NEW YORK--(BUSINESS WIRE)--Take-Two Interactive Software, Inc. (NASDAQ:TTWO) today reported results for its fiscal third quarter 2020 ended December 31, 2019. In addition, the Company provided its initial outlook for its fiscal fourth quarter ending March 31, 2020 and adjusted its outlook for the fiscal year 2020, ending March 31, 2020. For additional information, please see the fiscal third quarter 2020 results slide deck posted to the Company’s investor relations website at http://ir.take2games.com.
Fiscal Third Quarter 2020 Financial Highlights
GAAP net revenue was $930.1 million, as compared to $1.249 billion in last year’s fiscal third quarter. Recurrent consumer spending (which is generated from ongoing consumer engagement and includes virtual currency, add-on content and in-game purchases) increased 15% and accounted for 37% of total GAAP net revenue. The largest contributors to GAAP net revenue in fiscal third quarter 2020 were NBA® 2K20 and NBA 2K19; Grand Theft Auto® Online and Grand Theft Auto V; Red Dead Redemption 2 and Red Dead Online; The Outer Worlds; Borderlands® 3; WWE® 2K20 and WWE SuperCard; Sid Meier’s Civilization VI; and Social Point’s mobile offerings.
Digitally-delivered GAAP net revenue increased to $700.3 million, as compared to $594.7 million in last year’s fiscal third quarter, and accounted for 75% of total GAAP net revenue. The largest contributors to GAAP digitally-delivered net revenue in fiscal third quarter 2020 were NBA 2K20 and NBA 2K19; Grand Theft Auto Online and Grand Theft Auto V; The Outer Worlds; Red Dead Redemption 2 and Red Dead Online; Borderlands 3; Sid Meier’s Civilization VI; Social Point’s mobile offerings; and WWE SuperCard and WWE 2K20.
GAAP net income was $163.6 million, or $1.43 per diluted share, as compared to $179.9 million, or $1.57 per diluted share, for the comparable period last year.
During the nine-month period ended December 31, 2019, GAAP net cash provided by operating activities increased to $440.0 million, as compared to $390.2 million in the same period last year. During the nine-month period ended December 31, 2019, Adjusted Unrestricted Operating Cash Flow (Non-GAAP), which is defined as GAAP net cash from operating activities, adjusted for changes in restricted cash, was $547.9 million, as compared to $587.0 million in the same period last year (please see the section below titled “Non-GAAP Financial Measure” for additional information). As of December 31, 2019, the Company had cash and short-term investments of $1.984 billion.
The following data, together with a management reporting tax rate of 17%, are used internally by the Company’s management and Board of Directors to adjust the Company’s GAAP financial results in order to facilitate comparison of its operating performance between periods and to better understand its core business and future outlook:
Three Months Ended December 31, 2019 |
||||||||||||||||
|
Financial Data |
|||||||||||||||
$ in thousands |
Statement of
|
Change in deferred
|
Stock-based
|
Impact of
|
Amortization
|
|||||||||||
|
|
|||||||||||||||
Net revenue |
$930,129 |
(41,950 |
) |
|
|
|||||||||||
Cost of goods sold |
437,093 |
(9,980 |
) |
(33,048 |
) |
|
(3,295 |
) |
||||||||
Gross Profit |
493,036 |
(31,970 |
) |
33,048 |
|
|
3,295 |
|
||||||||
Operating expenses |
316,203 |
(30,351 |
) |
246 |
|
(1,657 |
) |
|||||||||
Income from operations |
176,833 |
(31,970 |
) |
63,399 |
|
(246 |
) |
4,952 |
|
|||||||
Interest and other, net |
11,943 |
(1,192 |
) |
|
|
|||||||||||
Income before income taxes |
188,776 |
(33,162 |
) |
63,399 |
|
(246 |
) |
4,952 |
|
|||||||
In order to calculate net income per diluted share for management reporting purposes, the Company uses its fully diluted share count of 114.25 million.
Operational Metric – Net Bookings
Net Bookings is defined as the net amount of products and services sold digitally or sold-in physically during the period, and includes licensing fees, merchandise, in-game advertising, strategy guides and publisher incentives.
During fiscal third quarter 2020, total Net Bookings were $888.2 million, as compared to $1.569 billion during last year’s fiscal third quarter, which had benefited from the launch of Red Dead Redemption 2. Net Bookings from recurrent consumer spending grew 6% and accounted for 41% of total Net Bookings. The largest contributors to Net Bookings in fiscal third quarter 2020 were Grand Theft Auto Online and Grand Theft Auto V; NBA 2K20; Red Dead Redemption 2 and Red Dead Online; The Outer Worlds; Borderlands 3; WWE 2K20 and WWE SuperCard; Sid Meier’s Civilization VI; and Social Point’s mobile offerings.
Catalog accounted for $359.7 million of Net Bookings led by Grand Theft Auto, Red Dead Redemption, and Social Point’s mobile offerings.
Digitally-delivered Net Bookings were $690.6 million, as compared to $703.8 million in last year’s fiscal third quarter, and accounted for 78% of total Net Bookings. The largest contributors to digitally-delivered Net Bookings in fiscal third quarter 2020 were Grand Theft Auto Online and Grand Theft Auto V; NBA 2K20; Red Dead Redemption 2 and Red Dead Online; The Outer Worlds; Borderlands 3; Sid Meier’s Civilization VI; WWE 2K20 and WWE SuperCard; and Social Point’s mobile offerings.
Management Comments
“Throughout the 2019 holiday season, we experienced robust demand for our offerings that drove third quarter operating results solidly within our increased outlook,” said Strauss Zelnick, Chairman and CEO of Take-Two. “Highlights included the performance of Grand Theft Auto Online and Grand Theft Auto V, NBA 2K20, Red Dead Redemption 2 and Red Dead Online, The Outer Worlds and Borderlands 3, reflecting our ability to deliver some of the most captivating experiences in the entertainment industry. Fiscal 2020 is shaping up to be another terrific year for Take-Two.
“Take-Two’s development pipeline over the coming years is the largest and most diverse in our history, including releases from our largest franchises, new IP and a broad mix of gameplay experiences, all designed to captivate and engage audiences well beyond initial release. In addition, we are actively investing in emerging markets, platforms and business models that have the potential to enhance growth. Take-Two is exceedingly well positioned to capitalize on the many positive trends in our industry and to generate growth and margin expansion over the long-term.”
Business and Product Highlights
Since October 1, 2019:
Rockstar Games:
- Launched Red Dead Redemption 2 for PC. The first game in the Red Dead Redemption series to be offered on PC, the title features a range of graphical and technical enhancements for increased immersion along with new Bounty Hunting Missions, Gang Hideouts, Weapons, a fully featured Photo Mode and more. Red Dead Redemption 2 for PC also includes free access to the shared living world of Red Dead Online, featuring all previously released improvements and the latest content updates for the complete online experience. In addition, Red Dead Redemption 2 was released as a launch title for Google Stadia™.
-
Released new free content updates for Grand Theft Auto Online, including:
- The Diamond Casino Heist – an all-new approach to Heist architecture and execution with different scenarios unfolding in response to player’s choices as they prepare to execute a takedown of the most secure building in all of Los Santos – featuring new weapons and vehicles, plus an Arcade property featuring playable retro arcade games and more.
- Numerous new missions, vehicles, weapons and other content.
-
Released new free content updates for Red Dead Online, including:
- Moonshiners – the latest Frontier Pursuit that enables players to team up with an infamous distiller to start their own Moonshining business and run it out of the new Shack property –featuring new story missions; role-specific weapons, clothing and other items; the ability to run an underground bar; and more.
2K:
- Announced the founding of Cloud Chamber™, the newest wholly-owned game development studio under the Company’s publishing label. A collective of storytellers eager to push the frontlines of interactive entertainment by making unique, entertaining and thoughtful experiences that engage the world, Cloud Chamber will build its team at two locations: 2K’s San Francisco Bay Area headquarters in Novato, California, as well as in Montréal, Québec, which marks the first-ever Canadian office for a 2K studio. In addition, 2K announced that Cloud Chamber has started to work on the next iteration of the globally acclaimed BioShock® franchise, which will be in development for the next several years.
- Launched Sid Meier’s Civilization VI for Xbox One and PlayStation 4. Developed by Firaxis Games, and winner of The Game Awards’ Best Strategy Game and DICE Awards’ Best Strategy Game in 2016, Civilization VI is the first Civilization game since 2008 that has been available on Xbox or PlayStation consoles.
- Launched WWE 2K20, the newest release in our WWE video game franchise that is now developed exclusively by Visual Concepts, for PlayStation 4, Xbox One and PC.
- Released Borderlands 3 and NBA 2K20 for Google Stadia.
- Launched Moxxi's Heist of The Handsome Jackpot, the first campaign add-on for Borderlands 3, for PC, PlayStation 4 and Xbox One. Moxxi's Heist of The Handsome Jackpot is one of four paid campaign add-ons that are included with the Borderlands 3 Super Deluxe Edition and Season Pass, or for purchase separately. Moxxi's Heist of the Handsome Jackpot will be coming to Google Stadia early in 2020.
Private Division:
- Launched The Outer Worlds for Xbox One, PlayStation 4 and PC. Created by the renowned RPG developer, Obsidian Entertainment, The Outer Worlds is a dark and witty player-driven story set in a colony at the farthest reaches of the galaxy. The title will also be available for Nintendo Switch, which is now planned for fiscal year 2021.
- Launched Ancestors: The Humankind Odyssey for digital download on PlayStation 4 and Xbox One. Ancestors: The Humankind Odyssey is the debut title from Panache Digital Games, the studio co-founded by Patrice Désilets, the original creative director of the Assassin’s Creed franchise. The title was previously released in August 2019 for digital download on PC.
- Released the Kerbal Space Program Enhanced Edition: Breaking Ground Expansion for PlayStation 4 and Xbox One. The fan-favorite expansion Kerbal Space Program: Breaking Ground previously launched on PC in May 2019.
- Announced that Disintegration, an upcoming sci-fi, first-person shooter, will launch digitally for PlayStation4, Xbox One and PC in calendar 2020, during our fiscal year 2021. Disintegration is the debut title from V1 Interactive, the independent development studio co-founded by Marcus Lehto, former creative director at Bungie and co-creator of Halo.
- Announced that Kerbal Space Program 2, the sequel to the beloved original space sim, is in development and is now planned for launch during our fiscal year 2021. The original Kerbal Space Program has sold-in nearly 4 million units worldwide, and earned a Metacritic rating of 88 and a Steam user score of 91%.
Outlook for Fiscal 2020
Take-Two is providing its initial outlook for its fiscal fourth quarter ending March 31, 2020 and is adjusting its outlook for the fiscal year ending March 31, 2020:
Fourth Quarter Ending March 31, 2020
- GAAP net revenue is expected to range from $635 to $685 million
- GAAP net income is expected to range from $105 to $128 million
- GAAP diluted net income per share is expected to range from $0.92 to $1.12
- Share count used to calculate both GAAP and management reporting diluted net income per share is expected to be 114.6 million (1)
- Net Bookings (operational metric) are expected to range from $540 to $590 million
The Company is also providing selected data and its management reporting tax rate of 17%, which are used internally by its management and Board of Directors to adjust the Company’s GAAP financial outlook in order to facilitate comparison of its operating performance between periods and to better understand its core business and future outlook:
Three Months Ending March 31, 2020 |
|||||||||||||
Financial Data |
|||||||||||||
$ in millions |
GAAP outlook (2) |
Change in
|
Stock-based
|
Amortization of
|
|||||||||
Net revenue |
$635 to $685 |
|
($95) |
|
|
|
|
||||||
|
|
|
|
|
|
|
|||||||
Cost of goods sold |
$274 to $286 |
|
($24) |
|
($18) |
|
($2) |
||||||
|
|
|
|
|
|
|
|||||||
Operating Expenses |
$247 to $257 |
|
|
|
($22) |
|
($2) |
||||||
Interest and other, net |
($9) |
|
|
|
|
|
|
||||||
Income before income taxes |
$123 to $151 |
|
($71) |
|
$40 |
|
$4 |
||||||
Fiscal Year Ending March 31, 2020
- GAAP net revenue is expected to range from $2.96 to $3.01 billion
- GAAP net income is expected to range from $387 to $409 million
- GAAP diluted net income per share is expected to range from $3.38 to $3.58
- Share count used to calculate both GAAP and management reporting diluted net income per share is expected to be 114.6 million (3)
- Net cash provided by operating activities is expected to be over $575 million
- Adjusted Unrestricted Operating Cash Flow (Non-GAAP) is expected to be over $500 million (4)
- Capital expenditures are expected to be approximately $60 million
- Net Bookings (operational metric) are expected to range from $2.80 to $2.85 billion
The Company is also providing selected data and its management reporting tax rate of 17%, which are used internally by its management and Board of Directors to adjust the Company’s GAAP financial outlook in order to facilitate comparison of its operating performance between periods and to better understand its core business and future outlook:
Twelve Months Ending March 31, 2020 |
|||||||||||||
Financial Data |
|||||||||||||
$ in millions |
GAAP outlook (3) |
Change in
|
Stock-based
|
Amortization
|
Reorganization
|
||||||||
|
|||||||||||||
Net revenue |
$2,963 to $3,013 |
|
($162) |
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|||||
Cost of goods sold |
$1,420 to $1,433 |
|
($112) |
|
($91) |
|
($10) |
|
|
||||
|
|
|
|
|
|
|
|
|
|||||
Operating Expenses |
$1,125 to $1,135 |
|
|
|
($106) |
|
($7) |
|
($1) |
||||
Interest and other, net |
($39) |
|
|
|
|
|
|
|
|
||||
Income before income taxes |
$457 to $484 |
|
($50) |
|
$197 |
|
$17 |
|
$1 |
||||
1) |
Includes 113.4 million basic shares and 1.2 million shares representing the potential dilution from unvested employee stock grants. |
2) |
The individual components of the financial outlook may not foot to the totals, as the Company does not expect actual results for every component to be at the low end or high end of the outlook range simultaneously. |
3) |
Includes 113.1 million basic shares and 1.5 million shares representing the potential dilution from unvested employee stock grants. |
4) |
Includes a $75.0 million net increase in restricted cash for fiscal 2020. |
Key assumptions and dependencies underlying the Company’s outlook include: the timely delivery of the titles included in this financial outlook; continued consumer acceptance of Xbox One and PlayStation 4; the ability to develop and publish products that capture market share for these current generation systems while also leveraging opportunities on PC, mobile and other platforms; and stable foreign exchange rates. See also “Cautionary Note Regarding Forward Looking Statements” below.
Product Releases
The following titles were released since October 1, 2019:
Label |
Title |
Platforms |
Release Date |
|||
2K |
WWE 2K20 |
PS4, Xbox One, PC |
October 22, 2019 |
|||
Private Division |
The Outer Worlds |
PS4, Xbox One, PC |
October 25, 2019 |
|||
2K |
WWE 2K20 Originals: Bump in the Night (DLC) |
PS4, Xbox One, PC |
October 28, 2019 |
|||
Rockstar Games |
Red Dead Redemption 2 |
PC |
November 5, 2019 |
|||
2K |
WWE SuperCard Season 6 |
iOS, Android |
November 13,2019 |
|||
Rockstar Games |
Red Dead Redemption 2 |
Stadia |
November 19, 2019 |
|||
2K |
NBA 2K20 |
Stadia |
November 19, 2019 |
|||
2K |
Sid Meier’s Civilization VI |
Xbox One, PS4 |
November 22, 2019 |
|||
2K |
Sid Meier’s Civilization VI Expansion Pack Bundle |
Xbox One, PS4 |
November 22, 2019 |
|||
Private Division |
Kerbal Space Program Enhanced Edition: Breaking Ground Expansion |
PS4, Xbox One |
December 5, 2019 |
|||
Private Division |
Ancestors: The Humankind Odyssey |
PS4, Xbox One (digital only) |
December 6, 2019 |
|||
2K |
WWE 2K20 SmackDown 20th Anniversary Pack (DLC) |
PS4, Xbox One, PC |
December 6, 2019 |
|||
Rockstar Games |
Grand Theft Auto Online: The Diamond Casino Heist |
PS4, Xbox One, PC |
December 12, 2019 |
|||
Rockstar Games |
Red Dead Online: Moonshiners |
PS4, Xbox One, PC. Stadia |
December 13, 2019 |
|||
2K |
Borderlands 3 |
Stadia |
December 17, 2019 |
|||
2K |
Borderlands 3: Moxxi's Heist of The Handsome Jackpot (DLC) |
PS4, Xbox One, PC |
December 19, 2019 |
|||
2K |
WWE 2K20 Originals: Wasteland Wanderers (DLC) |
PS4, Xbox One, PC |
December 20, 2019 |
|||
|
|
|
|
|||
Take-Two's lineup of future titles announced to date includes: |
||||||
Label |
Title |
Platforms |
Release Date |
|||
2K |
WWE 2K20 Originals: Southpaw Regional Wrestling (DLC) |
PS4, Xbox One, PC |
February 7, 2020 |
|||
2K |
WWE 2K20 Originals: Empire of Tomorrow (DLC) |
PS4, Xbox One, PC |
Fiscal 2020 |
|||
Private Division |
The Outer Worlds |
Switch |
Fiscal 2021 |
|||
Private Division |
Kerbal Space Program 2 |
PC |
Fiscal 2021 |
|||
Private Division |
Disintegration |
TBA |
2020 (fiscal 2021) |
|||
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 Measure
In addition to reporting financial results in accordance with U.S. generally accepted accounting principles (GAAP), the Company uses a Non-GAAP measure of financial performance: Adjusted Unrestricted Operating Cash Flow, which is defined as GAAP net cash from operating activities, adjusted for changes in restricted cash. The Company’s management believes it is important to consider Adjusted Unrestricted Operating Cash Flow, in addition to net cash from operating activities, as it provides more transparency into current business trends without regard to the timing of payments from restricted cash, which is primarily related to a dedicated account limited to the payment of certain internal royalty obligations.
This Non-GAAP financial measure is not intended to be considered in isolation from, as a substitute for, or superior to, GAAP results. This Non-GAAP financial measure may be different from similarly titled measures used by other companies. In the future, Take-Two may also consider whether other items should also be excluded in calculating this Non-GAAP financial measure used by the Company. Management believes that the presentation of this Non-GAAP financial measure provides investors with additional useful information to measure Take-Two's financial and operating performance. In particular, this measure facilitates comparison of our operating performance between periods and may help investors to understand better the operating results of Take-Two. Internally, management uses this Non-GAAP financial measure in assessing the Company's operating results and in planning and forecasting. A reconciliation of this Non-GAAP financial measure to the most comparable GAAP measure is contained in the financial tables to this press release.
Final Results
The financial results discussed herein are presented on a preliminary basis; final data will be included in Take-Two’s Quarterly Report on Form 10-Q for the period ended December 31, 2019.
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. We develop and publish products through our labels Rockstar Games, 2K, and Private Division, as well as Social Point, a leading developer of mobile games. 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," “should,” "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, the timely release and significant market acceptance of our games, the ability to maintain acceptable pricing levels on our games, and risks associated with international operations. Other important factors and information are contained in the Company's most recent Annual Report on Form 10-K, including the risks summarized in the section entitled "Risk Factors," the Company’s most recent Quarterly Report on Form 10-Q, 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 December 31, | Nine months ended December 31, | ||||||||||||||
|
2019 |
|
|
2018 |
|
|
2019 |
|
2018 |
|
|||||
| Net revenue | $ |
930,129 |
|
$ |
1,248,738 |
|
$ |
2,328,429 |
$ |
2,129,387 |
|
||||
| Cost of goods sold: | |||||||||||||||
| Software development costs and royalties |
|
130,985 |
|
|
265,166 |
|
|
451,422 |
|
337,603 |
|
||||
| Internal royalties |
|
166,432 |
|
|
401,382 |
|
|
339,312 |
|
536,662 |
|
||||
| Product costs |
|
90,959 |
|
|
183,208 |
|
|
225,162 |
|
277,234 |
|
||||
| Licenses |
|
48,717 |
|
|
48,728 |
|
|
130,914 |
|
113,231 |
|
||||
| Total cost of goods sold |
|
437,093 |
|
|
898,484 |
|
|
1,146,810 |
|
1,264,730 |
|
||||
| Gross profit |
|
493,036 |
|
|
350,254 |
|
|
1,181,619 |
|
864,657 |
|
||||
| Selling and marketing |
|
137,068 |
|
|
161,322 |
|
|
378,455 |
|
313,793 |
|
||||
| General and administrative |
|
84,531 |
|
|
70,638 |
|
|
236,023 |
|
205,693 |
|
||||
| Research and development |
|
82,520 |
|
|
62,305 |
|
|
227,680 |
|
173,582 |
|
||||
| Depreciation and amortization |
|
12,330 |
|
|
10,140 |
|
|
35,611 |
|
29,151 |
|
||||
| Business reorganization |
|
(246 |
) |
|
(5,930 |
) |
|
467 |
|
(6,172 |
) |
||||
| Total operating expenses |
|
316,203 |
|
|
298,475 |
|
|
878,236 |
|
716,047 |
|
||||
| Income from operations |
|
176,833 |
|
|
51,779 |
|
|
303,383 |
|
148,610 |
|
||||
| Interest and other, net |
|
11,943 |
|
|
8,071 |
|
|
30,422 |
|
19,647 |
|
||||
| Income before income taxes |
|
188,776 |
|
|
59,850 |
|
|
333,805 |
|
168,257 |
|
||||
| Provision for (benefit from) income taxes |
|
25,134 |
|
|
(120,098 |
) |
|
52,068 |
|
(108,750 |
) |
||||
| Net income | $ |
163,642 |
|
$ |
179,948 |
|
$ |
281,737 |
$ |
277,007 |
|
||||
| Earnings per share: | |||||||||||||||
| Basic earnings per share | $ |
1.44 |
|
$ |
1.59 |
|
$ |
2.49 |
$ |
2.44 |
|
||||
| Diluted earnings per share | $ |
1.43 |
|
$ |
1.57 |
|
$ |
2.47 |
$ |
2.41 |
|
||||
| Weighted average shares outstanding: | |||||||||||||||
| Basic |
|
113,251 |
|
|
113,433 |
|
|
112,996 |
|
113,390 |
|
||||
| Diluted |
|
114,254 |
|
|
114,737 |
|
|
114,009 |
|
114,918 |
|
||||
| Computation of Basic EPS: | |||||||||||||||
| Net income | $ |
163,642 |
|
$ |
179,948 |
|
$ |
281,737 |
$ |
277,007 |
|
||||
| Weighted average shares outstanding - basic |
|
113,251 |
|
|
113,433 |
|
|
112,996 |
|
113,390 |
|
||||
| Basic earnings per share | $ |
1.44 |
|
$ |
1.59 |
|
$ |
2.49 |
$ |
2.44 |
|
||||
| Computation of Diluted EPS: | |||||||||||||||
| Net income | $ |
163,642 |
|
$ |
179,948 |
|
$ |
281,737 |
$ |
277,007 |
|
||||
| Weighted average shares outstanding - basic |
|
113,251 |
|
|
113,433 |
|
|
112,996 |
|
113,390 |
|
||||
| Add: dilutive effect of common stock equivalents |
|
1,003 |
|
|
1,304 |
|
|
1,013 |
|
1,528 |
|
||||
| Weighted average common shares outstanding - diluted |
|
114,254 |
|
|
114,737 |
|
|
114,009 |
|
114,918 |
|
||||
| Diluted earnings per share | $ |
1.43 |
|
$ |
1.57 |
|
$ |
2.47 |
$ |
2.41 |
|
||||
| TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | ||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||
| (in thousands, except per share amounts) | ||||||||
| December 31, | March 31, | |||||||
|
2019 |
|
|
2019 |
|
|||
| ASSETS | (Unaudited) | |||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ |
1,284,861 |
|
$ |
826,525 |
|
||
| Short-term investments |
|
699,269 |
|
|
744,485 |
|
||
| Restricted cash |
|
457,573 |
|
|
565,461 |
|
||
| Accounts receivable, net of allowances of $443 and $995 at December 31, 2019 and March 31, 2019, respectively |
|
647,460 |
|
|
395,729 |
|
||
| Inventory |
|
24,426 |
|
|
28,200 |
|
||
| Software development costs and licenses |
|
59,802 |
|
|
28,880 |
|
||
| Deferred cost of goods sold |
|
33,079 |
|
|
51,867 |
|
||
| Prepaid expenses and other |
|
228,567 |
|
|
186,688 |
|
||
| Total current assets |
|
3,435,037 |
|
|
2,827,835 |
|
||
| Fixed assets, net |
|
127,417 |
|
|
127,882 |
|
||
| Right-of-use assets |
|
153,053 |
|
|
- |
|
||
| Software development costs and licenses, net of current portion |
|
440,752 |
|
|
603,436 |
|
||
| Deferred cost of goods sold, net of current portion |
|
912 |
|
|
1,028 |
|
||
| Goodwill |
|
391,815 |
|
|
381,717 |
|
||
| Other intangibles, net |
|
56,596 |
|
|
73,115 |
|
||
| Deferred tax assets |
|
110,831 |
|
|
134,732 |
|
||
| Other assets |
|
163,220 |
|
|
93,320 |
|
||
| Total assets | $ |
4,879,633 |
|
$ |
4,243,065 |
|
||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ |
82,491 |
|
$ |
72,797 |
|
||
| Accrued expenses and other current liabilities |
|
1,147,918 |
|
|
1,035,695 |
|
||
| Deferred revenue |
|
841,814 |
|
|
843,302 |
|
||
| Lease liabilities |
|
24,108 |
|
|
- |
|
||
| Total current liabilities |
|
2,096,331 |
|
|
1,951,794 |
|
||
| Non-current deferred revenue |
|
32,962 |
|
|
21,058 |
|
||
| Non-current lease liabilities |
|
151,400 |
|
|
- |
|
||
| Other long-term liabilities |
|
196,905 |
|
|
229,633 |
|
||
| Total liabilities |
|
2,477,598 |
|
|
2,202,485 |
|
||
| Stockholders' equity: | ||||||||
| Preferred stock, $.01 par value, 5,000 shares authorized |
|
- |
|
|
- |
|
||
| Common stock, $.01 par value, 200,000 shares authorized; 135,771 and 134,602 shares | ||||||||
| issued and 113,350 and 112,181 outstanding at December 31, 2019 and, March 31, 2019, respectively |
|
1,358 |
|
|
1,346 |
|
||
| Additional paid-in capital |
|
2,100,373 |
|
|
2,019,369 |
|
||
| Treasury stock, at cost; 22,421 common shares at December 31, 2019 and, March 31, 2019, respectively |
|
(820,572 |
) |
|
(820,572 |
) |
||
| Retained earnings |
|
1,159,363 |
|
|
877,626 |
|
||
| Accumulated other comprehensive loss |
|
(38,487 |
) |
|
(37,189 |
) |
||
| Total stockholders' equity |
|
2,402,035 |
|
|
2,040,580 |
|
||
| Total liabilities and stockholders' equity | $ |
4,879,633 |
|
$ |
4,243,065 |
|
||
| TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | |||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||
| (in thousands) | |||||||||
| Nine months ended December 31, | |||||||||
|
2019 |
|
|
2018 |
|
||||
| Operating activities: | |||||||||
| Net income | $ |
281,737 |
|
$ |
277,007 |
|
|||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||
| Amortization and impairment of software development costs and licenses |
|
115,823 |
|
|
160,167 |
|
|||
| Depreciation |
|
35,246 |
|
|
28,769 |
|
|||
| Amortization of intellectual property |
|
15,981 |
|
|
17,785 |
|
|||
| Stock-based compensation |
|
176,598 |
|
|
178,609 |
|
|||
| Other, net |
|
1,809 |
|
|
(3,912 |
) |
|||
| Changes in assets and liabilities: | |||||||||
| Accounts receivable |
|
(249,709 |
) |
|
(525,981 |
) |
|||
| Inventory |
|
3,688 |
|
|
(26,352 |
) |
|||
| Software development costs and licenses |
|
(18,552 |
) |
|
(157,710 |
) |
|||
| Prepaid expenses and other current and other non-current assets |
|
(215,060 |
) |
|
(142,918 |
) |
|||
| Deferred revenue |
|
11,751 |
|
|
328,325 |
|
|||
| Deferred cost of goods sold |
|
18,602 |
|
|
(37,281 |
) |
|||
| Accounts payable, accrued expenses and other liabilities |
|
262,061 |
|
|
293,691 |
|
|||
| Net cash provided by operating activities |
|
439,975 |
|
|
390,199 |
|
|||
| Investing activities: | |||||||||
| Change in bank time deposits |
|
114,720 |
|
|
64,101 |
|
|||
| Proceeds from available-for-sale securities |
|
243,170 |
|
|
184,542 |
|
|||
| Purchases of available-for-sale securities |
|
(311,995 |
) |
|
(179,570 |
) |
|||
| Purchases of fixed assets |
|
(34,790 |
) |
|
(43,646 |
) |
|||
| Purchases of long-term investments |
|
(26,142 |
) |
|
- |
|
|||
| Business acquisitions |
|
(12,040 |
) |
|
(3,149 |
) |
|||
| Net cash (used in) provided by investing activities |
|
(27,077 |
) |
|
22,278 |
|
|||
| Financing activities: | |||||||||
| Tax payment related to net share settlements on restricted stock awards |
|
(71,260 |
) |
|
(85,837 |
) |
|||
| Issuance of common stock |
|
10,515 |
|
|
- |
|
|||
| Repurchase of common stock |
|
- |
|
|
(262,392 |
) |
|||
| Net cash used in financing activities |
|
(60,745 |
) |
|
(348,230 |
) |
|||
| Effects of foreign currency exchange rates on cash, cash equivalents, and restricted cash |
|
(1,705 |
) |
|
(15,124 |
) |
|||
| Net change in cash, cash equivalents, and restricted cash |
|
350,448 |
|
|
49,124 |
|
|||
| Cash, cash equivalents, and restricted cash, beginning of year |
|
1,391,986 |
|
|
1,246,371 |
|
|||
| Cash, cash equivalents, and restricted cash, end of period | $ |
1,742,434 |
|
$ |
1,295,495 |
|
|||
| TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | |||||||||||||
| Net Revenue and Net Bookings by Geographic Region, Distribution Channel, and Platform Mix | |||||||||||||
| (in thousands) | |||||||||||||
| Three Months Ended December 31, 2019 |
Three Months Ended December 31, 2018 |
||||||||||||
| Amount | % of Total | Amount | % of Total | ||||||||||
| Net revenue by geographic region | |||||||||||||
| United States | $ |
536,841 |
58% |
$ |
651,568 |
52% |
|||||||
| International |
|
393,288 |
42% |
|
597,170 |
48% |
|||||||
| Total net revenue | $ |
930,129 |
100% |
$ |
1,248,738 |
100% |
|||||||
| Net bookings by geographic region | |||||||||||||
| United States | $ |
499,983 |
56% |
$ |
803,341 |
51% |
|||||||
| International |
|
388,196 |
44% |
|
765,227 |
49% |
|||||||
| Total net bookings | $ |
888,178 |
100% |
$ |
1,568,568 |
100% |
|||||||
| Three Months Ended December 31, 2019 |
Three Months Ended December 31, 2018 |
||||||||||||
| Amount | % of Total | Amount | % of Total | ||||||||||
| Net revenue by distribution channel | |||||||||||||
| Digital online | $ |
700,321 |
75% |
$ |
594,722 |
48% |
|||||||
| Physical retail and other |
|
229,808 |
25% |
|
654,016 |
52% |
|||||||
| Total net revenue | $ |
930,129 |
100% |
$ |
1,248,738 |
100% |
|||||||
| Net bookings by distribution channel | |||||||||||||
| Digital online | $ |
690,558 |
78% |
$ |
703,777 |
45% |
|||||||
| Physical retail and other |
|
197,621 |
22% |
|
864,791 |
55% |
|||||||
| Total net bookings | $ |
888,179 |
100% |
$ |
1,568,568 |
100% |
|||||||
| Three Months Ended December 31, 2019 |
Three Months Ended December 31, 2018 |
||||||||||||
| Amount | % of Total | Amount | % of Total | ||||||||||
| Net revenue by platform mix | |||||||||||||
| Console | $ |
679,799 |
73% |
$ |
1,144,459 |
92% |
|||||||
| PC and other |
|
250,330 |
27% |
|
104,279 |
8% |
|||||||
| Total net revenue | $ |
930,129 |
100% |
$ |
1,248,738 |
100% |
|||||||
| Net bookings by platform mix | |||||||||||||
| Console | $ |
638,516 |
72% |
$ |
1,454,394 |
93% |
|||||||
| PC and other |
|
249,663 |
28% |
|
114,172 |
7% |
|||||||
| Total net bookings | $ |
888,179 |
100% |
$ |
1,568,568 |
100% |
|||||||
| TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | |||||||||||||
| Net Revenue and Net Bookings by Geographic Region, Distribution Channel, and Platform Mix | |||||||||||||
| (in thousands) | |||||||||||||
| Nine Months Ended December 31, 2019 |
Nine Months Ended December 31, 2018 |
||||||||||||
| Amount | % of Total | Amount | % of Total | ||||||||||
| Net revenue by geographic region | |||||||||||||
| United States | $ |
1,361,981 |
58% |
$ |
1,152,285 |
54% |
|||||||
| International |
|
966,448 |
42% |
|
977,102 |
46% |
|||||||
| Total net revenue | $ |
2,328,429 |
100% |
$ |
2,129,387 |
100% |
|||||||
| Net bookings by geographic region | |||||||||||||
| United States | $ |
1,326,721 |
59% |
$ |
1,322,466 |
54% |
|||||||
| International |
|
934,214 |
41% |
|
1,117,848 |
46% |
|||||||
| Total net bookings | $ |
2,260,935 |
100% |
$ |
2,440,314 |
100% |
|||||||
| Nine Months Ended December 31, 2019 |
Nine Months Ended December 31, 2018 |
||||||||||||
| Amount | % of Total | Amount | % of Total | ||||||||||
| Net revenue by distribution channel | |||||||||||||
| Digital online | $ |
1,743,876 |
75% |
$ |
1,268,140 |
60% |
|||||||
| Physical retail and other |
|
584,553 |
25% |
|
861,247 |
40% |
|||||||
| Total net revenue | $ |
2,328,429 |
100% |
$ |
2,129,387 |
100% |
|||||||
| Net bookings by distribution channel | |||||||||||||
| Digital online | $ |
1,768,383 |
78% |
$ |
1,382,717 |
57% |
|||||||
| Physical retail and other |
|
492,552 |
22% |
|
1,057,597 |
43% |
|||||||
| Total net bookings | $ |
2,260,935 |
100% |
$ |
2,440,314 |
100% |
|||||||
| Nine Months Ended December 31, 2019 |
Nine Months Ended December 31, 2018 |
||||||||||||
| Amount | % of Total | Amount | % of Total | ||||||||||
| Net revenue by Platform Mix | |||||||||||||
| Console | $ |
1,766,431 |
76% |
$ |
1,811,429 |
85% |
|||||||
| PC and other |
|
561,998 |
24% |
|
317,958 |
15% |
|||||||
| Total net revenue | $ |
2,328,429 |
100% |
$ |
2,129,387 |
100% |
|||||||
| Net bookings by platform mix | |||||||||||||
| Console | $ |
1,688,231 |
75% |
$ |
2,132,285 |
87% |
|||||||
| PC and other |
|
572,704 |
25% |
|
308,029 |
13% |
|||||||
| Total net bookings | $ |
2,260,935 |
100% |
$ |
2,440,314 |
100% |
|||||||
| TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | |||||||||||||||||||||||||||
| ADDITIONAL DATA | |||||||||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||||||||
| Three Months Ended December 31, 2019 | Net revenue | Cost of goods sold- Software development costs and royalties |
Cost of goods sold- Internal royalties |
Cost of goods sold- Product costs |
Cost of goods sold- Licenses |
Selling and marketing |
|||||||||||||||||||||
| As reported | $ |
930,129 |
|
$ |
130,985 |
|
$ |
166,432 |
|
$ |
90,959 |
|
$ |
48,717 |
|
$ |
137,068 |
|
|||||||||
| Net effect from deferral and related cost of goods sold |
|
(41,950 |
) |
|
(6,990 |
) |
|
(3,031 |
) |
|
41 |
|
|||||||||||||||
| Stock-based compensation |
|
(33,048 |
) |
|
(4,113 |
) |
|||||||||||||||||||||
| Amortization and impairment of acquired intangibles |
|
(3,295 |
) |
||||||||||||||||||||||||
| Three Months Ended December 31, 2019 | General and administrative |
Research and development |
Depreciation and amortization |
Business reorganization | Interest and other, net |
||||||||||||||||||||||
| As reported | $ |
84,531 |
|
$ |
82,520 |
|
$ |
12,330 |
|
$ |
(246 |
) |
$ |
11,943 |
|
||||||||||||
| Net effect from deferral and related cost of goods sold |
|
(1,192 |
) |
||||||||||||||||||||||||
| Stock-based compensation |
|
(14,911 |
) |
|
(11,327 |
) |
|||||||||||||||||||||
| Amortization and impairment of acquired intangibles |
|
(1,536 |
) |
|
(121 |
) |
|||||||||||||||||||||
| Impact of business reorganization |
|
246 |
|
||||||||||||||||||||||||
| Three Months Ended December 31, 2018 | Net revenue | Cost of goods sold- Software development costs and royalties |
Cost of goods sold- Internal royalties |
Cost of goods sold- Product costs |
Cost of goods sold- Licenses |
Selling and marketing |
|||||||||||||||||||||
| As reported | $ |
1,248,738 |
|
$ |
265,166 |
|
$ |
401,382 |
|
$ |
183,208 |
|
$ |
48,728 |
|
$ |
161,322 |
|
|||||||||
| Net effect from deferral and related cost of goods sold |
|
319,829 |
|
|
42,914 |
|
|
43,948 |
|
|
139 |
|
|||||||||||||||
| Stock-based compensation |
|
(96,082 |
) |
|
(6,673 |
) |
|||||||||||||||||||||
| Amortization and impairment of acquired intangibles |
|
(3,630 |
) |
||||||||||||||||||||||||
| Three Months Ended December 31, 2018 | General and administrative |
Research and development |
Depreciation and amortization |
Business reorganization | Interest and other, net |
||||||||||||||||||||||
| As reported | $ |
70,638 |
|
$ |
62,305 |
|
$ |
10,140 |
|
$ |
(5,930 |
) |
$ |
8,071 |
|
||||||||||||
| Net effect from deferral and related cost of goods sold |
|
(313 |
) |
||||||||||||||||||||||||
| Stock-based compensation |
|
(13,790 |
) |
|
(7,123 |
) |
|||||||||||||||||||||
| Amortization and impairment of acquired intangibles |
|
(1,585 |
) |
|
(125 |
) |
|||||||||||||||||||||
| Impact of business reorganization |
|
5,930 |
|
||||||||||||||||||||||||
| TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | |||||||||||||||||||||||||||
| ADDITIONAL DATA | |||||||||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||||||||
| Nine Months Ended December 31, 2019 | Net revenue | Cost of goods sold- Software development costs and royalties |
Cost of goods sold- Internal royalties |
Cost of goods sold- Product costs |
Cost of goods sold- Licenses |
Selling and marketing |
|||||||||||||||||||||
| As reported | $ |
2,328,429 |
|
$ |
451,422 |
|
$ |
339,312 |
|
$ |
225,162 |
|
$ |
130,914 |
|
$ |
378,455 |
|
|||||||||
| Net effect from deferral and related cost of goods sold |
|
(67,494 |
) |
|
(46,310 |
) |
|
(20,584 |
) |
|
385 |
|
|||||||||||||||
| Stock-based compensation |
|
(91,678 |
) |
|
(14,333 |
) |
|||||||||||||||||||||
| Amortization and impairment of acquired intangibles |
|
(10,310 |
) |
||||||||||||||||||||||||
| Nine Months Ended December 31, 2019 | General and administrative |
Research and development |
Depreciation and amortization |
Business reorganization | Interest and other, net |
||||||||||||||||||||||
| As reported | $ |
236,023 |
|
$ |
227,680 |
|
$ |
35,611 |
|
$ |
467 |
|
$ |
30,422 |
|
||||||||||||
| Net effect from deferral and related cost of goods sold |
|
(381 |
) |
||||||||||||||||||||||||
| Stock-based compensation |
|
(42,054 |
) |
|
(28,533 |
) |
|||||||||||||||||||||
| Acquisition related expenses |
|
(367 |
) |
||||||||||||||||||||||||
| Amortization and impairment of acquired intangibles |
|
(4,642 |
) |
|
(365 |
) |
|||||||||||||||||||||
| Impact of business reorganization |
|
(467 |
) |
||||||||||||||||||||||||
| Nine Months Ended December 31, 2018 | Net revenue | Cost of goods sold- Software development costs and royalties |
Cost of goods sold- Internal royalties |
Cost of goods sold- Product costs |
Cost of goods sold- Licenses |
Selling and marketing | |||||||||||||||||||||
| As reported | $ |
2,129,387 |
|
$ |
337,603 |
|
$ |
536,662 |
|
$ |
277,234 |
|
$ |
113,231 |
|
$ |
313,793 |
|
|||||||||
| Net effect from deferral and related cost of goods sold |
|
310,927 |
|
|
46,396 |
|
|
37,087 |
|
|
735 |
|
|||||||||||||||
| Stock-based compensation |
|
(107,740 |
) |
|
(16,321 |
) |
|||||||||||||||||||||
| Amortization and impairment of acquired intangibles |
|
(12,371 |
) |
||||||||||||||||||||||||
| Nine Months Ended December 31, 2018 | General and administrative |
Research and development |
Depreciation and amortization |
Business reorganization | Interest and other, net |
||||||||||||||||||||||
| As reported | $ |
205,693 |
|
$ |
173,582 |
|
$ |
29,151 |
|
($ |
6,172 |
) |
$ |
19,647 |
|
||||||||||||
| Net effect from deferral and related cost of goods sold |
|
(911 |
) |
||||||||||||||||||||||||
| Stock-based compensation |
|
(38,234 |
) |
|
(16,314 |
) |
|||||||||||||||||||||
| Non-cash amounts related to convertible notes |
|
91 |
|
||||||||||||||||||||||||
| Amortization and impairment of acquired intangibles |
|
(4,859 |
) |
|
(382 |
) |
|||||||||||||||||||||
| Impact of business reorganization |
|
6,172 |
|
||||||||||||||||||||||||
| TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | ||||||
| RECONCILIATION OF GAAP TO NON-GAAP MEASURE | ||||||
| (in thousands) | ||||||
| Nine months ended December 31, | ||||||
2019 |
2018 |
|||||
| Net cash from operating activities | $ |
439,975 |
$ |
390,199 |
||
| Net change in Restricted cash (1) |
|
107,888 |
|
196,814 |
||
| Adjusted Unrestricted Operating Cash Flow | $ |
547,863 |
$ |
587,013 |
||
| FY 2020 | FY 2019 | |||||
| Restricted cash beginning of period (4/1) | $ |
565,461 |
$ |
437,398 |
||
| Restricted cash end of period (12/31) |
|
457,573 |
|
240,584 |
||
| (1) Net change in Restricted cash | $ |
107,888 |
$ |
196,814 |
||
