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):  March 3, 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 March 3, 2010, Take-Two Interactive Software, Inc. (the “Company”) issued a press release announcing the financial results of the Company for its first fiscal quarter ended January 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 March 3, 2010 relating to Take-Two Interactive Software, Inc.’s financial results for its first fiscal quarter ended January 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: March 3, 2010

 

 

 

3



 

EXHIBIT INDEX

 

Exhibit

 

 

 

 

 

99.1

 

Press Release dated March 3, 2010 relating to Take-Two Interactive Software, Inc.’s financial results for its first fiscal quarter ended January 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

First Quarter Fiscal 2010 Financial Results

 

New York, NY — March 3, 2010 — Take-Two Interactive Software, Inc. (NASDAQ:TTWO) today announced financial results for its first quarter ended January 31, 2010.

 

Net revenue for the first fiscal quarter was $163.2 million, compared to $149.4 million for the same quarter of fiscal 2009. First quarter fiscal 2010 sales were led by Borderlands™, NBA® 2K10, Grand Theft Auto IV, Grand Theft Auto: Episodes from Liberty City and Carnival Games.

 

Net loss from continuing operations for the first quarter was $33.8 million or $0.43 per share, compared to a net loss from continuing operations of $53.8 million or $0.71 per share in the first quarter of fiscal 2009.

 

The first quarter 2010 results from continuing operations included $6.4 million in stock-based compensation expense ($0.08 per share); $1.7 million in non-cash interest expense on the Company’s convertible notes ($0.02 per share); $0.7 million in professional fees and expenses related to unusual matters ($0.01 per share); and $0.6 million in non-cash tax expense ($0.01 per share). Results from continuing operations for the first quarter of 2009 included $6.2 million in stock-based compensation expense ($0.08 per share); and $4.9 million in professional fees and expenses related to unusual matters ($0.06 per share).

 

Non-GAAP net loss from continuing operations was $24.4 million or $0.31 per share in the first quarter of fiscal 2010, compared to non-GAAP net loss from continuing operations of $42.8 million or $0.56 per share in the first quarter of 2009.  (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

 

·                  Consistent with Take-Two’s strategy to focus its resources on its core publishing business, the Company completed the previously announced sale of its Jack of All Games distribution business to SYNNEX Corporation on February 26, 2010. The transaction was valued at approximately $44 million, including $37.5 million in cash at closing and up to an additional $6.75 million in deferred payments subject to the achievement of certain objectives after the close of the transaction.  For the first quarter ended January 31, 2010, the results of the Company’s distribution segment were excluded from continuing operations and have been reclassified to discontinued operations.  Net loss from discontinued operations for the first quarter was $0.1 million or $0.00 per share.

 

1



 

·                  Take-Two is in the process of implementing a targeted restructuring of its corporate departments in order to align resources more closely with its current goals.  The restructuring involves a 15% reduction in corporate headcount and other cost savings initiatives, and is expected to result in approximately $8 million in savings in fiscal 2010, and $15 million on an annualized basis.

 

Product Milestones

 

·                  2K Games launched BioShock 2 globally on February 9. The title has been a commercial and critical success, and has shipped over 3 million units to date. The original BioShock title launched in August 2007 has now sold over 4 million units, bringing the total sales of the franchise to 7 million units.

·                  NBA 2K10 from 2K Sports has shipped over 2 million units. The title continues to be the #1 selling and #1 rated basketball game for the Xbox 360 and PlayStation 3 through January 2010, according to The NPD Group’s estimates of U.S. retail video game sales and Metacritic.com.

·                  Grand Theft Auto IV from Rockstar Games has sold over 15 million units globally.

·                  2K Play’s Carnival Games franchise has sold over 6 million units worldwide on the Wii and DS.

 

Product Highlights

 

·                  Red Dead Redemption from Rockstar Games is now planned for release on May 18, 2010 in North America and May 21, 2010 internationally.

·                  Rockstar Games announced Grand Theft Auto: Episodes from Liberty City for the PlayStation 3 and Games for Windows® - LIVE, both planned for release on March 30, 2010. The Lost and Damned and The Ballad of Gay Tony will be available at the same time for digital download.

·                  2K Games announced the development of Sid Meier’s Civilization® V, the newest entry from the strategy-based franchise, coming to PC this fall.

 

Financial Guidance

 

The Company is providing initial guidance for the second quarter ending April 30, 2010 and updating its guidance for the fiscal year ending October 31, 2010. The Company’s fiscal year 2010 guidance provided below assumes the following factors:

 

·                  a non-GAAP net loss from the Company’s Major League Baseball® business in the range of $30 to $35 million, or $0.38 to $0.44 per share;

·                  the launch of Red Dead Redemption in the third fiscal quarter; and

·                  L.A. Noire, Mafia II, Max Payne 3 and Sid Meier’s Civilization V are all planned for release in the fourth fiscal quarter; however, the Company’s fiscal year 2010 guidance reflects the potential movement of one of these titles into fiscal 2011.

 

 

 

Second quarter ending
4/30/2010

 

Fiscal year ending
10/31/2010

 

 

 

 

 

 

 

Revenue

 

$250 to $300 million

 

$725 to $925 million

 

 

 

 

 

 

 

Non-GAAP EPS from continuing operations

 

$0.20 to $0.30

 

$(0.40) to $(0.60)

 

 

 

 

 

 

 

Stock-based compensation expense per share (a)

 

$0.08

 

$0.40

 

 

 

 

 

 

 

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

 

$0.02

 

$0.09

 

 

 

 

 

 

 

Business restructuring costs and expenses related to unusual legal matters

 

$0.01

 

$0.02

 

 

 

 

 

 

 

Non-cash tax expense

 

$0.01

 

$0.04

 

 

2



 


(a)          The Company’s stock-based compensation expense for the second 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; as well as the timely delivery of the titles detailed in this release.

 

Product Releases

 

The following titles shipped to date during fiscal 2010:

 

Title

 

Platform

 

 

 

BioShock® 2

 

Xbox 360, PS3, PC

Borderlands: Mad Moxxi’s Underdome Riot (DLC)

 

Xbox 360, PS3, PC

Borderlands: The Secret Armory of General Knoxx (DLC)

 

Xbox 360, PS3, PC

Borderlands: The Zombie Island of Dr. Ned (DLC)

 

Xbox 360, PS3, PC

Dora the Explorer: Dora Saves the Crystal Kingdom

 

PS2

Grand Theft Auto: Chinatown Wars

 

iPhone and iPod touch

Major League Baseball® 2K10

 

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

The Misadventures of P.B. Winterbottom

 

Xbox LIVE®

NBA® 2K10

 

Wii

Ringling Bros. and Barnum & Bailey

 

Wii, DS

 

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

 

Title

 

Platform

 

 

 

L.A. Noire

 

Xbox 360, PS3

Mafia® II

 

Xbox 360, PS3, PC

Max Payne 3

 

Xbox 360, PS3, PC

NBA® 2K11

 

TBA

NHL® 2K11

 

Wii

Red Dead Redemption

 

Xbox 360, PS3

Sid Meier’s Civilization® V

 

PC

 

Management Comment

 

Strauss Zelnick, Chairman of Take-Two, stated, “We are pleased to begin this fiscal year with better than expected results that reflect our ability to produce compelling titles and to enhance the potential of our franchises through downloadable content and digital offerings.  We’ve also taken important steps to improve the efficiency of our business and align our corporate cost structure more closely with our current goals.  Our updated outlook for 2010 underscores a prudent approach toward what we still believe to be a challenging year ahead.  We remain committed to creating long term value, and continuing to improve upon our execution and efficiency.”

 

Ben Feder, Chief Executive Officer of Take-Two, commented, “Our first quarter performance was driven by the market dominance of NBA 2K10, successful launch of Borderlands, growth of our digital business and continued strength of our catalog titles. We are building upon this success with the global launch of BioShock 2, and have a strong line up of triple-A titles from our diverse portfolio of proven brands planned for release this fiscal year. Take-Two has been strengthened through our cost savings initiatives and the sale of Jack of All Games, which allows us to focus our resources solely on our core business.  We will continue to evaluate our cost structure for

 

3



 

additional savings, and work to maximize the value of our intellectual property by selectively engaging in strategic opportunities in emerging markets and new 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:

 

·                  Stock-based compensation;

·                  Business reorganization, restructuring and related expenses;

·                  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.

 

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.

 

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 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.

 

4



 

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

The Company records non-cash tax expense for the impact of deferred tax liabilities associated with tax deductible amortization of goodwill.  Due to the nature of the adjustment as well as the expectation that it will not have any cash impact in the foreseeable future, the Company believes it is appropriate to exclude this expense from its non-GAAP financial measures.

 

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, Inc.

 

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™ and iPod® touch. 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 reliance on a primary distribution service provider for a significant portion of our products, our ability to raise capital if needed, risks associated with international operations, and the matters relating to the investigation by a special committee of our board of directors of the Company’s stock option grants and the claims and proceedings relating thereto (including stockholder and derivative litigation and negative tax or other implications for the Company resulting from any accounting adjustments or other factors). Other important factors and information are contained in the Company’s Annual Report on Form 

 

5



 

10-K for the fiscal year ended October 31, 2009, in the section entitled “Risk Factors,” and the Company’s other periodic filings with the SEC, which can be accessed at www.take2games.com. All forward-looking statements are qualified by these cautionary statements and apply only as of the date they are made. The Company undertakes no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise.

 

# # #

 

6



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

(in thousands, except per share amounts)

 

 

 

Three months ended January 31,

 

 

 

2010

 

2009

 

 

 

 

 

(as adjusted)(1)

 

 

 

 

 

 

 

Net revenue

 

$

163,238

 

$

149,351

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

Product costs

 

53,079

 

51,762

 

Software development costs and royalties

 

37,330

 

23,302

 

Internal royalties

 

2,118

 

20,472

 

Licenses

 

7,831

 

7,181

 

Total cost of goods sold

 

100,358

 

102,717

 

 

 

 

 

 

 

Gross profit

 

62,880

 

46,634

 

 

 

 

 

 

 

Selling and marketing

 

41,094

 

38,671

 

General and administrative

 

28,695

 

38,455

 

Research and development

 

15,455

 

20,943

 

Depreciation and amortization

 

4,159

 

4,782

 

Total operating expenses

 

89,403

 

102,851

 

Loss from continuing operations

 

(26,523

)

(56,217

)

Interest and other, net

 

(4,813

)

2,388

 

Loss from continuing operations before income taxes

 

(31,336

)

(53,829

)

Provision for income taxes

 

2,486

 

19

 

Net loss from continuing operations

 

(33,822

)

(53,848

)

Income (loss) from discontinued operations, net of taxes

 

(52

)

3,460

 

Net loss

 

$

(33,874

)

$

(50,388

)

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

Continuing operations

 

$

(0.43

)

$

(0.71

)

Discontinued operations

 

(0.00

)

0.05

 

Basic earnings (loss) per share

 

$

(0.43

)

$

(0.66

)

 

 

 

 

 

 

Continuing operations

 

$

(0.43

)

$

(0.71

)

Discontinued operations

 

(0.00

)

0.05

 

Diluted earnings (loss) per share

 

$

(0.43

)

$

(0.66

)

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

Basic

 

78,139

 

76,102

 

Diluted

 

78,139

 

76,102

 

 


(1) As adjusted to reflect the sale of Jack of All Games which was completed in February 2010.   

 

 

 

Three months ended January 31,

 

OTHER INFORMATION

 

2010

 

2009

 

 

 

 

 

 

 

Geographic revenue mix

 

 

 

 

 

North America

 

75

%

58

%

International

 

25

%

42

%

 

 

 

 

 

 

Platform revenue mix

 

 

 

 

 

Microsoft Xbox 360

 

42

%

19

%

Sony PlayStation 3

 

19

%

15

%

Nintendo Wii

 

13

%

19

%

PC

 

8

%

24

%

Sony PSP

 

6

%

8

%

Sony PlayStation 2

 

6

%

9

%

Nintendo DS

 

5

%

5

%

Other

 

1

%

1

%

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

 

 

 

January 31,

 

October 31,

 

 

 

2010

 

2009

 

 

 

(unaudited)

 

(as adjusted)(1)

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

105,984

 

$

102,083

 

Accounts receivable, net of allowances of $34,328 and $37,191 at January 31, 2010 and October 31, 2009, respectively

 

45,063

 

181,065

 

Inventory

 

50,662

 

26,687

 

Software development costs and licenses

 

186,846

 

167,341

 

Prepaid taxes and taxes receivable

 

9,686

 

8,814

 

Prepaid expenses and other

 

49,261

 

47,473

 

Assets held for sale

 

73,838

 

95,104

 

Total current assets

 

521,340

 

628,567

 

 

 

 

 

 

 

Fixed assets, net

 

25,052

 

27,049

 

Software development costs and licenses, net of current portion

 

72,678

 

75,521

 

Goodwill

 

218,826

 

220,881

 

Other intangibles, net

 

22,894

 

23,224

 

Other assets

 

32,554

 

31,886

 

Total assets

 

$

893,344

 

$

1,007,128

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

64,037

 

$

114,379

 

Accrued expenses and other current liabilities

 

164,453

 

172,784

 

Deferred revenue

 

15,939

 

6,334

 

Liabilities held for sale

 

29,154

 

60,796

 

Total current liabilities

 

273,583

 

354,293

 

 

 

 

 

 

 

Long-term debt

 

98,726

 

97,063

 

Income taxes payable

 

10,242

 

10,146

 

Total liabilities

 

382,551

 

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; 83,790 and 81,925 shares issued and outstanding at January 31, 2010 and October 31, 2009, respectively

 

838

 

819

 

Additional paid-in capital

 

665,756

 

658,794

 

Accumulated deficit

 

(156,053

)

(122,179

)

Accumulated other comprehensive income

 

252

 

8,192

 

Total stockholders’ equity

 

510,793

 

545,626

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

893,344

 

$

1,007,128

 

 


(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

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(in thousands)

 

 

 

Three months ended January 31,

 

 

 

2010

 

2009

 

 

 

 

 

(as adjusted)(1)

 

Operating activities:

 

 

 

 

 

Net loss

 

$

(33,874

)

$

(50,388

)

 

 

 

 

 

 

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

 

 

 

 

 

Amortization and impairment of software development costs and licenses

 

20,866

 

20,092

 

Depreciation and amortization

 

4,159

 

4,782

 

(Income) loss from discontinued operations

 

52

 

(3,460

)

Amortization and impairment of intellectual property

 

30

 

390

 

Stock-based compensation

 

6,437

 

6,182

 

Deferred income taxes

 

(84

)

(177

)

Other, net

 

2,900

 

(3,841

)

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

 

 

 

 

 

Accounts receivable

 

136,002

 

78,891

 

Inventory

 

(23,975

)

13,961

 

Software development costs and licenses

 

(40,685

)

(31,613

)

Prepaid expenses, other current and other non-current assets

 

(3,557

)

(7,221

)

Deferred revenue

 

9,605

 

(2,323

)

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

 

(63,144

)

(78,830

)

Net cash used by discontinued operations

 

(10,703

)

(3,254

)

Net cash provided by (used for) operating activities

 

4,029

 

(56,809

)

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

Purchase of fixed assets

 

(1,820

)

(2,198

)

Net cash used for investing activities

 

(1,820

)

(2,198

)

Financing activities:

 

 

 

 

 

Proceeds from exercise of employee stock options

 

 

4

 

Net cash provided by financing activities

 

 

4

 

Effects of exchange rates on cash and cash equivalents

 

1,692

 

(3,438

)

Net increase (decrease) in cash and cash equivalents

 

3,901

 

(62,441

)

Cash and cash equivalents, beginning of year

 

102,083

 

280,277

 

Cash and cash equivalents, end of period

 

$

105,984

 

$

217,836

 

 


(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

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

(in thousands, except per share amounts)

 

 

 

 

 

Non-GAAP Reconciling Items

 

 

 

 

 

Three months

 

 

 

Professional

 

 

 

 

 

 

 

Non-GAAP three

 

 

 

ended January 31,

 

Discontinued

 

fees and

 

Stock-based

 

Non-cash

 

Non-cash

 

months ended January 31,

 

 

 

2010

 

operations

 

legal matters

 

compensation

 

interest expense

 

tax expense

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

163,238

 

$

 

$

 

$

 

$

 

$

 

$

163,238

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product costs

 

53,079

 

 

 

 

 

 

53,079

 

Software development costs and royalties

 

37,330

 

 

 

(1,670

)

 

 

35,660

 

Internal royalties

 

2,118

 

 

 

 

 

 

2,118

 

Licenses

 

7,831

 

 

 

 

 

 

7,831

 

Total cost of goods sold

 

100,358

 

 

 

(1,670

)

 

 

98,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

62,880

 

 

 

1,670

 

 

 

64,550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

41,094

 

 

 

(716

)

 

 

40,378

 

General and administrative

 

28,695

 

 

(682

)

(2,607

)

 

 

25,406

 

Research and development

 

15,455

 

 

 

(1,444

)

 

 

14,011

 

Depreciation and amortization

 

4,159

 

 

 

 

 

 

4,159

 

Total operating expenses

 

89,403

 

 

(682

)

(4,767

)

 

 

83,954

 

Loss from continuing operations

 

(26,523

)

 

682

 

6,437

 

 

 

(19,404

)

Interest and other, net

 

(4,813

)

 

 

 

1,663

 

 

(3,150

)

Loss from continuing operations before income taxes

 

(31,336

)

 

682

 

6,437

 

1,663

 

 

(22,554

)

Provision for income taxes

 

2,486

 

 

 

 

 

(644

)

1,842

 

Net loss from continuing operations

 

(33,822

)

 

682

 

6,437

 

1,663

 

644

 

(24,396

)

Income (loss) from discontinued operations, net of taxes

 

(52

)

52

 

 

 

 

 

 

Net loss

 

$

(33,874

)

$

52

 

$

682

 

$

6,437

 

$

1,663

 

$

644

 

$

(24,396

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.43

)

$

 

$

0.01

 

$

0.08

 

$

0.02

 

$

0.01

 

$

(0.31

)

Discontinued operations

 

(0.00

)

0.00

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

(0.43

)

$

0.00

 

$

0.01

 

$

0.08

 

$

0.02

 

$

0.01

 

$

(0.31

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.43

)

$

 

$

0.01

 

$

0.08

 

$

0.02

 

$

0.01

 

$

(0.31

)

Discontinued operations

 

(0.00

)

0.00

 

 

 

 

 

 

Diluted earnings (loss) per share

 

$

(0.43

)

$

0.00

 

$

0.01

 

$

0.08

 

$

0.02

 

$

0.01

 

$

(0.31

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

78,139

 

78,139

 

78,139

 

78,139

 

78,139

 

78,139

 

78,139

 

Diluted

 

78,139

 

78,139

 

78,139

 

78,139

 

78,139

 

78,139

 

78,139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from continuing operations before income taxes

 

$

(31,336

)

 

 

 

 

 

 

 

 

 

 

$

(22,554

)

Interest

 

3,909

 

 

 

 

 

 

 

 

 

 

 

2,246

 

Depreciation and amortization

 

4,159

 

 

 

 

 

 

 

 

 

 

 

4,159

 

EBITDA

 

$

(23,268

)

 

 

 

 

 

 

 

 

 

 

$

(16,149

)

 


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

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

(in thousands, except per share amounts)

 

 

 

 

 

Non-GAAP Reconciling Items

 

 

 

 

 

Three months

 

 

 

Professional

 

 

 

Non-GAAP three

 

 

 

ended January 31,

 

Discontinued

 

fees and

 

Stock-based

 

months ended January 31,

 

 

 

2009

 

operations

 

legal matters

 

compensation

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

149,351

 

$

 

$

 

$

 

$

149,351

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

 

 

Product costs

 

51,762

 

 

 

 

51,762

 

Software development costs and royalties

 

23,302

 

 

 

(1,172

)

22,130

 

Internal royalties

 

20,472

 

 

 

 

20,472

 

Licenses

 

7,181

 

 

 

 

7,181

 

Total cost of goods sold

 

102,717

 

 

 

(1,172

)

101,545

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

46,634

 

 

 

1,172

 

47,806

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

38,671

 

 

 

(493

)

38,178

 

General and administrative

 

38,455

 

 

(4,859

)

(3,391

)

30,205

 

Research and development

 

20,943

 

 

 

(1,126

)

19,817

 

Depreciation and amortization

 

4,782

 

 

 

 

4,782

 

Total operating expenses

 

102,851

 

 

(4,859

)

(5,010

)

92,982

 

Loss from continuing operations

 

(56,217

)

 

4,859

 

6,182

 

(45,176

)

Interest and other, net

 

2,388

 

 

 

 

2,388

 

Loss from continuing operations before income taxes

 

(53,829

)

 

4,859

 

6,182

 

(42,788

)

Provision for income taxes

 

19

 

 

 

 

19

 

Net loss from continuing operations

 

(53,848

)

 

4,859

 

6,182

 

(42,807

)

Income (loss) from discontinued operations, net of taxes

 

3,460

 

(3,460

)

 

 

 

Net loss

 

$

(50,388

)

$

(3,460

)

$

4,859

 

$

6,182

 

$

(42,807

)

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:*

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.71

)

$

 

$

0.06

 

$

0.08

 

$

(0.56

)

Discontinued operations

 

0.05

 

(0.05

)

 

 

 

Basic earnings (loss) per share

 

$

(0.66

)

$

(0.05

)

$

0.06

 

$

0.08

 

$

(0.56

)

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.71

)

$

 

$

0.06

 

$

0.08

 

$

(0.56

)

Discontinued operations

 

0.05

 

(0.05

)

 

 

 

Diluted earnings (loss) per share

 

$

(0.66

)

$

(0.05

)

$

0.06

 

$

0.08

 

$

(0.56

)

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

Basic

 

76,102

 

76,102

 

76,102

 

76,102

 

76,102

 

Diluted

 

76,102

 

76,102

 

76,102

 

76,102

 

76,102

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

Loss from continuing operations before income taxes

 

$

(53,829

)

 

 

 

 

 

 

$

(42,788

)

Interest

 

1,545

 

 

 

 

 

 

 

1,545

 

Depreciation and amortization

 

4,782

 

 

 

 

 

 

 

4,782

 

EBITDA

 

$

(47,502

)

 

 

 

 

 

 

$

(36,461

)

 


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