft Auto: Episodes from Liberty City, Grand Theft Auto IV, NBA® 2K10 and Borderlands™.  In addition, digitally delivered content has continued to be a meaningful component of Take-Two’s sales.

 

Income from continuing operations for the third quarter was $12.4 million or $0.14 per diluted share, compared to a loss from continuing operations of $58.3 million or $0.76 per share in the third quarter of fiscal 2009. Excluding certain non-cash and non-operational gains and losses identified on the attached reconciliation of GAAP and non-GAAP measures, non-GAAP net income was $26.0 million or $0.28 per diluted share in the third quarter of fiscal 2010, compared to a non-GAAP net loss of $52.3 million or $0.68 per share in the third quarter of 2009.

 

For the nine months ended July 31, 2010, net revenue was $785.3 million, compared to $418.5 million for the same period a year ago.  Loss from continuing operations for the first nine months of fiscal 2010 was $4.5 million or $0.06 per share, compared to loss from continuing operations of $122.6 million or $1.60 per share for the 2009 period. Excluding certain non-cash and non-operational gains and losses identified on the attached reconciliation of GAAP and non-GAAP measures, non-GAAP net income was $33.6 million or $0.39 per diluted share in the first nine months of 2010, compared to a non-GAAP net loss of $98.3 million or $1.28 per share in the comparable period of 2009.

 



 

Product Highlights

 

·                  Rockstar Games launched Red Dead Redemption on May 18, during the Company’s third fiscal quarter. The title has sold in over 6.9 million units worldwide to date and has been a commercial and critical success, with a near-perfect score of 95* from Metacritic.com.

·                  Rockstar Games announced a robust plan to support Red Dead Redemption with several downloadable content packs.

·                  2K Sports announced that it signed NBA legend, Michael Jordan, to be the cover athlete for NBA® 2K11.

·                  2K Games announced new downloadable content packs for BioShock® 2 and Borderlands™ that are planned for release during the Company’s fourth fiscal quarter.

·                  The release of L.A. Noire is now expected during the first half of calendar 2011.

·                  2K Games and its studio, Irrational Games, announced that BioShock® Infinite is in development and planned for release during calendar 2012.

 

Financial Guidance

 

Take-Two is increasing its guidance for the fourth quarter and fiscal year ending October 31, 2010, and currently expects to be profitable for the full fiscal year. In addition to the continued strength of Red Dead Redemption, this outlook reflects the contributions of Borderlands™, NBA® 2K10, BioShock® 2 and various catalog titles during the first nine months of the fiscal year, as well as a fourth quarter roster led by Mafia® II, NBA® 2K11 and Sid Meier’s Civilization® V.  This revised guidance also reflects the movement of L.A. Noire out of the fourth quarter of fiscal 2010.

 

 

 

Fourth quarter ending
10/31/2010

 

Fiscal year
ending 10/31/2010

 

 

 

 

 

 

 

Revenue

 

$270 to $320 million

 

$1.05 to $1.1 billion

 

 

 

 

 

 

 

Non-GAAP EPS

 

$0.20 to $0.30

 

$0.60 to $0.70

 

 

 

 

 

 

 

Stock-based compensation expense per share (a)

 

$0.06

 

$0.30

 

 

 

 

 

 

 

Non-cash interest expense related to convertible debt (b)

 

$0.02

 

$0.07

 

 

 

 

 

 

 

Business restructuring costs, loss on sale of subsidiary, and expenses related to unusual legal matters

 

$0.00

 

$0.06

 

 

 

 

 

 

 

Non-cash tax expense

 

$0.00

 

$0.05

 

 


(a)          The Company’s stock-based compensation expense for the fourth quarter and fiscal year 2010 includes the cost of approximately 2 million stock options and 1.5 million shares previously 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)         The Company adopted a new accounting standard in the first quarter of fiscal 2010 that requires convertible debt to be bifurcated into debt and equity components.  As a result of the new standard, the Company has begun to record non-cash interest expense on its convertible notes, in addition to the interest expense already recorded for coupon payments.

 

Key assumptions and dependencies underlying the Company’s guidance include continued consumer acceptance of the Xbox 360, PlayStation 3 and Wii; 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; the timely delivery of the titles detailed in this release; as well as no significant changes in foreign exchange rates.

 



 

Management Comment

 

Strauss Zelnick, Chairman of Take-Two, said, “Our strategic focus on producing a select number of high quality titles, diversifying our product portfolio, and capitalizing on new revenue opportunities has enabled Take-Two to deliver significant growth and profitability in the third quarter and positioned the Company for a strong finish to the fiscal year.  At a time when the interactive entertainment industry has continued to feel the impact of an uncertain economy, the exceptional response to Red Dead Redemption shows the value of compelling content and its power to capture consumer interest.  These results clearly demonstrate the Company’s capacity to translate its world-class creative resources into meaningful financial performance and a solid competitive position in our industry.”

 

Ben Feder, Chief Executive Officer of Take-Two, noted, “Our results for the third quarter and our expectations for the remainder of fiscal 2010 reflect significant progress toward achieving our goals. First, we expect to be profitable in a fiscal year without a major multi-platform Grand Theft Auto release.  Second, Take-Two’s broad array of hit franchises highlights our ability to deliver a diverse product line. Third, Red Dead Redemption has shown that our creative teams can produce multiple mega-hit franchises. Our fourth quarter roster, including Mafia II, Sid Meier’s Civilization V and NBA 2K11, demonstrates our continued ability to create a well-balanced lineup across all of our labels and build upon Take-Two’s industry-leading franchises.  Finally, we are making strides in extending the value of our intellectual property into two key areas, Asia and online distribution.”

 

Product Releases

 

The following titles released in the third quarter of fiscal 2010:

 

Title

 

Platform

 

 

 

Red Dead Redemption

 

Xbox 360, PS3

Red Dead Redemption: Outlaws To The End Co-Op Mission Pack (DLC)

 

Xbox 360, PS3

 

The following titles released to date in the fourth quarter of fiscal 2010:

 

Title

 

Platform

 

 

 

BioShock® 2: Minerva’s Den (DLC)

 

Xbox 360, PS3

BioShock® 2: Protector Trials (DLC)

 

Xbox 360, PS3

Carnival Games®

 

iPhone, iPod touch

Mafia® II

 

Xbox 360, PS3, PC

Mafia® II: The Betrayal of Jimmy (DLC)

 

PS3

NHL® 2K11

 

iPhone, iPod touch, Wii

Red Dead Redemption: Legends and Killers Pack (DLC)

 

Xbox 360, PS3

 

Take-Two’s lineup of titles announced to date for the remainder of fiscal 2010 includes:

 

Title

 

Platform

 

 

 

Borderlands™: Claptrap’s New Robot Revolution (DLC)

 

Xbox 360, PS3, PC

Borderlands™ Game of the Year

 

Xbox 360, PS3, PC

Grand Theft Auto: Chinatown Wars HD

 

iPad

Mafia® II: Jimmy’s Vendetta (DLC)

 

Xbox 360, PS3, PC

NBA® 2K11

 

Xbox 360, PS3, PS2, PSP, Wii, PC

New Carnival Games®

 

Wii, DS

Nickelodeon® Fit

 

Wii

Red Dead Redemption: Liars and Cheats Pack (DLC)

 

Xbox 360, PS3

Red Dead Redemption: Undead Nightmare Pack (DLC)

 

Xbox 360, PS3

Sid Meier’s Civilization® V

 

PC

Sid Meier’s Pirates™

 

Wii

 



 

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) 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:

 

·                  Stock-based compensation;

·                  Business reorganization, restructuring and related expenses;

·                  Gain (loss) on sale of subsidiaries and income (loss) from discontinued operations;

·                  Professional fees and expenses associated with unusual legal and other matters;

·                  Non-cash interest expense related to convertible debt; and

·                  Non-cash tax expense for the impact of deferred tax liabilities associated with tax deductible amortization of goodwill and the impact of the cancellation of stock options.

 

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:

 

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.

 

Business reorganization, restructuring and related expenses

 

From time to time, the Company may engage in business reorganization and restructuring activities, which may result in costs related to severance, asset write-offs and associated professional fees. The Company does not engage in reorganization activities on a regular basis and therefore believes it is appropriate to exclude business reorganization, restructuring and related expenses from its non-GAAP financial measures.

 

Gain (loss) on sale of subsidiaries and income (loss) from discontinued operations

 

The Company recognized a loss in the third quarter for a post-closing adjustment related to the sale of a subsidiary in the second quarter of fiscal 2010. 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.

 



 

Professional fees and expenses associated with unusual legal and other matters

 

The Company has incurred significant legal and other professional fees associated with both the investigation of its historical stock option granting practices 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 has incurred 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.

 

Non-cash interest expense related to convertible debt

 

The Company adopted a new accounting standard in the first quarter of fiscal 2010 that requires convertible debt to be bifurcated into debt and equity components.  As a result of the new standard, the Company has begun to record non-cash interest expense on its convertible notes, 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.

 

Non-cash tax expense for the impact of deferred tax liabilities associated with tax deductible amortization of goodwill and the impact of the cancellation of stock options

 

The Company recorded non-cash tax expense for the impact of deferred tax liabilities associated with tax deductible amortization of goodwill and the impact of the cancellation of stock options.  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.

 

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.

 


*According to Metacritic.com as of 9/1/10.

 

About Take-Two Interactive Software

 

Headquartered in New York City, Take-Two Interactive Software, Inc. is a global developer, marketer 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™, Nintendo DS™, iPhone®, iPod® touch and iPad™. The Company publishes and develops products through its wholly owned labels Rockstar Games and 2K, which publishes its titles under 2K Games, 2K Sports and 2K Play. 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 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 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 October 31, 2009, in the section entitled “Risk Factors,” as updated in the Company’s Quarterly Report on Form 10-Q for the fiscal quarter ended April 30, 2010, 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

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

(in thousands, except per share amounts)

 

 

 

Three months ended July 31,

 

Nine months ended July 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

(As adjusted)(1)

 

 

 

(As adjusted)(1)

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

354,076

 

$

94,929

 

$

785,316

 

$

418,530

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

Product costs

 

96,986

 

42,580

 

227,290

 

151,614

 

Software development costs and royalties

 

61,396

 

17,156

 

139,235

 

68,470

 

Internal royalties

 

70,904

 

368

 

86,262

 

30,498

 

Licenses

 

10,973

 

16,835

 

44,609

 

38,951

 

Total cost of goods sold

 

240,259

 

76,939

 

497,396

 

289,533

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

113,817

 

17,990

 

287,920

 

128,997

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

46,706

 

23,686

 

131,276

 

91,929

 

General and administrative

 

24,786

 

28,794

 

78,050

 

97,146

 

Research and development

 

17,582

 

13,886

 

45,945

 

49,589

 

Depreciation and amortization

 

4,058

 

4,218

 

11,849

 

13,497

 

Total operating expenses

 

93,132

 

70,584

 

267,120

 

252,161

 

Income (loss) from operations

 

20,685

 

(52,594

)

20,800

 

(123,164

)

Interest and other, net

 

(4,458

)

(4,160

)

(17,035

)

(3,285

)

Income (loss) from continuing operations before income taxes

 

16,227

 

(56,754

)

3,765

 

(126,449

)

Provision (benefit) for income taxes

 

3,848

 

1,563

 

8,292

 

(3,874

)

Income (loss) from continuing operations

 

12,379

 

(58,317

)

(4,527

)

(122,575

)

Income (loss) from discontinued operations, net of taxes

 

(6,459

)

1,852

 

(6,669

)

5,643

 

Net income (loss)

 

$

5,920

 

$

(56,465

)

$

(11,196

)

$

(116,932

)

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.14

 

$

(0.76

)

$

(0.06

)

$

(1.60

)

Discontinued operations

 

(0.07

)

0.03

 

(0.08

)

0.07

 

Basic earnings (loss) per share

 

$

0.07

 

$

(0.73

)

$

(0.14

)

$

(1.53

)

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.14

 

$

(0.76

)

$

(0.06

)

$

(1.60

)

Discontinued operations

 

(0.07

)

0.03

 

(0.08

)

0.07

 

Diluted earnings (loss) per share

 

$

0.07

 

$

(0.73

)

$

(0.14

)

$

(1.53

)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding: (2)

 

 

 

 

 

 

 

 

 

Basic

 

85,373

 

76,994

 

78,798

 

76,561

 

Diluted

 

85,373

 

76,994

 

78,798

 

76,561

 

 


(1)

 

As adjusted to reflect the retroactive adoption of new convertible debt accounting guidance and discontinued operations accounting for the sale of Jack of All Games which was completed in February 2010.

(2)

 

Basic and diluted include participating shares of 6,013 for the three months ended July 31, 2010.

 

 

 

Three months ended July 31,

 

Nine months ended July 31,

 

OTHER INFORMATION

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Geographic revenue mix

 

 

 

 

 

 

 

 

 

North America

 

59

%

62

%

64

%

63

%

International

 

41

%

38

%

36

%

37

%

 

 

 

 

 

 

 

 

 

 

Platform revenue mix

 

 

 

 

 

 

 

 

 

Microsoft Xbox 360

 

49

%

32

%

45

%

33

%

Sony PlayStation 3

 

44

%

12

%

35

%

13

%

PC

 

3

%

14

%

7

%

14

%

Nintendo Wii

 

1

%

16

%

5

%

15

%

Sony PSP

 

1

%

10

%

3

%

8

%

Sony PlayStation 2

 

1

%

12

%

3

%

9

%

Nintendo DS

 

1

%

4

%

2

%

8

%

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

 

 

 

July 31,

 

October 31,

 

 

 

2010

 

2009

 

 

 

(Unaudited)

 

(As adjusted)(1)

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

232,127

 

$

102,083

 

Accounts receivable, net of allowances of $49,113 and $37,191 at July 31, 2010 and October 31, 2009, respectively

 

96,226

 

181,065

 

Inventory

 

21,267

 

26,687

 

Software development costs and licenses

 

154,674

 

167,341

 

Prepaid taxes and taxes receivable

 

8,468

 

8,814

 

Prepaid expenses and other

 

43,472

 

47,473

 

Assets of discontinued operations

 

2,040

 

95,104

 

Total current assets

 

558,274

 

628,567

 

 

 

 

 

 

 

Fixed assets, net

 

22,122

 

27,049

 

Software development costs and licenses, net of current portion

 

98,006

 

75,521

 

Goodwill

 

216,147

 

220,881

 

Other intangibles, net

 

22,270

 

23,224

 

Other assets

 

27,340

 

31,886

 

Total assets

 

$

944,159

 

$

1,007,128

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

33,013

 

$

114,379

 

Accrued expenses and other current liabilities

 

231,110

 

172,784

 

Deferred revenue

 

12,096

 

6,334

 

Liabilities of discontinued operations

 

5,541

 

60,796

 

Total current liabilities

 

281,760

 

354,293

 

 

 

 

 

 

 

Long-term debt

 

102,217

 

97,063

 

Income taxes payable

 

8,615

 

10,146

 

Liabilities of discontinued operations, net of current portion

 

3,369

 

 

Total liabilities

 

395,961

 

461,502

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

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

 

 

 

Common stock, $.01 par value, 150,000 shares authorized; 84,152 and 81,925 shares issued and outstanding at July 31, 2010 and October 31, 2009, respectively

 

842

 

819

 

Additional paid-in capital

 

685,017

 

658,794

 

Accumulated deficit

 

(133,375

)

(122,179

)

Accumulated other comprehensive income (loss)

 

(4,286

)

8,192

 

Total stockholders’ equity

 

548,198

 

545,626

 

Total liabilities and stockholders’ equity

 

$

944,159

 

$

1,007,128

 

 


(1) As adjusted to reflect the following items:

 

- discontinued operations accounting for the sale of Jack of All Games which was completed in February 2010;

 

- the retroactive adoption of new convertible debt accounting guidance; and

 

- the reclassification of certain prior year amounts to conform to current year presentation for comparative purposes.

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(in thousands)

 

 

 

Nine months ended July 31,

 

 

 

2010

 

2009

 

 

 

 

 

(As adjusted)(1)

 

Operating activities:

 

 

 

 

 

Net loss

 

$

(11,196

)

$

(116,932

)

 

 

 

 

 

 

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

 

 

 

 

 

Amortization and impairment of software development costs and licenses

 

106,568

 

61,163

 

Depreciation and amortization

 

11,849

 

13,497

 

Loss (income) from discontinued operations

 

6,669

 

(5,643

)

Amortization and impairment of intellectual property

 

88

 

448

 

Stock-based compensation

 

23,617

 

16,114

 

Loss on sale of subsidiary

 

3,831

 

 

Deferred income taxes

 

5

 

(488

)

Amortization of discount on Convertible Notes

 

5,154

 

1,045

 

Amortization of debt issuance costs

 

939

 

539

 

Other, net

 

1,950

 

(3,106

)

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

 

 

 

 

 

Accounts receivable

 

84,839

 

55,167

 

Inventory

 

5,105

 

22,984

 

Software development costs and licenses

 

(119,614

)

(111,602

)

Prepaid expenses, other current and other non-current assets

 

952

 

21,934

 

Deferred revenue

 

5,762

 

(30,458

)

Accounts payable, accrued expenses, income taxes payable and other liabilities

 

(27,943

)

(99,536

)

Net cash (used in) provided by discontinued operations

 

(2,741

)

28,114

 

Net cash provided by (used in) operating activities

 

95,834

 

(146,760

)

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

Purchase of fixed assets

 

(6,551

)

(7,788

)

Cash received from sale of subsidiary

 

5,587

 

 

Net cash provided by sale of discontinued operations

 

37,250

 

 

Payments in connection with business combinations

 

(500

)

(500

)

Net cash provided by (used in) investing activities

 

35,786

 

(8,288

)

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

Proceeds from exercise of employee stock options

 

53

 

4

 

Net payments on line of credit

 

 

(70,000

)

Proceeds from issuance of Convertible Notes

 

 

138,000

 

Purchase of convertible note hedges

 

 

(43,592

)

Issuance of warrants to purchase common stock

 

 

26,342

 

Payment of debt issuance costs

 

 

(4,833

)

Net cash provided by financing activities

 

53

 

45,921

 

 

 

 

 

 

 

Effects of exchange rates on cash and cash equivalents

 

(1,629

)

3,639

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

130,044

 

(105,488

)

Cash and cash equivalents, beginning of year

 

102,083

 

280,277

 

Cash and cash equivalents, end of period

 

$

232,127

 

$

174,789

 

 


(1) As adjusted to reflect the following items:

 

- the sale of Jack of All Games which was completed in February 2010;

 

- the retroactive adoption of new convertible debt accounting guidance; and

 

- the reclassification of certain prior year amounts to conform to current year presentation for comparative purposes.

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

Non-GAAP CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)

(in thousands, except per share amounts)

 

 

 

 

 

Non-GAAP Reconciling Items

 

 

 

 

 

Three months

 

Sale of subsidiary

 

Professional

 

 

 

 

 

 

 

Business

 

Non-GAAP three

 

 

 

ended July 31,

 

and discontinued

 

fees and

 

Stock-based

 

Non-cash

 

Non-cash

 

reorganization

 

months ended July 31,

 

 

 

2010

 

operations

 

legal matters

 

compensation

 

interest expense

 

tax expense

 

and related

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

354,076

 

$

 

$

 

$

 

$

 

$

 

$

 

$

354,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product costs

 

96,986

 

 

 

 

 

 

 

96,986

 

Software development costs and royalties

 

61,396

 

 

 

(5,554

)

 

 

 

55,842

 

Internal royalties

 

70,904

 

 

 

 

 

 

 

70,904

 

Licenses

 

10,973

 

 

 

 

 

 

 

10,973

 

Total cost of goods sold

 

240,259

 

 

 

(5,554

)

 

 

 

234,705

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

113,817

 

 

 

5,554

 

 

 

 

119,371

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

46,706

 

 

 

(1,115

)

 

 

 

45,591

 

General and administrative

 

24,786

 

 

(81

)

(2,336

)

 

 

 

22,369

 

Research and development

 

17,582

 

 

 

(1,052

)

 

 

(1,106

)

15,424

 

Depreciation and amortization

 

4,058

 

 

 

 

 

 

 

4,058

 

Total operating expenses

 

93,132

 

 

(81

)

(4,503

)

 

 

(1,106

)

87,442

 

Income (loss) from operations

 

20,685

 

 

81

 

10,057

 

 

 

1,106

 

31,929

 

Interest and other, net

 

(4,458

)

185

 

 

 

1,774

 

 

 

(2,499

)

Income (loss) from continuing operations before income taxes

 

16,227

 

185

 

81

 

10,057

 

1,774

 

 

1,106

 

29,430

 

Provision (benefit) for income taxes

 

3,848

 

 

 

 

 

(436

)

 

 

3,412

 

Income (loss) from continuing operations

 

12,379

 

185

 

81

 

10,057

 

1,774

 

436

 

1,106

 

26,018

 

Income (loss) from discontinued operations, net of taxes

 

(6,459

)

6,459

 

 

 

 

 

 

 

Net income (loss)

 

$

5,920

 

$

6,644

 

$

81

 

$

10,057

 

$

1,774

 

$

436

 

$

1,106

 

$

26,018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

0.07

 

$

0.08

 

$

0.00

 

$

0.12

 

$

0.02

 

$

0.01

 

$

0.01

 

$

0.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share (1)

 

$

0.07

 

$

0.07

 

$

0.00

 

$

0.10

 

$

0.02

 

$

0.00

 

$

0.01

 

$

0.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

85,373

 

85,373

 

85,373

 

85,373

 

85,373

 

85,373

 

85,373

 

85,373

 

Diluted

 

85,373

 

98,300

 

98,300

 

98,300

 

98,300

 

98,300

 

98,300

 

98,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

$

16,227

 

 

 

 

 

 

 

 

 

 

 

 

 

$

29,430

 

Interest

 

3,595

 

 

 

 

 

 

 

 

 

 

 

 

 

1,821

 

Depreciation and amortization

 

4,058

 

 

 

 

 

 

 

 

 

 

 

 

 

4,058

 

EBITDA

 

$

23,880

 

 

 

 

 

 

 

 

 

 

 

 

 

$

35,309

 

Add: Business reorganization and related

 

1,106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

24,986

 

 

 

 

 

 

 

 

 

 

 

 

 

$

35,309

 

 


*Earnings (loss) per share (“EPS”) may not add due to rounding

(1) For the three months ended July 31, 2010, non-GAAP EPS — diluted EPS has been calculated using the “if-converted” method as a result of the Convertible Senior Notes (“Convertible Notes”) issued in June 2009. Non-GAAP net income used for computing non-GAAP EPS has been adjusted by $1,647 related to interest and debt issuance costs, net of tax. The shares used for computing includes 12,927 shares related to the potential dilution from the Convertible Notes. The “if-converted” method was not used for GAAP EPS presented as the assumed conversion would have been anti-dilutive.

(2) Basic and diluted include participating shares of 6,013.

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

Non-GAAP CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)

(in thousands, except per share amounts)

 

 

 

 

 

Non-GAAP Reconciling Items

 

 

 

 

 

Three months

 

 

 

Professional

 

 

 

 

 

Non-GAAP three

 

 

 

ended July 31,

 

Discontinued

 

fees and

 

Stock-based

 

Non-cash

 

months ended July 31,

 

 

 

2009

 

operations

 

legal matters

 

compensation

 

interest expense

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

94,929

 

$

 

$

 

$

 

$

 

$

94,929

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

 

 

 

 

Product costs

 

42,580

 

 

 

 

 

42,580

 

Software development costs and royalties

 

17,156

 

 

 

(631

)

 

16,525

 

Internal royalties

 

368

 

 

 

 

 

368

 

Licenses

 

16,835

 

 

 

 

 

16,835

 

Total cost of goods sold

 

76,939

 

 

 

(631

)

 

76,308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

17,990

 

 

 

631

 

 

18,621

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

23,686

 

 

 

(501

)

 

23,185

 

General and administrative

 

28,794

 

 

(421

)

(3,054

)

 

25,319

 

Research and development

 

13,886

 

 

 

(430

)

 

13,456

 

Depreciation and amortization

 

4,218

 

 

 

 

 

4,218

 

Total operating expenses

 

70,584

 

 

(421

)

(3,985

)

 

66,178

 

Income (loss) from operations

 

(52,594

)

 

421

 

4,616

 

 

(47,557

)

Interest and other, net

 

(4,160

)

 

 

 

992

 

(3,168

)

Income (loss) from continuing operations before income taxes

 

(56,754

)

 

421

 

4,616

 

992

 

(50,725

)

Provision (benefit) for income taxes

 

1,563

 

 

 

 

 

1,563

 

Income (loss) from continuing operations

 

(58,317

)

 

421

 

4,616

 

992

 

(52,288

)

Income (loss) from discontinued operations, net of taxes

 

1,852

 

(1,852

)

 

 

 

 

Net income (loss)

 

$

(56,465

)

$

(1,852

)

$

421

 

$

4,616

 

$

992

 

$

(52,288

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:*

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

(0.73

)

$

(0.02

)

$

0.01

 

$

0.06

 

$

0.01

 

$

(0.68

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share

 

$

(0.73

)

$

(0.02

)

$

0.01

 

$

0.06

 

$

0.01

 

$

(0.68

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

76,994

 

76,994

 

76,994

 

76,994

 

76,994

 

76,994

 

Diluted

 

76,994

 

76,994

 

76,994

 

76,994

 

76,994

 

76,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

$

(56,754

)

 

 

 

 

 

 

 

 

$

(50,725

)

Interest

 

2,920

 

 

 

 

 

 

 

 

 

1,928

 

Depreciation and amortization

 

4,218

 

 

 

 

 

 

 

 

 

4,218

 

EBITDA

 

$

(49,616

)

 

 

 

 

 

 

 

 

$

(44,579

)

 


*Earnings (loss) per share may not add due to rounding

 


 


 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

Non-GAAP CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)

(in thousands, except per share amounts)

 

 

 

 

 

Non-GAAP Reconciling Items

 

 

 

 

 

Nine months

 

Sale of subsidiary

 

Professional

 

 

 

 

 

 

 

Business

 

Non-GAAP nine

 

 

 

ended July 31,

 

and discontinued

 

fees and

 

Stock-based

 

Non-cash

 

Non-cash

 

reorganization

 

ended July 31,

 

 

 

2010

 

operations

 

legal matters

 

compensation

 

interest expense

 

tax expense

 

and related

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

785,316

 

$

 

$

 

$

 

$

 

$

 

$

 

$

785,316

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product costs

 

227,290

 

 

 

 

 

 

 

227,290

 

Software development costs and royalties

 

139,235

 

 

 

(8,473

)

 

 

 

130,762

 

Internal royalties

 

86,262

 

 

 

 

 

 

 

86,262

 

Licenses

 

44,609

 

 

 

 

 

 

 

44,609

 

Total cost of goods sold

 

497,396

 

 

 

(8,473

)

 

 

 

488,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

287,920

 

 

 

8,473

 

 

 

 

296,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

131,276

 

 

 

(3,082

)

 

 

(173

)

128,021

 

General and administrative

 

78,050

 

 

1,098

 

(8,886

)

 

 

(1,048

)

69,214

 

Research and development

 

45,945

 

 

 

(3,176

)

 

 

(1,106

)

41,663

 

Depreciation and amortization

 

11,849

 

 

 

 

 

 

 

11,849

 

Total operating expenses

 

267,120

 

 

1,098

 

(15,144

)

 

 

(2,327

)

250,747

 

Income (loss) from operations

 

20,800

 

 

(1,098

)

23,617

 

 

 

2,327

 

45,646

 

Interest and other, net

 

(17,035

)

3,831

 

 

 

5,154

 

 

 

(8,050

)

Income (loss) from continuing operations before income taxes

 

3,765

 

3,831

 

(1,098

)

23,617

 

5,154

 

 

2,327

 

37,596

 

Provision (benefit) for income taxes

 

8,292

 

 

 

 

 

(4,262

)

 

4,030

 

Income (loss) from continuing operations

 

(4,527

)

3,831

 

(1,098

)

23,617

 

5,154

 

4,262

 

2,327

 

33,566

 

Income (loss) from discontinued operations, net of taxes

 

(6,669

)

6,669

 

 

 

 

 

 

 

Net income (loss)

 

$

(11,196

)

$

10,500

 

$

(1,098

)

$

23,617

 

$

5,154

 

$

4,262

 

$

2,327

 

$

33,566

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

(0.14

)

$

0.12

 

$

(0.01

)

$

0.28

 

$

0.06

 

$

0.05

 

$

0.03

 

$

0.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share (1)

 

$

(0.14

)

$

0.11

 

$

(0.01

)

$

0.24

 

$

0.05

 

$

0.04

 

$

0.02

 

$

0.39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

78,798

 

84,839

 

84,839

 

84,839

 

84,839

 

84,839

 

84,839

 

84,839

 

Diluted

 

78,798

 

97,766

 

97,766

 

97,766

 

97,766

 

97,766

 

97,766

 

97,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

$

3,765

 

 

 

 

 

 

 

 

 

 

 

 

 

$

37,596

 

Interest

 

11,338

 

 

 

 

 

 

 

 

 

 

 

 

 

6,184

 

Depreciation and amortization

 

11,849

 

 

 

 

 

 

 

 

 

 

 

 

 

11,849

 

EBITDA

 

$

26,952

 

 

 

 

 

 

 

 

 

 

 

 

 

$

55,629

 

Add: Business reorganization and related

 

2,327

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

29,279

 

 

 

 

 

 

 

 

 

 

 

 

 

$

55,629

 

 


*Earnings (loss) per share (“EPS”) may not add due to rounding

(1) For the nine months ended July 31, 2010, non-GAAP EPS — diluted EPS has been calculated using the “if-converted” method as a result of the Convertible Senior Notes (“Convertible Notes”) issued in June 2009. Non-GAAP net income used for computing non-GAAP EPS has been adjusted by $5,007 related to interest and debt issuance costs, net of tax. The shares used for computing includes 12,927 shares related to the potential dilution from the Convertible Notes. The “if-converted” method was not used for GAAP EPS presented as the assumed conversion would have been anti-dilutive.

(2) Basic and diluted include participating shares of 6,041.

 


 


 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

Non-GAAP CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)

(in thousands, except per share amounts)

 

 

 

 

 

Non-GAAP Reconciling Items

 

 

 

 

 

Nine months

 

 

 

Professional

 

 

 

 

 

Non-GAAP nine

 

 

 

ended July 31,

 

Discontinued

 

fees and

 

Stock-based

 

Non-cash

 

ended July 31,

 

 

 

2009

 

operations

 

legal matters

 

compensation

 

interest expense

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

418,530

 

$

 

$

 

$

 

$

 

$

418,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

 

 

 

 

Product costs

 

151,614

 

 

 

 

 

151,614

 

Software development costs and royalties

 

68,470

 

 

 

(3,679

)

 

64,791

 

Internal royalties

 

30,498

 

 

 

 

 

30,498

 

Licenses

 

38,951

 

 

 

 

 

38,951

 

Total cost of goods sold

 

289,533

 

 

 

(3,679

)

 

285,854

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

128,997

 

 

 

3,679

 

 

132,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

91,929

 

 

 

(1,417

)

 

90,512

 

General and administrative

 

97,146

 

 

(7,126

)

(9,000

)

 

81,020

 

Research and development

 

49,589

 

 

 

(2,018

)

 

47,571

 

Depreciation and amortization

 

13,497

 

 

 

 

 

13,497

 

Total operating expenses

 

252,161

 

 

(7,126

)

(12,435

)

 

232,600

 

Income (loss) from operations

 

(123,164

)

 

7,126

 

16,114

 

 

(99,924

)

Interest and other, net

 

(3,285

)

 

 

 

992

 

(2,293

)

Income (loss) from continuing operations before income taxes

 

(126,449

)

 

7,126

 

16,114

 

992

 

(102,217

)

Provision (benefit) for income taxes

 

(3,874

)

 

 

 

 

(3,874

)

Income (loss) from continuing operations

 

(122,575

)

 

7,126

 

16,114

 

992

 

(98,343

)

Income (loss) from discontinued operations, net of taxes

 

5,643

 

(5,643

)

 

 

 

 

Net income (loss)

 

$

(116,932

)

$

(5,643

)

$

7,126

 

$

16,114

 

$

992

 

$

(98,343

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:*

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

(1.53

)

$

(0.07

)

$

0.09

 

$

0.21

 

$

0.01

 

$

(1.28

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share

 

$

(1.53

)

$

(0.07

)

$

0.09

 

$

0.21

 

$

0.01

 

$

(1.28

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

76,561

 

76,561

 

76,561

 

76,561

 

76,561

 

76,561

 

Diluted

 

76,561

 

76,561

 

76,561

 

76,561

 

76,561

 

76,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

$

(126,449

)

 

 

 

 

 

 

 

 

$

(102,217

)

Interest

 

5,891

 

 

 

 

 

 

 

 

 

4,899

 

Depreciation and amortization

 

13,497

 

 

 

 

 

 

 

 

 

13,497

 

EBITDA

 

$

(107,061

)

 

 

 

 

 

 

 

 

$

(83,821

)

 


*Earnings (loss) per share may not add due to rounding