Attached files

file filename
8-K - 8-K - TAKE TWO INTERACTIVE SOFTWARE INCa11-12843_18k.htm
EX-10.1 - EX-10.1 - TAKE TWO INTERACTIVE SOFTWARE INCa11-12843_1ex10d1.htm

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 Financial Results for Fourth Quarter and Fiscal Year 2011

 

Net Revenue for Fiscal Year 2011 Grew 49% to $1.14 Billion

 

Non-GAAP Earnings Per Share for Fiscal Year 2011 Increased to $1.02

 

New York, NY — May 24, 2011 — Take-Two Interactive Software, Inc. (NASDAQ:TTWO) today announced financial results for the fourth quarter and fiscal year ended March 31, 2011, and provided its preliminary financial outlook for fiscal year 2012.  In addition, the Company announced that it has extended its long-term employment agreements with key members of the creative team of Rockstar Games, its wholly-owned publishing label, and has entered into a new Management Agreement with ZelnickMedia.  As previously announced, the Company has changed its fiscal year-end from October 31 to March 31 and all results are now reported in accordance with this change.  Included in the attached financial tables are GAAP to Non-GAAP reconciliations for each quarter of the fiscal year ended March 31, 2011.

 

For the twelve months ended March 31, 2011, net revenue grew 49% year-over-year to $1.14 billion.  GAAP income from continuing operations increased to $53.8 million, or $0.62 per diluted share, as compared to a GAAP loss from continuing operations of $108.1 million, or $1.39 per share, for the year-ago period.  Non-GAAP net income increased to $94.3 million, or $1.02 per diluted share, as compared to a Non-GAAP net loss of $65.9 million, or $0.85 per share, for the year-ago period.  Non-GAAP net income excludes certain non-cash and non-operational gains and losses identified on the attached reconciliation of GAAP and Non-GAAP measures.

 

For the fourth quarter ended March 31, 2011, net revenue was $182.3 million, as compared to $233.2 million for the year-ago period.  GAAP loss from continuing operations was $22.4 million, or $0.27 per share, as compared to a GAAP loss from continuing operations of $9.7 million, or $0.13 per share, for the year-ago period.  Non-GAAP net loss was $14.4 million, or $0.18 per share, as compared to Non-GAAP net income of $3.0 million, or $0.04 per share, for the year-ago period.

 

The strongest contributors to net revenue in the fourth quarter this year included NBA® 2K11, Top Spin 4, Major League Baseball® 2K11, Grand Theft Auto IV: Complete and Red Dead Redemption: Undead Nightmare (standalone disc).  Catalog titles that contributed to the Company’s performance in the recent period were led by Red Dead Redemption, the Grand Theft Auto franchise and Borderlands.  Digitally delivered content accounted for 15% of the Company’s net revenue in the fourth quarter, driven by strong sales of offerings for Red Dead Redemption, the Grand Theft Auto franchise, Borderlands and the Sid Meier’s Civilization franchise.

 



 

Business and Product Highlights

 

Since January 1, 2011:

 

·                  2K Sports released Major League Baseball 2K11, featuring pitcher Roy Halladay of the Philadelphia Phillies as the cover athlete.

·                  2K Sports released Top Spin 4, the most realistic tennis simulation game to date.

·                  2K Play released the Company’s first offering for Kinect for Xbox 360®, Carnival Games®: Monkey See, Monkey Do™.

·                  Rockstar Games released L.A. Noire on May 17, 2011 in North America and May 20, 2011 internationally.  Major news outlets and video game critics across the world have applauded its ambition with great review scores stating that L.A. Noire is “a breakthrough for games as a whole” and a “stunning accomplishment” that “sets a new standard for storytelling”.  This title has also been widely recognized as a technological triumph and became the first video game ever chosen as an official selection of the Tribeca Film Festival.

·                  2K Games announced that it plans to release The Darkness™ II on October 4, 2011 in North America and October 7, 2011 internationally.

·                  2K Play announced that it plans to release Nicktoons MLB in the summer of 2011.  The game will feature characters from Nickelodeon’s popular Nicktoons series and all 30 Major League Baseball teams.

·                  2K Sports extended its long-term partnership with the National Basketball Association to develop and publish the best-selling NBA 2K basketball franchise for an additional multi-year period.  The latest iteration, NBA 2K11, has sold-in over 5 million units worldwide and received the highest scores in the history of the franchise (89 — Metacritic.com).

·                  2K Sports announced a new partnership with Nexon Corporation to develop and publish an online baseball simulation game for the South Korean market.

·                  2K Games announced a partnership with XLGAMES, Inc. to develop a massively multiplayer online game for the Asian market based on one of 2K’s top-selling franchises.

·                  2K Games announced that Duke Nukem Forever has “gone gold” and is expected to launch on June 10, 2011 internationally and on June 14, 2011 in North America.

 

Company Extends Rockstar Games Employment Agreements and ZelnickMedia Management Agreement

 

Sam Houser, Dan Houser and Leslie Benzies, key members of the creative team of Rockstar Games, have agreed to renew their long-term employment agreements with the Company on substantially similar economic terms.  This team has been instrumental in the development and success of Take-Two’s extensive portfolio of multi-million unit internally-owned franchises.

 

In addition, Take-Two has entered into a new Management Agreement with ZelnickMedia pursuant to which ZelnickMedia will continue to provide financial and management consulting services to the Company through May 31, 2015.  As part of the Management Agreement, Strauss Zelnick will continue to serve as Chairman and CEO and Karl Slatoff will continue to serve as COO of Take-Two.  The Management Agreement is subject to approval by the Company’s stockholders at the Company’s 2011 Annual Meeting.  The terms of the new Management Agreement are described in the Company’s Current Report on Form 8-K which was filed with the SEC on May 24, 2011.

 

Management Comments

 

Strauss Zelnick, Chairman and CEO of Take-Two, commented, “Fiscal 2011 was a very strong year for Take-Two.  We generated revenue growth and margin expansion that consistently exceeded expectations, and also took action to position the Company for even greater success over the long-term.  Recent achievements include extending the employment agreements with Rockstar’s key creative talent, renewing our multi-year partnership with the NBA, and entering into two new partnerships to develop online games for Asian markets.  These initiatives and others will enable us to continue to execute our core strategy of developing groundbreaking triple-A titles for traditional platforms, while at the same time prudently investing in triple-A entertainment experiences for emerging gaming platforms, both domestically and abroad.

 



 

“For fiscal 2012, we again expect to deliver Non-GAAP profits due to our diverse and balanced portfolio of new and catalog titles.  Our exciting lineup of releases includes unique, cutting-edge titles such as L.A. Noire, the return of long-awaited industry icons like Duke Nukem, and a broad array of other offerings that promise to delight audiences around the world.

 

“While it is still very early to discuss fiscal 2013, we have a very strong pipeline of titles in development and currently expect to achieve substantial earnings growth, including Non-GAAP earnings per share in excess of $2.00.”

 

Financial Outlook for Fiscal 2012

 

The Company is providing its initial financial outlook for the first quarter ending June 30, 2011, and for the fiscal year ending March 31, 2012 as follows:

 

 

 

First Quarter
Ending 6/30/2011

 

Fiscal Year
Ending 3/31/2012

 

 

 

 

 

 

 

Revenue

 

$325 to $375 Million

 

$1.0 to $1.1 Billion

 

 

 

 

 

 

 

Non-GAAP earnings per share

 

$0.00 to $0.10

 

$0.10 to $0.35

 

 

 

 

 

 

 

Stock-based compensation expense per share (a)

 

$0.09

 

$0.28

 

 

 

 

 

 

 

Non-cash interest expense related to convertible debt

 

$0.02

 

$0.09

 

 

 

 

 

 

 

Non-cash tax expense

 

$0.00

 

$0.02

 

 


(a)          The Company’s stock-based compensation expense for the periods above includes the cost of approximately 1.1 million shares previously issued 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 guidance include continued consumer acceptance of the Xbox 360® video game and entertainment system from Microsoft, PlayStation®3 computer entertainment system, and Wii™ system; 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; and stable foreign exchange rates.  See also “Cautionary Note Regarding Forward Looking Statements” below.

 

Product Releases

 

The following titles were released since January 2011:

 

Title

 

Platforms

 

Release Date

Carnival Games® Volume 2

 

iPhone

 

February 9, 2011

NHL® 2K11

 

iPad

 

February 10, 2011

Sid Meier’s Civilization V: Map Pack (DLC)

 

PC

 

March 3, 2011

Sid Meier’s Civilization V: Polynesia (DLC)

 

PC

 

March 3, 2011

Major League Baseball 2K11

 

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

 

March 8, 2011

Top Spin 4

 

Xbox 360, PS3, Wii

 

March 15, 2011

Carnival Games®: Monkey See, Monkey Do™

 

Kinect for Xbox 360

 

April 5, 2011

Sid Meier’s Civilization V: Denmark (DLC)

 

PC

 

May 3, 2011

Sid Meier’s Civilization V: The Explorers (DLC)

 

PC

 

May 3, 2011

L.A. Noire

 

Xbox 360, PS3

 

May 17, 2011*

 


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

 



 

 

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

 

Title

 

Platforms

 

Planned For Release

Duke Nukem Forever

 

Xbox 360, PS3, PC

 

June 10, 2011**

Nicktoons MLB

 

Xbox 360, Wii, DS

 

Summer 2011

The Darkness II

 

Xbox 360, PS3, PC

 

October 4, 2011

XCOM

 

Xbox 360, PC

 

Fiscal Year 2012

BioShock® Infinite

 

Xbox 360, PS3, PC

 

Calendar Year 2012

Spec Ops: The Line

 

Xbox 360, PS3, PC

 

First Half Fiscal 2013

 


**International release date; North American release follows four 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 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 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.  As a result, the Company has excluded such expenses from its Non-GAAP financial measures.

·                  Business reorganization, restructuring and related expenses — 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 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 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 debtThe Company records 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 — 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

 

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 Transition Report on Form 10-KT for the five month transition period ended March 31, 2010, 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.

 

#  #  #

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

 

 

 

Three months ended March 31,

 

Twelve months ended March 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

182,255

 

$

233,217

 

$

1,136,876

 

$

762,941

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

Product costs

 

60,766

 

79,114

 

326,936

 

253,369

 

Software development costs and royalties

 

23,491

 

45,201

 

172,397

 

140,397

 

Internal royalties

 

9,766

 

4,278

 

115,032

 

35,195

 

Licenses

 

26,020

 

21,494

 

75,016

 

65,618

 

Total cost of goods sold

 

120,043

 

150,087

 

689,381

 

494,579

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

62,212

 

83,130

 

447,495

 

268,362

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

32,026

 

40,070

 

176,294

 

154,519

 

General and administrative

 

29,170

 

24,216

 

109,484

 

115,673

 

Research and development

 

17,248

 

14,329

 

69,576

 

57,888

 

Depreciation and amortization

 

3,728

 

3,812

 

14,999

 

16,403

 

Total operating expenses

 

82,172

 

82,427

 

370,353

 

344,483

 

Income (loss) from operations

 

(19,960

)

703

 

77,142

 

(76,121

)

Interest and other, net

 

(3,124

)

(8,551

)

(13,519

)

(18,794

)

Income (loss) from continuing operations before income taxes

 

(23,084

)

(7,848

)

63,623

 

(94,915

)

Provision (benefit) for income taxes

 

(668

)

1,836

 

9,819

 

13,145

 

Income (loss) from continuing operations

 

(22,416

)

(9,684

)

53,804

 

(108,060

)

Income (loss) from discontinued operations, net of taxes

 

362

 

(160

)

(5,346

)

(14,935

)

Net income (loss)

 

$

(22,054

)

$

(9,844

)

$

48,458

 

$

(122,995

)

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.27

)

$

(0.13

)

$

0.62

 

$

(1.39

)

Discontinued operations

 

 

 

(0.06

)

(0.19

)

Basic earnings (loss) per share

 

$

(0.27

)

$

(0.13

)

$

0.56

 

$

(1.58

)

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.27

)

$

(0.13

)

$

0.62

 

$

(1.39

)

Discontinued operations

 

 

 

(0.06

)

(0.19

)

Diluted earnings (loss) per share

 

$

(0.27

)

$

(0.13

)

$

0.56

 

$

(1.58

)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding: (1)

 

 

 

 

 

 

 

 

 

Basic

 

81,960

 

78,747

 

86,127

 

77,858

 

Diluted

 

81,960

 

78,747

 

86,139

 

77,858

 

 


(1)   Basic and diluted include participating shares of 5,615 for the twelve months ended March 31, 2011.

 

 

 

Three months ended March 31,

 

Twelve months ended March 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

OTHER INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Geographic revenue mix

 

 

 

 

 

 

 

 

 

North America

 

71

%

72

%

61

%

67

%

International

 

29

%

28

%

39

%

33

%

 

 

 

 

 

 

 

 

 

 

Platform revenue mix

 

 

 

 

 

 

 

 

 

Microsoft Xbox 360

 

46

%

45

%

40

%

47

%

Sony PlayStation 3

 

32

%

25

%

39

%

21

%

PC

 

7

%

10

%

9

%

9

%

Nintendo Wii

 

7

%

9

%

5

%

8

%

Sony PSP

 

3

%

4

%

2

%

6

%

Sony PlayStation 2

 

2

%

3

%

2

%

5

%

Nintendo DS

 

3

%

4

%

3

%

4

%

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

 

 

 

March 31,

 

March 31,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

280,359

 

$

145,838

 

Accounts receivable, net of allowances of $42,900 and $72,535 at March 31, 2011 and March 31, 2010, respectively

 

84,217

 

74,135

 

Inventory

 

24,578

 

24,479

 

Software development costs and licenses

 

131,676

 

114,608

 

Prepaid taxes and taxes receivable

 

8,280

 

8,654

 

Prepaid expenses and other

 

37,493

 

51,704

 

Assets of discontinued operations

 

 

7,182

 

Total current assets

 

566,603

 

426,600

 

 

 

 

 

 

 

Fixed assets, net

 

19,632

 

23,571

 

Software development costs and licenses, net of current portion

 

138,320

 

139,340

 

Goodwill

 

225,170

 

216,289

 

Other intangibles, net

 

17,833

 

22,729

 

Other assets

 

4,101

 

10,747

 

Total assets

 

$

971,659

 

$

839,276

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

56,153

 

$

45,913

 

Accrued expenses and other current liabilities

 

158,459

 

134,449

 

Deferred revenue

 

13,434

 

11,944

 

Liabilities of discontinued operations

 

2,842

 

17,561

 

Total current liabilities

 

230,888

 

209,867

 

 

 

 

 

 

 

Long-term debt

 

107,239

 

99,865

 

Income taxes payable

 

12,037

 

7,980

 

Deferred income taxes, net

 

2,961

 

941

 

Liabilities of discontinued operations, net of current portion

 

3,255

 

 

Total liabilities

 

356,380

 

318,653

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

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

 

 

 

Common stock, $.01 par value, 150,000 shares authorized; 86,119 and 83,977  shares issued and outstanding at March 31, 2011 and March 31, 2010, respectively

 

861

 

840

 

Additional paid-in capital

 

706,482

 

674,477

 

Accumulated deficit

 

(102,523

)

(150,981

)

Accumulated other comprehensive income (loss)

 

10,459

 

(3,713

)

Total stockholders’ equity

 

615,279

 

520,623

 

Total liabilities and stockholders’ equity

 

$

971,659

 

$

839,276

 

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

 

Twelve months ended March 31,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

Net income (loss)

 

$

48,458

 

$

(122,995

)

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

 

 

 

 

 

Amortization and impairment of software development costs and licenses

 

143,811

 

112,742

 

Depreciation and amortization

 

14,999

 

16,403

 

Loss from discontinued operations

 

5,346

 

14,935

 

Amortization and impairment of intellectual property

 

3,927

 

109

 

Stock-based compensation

 

28,765

 

26,503

 

Loss on sale of subsidiary

 

 

3,831

 

Deferred income taxes

 

(1,095

)

4,550

 

Amortization of discount on Convertible Notes

 

7,374

 

5,457

 

Amortization of debt issuance costs

 

1,251

 

1,136

 

Other, net

 

(1,097

)

788

 

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

 

 

 

 

 

Accounts receivable

 

(10,082

)

(3,332

)

Inventory

 

(99

)

5,581

 

Software development costs and licenses

 

(156,782

)

(171,855

)

Prepaid expenses, other current and other non-current assets

 

16,943

 

(14,091

)

Deferred revenue

 

1,490

 

(12,371

)

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

 

41,217

 

(5,314

)

Net cash used in discontinued operations

 

(9,628

)

2,221

 

Net cash provided by (used in) operating activities

 

134,798

 

(135,702

)

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

Purchase of fixed assets

 

(9,653

)

(9,933

)

Cash received from sale of business

 

3,075

 

2,512

 

Net cash provided by sale of discontinued operations

 

 

37,250

 

Payments in connection with business combinations, net of cash acquired

 

(1,000

)

(6,804

)

Net cash (used in) provided by investing activities

 

(7,578

)

23,025

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

Proceeds from exercise of employee stock options

 

734

 

18

 

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

 

 

(4,984

)

Net cash provided by financing activities

 

734

 

45,784

 

 

 

 

 

 

 

Effects of exchange rates on cash and cash equivalents

 

6,567

 

8,593

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

134,521

 

(58,300

)

Cash and cash equivalents, beginning of year

 

145,838

 

204,138

 

Cash and cash equivalents, end of period

 

$

280,359

 

$

145,838

 

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

Non-GAAP CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)

(in thousands, except per share amounts)

 

 

 

 

 

Non-GAAP Reconciling Items

 

 

 

 

 

Three months

 

 

 

Professional

 

 

 

 

 

 

 

Non-GAAP three

 

 

 

ended March 31,

 

Discontinued

 

fees and

 

Stock-based

 

Non-cash

 

Non-cash

 

months ended March 31,

 

 

 

2011

 

operations

 

legal matters

 

compensation

 

interest expense

 

tax expense

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

182,255

 

$

 

$

 

$

 

$

 

$

 

$

182,255

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product costs

 

60,766

 

 

 

 

 

 

60,766

 

Software development costs and royalties

 

23,491

 

 

 

(894

)

 

 

22,597

 

Internal royalties

 

9,766

 

 

 

 

 

 

9,766

 

Licenses

 

26,020

 

 

 

 

 

 

26,020

 

Total cost of goods sold

 

120,043

 

 

 

(894

)

 

 

119,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

62,212

 

 

 

894

 

 

 

63,106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

32,026

 

 

 

(1,214

)

 

 

30,812

 

General and administrative

 

29,170

 

 

(455

)

(2,370

)

 

 

26,345

 

Research and development

 

17,248

 

 

 

(657

)

 

 

16,591

 

Depreciation and amortization

 

3,728

 

 

 

 

 

 

3,728

 

Total operating expenses

 

82,172

 

 

(455

)

(4,241

)

 

 

77,476

 

Income (loss) from operations

 

(19,960

)

 

455

 

5,135

 

 

 

(14,370

)

Interest and other, net

 

(3,124

)

 

 

 

1,934

 

 

(1,190

)

Income (loss) from continuing operations before income taxes

 

(23,084

)

 

455

 

5,135

 

1,934

 

 

(15,560

)

Provision (benefit) for income taxes

 

(668

)

 

 

 

 

(473

)

(1,141

)

Income (loss) from continuing operations

 

(22,416

)

 

455

 

5,135

 

1,934

 

473

 

(14,419

)

Income (loss) from discontinued operations, net of taxes

 

362

 

(362

)

 

 

 

 

 

Net income (loss)

 

$

(22,054

)

$

(362

)

$

455

 

$

5,135

 

$

1,934

 

$

473

 

$

(14,419

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

(0.27

)

$

0.00

 

$

0.01

 

$

0.06

 

$

0.02

 

$

0.01

 

$

(0.18

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share

 

$

(0.27

)

$

0.00

 

$

0.01

 

$

0.06

 

$

0.02

 

$

0.01

 

$

(0.18

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

81,960

 

81,960

 

81,960

 

81,960

 

81,960

 

81,960

 

81,960

 

Diluted

 

81,960

 

81,960

 

81,960

 

81,960

 

81,960

 

81,960

 

81,960

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

$

(23,084

)

 

 

 

 

 

 

 

 

 

 

$

(15,560

)

Interest

 

3,780

 

 

 

 

 

 

 

 

 

 

 

1,846

 

Depreciation and amortization

 

3,728

 

 

 

 

 

 

 

 

 

 

 

3,728

 

EBITDA

 

$

(15,576

)

 

 

 

 

 

 

 

 

 

 

$

(9,986

)

 


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

 


 


 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

Non-GAAP 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 March 31,

 

and discontinued

 

fees and

 

Stock-based

 

Non-cash

 

Non-cash

 

reorganization

 

months ended March 31,

 

 

 

2010

 

operations

 

legal matters

 

compensation

 

interest expense

 

tax expense

 

and related

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

233,217

 

$

 

$

 

$

 

$

 

$

 

$

 

$

233,217

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product costs

 

79,114

 

 

 

 

 

 

 

79,114

 

Software development costs and royalties

 

45,201

 

 

 

(1,604

)

 

 

 

43,597

 

Internal royalties

 

4,278

 

 

 

 

 

 

 

4,278

 

Licenses

 

21,494

 

 

 

 

 

 

 

21,494

 

Total cost of goods sold

 

150,087

 

 

 

(1,604

)

 

 

 

148,483

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

83,130

 

 

 

1,604

 

 

 

 

84,734

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

40,070

 

 

 

(1,117

)

 

 

(93

)

38,860

 

General and administrative

 

24,216

 

 

1,328

 

(3,535

)

 

 

(1,000

)

21,009

 

Research and development

 

14,329

 

 

 

(946

)

 

 

 

13,383

 

Depreciation and amortization

 

3,812

 

 

 

 

 

 

 

3,812

 

Total operating expenses

 

82,427

 

 

1,328

 

(5,598

)

 

 

(1,093

)

77,064

 

Income (loss) from operations

 

703

 

 

(1,328

)

7,202

 

 

 

1,093

 

7,670

 

Interest and other, net

 

(8,551

)

3,831

 

 

 

1,568

 

 

 

(3,152

)

Income (loss) from continuing operations before income taxes

 

(7,848

)

3,831

 

(1,328

)

7,202

 

1,568

 

 

1,093

 

4,518

 

Provision (benefit) for income taxes

 

1,836

 

 

 

 

 

(340

)

 

1,496

 

Income (loss) from continuing operations

 

(9,684

)

3,831

 

(1,328

)

7,202

 

1,568

 

340

 

1,093

 

3,022

 

Income (loss) from discontinued operations, net of taxes

 

(160

)

160

 

 

 

 

 

 

 

Net income (loss)

 

$

(9,844

)

$

3,991

 

$

(1,328

)

$

7,202

 

$

1,568

 

$

340

 

$

1,093

 

$

3,022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

(0.13

)

$

0.05

 

$

(0.02

)

$

0.08

 

$

0.02

 

$

0.00

 

$

0.01

 

$

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share

 

$

(0.13

)

$

0.05

 

$

(0.02

)

$

0.08

 

$

0.02

 

$

0.00

 

$

0.01

 

$

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

78,747

 

85,218

 

85,218

 

85,218

 

85,218

 

85,218

 

85,218

 

85,218

 

Diluted

 

78,747

 

85,218

 

85,218

 

85,218

 

85,218

 

85,218

 

85,218

 

85,218

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

$

(7,848

)

 

 

 

 

 

 

 

 

 

 

 

 

$

4,518

 

Interest

 

3,844

 

 

 

 

 

 

 

 

 

 

 

 

 

2,276

 

Depreciation and amortization

 

3,812

 

 

 

 

 

 

 

 

 

 

 

 

 

3,812

 

EBITDA

 

$

(192

)

 

 

 

 

 

 

 

 

 

 

 

 

$

10,606

 

Add: Business reorganization and related

 

1,093

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

901

 

 

 

 

 

 

 

 

 

 

 

 

 

$

10,606

 

 


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

(1)  Non-Gaap basic and diluted include participating shares of 6,471.

 


 


 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

Non-GAAP CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)

(in thousands, except per share amounts)

 

 

 

 

 

Non-GAAP Reconciling Items

 

 

 

 

 

Twelve months

 

 

 

Professional

 

 

 

 

 

 

 

Business

 

Non-GAAP twelve months

 

 

 

ended March 31,

 

Discontinued

 

fees and

 

Stock-based

 

Non-cash

 

Non-cash

 

reorganization

 

ended March 31,

 

 

 

2011

 

operations

 

legal matters

 

compensation

 

interest expense

 

tax expense

 

and related

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

1,136,876

 

$

 

$

 

$

 

$

 

$

 

$

 

$

1,136,876

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product costs

 

326,936

 

 

 

 

 

 

 

326,936

 

Software development costs and royalties

 

172,397

 

 

 

(10,695

)

 

 

 

161,702

 

Internal royalties

 

115,032

 

 

 

 

 

 

 

115,032

 

Licenses

 

75,016

 

 

 

 

 

 

 

75,016

 

Total cost of goods sold

 

689,381

 

 

 

(10,695

)

 

 

 

678,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

447,495

 

 

 

10,695

 

 

 

 

458,190

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

176,294

 

 

 

(4,659

)

 

 

(18

)

171,617

 

General and administrative

 

109,484

 

 

(826

)

(9,781

)

 

 

(115

)

98,762

 

Research and development

 

69,576

 

 

 

(3,630

)

 

 

(1,580

)

64,366

 

Depreciation and amortization

 

14,999

 

 

 

 

 

 

 

14,999

 

Total operating expenses

 

370,353

 

 

(826

)

(18,070

)

 

 

(1,713

)

349,744

 

Income (loss) from operations

 

77,142

 

 

826

 

28,765

 

 

 

1,713

 

108,446

 

Interest and other, net

 

(13,519

)

 

 

 

7,374

 

 

 

(6,145

)

Income (loss) from continuing operations before income taxes

 

63,623

 

 

826

 

28,765

 

7,374

 

 

1,713

 

102,301

 

Provision (benefit) for income taxes

 

9,819

 

 

 

 

 

(1,866

)

 

7,953

 

Income (loss) from continuing operations

 

53,804

 

 

826

 

28,765

 

7,374

 

1,866

 

1,713

 

94,348

 

Income (loss) from discontinued operations, net of taxes

 

(5,346

)

5,346

 

 

 

 

 

 

 

Net income (loss)

 

$

48,458

 

$

5,346

 

$

826

 

$

28,765

 

$

7,374

 

$

1,866

 

$

1,713

 

$

94,348

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

0.56

 

$

0.06

 

$

0.01

 

$

0.33

 

$

0.09

 

$

0.02

 

$

0.02

 

$

1.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share (1)

 

$

0.56

 

$

0.05

 

$

0.01

 

$

0.29

 

$

0.07

 

$

0.02

 

$

0.02

 

$

1.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

86,127

 

86,127

 

86,127

 

86,127

 

86,127

 

86,127

 

86,127

 

86,127

 

Diluted

 

86,139

 

99,066

 

99,066

 

99,066

 

99,066

 

99,066

 

99,066

 

99,066

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

$

63,623

 

 

 

 

 

 

 

 

 

 

 

 

 

$

102,301

 

Interest

 

15,248

 

 

 

 

 

 

 

 

 

 

 

 

 

7,874

 

Depreciation and amortization

 

14,999

 

 

 

 

 

 

 

 

 

 

 

 

 

14,999

 

EBITDA

 

$

93,870

 

 

 

 

 

 

 

 

 

 

 

 

 

$

125,174

 

Add: Business reorganization and related

 

1,713

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

95,583

 

 

 

 

 

 

 

 

 

 

 

 

 

$

125,174

 

 


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

(1) For the twelve months ended March 31, 2011, 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 diluted EPS has been adjusted by $6,686 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 5,615.

 


 


 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

Non-GAAP CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)

(in thousands, except per share amounts)

 

 

 

 

 

Non-GAAP Reconciling Items

 

 

 

 

 

Twelve months

 

Sale of subsidiary

 

Professional

 

 

 

 

 

 

 

Business

 

Non-GAAP twelve months

 

 

 

ended March 31,

 

and discontinued

 

fees and

 

Stock-based

 

Non-cash

 

Non-cash

 

reorganization

 

ended March 31,

 

 

 

2010

 

operations

 

legal matters

 

compensation

 

interest expense

 

tax expense

 

and related

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

762,941

 

$

 

$

 

$

 

$

 

$

 

$

 

$

762,941

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product costs

 

253,369

 

 

 

 

 

 

 

253,369

 

Software development costs and royalties

 

140,397

 

 

 

(5,213

)

 

 

 

135,184

 

Internal royalties

 

35,195

 

 

 

 

 

 

 

35,195

 

Licenses

 

65,618

 

 

 

 

 

 

 

65,618

 

Total cost of goods sold

 

494,579

 

 

 

(5,213

)

 

 

 

489,366

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

268,362

 

 

 

5,213

 

 

 

 

273,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

154,519

 

 

 

(3,321

)

 

 

(93

)

151,105

 

General and administrative

 

115,673

 

 

(103

)

(14,319

)

 

 

(1,000

)

100,251

 

Research and development

 

57,888

 

 

 

(3,650

)

 

 

 

54,238

 

Depreciation and amortization

 

16,403

 

 

 

 

 

 

 

16,403

 

Total operating expenses

 

344,483

 

 

(103

)

(21,290

)

 

 

(1,093

)

321,997

 

Income (loss) from operations

 

(76,121

)

 

103

 

26,503

 

 

 

1,093

 

(48,422

)

Interest and other, net

 

(18,794

)

3,831

 

 

 

5,457

 

 

 

(9,506

)

Income (loss) from continuing operations before income taxes

 

(94,915

)

3,831

 

103

 

26,503

 

5,457

 

 

1,093

 

(57,928

)

Provision (benefit) for income taxes

 

13,145

 

 

 

 

 

(5,145

)

 

8,000

 

Income (loss) from continuing operations

 

(108,060

)

3,831

 

103

 

26,503

 

5,457

 

5,145

 

1,093

 

(65,928

)

Income (loss) from discontinued operations, net of taxes

 

(14,935

)

14,935

 

 

 

 

 

 

 

Net income (loss)

 

$

(122,995

)

$

18,766

 

$

103

 

$

26,503

 

$

5,457

 

$

5,145

 

$

1,093

 

$

(65,928

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

(1.58

)

$

0.24

 

$

0.00

 

$

0.34

 

$

0.07

 

$

0.07

 

$

0.01

 

$

(0.85

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share

 

$

(1.58

)

$

0.24

 

$

0.00

 

$

0.34

 

$

0.07

 

$

0.07

 

$

0.01

 

$

(0.85

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

77,858

 

77,858

 

77,858

 

77,858

 

77,858

 

77,858

 

77,858

 

77,858

 

Diluted

 

77,858

 

77,858

 

77,858

 

77,858

 

77,858

 

77,858

 

77,858

 

77,858

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

$

(94,915

)

 

 

 

 

 

 

 

 

 

 

 

 

$

(57,928

)

Interest

 

13,584

 

 

 

 

 

 

 

 

 

 

 

 

 

8,127

 

Depreciation and amortization

 

16,403

 

 

 

 

 

 

 

 

 

 

 

 

 

16,403

 

EBITDA

 

$

(64,928

)

 

 

 

 

 

 

 

 

 

 

 

 

$

(33,398

)

Add: Business reorganization and related

 

1,093

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

(63,835

)

 

 

 

 

 

 

 

 

 

 

 

 

$

(33,398

)

 


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

 


 


 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

Non-GAAP CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)

(in thousands, except per share amounts)

 

 

 

 

 

Non-GAAP Reconciling Items

 

 

 

 

 

Three months

 

 

 

Professional

 

 

 

 

 

 

 

Non-GAAP three

 

 

 

ended June 30,

 

Discontinued

 

fees and

 

Stock-based

 

Non-cash

 

Non-cash

 

months ended June 30,

 

 

 

2010

 

operations

 

legal matters

 

compensation

 

interest expense

 

tax expense

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

375,390

 

$

 

$

 

$

 

$

 

$

 

$

375,390

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product costs

 

101,077

 

 

 

 

 

 

101,077

 

Software development costs and royalties

 

64,038

 

 

 

(6,220

)

 

 

57,818

 

Internal royalties

 

67,462

 

 

 

 

 

 

67,462

 

Licenses

 

11,469

 

 

 

 

 

 

11,469

 

Total cost of goods sold

 

244,046

 

 

 

(6,220

)

 

 

237,826

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

131,344

 

 

 

6,220

 

 

 

137,564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

49,805

 

 

 

(1,228

)

 

 

48,577

 

General and administrative

 

26,202

 

 

(61

)

(2,932

)

 

 

23,209

 

Research and development

 

16,181

 

 

 

(841

)

 

 

15,340

 

Depreciation and amortization

 

3,765

 

 

 

 

 

 

3,765

 

Total operating expenses

 

95,953

 

 

(61

)

(5,001

)

 

 

90,891

 

Income (loss) from operations

 

35,391

 

 

61

 

11,221

 

 

 

46,673

 

Interest and other, net

 

(4,738

)

 

 

 

1,755

 

 

(2,983

)

Income (loss) from continuing operations before income taxes

 

30,653

 

 

61

 

11,221

 

1,755

 

 

43,690

 

Provision (benefit) for income taxes

 

3,291

 

 

 

 

 

(454

)

2,837

 

Income (loss) from continuing operations

 

27,362

 

 

61

 

11,221

 

1,755

 

454

 

40,853

 

Income (loss) from discontinued operations, net of taxes

 

(1,048

)

1,048

 

 

 

 

 

 

Net income (loss)

 

$

26,314

 

$

1,048

 

$

61

 

$

11,221

 

$

1,755

 

$

454

 

$

40,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

0.31

 

$

0.01

 

$

0.00

 

$

0.13

 

$

0.02

 

$

0.01

 

$

0.48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share (1)

 

$

0.30

 

$

0.01

 

$

0.00

 

$

0.11

 

$

0.02

 

$

0.00

 

$

0.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

85,506

 

85,506

 

85,506

 

85,506

 

85,506

 

85,506

 

85,506

 

Diluted

 

98,433

 

98,433

 

98,433

 

98,433

 

98,433

 

98,433

 

98,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

$

30,653

 

 

 

 

 

 

 

 

 

 

 

$

43,690

 

Interest

 

3,656

 

 

 

 

 

 

 

 

 

 

 

1,901

 

Depreciation and amortization

 

3,765

 

 

 

 

 

 

 

 

 

 

 

3,765

 

EBITDA

 

$

38,074

 

 

 

 

 

 

 

 

 

 

 

$

49,356

 

 


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

(1) For the three months ended June 30, 2010, 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 diluted EPS has been adjusted by $1,647 and GAAP net income used for computing GAAP diluted EPS has been adjusted by $3,402 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.

(2) Basic and diluted include participating shares of 6,153.

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

Non-GAAP CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)

(in thousands, except per share amounts)

 

 

 

 

 

Non-GAAP Reconciling Items

 

 

 

 

 

Three months

 

 

 

Professional

 

 

 

 

 

 

 

Business

 

Non-GAAP three

 

 

 

ended September 30,

 

Discontinued

 

fees and

 

Stock-based

 

Non-cash

 

Non-cash

 

reorganization

 

ended September 30,

 

 

 

2010

 

operations

 

legal matters

 

compensation

 

interest expense

 

tax expense

 

and related

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

244,972

 

$

 

$

 

$

 

$

 

$

 

$

 

$

244,972

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product costs

 

67,026

 

 

 

 

 

 

 

67,026

 

Software development costs and royalties

 

44,592

 

 

 

(1,788

)

 

 

 

42,804

 

Internal royalties

 

15,803

 

 

 

 

 

 

 

15,803

 

Licenses

 

9,221

 

 

 

 

 

 

 

9,221

 

Total cost of goods sold

 

136,642

 

 

 

(1,788

)

 

 

 

134,854

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

108,330

 

 

 

1,788

 

 

 

 

110,118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

46,602

 

 

 

(1,076

)

 

 

(18

)

45,508

 

General and administrative

 

26,620

 

 

113

 

(2,497

)

 

 

(115

)

24,121

 

Research and development

 

18,074

 

 

 

(1,132

)

 

 

(1,580

)

15,362

 

Depreciation and amortization

 

4,005

 

 

 

 

 

 

 

4,005

 

Total operating expenses

 

95,301

 

 

113

 

(4,705

)

 

 

(1,713

)

88,996

 

Income (loss) from operations

 

13,029

 

 

(113

)

6,493

 

 

 

1,713

 

21,122

 

Interest and other, net

 

(1,644

)

 

 

 

1,813

 

 

 

169

 

Income (loss) from continuing operations before income taxes

 

11,385

 

 

(113

)

6,493

 

1,813

 

 

1,713

 

21,291

 

Provision (benefit) for income taxes

 

3,347

 

 

 

 

 

(467

)

 

2,880

 

Income (loss) from continuing operations

 

8,038

 

 

(113

)

6,493

 

1,813

 

467

 

1,713

 

18,411

 

Income (loss) from discontinued operations, net of taxes

 

(4,699

)

4,699

 

 

 

 

 

 

 

Net income (loss)

 

$

3,339

 

$

4,699

 

$

(113

)

$

6,493

 

$

1,813

 

$

467

 

$

1,713

 

$

18,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

0.04

 

$

0.05

 

$

0.00

 

$

0.08

 

$

0.02

 

$

0.01

 

$

0.02

 

$

0.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share (1)

 

$

0.04

 

$

0.05

 

$

0.00

 

$

0.07

 

$

0.02

 

$

0.00

 

$

0.02

 

$

0.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

85,580

 

85,580

 

85,580

 

85,580

 

85,580

 

85,580

 

85,580

 

85,580

 

Diluted

 

85,580

 

98,507

 

98,507

 

98,507

 

98,507

 

98,507

 

98,507

 

98,507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

$

11,385

 

 

 

 

 

 

 

 

 

 

 

 

 

$

21,291

 

Interest

 

4,101

 

 

 

 

 

 

 

 

 

 

 

 

 

2,288

 

Depreciation and amortization

 

4,005

 

 

 

 

 

 

 

 

 

 

 

 

 

4,005

 

EBITDA

 

$

19,491

 

 

 

 

 

 

 

 

 

 

 

 

 

$

27,584

 

Add: Business reorganization and related

 

1,713

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

21,204

 

 

 

 

 

 

 

 

 

 

 

 

 

$

27,584

 

 


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

(1) For the three months ended September 30, 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 diluted EPS has been adjusted by $1,680 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 5,786.

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

Non-GAAP CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)

(in thousands, except per share amounts)

 

 

 

 

 

Non-GAAP Reconciling Items

 

 

 

 

 

Three months

 

 

 

Professional

 

 

 

 

 

 

 

Non-GAAP three

 

 

 

ended December 31,

 

Discontinued

 

fees and

 

Stock-based

 

Non-cash

 

Non-cash

 

months ended December 31,

 

 

 

2010

 

operations

 

legal matters

 

compensation

 

interest expense

 

tax expense

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

334,259

 

$

 

$

 

$

 

$

 

$

 

$

334,259

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product costs

 

98,067

 

 

 

 

 

 

98,067

 

Software development costs and royalties

 

40,276

 

 

 

(1,793

)

 

 

38,483

 

Internal royalties

 

22,001

 

 

 

 

 

 

22,001

 

Licenses

 

28,306

 

 

 

 

 

 

28,306

 

Total cost of goods sold

 

188,650

 

 

 

(1,793

)

 

 

186,857

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

145,609

 

 

 

1,793

 

 

 

147,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

47,861

 

 

 

(1,141

)

 

 

46,720

 

General and administrative

 

27,492

 

 

(423

)

(1,982

)

 

 

25,087

 

Research and development

 

18,073

 

 

 

(1,000

)

 

 

17,073

 

Depreciation and amortization

 

3,501

 

 

 

 

 

 

3,501

 

Total operating expenses

 

96,927

 

 

(423

)

(4,123

)

 

 

92,381

 

Income (loss) from operations

 

48,682

 

 

423

 

5,916

 

 

 

55,021

 

Interest and other, net

 

(4,013

)

 

 

 

1,872

 

 

(2,141

)

Income (loss) from continuing operations before income taxes

 

44,669

 

 

423

 

5,916

 

1,872

 

 

52,880

 

Provision for income taxes

 

3,849

 

 

 

 

 

(472

)

3,377

 

Income (loss) from continuing operations

 

40,820

 

 

423

 

5,916

 

1,872

 

472

 

49,503

 

Income (loss) from discontinued operations, net of taxes

 

39

 

(39

)

 

 

 

 

 

Net income (loss)

 

$

40,859

 

$

(39

)

$

423

 

$

5,916

 

$

1,872

 

$

472

 

$

49,503

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

0.47

 

$

0.00

 

$

0.00

 

$

0.07

 

$

0.02

 

$

0.01

 

$

0.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share (1)

 

$

0.45

 

$

0.00

 

$

0.00

 

$

0.06

 

$

0.02

 

$

0.00

 

$

0.52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

86,321

 

86,321

 

86,321

 

86,321

 

86,321

 

86,321

 

86,321

 

Diluted

 

99,260

 

99,260

 

99,260

 

99,260

 

99,260

 

99,260

 

99,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

$

44,669

 

 

 

 

 

 

 

 

 

 

 

$

52,880

 

Interest

 

3,711

 

 

 

 

 

 

 

 

 

 

 

1,839

 

Depreciation and amortization

 

3,501

 

 

 

 

 

 

 

 

 

 

 

3,501

 

EBITDA

 

$

51,881

 

 

 

 

 

 

 

 

 

 

 

$

58,220

 

 


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

(1) For the three months ended December 31, 2010, 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 diluted EPS has been adjusted by $1,680 and GAAP net income used for computing GAAP diluted EPS has been adjusted by $3,552 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.

(2) Basic and diluted include participating shares of 5,578.