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)  October 29, 2014

 

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 October 29, 2014, Take-Two Interactive Software, Inc. (the “Company”) issued a press release announcing the financial results of the Company for its second fiscal quarter ended September 30, 2014.  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, is furnished pursuant to this Item 2.02 and 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 October 29, 2014 relating to Take-Two Interactive Software, Inc.’s financial results for its second fiscal quarter ended September 30, 2014.

 

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 & Deputy General Counsel

 

 

 

Date: October 29, 2014

 

 

 

3



 

EXHIBIT INDEX

 

Exhibit

 

Description

 

 

 

99.1

 

Press Release dated October 29, 2014 relating to Take-Two Interactive Software, Inc.’s financial results for its second fiscal quarter ended September 30, 2014.

 

4


Exhibit 99.1

 

 

 

 

FOR IMMEDIATE RELEASE

CONTACT:

 

 

 

 

 

(Investor Relations)

 

(Corporate Press)

Henry A. Diamond

 

Alan Lewis

Senior Vice President

 

Vice President

Investor Relations & Corporate Communications

 

Corporate Communications & Public Affairs

Take-Two Interactive Software, Inc.

 

Take-Two Interactive Software, Inc.

(646) 536-3005

 

(646) 536-2983

Henry.Diamond@take2games.com

 

Alan.Lewis@take2games.com

 

Take-Two Interactive Software, Inc. Reports Better-Than-Expected Results for Fiscal Second Quarter 2015

 

Non-GAAP Net Revenue was $135.4 Million

 

Non-GAAP Net Loss was $0.44 Per Diluted Share

 

Increases Financial Outlook for Fiscal Year 2015

 

New York, NY — October 29, 2014 — Take-Two Interactive Software, Inc. (NASDAQ:TTWO) today reported better-than-expected financial results for fiscal second quarter 2015, ended September 30, 2014.  In addition, the Company increased its financial outlook for the fiscal year ending March 31, 2015, and provided its initial financial outlook for fiscal third quarter 2015, ending December 31, 2014.

 

GAAP Financial Results

 

For fiscal second quarter 2015, GAAP net revenue was $126.3 million, as compared to $148.8 million for fiscal second quarter 2014.  GAAP net loss from continuing operations narrowed to $41.4 million, or $0.51 per diluted share, as compared to a net loss of $124.1 million, or $1.40 per diluted share, for the year-ago period.  GAAP results for fiscal second quarter 2014 excluded net revenue and cost of goods sold related to sell-in of the Grand Theft Auto V® game during that quarter, as Grand Theft Auto Online launched during fiscal third quarter 2014.

 

As of September 30, 2014, the Company had cash and short-term investments of $803.8 million.

 

Non-GAAP Financial Results

 

For fiscal second quarter 2015, Non-GAAP net revenue was $135.4 million, as compared to $1.27 billion for the year-ago period, which had benefited from the record-breaking launch of Grand Theft Auto V.  Non-GAAP net loss was $35.4 million, or $0.44 per diluted share, as compared to Non-GAAP net income of $325.6 million, or $2.49 per diluted share, for the year-ago period.

 

The largest contributors to Non-GAAP net revenue in fiscal second quarter 2015 were catalog sales, which accounted for $134.5 million of Non-GAAP net revenue, led by Grand Theft Auto V, Grand Theft Auto Online, NBA® 2K14, Borderlands® 2, and WWE 2K14.

 

Non-GAAP net revenue from digitally-delivered content was $89.8 million, as compared to $105.5 million for the year-ago period, which had benefited from the launch of Grand Theft Auto V.  The largest contributors were offerings for the Grand Theft Auto series, the NBA 2K franchise, Borderlands 2, and Sid Meier’s Civilization V.  Revenue from recurrent consumer spending (virtual currency, downloadable add-

 



 

on content and online games) grew 45% year-over-year and accounted for 58% of Non-GAAP net revenue from digitally-delivered content.

 

Management Comments

 

“Our second quarter results exceeded expectations, driven by strong catalog sales and continued growth in digitally-delivered revenue from recurrent consumer spending,” said Strauss Zelnick, Chairman and CEO of Take-Two.  “With the successful launches of NBA 2K15, Borderlands: The Pre-Sequel, Sid Meier’s Civilization: Beyond Earth and WWE 2K15, our third quarter and holiday season is off to a great start, and there is tremendous anticipation for our upcoming releases, including Grand Theft Auto V for PlayStation 4, Xbox One and PC, as well as Evolve - the only title in history to win Game of Show honors at both E3 and Gamescom in the same year.

 

“As a result of our better-than-expected results, strong current business trends and positive outlook, we are raising our revenue and earnings expectations for the full-year.  Fiscal 2015 is poised to be one of our strongest years ever and we are well-positioned for continued success.”

 

Business and Product Highlights

 

Since July 1, 2014:

 

Rockstar Games:

 

·                  Released updates for Grand Theft Auto Online, including The San Andreas Flight School Update, which features ten new flight challenges, four new vehicles and a range of player customizations, and The Last Team Standing Update, which includes ten new jobs, new weapons and vehicles, and the addition of Creator tools to the Last Team Standing mode.

·                  Announced that Grand Theft Auto V is planned for release on PlayStation®4 and Xbox One on November 18, 2014, with the PC version to follow on January 27, 2015.  Current PlayStation 3 and Xbox 360 players will have the ability to transfer their Grand Theft Auto Online characters and progression to their choice of PlayStation 4, Xbox One or PC. All new content and gameplay created for both Grand Theft Auto V and Grand Theft Auto Online will also be available for the PlayStation 4, Xbox One and PC with more to come.

 

2K:

 

·                  Launched NBA 2K15, the latest installment of our top-selling and top-rated NBA video game simulation franchise*, on the Xbox One, Xbox 360, PlayStation 4, PlayStation 3 and PC, as well as on iOS and Amazon devices.  The title currently is the highest-rated sports game released this year on PlayStation 4** and has enjoyed the strongest launch in the history of the series, with both record first week sell-in and sell-through across all platforms. 

·                  Released Borderlands: The Pre-Sequel™ on the Xbox 360, PlayStation 3 and PC.  Co-developed by Gearbox Software and 2K Australia, Borderlands: The Pre-Sequel is a new standalone game set in between the award-winning Borderlands and Borderlands 2.  The title is being supported with downloadable add-on content, including a Season Pass.

·                  Launched Sid Meier’s Civilization: Beyond Earth™ for PC, Mac and Linux.  Developed by Firaxis Games, Sid Meier’s Civilization: Beyond Earth is a new science fiction-themed entry in the award-winning Civilization franchise.  The title won more than 18 awards globally at the 2014 Electronic Entertainment Expo, including Best Strategy Game honors.

·                  Launched WWE 2K15 on the Xbox 360 and PlayStation 3.  Developed collaboratively by Yuke’s and Visual Concepts, WWE 2K15 is being supported with downloadable add-on content, including a Season Pass, and also will be available for the Xbox One and PlayStation 4 on November 18, 2014.

·                  Released four new offerings for tablets and smartphones, including Sid Meier’s Civilization Revolution 2, WWE SuperCard, BioShock and NHL 2KWWE SuperCard has been downloaded more than 3.5 million times and has quickly become 2K’s most financially successful free-to-play mobile offering.

·                  Announced that Battleborn, a new intellectual property for Xbox One, PlayStation 4 and PC, is in development at Gearbox Software, the creative team behind Borderlands, and is planned for release during fiscal year 2016.  The title, which was featured on the August cover of Game Informer, is a blended-genre game that combines first-person shooting, cooperative combat, and an expansive collection of characters to deliver an all-new hero-shooter experience.

·                  Announced that Evolve has won more than 60 editorial honors to date and is the only game in history to earn both the official Electronic Entertainment Expo and Gamescom “Game of Show” awards in the same year.  Planned for global launch on February 10, 2015, Evolve is a new

 



 

intellectual property developed for Xbox One, PlayStation 4 and PC by Turtle Rock Studios, the creators of the cooperative shooter classic, Left 4 DeadEvolve will be playable as part of a closed alpha test exclusively on Xbox One for 24 hours beginning tomorrow, October 30, through November 2, followed by limited access on PlayStation 4 and PC from October 31 through November 2.  For more information, visit www.EvolveGame.com/news.

 

Take-Two Interactive:

 

·                  Received approximately $22 million in cash in connection with its investment in Twitch Interactive, Inc., the leading live video platform for gamers, which was sold for approximately $970 million in cash in September 2014.

·                  Amended its senior secured revolving credit facility on improved financial terms.  As amended, the credit facility continues to provide for borrowings of up to $100 million, plus an additional $40 million accordion feature, for a period of five-years.  The credit facility may be used to fund working capital, letters of credit and for other general corporate purposes.

 


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

 

** According to Metacritic.com.

 

Financial Outlook for Fiscal 2015

 

Take-Two is increasing its financial outlook for fiscal year 2015, which reflects its better-than-expected fiscal second quarter results, strong current business trends, and positive sales outlook for its upcoming releases.  In addition, the Company is providing its initial financial outlook for its fiscal third quarter ending December 31, 2014 as follows:

 

 

 

Third Quarter
Ending 12/31/2014

 

Fiscal Year
Ending 3/31/2015

 

 

 

 

 

 

 

Non-GAAP net revenue

 

$745 to $760 Million

 

$1.4 to $1.5 Billion

 

 

 

 

 

 

 

Non-GAAP net income per diluted share (1)

 

$1.35 to $1.45

 

$1.05 to $1.30

 

 

 

 

 

 

 

GAAP to Non-GAAP Reconciling Items (2):

 

 

 

 

 

 

 

 

 

 

 

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

 

$0.01

 

$0.12

 

 

 

 

 

 

 

Stock-based compensation expense (3)

 

$0.10

 

$0.33

 

 

 

 

 

 

 

Non-cash amortization of discount on convertible notes

 

$0.03

 

$0.14

 

 

 

 

 

 

 

Non-cash tax expense

 

$0.00

 

$0.02

 

 

 

 

 

 

 

(Gain) on sale of long-term investment

 

$0.00

 

$(0.10)

 

 


(1)         For the fiscal third quarter ending December 31, 2014 and fiscal year ending March 31, 2015, the Non-GAAP net income per diluted share outlook is calculated using the “if-converted” method as a result of the issuances of our 1.75% Convertible Notes in November 2011 and 1.00% Convertible Notes in June 2013, and Non-GAAP diluted net income for the third quarter and fiscal year is adjusted by adding-back $1.9 million and $7.4 million, respectively, related to coupon interest and debt issuance costs, net of tax.  Shares used to calculate the Non-GAAP net income per diluted share outlook are as follows:

 

Weighted average basic shares

 

80 Million

 

80 Million

Add: Weighted average participating shares

 

8 Million

 

8 Million

Add: Potential Dilution from convertible notes

 

26 Million

 

26 Million

Total weighted average diluted shares

 

114 Million

 

114 Million

 

(2)         All GAAP to Non-GAAP reconciling items are net of tax and per share.

(3)         The Company’s stock-based compensation expense for the periods above includes the cost of approximately 1.8 million restricted shares previously granted to ZelnickMedia that are subject to variable accounting.  Actual expense to be recorded in connection with these shares is dependent upon several factors, including future changes in Take-Two’s stock price.

 



 

Key assumptions and dependencies underlying the Company’s financial outlook include: the timely delivery of the titles included in this financial outlook; continued consumer acceptance of the Xbox One and PlayStation 4; the ability to develop and publish products that capture market share for these next-generation systems while continuing to leverage opportunities on the Xbox 360, PlayStation 3 and PC; and stable foreign exchange rates.  See also “Cautionary Note Regarding Forward Looking Statements” below.

 

Product Releases

 

The following titles were released since July 1, 2014:

 

Label

 

Title

 

Platforms

 

Release Date

2K

 

Sid Meier’s Civilization Revolution 2

 

iOS

 

July 2, 2014

2K

 

WWE SuperCard

 

iOS, Android

 

August 14, 2014

2K

 

BioShock

 

iOS

 

August 28, 2014

2K

 

NBA 2K15

 

Xbox 360, Xbox One, PS3, PS4, PC

 

October 7, 2014*

2K

 

Borderlands: The Pre-Sequel

 

Xbox 360, PS3, PC, Mac, Linux

 

October 14, 2014*

2K

 

NBA 2K15

 

iOS, Amazon Devices

 

October 16, 2014

2K

 

NHL 2K

 

iOS, Android

 

October 23, 2014

2K

 

Sid Meier’s Civilization: Beyond Earth

 

PC

 

October 24, 2014

2K

 

WWE 2K15

 

PS3, Xbox 360

 

October 28, 2014*

2K

 

MyNBA 2K15

 

iOS, Android

 

October 29, 2014

 


*North American release date; international release date followed three days after.

 

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

 

Label

 

Title

 

Platforms

 

Release Date

2K

 

BioShock Infinite: The Complete Edition

 

Xbox 360, PS3

 

November 4, 2014

Rockstar Games

 

Grand Theft Auto V

 

Xbox One, PS4

 

November 18, 2014

2K

 

WWE 2K15

 

Xbox One, PS4

 

November 18, 2014*

Rockstar Games

 

Grand Theft Auto V

 

PC

 

January 27, 2015

2K

 

Evolve

 

Xbox One, PS4, PC

 

February 10, 2015

2K

 

Battleborn

 

PS4, Xbox One, PC

 

Fiscal Year 2016

 


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

 

Conference Call

 

Take-Two will host a conference call today at 4:30 p.m. Eastern Time to review these results and discuss other topics.  The call can be accessed by dialing (877) 407-0984 or (201) 689-8577.  A live listen-only webcast of the call will be available by visiting http://ir.take2games.com and a replay will be available following the call at the same location.

 

Non-GAAP Financial Measures

 

In addition to reporting financial results in accordance with U.S. generally accepted accounting principles (GAAP), the Company uses Non-GAAP measures of financial performance.  The Company believes that these Non-GAAP financial measures, when taken into consideration with the corresponding GAAP financial measures, are important in gaining an understanding of the Company’s ongoing business. These Non-GAAP financial measures also provide for comparative results from period to period.  Therefore, the Company believes it is appropriate to exclude the following Non-GAAP items, net of applicable taxes, as discussed below:

 

·                  Net effect from deferral in net revenues and related cost of goods sold - the Company defers revenue and related costs from the sale of certain titles that have undelivered elements upon the sale of the game and recognizes that revenue upon the delivery of the undelivered elements.  As there is no impact to the Company’s operating cash flow, management excludes the impact of deferred net revenue and related costs from its Non-GAAP financial measures when evaluating the Company’s operating performance, when planning, forecasting and analyzing future periods, and when assessing the performance of its management team.  In addition, we believe that these Non-GAAP financial measures provide a more timely indication of trends in our business, provide comparability with the way our business is measured by analysts, and provide consistency with industry data sources.

 

·                  Stock-based compensation — the Company does not consider stock-based compensation charges when evaluating business performance and management does not contemplate stock-

 



 

based compensation expense in its short- and long-term operating plans.  As a result, the Company has excluded such expenses from its Non-GAAP financial measures.

·                  Business reorganization, restructuring and related expenses — although the Company has incurred business reorganization expenses in the past, each charge relates to a discrete event based on a unique set of business objectives. Management does not believe these charges reflect the Company’s primary business, ongoing operating results or future outlook. As such, the Company believes it is appropriate to exclude these expenses and related charges from its Non-GAAP financial measures.

·                  Non-cash amortization of discount on convertible notesthe Company records non-cash amortization of discount on convertible notes as interest expense in addition to the interest expense already recorded for coupon payments.  The Company excludes the non-cash portion of the interest expense from its Non-GAAP financial measures because these amounts are unrelated to its ongoing business operations.

·                  Gain on convertible note hedge and warrants, netthe Company entered into unwind agreements with respect to its convertible note hedge and warrant transactions.  As a result of the unwind agreements, these transactions were accounted for as derivatives whereby gains and losses resulting from changes in the fair value were reported as a loss on convertible note hedge and warrants, net.  The Company excludes the impact of such transactions when evaluating the Company’s operating performance.  Management does not believe these gains and losses reflect the Company’s primary business, ongoing operating results or future outlook.  As such, the Company believes it is appropriate to exclude these gains and losses from its Non-GAAP financial measures.

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

·                  Gain on sale of long-term investment — from time to time, the Company makes strategic investments.  The Company excludes the impact of any gains and losses on such investments from its Non-GAAP financial measures.

·                  Discontinued operations — the Company does not engage in sales of subsidiaries on a regular basis and therefore believes it is appropriate to exclude such gains (losses) from its Non-GAAP financial measures.  As the Company is no longer active in its discontinued operations, it believes it is appropriate to exclude income (losses) thereon from its Non-GAAP financial measures.

 

These Non-GAAP financial measures are not intended to be considered in isolation from, as a substitute for, or superior to, GAAP results.  These Non-GAAP financial measures may be different from similarly titled measures used by other companies.

 

About Take-Two Interactive Software

 

Headquartered in New York City, Take-Two Interactive Software, Inc. is a leading developer, publisher and marketer of interactive entertainment for consumers around the globe.  The Company develops and publishes products through its two wholly-owned labels Rockstar Games and 2K.  Our products are designed for console systems and personal computers, including smartphones and tablets, and are delivered through physical retail, digital download, online platforms and cloud streaming services.  The Company’s common stock is publicly traded on NASDAQ under the symbol TTWO. For more corporate and product information please visit our website at http://www.take2games.com.

 

All trademarks and copyrights contained herein are the property of their respective holders.

 

Cautionary Note Regarding Forward-Looking Statements

 

The statements contained herein which are not historical facts are considered forward-looking statements under federal securities laws and may be identified by words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “plans,” “potential,” “predicts,” “projects,” “seeks,” “will,” or words of similar meaning and include, but are not limited to, statements regarding the outlook for the Company’s future business and financial performance. Such forward-looking statements are based on the current beliefs of our management as well as assumptions made by and information currently available to them, which are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. Actual outcomes and results may vary materially from these forward-looking statements based on a variety of risks and uncertainties including: our dependence on key management and product development personnel, our dependence on our Grand Theft Auto products and our ability to develop other hit titles for current and next-generation platforms, the timely release and significant market

 



 

acceptance of our games, the ability to maintain acceptable pricing levels on our games, our ability to raise capital if needed and risks associated with international operations. Other important factors and information are contained in the Company’s Annual Report on Form 10-K for the fiscal year ended March 31, 2014, including the risks summarized in the section entitled “Risk Factors,” the Company’s Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2014, and the Company’s other periodic filings with the SEC, which can be accessed at www.take2games.com. All forward-looking statements are qualified by these cautionary statements and apply only as of the date they are made. The Company undertakes no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise.

 

#  #  #

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

(in thousands, except per share amounts)

 

 

 

Three months ended September 30,

 

Six months ended September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

126,277

 

$

148,824

 

$

251,702

 

$

291,491

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

Product costs

 

18,761

 

33,142

 

37,353

 

64,129

 

Software development costs and royalties

 

16,343

 

51,090

 

36,649

 

104,818

 

Internal royalties

 

12,413

 

5,262

 

20,711

 

8,202

 

Licenses

 

4,499

 

2,969

 

11,459

 

9,156

 

Total cost of goods sold

 

52,016

 

92,463

 

106,172

 

186,305

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

74,261

 

56,361

 

145,530

 

105,186

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

49,136

 

101,342

 

85,982

 

142,943

 

General and administrative

 

43,975

 

43,023

 

83,327

 

75,883

 

Research and development

 

24,533

 

26,520

 

48,665

 

47,391

 

Depreciation and amortization

 

5,130

 

3,367

 

9,278

 

6,424

 

Total operating expenses

 

122,774

 

174,252

 

227,252

 

272,641

 

Loss from operations

 

(48,513

)

(117,891

)

(81,722

)

(167,455

)

Interest and other, net

 

(7,512

)

(10,747

)

(15,231

)

(20,069

)

Gain on sale of long-term investment

 

18,976

 

 

18,976

 

 

Loss on extinguishment of debt

 

 

(9,014

)

 

(9,014

)

Gain on convertible note hedge and warrants, net

 

 

5,372

 

 

3,461

 

Loss before income taxes

 

(37,049

)

(132,280

)

(77,977

)

(193,077

)

Provision (benefit) for income taxes

 

4,320

 

(8,185

)

(1,205

)

(7,098

)

Loss from continuing operations

 

(41,369

)

(124,095

)

(76,772

)

(185,979

)

Loss from discontinued operations, net of taxes

 

 

(25

)

 

(55

)

Net loss

 

$

(41,369

)

$

(124,120

)

$

(76,772

)

$

(186,034

)

 

 

 

 

 

 

 

 

 

 

Net loss per share:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.51

)

$

(1.40

)

$

(0.96

)

$

(2.12

)

Discontinued operations

 

 

 

 

 

Basic and diluted

 

$

(0.51

)

$

(1.40

)

$

(0.96

)

$

(2.12

)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic and diluted

 

80,355

 

88,822

 

79,862

 

87,907

 

 

 

 

 

 

 

 

 

 

 

Computation of Basic and Diluted EPS:

 

 

 

 

 

 

 

 

 

Net loss

 

$

(41,369

)

$

(124,120

)

$

(76,772

)

$

(186,034

)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic and diluted

 

80,355

 

88,822

 

$

79,862

 

87,907

 

Basic and diluted EPS

 

$

(0.51

)

$

(1.40

)

$

(0.96

)

$

(2.12

)

 

 

 

Three months ended September 30,

 

Six months ended September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

OTHER INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Geographic revenue mix

 

 

 

 

 

 

 

 

 

International

 

53

%

48

%

51

%

44

%

United States

 

47

%

52

%

49

%

56

%

 

 

 

 

 

 

 

 

 

 

Platform revenue mix

 

 

 

 

 

 

 

 

 

Console

 

74

%

59

%

71

%

66

%

PC and other

 

26

%

41

%

29

%

34

%

 

 

 

 

 

 

 

 

 

 

Net revenue by distribution channel:

 

 

 

 

 

 

 

 

 

Digital online

 

64

%

60

%

64

%

56

%

Physical retail and other

 

36

%

40

%

36

%

44

%

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

 

 

 

September 30,

 

March 31,

 

 

 

2014

 

2014

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

754,410

 

$

935,400

 

Short-term investments

 

49,367

 

 

Restricted cash

 

77,563

 

193,839

 

Accounts receivable, net of allowances of $39,501 and $75,518 at September 30, 2014 and March 31, 2014, respectively

 

25,427

 

53,143

 

Inventory

 

55,948

 

29,780

 

Software development costs and licenses

 

225,275

 

116,203

 

Prepaid expenses and other

 

78,787

 

71,075

 

Total current assets

 

1,266,777

 

1,399,440

 

 

 

 

 

 

 

Fixed assets, net

 

56,214

 

42,572

 

Software development costs and licenses, net of current portion

 

101,773

 

109,506

 

Goodwill

 

223,968

 

226,705

 

Other intangibles, net

 

4,854

 

5,113

 

Other assets

 

11,626

 

16,294

 

Total assets

 

$

1,665,212

 

$

1,799,630

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

85,116

 

$

16,452

 

Accrued expenses and other current liabilities

 

186,066

 

397,173

 

Deferred revenue

 

107,960

 

61,195

 

Total current liabilities

 

379,142

 

474,820

 

 

 

 

 

 

 

Long-term debt

 

464,871

 

454,031

 

Other long-term liabilities

 

66,190

 

68,973

 

Total liabilities

 

910,203

 

997,824

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

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

 

 

 

Common stock, $.01 par value, 200,000 shares authorized; 104,680 and 105,156 shares issued and 88,422 and 88,918 outstanding at September 30, 2014 and March 31, 2014, respectively

 

1,047

 

1,052

 

Additional paid-in capital

 

992,212

 

954,699

 

Treasury stock, at cost (16,238 common shares at September 30, 2014 and March 31, 2014)

 

(276,836

)

(276,836

)

Retained earnings

 

44,003

 

120,775

 

Accumulated other comprehensive (loss) income

 

(5,417

)

2,116

 

Total stockholders’ equity

 

755,009

 

801,806

 

Total liabilities and stockholders’ equity

 

$

1,665,212

 

$

1,799,630

 

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(in thousands)

 

 

 

Six months ended September 30,

 

 

 

2014

 

2013

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

Net loss

 

$

(76,772

)

$

(186,034

)

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

 

 

 

 

 

Amortization and impairment of software development costs and licenses

 

10,136

 

84,161

 

Depreciation and amortization

 

9,278

 

6,424

 

Loss from discontinued operations

 

 

55

 

Amortization and impairment of intellectual property

 

259

 

3,042

 

Stock-based compensation

 

23,846

 

21,266

 

Deferred income taxes

 

599

 

(6,105

)

Amortization of discount on Convertible Notes

 

10,840

 

12,296

 

Amortization of debt issuance costs

 

853

 

1,070

 

Gain on sale of long-term investment

 

(18,976

)

 

Loss on extinguishment of debt

 

 

9,014

 

Gain on convertible note hedge and warrants, net

 

 

(3,461

)

Other, net

 

181

 

1,165

 

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

 

 

 

 

 

Restricted cash

 

116,296

 

18,898

 

Accounts receivable

 

27,716

 

(821,795

)

Inventory

 

(26,168

)

(53,815

)

Software development costs and licenses

 

(104,492

)

(7,866

)

Prepaid expenses, other current and other non-current assets

 

(5,847

)

(54,733

)

Deferred revenue

 

46,765

 

1,127,500

 

Deferred cost of goods sold

 

(1,644

)

(298,559

)

Accounts payable, accrued expenses and other liabilities

 

(144,692

)

283,318

 

Net cash used in discontinued operations

 

 

(720

)

Net cash (used in) provided by operating activities

 

(131,822

)

135,121

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

Purchase of fixed assets

 

(23,054

)

(15,452

)

Purchases of short-term investments

 

(49,591

)

 

Cash received from sale of long-term investment

 

21,976

 

 

Net cash used in investing activities

 

(50,669

)

(15,452

)

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

Excess tax benefit from stock-based compensation

 

4,843

 

 

Proceeds from issuance of 1.00% Convertible Notes

 

 

283,188

 

Payment for extinguishment of 4.375% Convertible Notes

 

 

(165,999

)

Proceeds from termination of convertible note hedge transactions

 

 

84,429

 

Payment for termination of convertible note warrant transactions

 

 

(55,651

)

Payment of debt issuance costs for the issuance of 1.00% Convertible Notes

 

 

(2,815

)

Net cash provided by financing activities

 

4,843

 

143,152

 

 

 

 

 

 

 

Effects of foreign exchange rates on cash and cash equivalents

 

(3,342

)

(3,400

)

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

(180,990

)

259,421

 

Cash and cash equivalents, beginning of year

 

935,400

 

402,502

 

Cash and cash equivalents, end of period

 

$

754,410

 

$

661,923

 

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

RECONCILIATION OF GAAP TO Non-GAAP MEASURES (Unaudited)

(in thousands, except per share amounts)

 

 

 

Three months ended September 30,

 

Six months ended September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Net Revenues

 

 

 

 

 

 

 

 

 

GAAP Net Revenues

 

$

126,277

 

$

148,824

 

$

251,702

 

$

291,491

 

Net effect from deferral in net revenues

 

9,165

 

1,119,782

 

35,351

 

1,121,418

 

Non-GAAP Net Revenues

 

$

135,442

 

$

1,268,606

 

$

287,053

 

$

1,412,909

 

 

 

 

 

 

 

 

 

 

 

Digital Online Revenues (included in Net Revenues above)

 

 

 

 

 

 

 

 

 

GAAP Digital Online Revenues

 

$

80,646

 

$

89,454

 

$

160,847

 

$

162,309

 

Net effect from deferral in digital online revenues

 

9,165

 

16,015

 

35,351

 

17,652

 

Non-GAAP Digital Online Revenues

 

$

89,811

 

$

105,469

 

$

196,198

 

$

179,961

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

 

 

 

 

 

 

 

 

GAAP Gross Profit

 

$

74,261

 

$

56,361

 

$

145,530

 

$

105,186

 

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

 

3,831

 

439,722

 

19,149

 

440,865

 

Stock-based compensation

 

1,268

 

858

 

2,739

 

1,956

 

Non-GAAP Gross Profit

 

$

79,360

 

$

496,941

 

$

167,418

 

$

548,007

 

 

 

 

 

 

 

 

 

 

 

Loss from Operations

 

 

 

 

 

 

 

 

 

GAAP Loss from Operations

 

$

(48,513

)

$

(117,891

)

$

(81,722

)

$

(167,455

)

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

 

3,831

 

439,722

 

19,149

 

440,865

 

Stock-based compensation

 

13,867

 

15,319

 

23,846

 

21,266

 

Business reorganization, restructuring and related

 

 

212

 

195

 

212

 

Non-GAAP Loss from Operations

 

$

(30,815

)

$

337,362

 

$

(38,532

)

$

294,888

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

GAAP Net Loss

 

$

(41,369

)

$

(124,120

)

$

(76,772

)

$

(186,034

)

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

 

2,408

 

423,065

 

14,165

 

424,207

 

Stock-based compensation

 

10,082

 

15,319

 

17,741

 

21,266

 

Business reorganization, restructuring and related

 

 

212

 

156

 

212

 

Non-cash amortization of discount on Convertible Notes

 

3,938

 

6,950

 

8,065

 

12,296

 

Gain on sale of long-term investment

 

(10,940

)

 

(10,940

)

 

Loss on extinguishment of debt

 

 

9,014

 

 

9,014

 

Gain on convertible note hedge and warrants, net

 

 

(5,372

)

 

(3,461

)

Non-cash tax expense

 

472

 

480

 

945

 

962

 

Discontinued operations

 

 

25

 

 

55

 

Non-GAAP Net Loss

 

$

(35,409

)

$

325,573

 

$

(46,640

)

$

278,517

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings (Loss) Per Share

 

 

 

 

 

 

 

 

 

GAAP earnings (loss) per share

 

$

(0.51

)

$

(1.40

)

$

(0.96

)

$

(2.12

)

Non-GAAP earnings (loss) per share

 

$

(0.44

)

$

2.49

 

$

(0.58

)

$

2.24

 

 

 

 

 

 

 

 

 

 

 

Number of diluted shares used in computation

 

 

 

 

 

 

 

 

 

GAAP

 

80,355

 

88,822

 

79,862

 

87,907

 

Non-GAAP

 

80,355

 

128,845

 

79,862

 

124,799

 

 

 

 

 

 

 

 

 

 

 

Computation of Diluted GAAP EPS:

 

 

 

 

 

 

 

 

 

Net loss

 

$

(41,369

)

$

(124,120

)

$

(76,772

)

$

(186,034

)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - diluted

 

80,355

 

88,822

 

79,862

 

87,907

 

Diluted EPS

 

$

(0.51

)

$

(1.40

)

$

(0.96

)

$

(2.12

)

 

 

 

 

 

 

 

 

 

 

Computation of Diluted Non-GAAP EPS:

 

 

 

 

 

 

 

 

 

Non-GAAP net earnings (loss)

 

$

(35,409

)

$

325,573

 

$

(46,640

)

$

278,517

 

Less: net income allocated to participating securities

 

 

(35,317

)

 

(25,582

)

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

 

 

3,349

 

 

6,507

 

Net income for diluted EPS calculation

 

$

(35,409

)

$

293,605

 

$

(46,640

)

$

259,442

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic

 

80,355

 

88,822

 

79,862

 

87,907

 

Add: dilutive effect of common stock equivalents

 

 

40,023

 

 

36,892

 

Total weighted average shares outstanding - diluted

 

80,355

 

128,845

 

79,862

 

124,799

 

Less: weighted average participating shares outstanding

 

 

(11,107

)

 

(9,083

)

Weighted average common shares outstanding - diluted

 

80,355

 

117,738

 

79,862

 

115,716

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

 

$

(0.44

)

$

2.49

 

$

(0.58

)

$

2.24