Take-Two Interactive Software, Inc. Reports Strong Results for Fiscal Year 2020
GAAP Net revenue grew 16% to
GAAP Net income increased 21% to
GAAP net cash provided by operating activities was
Adjusted Unrestricted Operating Cash Flow (Non-GAAP) was
Net Bookings grew to
Fiscal Fourth Quarter 2020 Financial Highlights
GAAP net revenue grew 41% to
Digitally-delivered GAAP net revenue grew 54% to
GAAP net income grew 116% to
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 |
|||||||||||||||||||
|
|
Financial Data |
|||||||||||||||||
$ in thousands |
Statement of operations |
|
Change in deferred net revenue and related cost of goods sold |
|
Stock-based compensation |
|
Impact of business reorganization |
|
Amortization & impairment of acquired intangible assets |
|
Loss on long-term investments |
||||||||
|
|
||||||||||||||||||
Net revenue |
$ |
760,541 |
(31,119 |
) |
|
|
|||||||||||||
Cost of goods sold |
|
396,640 |
(20,743 |
) |
(62,353 |
) |
|
(3,288 |
) |
|
|||||||||
|
|
||||||||||||||||||
Gross profit |
|
364,901 |
(10,376 |
) |
62,353 |
|
|
3,288 |
|
|
|||||||||
|
|
||||||||||||||||||
Operating expenses |
|
243,017 |
(18,930 |
) |
384 |
|
(1,658 |
) |
|
||||||||||
|
|
||||||||||||||||||
Income from operations |
|
121,884 |
(10,376 |
) |
81,283 |
|
(384 |
) |
4,946 |
|
|
||||||||
Interest and other, net |
|
8,083 |
857 |
|
|
|
|||||||||||||
Loss on long-term investments |
|
5,333 |
|
|
|
|
(5,333 |
) |
|||||||||||
Income before income taxes |
|
124,634 |
(9,519 |
) |
81,283 |
|
(384 |
) |
4,946 |
|
5,333 |
|
In order to calculate net income per diluted share for management reporting purposes, the Company uses its fully diluted share count of 114.40 million.
Fiscal Fourth Quarter 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.
Total Net Bookings grew 49% to
Catalog accounted for
Digitally-delivered Net Bookings grew 60% to
Fiscal Year 2020 Financial Highlights
GAAP net revenue grew 16% to
Digitally-delivered GAAP net revenue grew 41% to
GAAP net income increased 21% to
GAAP net cash provided by operating activities was
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:
Twelve Months Ended |
||||||||||||||||||||||
|
Financial Data |
|||||||||||||||||||||
$ in thousands |
Statement of operations |
|
Change in deferred net revenue and related cost of goods sold |
|
Stock-based compensation |
|
Acquisition related expenses |
|
Impact of business reorganization |
|
Amortization & impairment of acquired intangible assets |
|
Loss on long-term investments |
|||||||||
|
|
|
||||||||||||||||||||
Net revenue |
$ |
3,088,970 |
(98,612 |
) |
|
|
||||||||||||||||
Cost of goods sold |
|
1,542,450 |
(87,253 |
) |
(154,031 |
) |
|
|
(13,598 |
) |
|
|||||||||||
|
|
|
||||||||||||||||||||
Gross profit |
|
1,546,520 |
(11,359 |
) |
154,031 |
|
|
|
13,598 |
|
|
|||||||||||
|
|
|
||||||||||||||||||||
Operating expenses |
|
1,121,253 |
(103,850 |
) |
(367 |
) |
(83 |
) |
(6,665 |
) |
|
|||||||||||
|
|
|
||||||||||||||||||||
Income from operations |
|
425,267 |
(11,359 |
) |
257,881 |
|
367 |
|
83 |
|
20,263 |
|
|
|||||||||
Interest and other, net |
|
38,505 |
476 |
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Loss on long-term investments |
5,333 |
(5,333 |
) |
|||||||||||||||||||
Income before income taxes |
|
458,439 |
(10,883 |
) |
257,881 |
|
367 |
|
83 |
|
20,263 |
|
5,333 |
|
In order to calculate net income per diluted share for management reporting purposes, the Company uses its fully diluted share count of 114.13 million.
Fiscal Year 2020 Operational Metric – Net Bookings
Total Net Bookings grew to
Digitally-delivered Net Bookings grew 35% to
Management Comments
“Our significantly better-than-expected fourth quarter results concluded another extraordinary year for Take-Two, during which we achieved numerous milestones, including record Net Bookings of nearly
“Looking ahead, Take-Two has the strongest development pipeline in its history, including sequels from our biggest franchises as well as exciting new IP. While fiscal 2021 will be a light new release year, we expect to deliver strong results, reflecting the diversity and strength of our catalog and live service offerings. We have an array of titles that we will begin to launch in fiscal 2022, which we expect to drive sequential growth that year. Our Company remains superbly positioned – creatively, operationally and financially – to capitalize on the many positive trends in our industry, and to deliver continued growth and returns for our shareholders over the long-term."
COVID-19 Response
At Take-Two, our number one priority is the health and safety of our employees and their families. All of our offices moved largely to work-from-home environments by mid-March. We are continuing to find ways to support our employees and their families as we navigate through this unprecedented situation, including services to help families balance work and home life. The digital nature of our content means our creative talent can continue to work on game development from home. The shift to remote working adds complexity and challenges in some areas of the game development process; however, based on our work to date, we currently do not expect any delays other than what has been announced.
With more people staying at home, we have experienced, and are continuing to experience, heightened levels of engagement and Net Bookings growth-to-date. The full extent of the impact of the COVID-19 pandemic to our business, operations and financial results will depend on numerous evolving factors that we are not able to predict. The key risks to our business are set forth under the heading “Forward Looking Statements” in this release and will be included in Take-Two’s Annual Report on Form 10-K for the fiscal year ended
As previously announced, for the months of April and May, Take-Two’s labels will come together to donate 5% of Net Bookings (after platform fees) from in-game purchases from Grand Theft Auto Online and Red Dead Online from
Business and Product Highlights
Since
-
Released new free content updates for Grand Theft Auto Online including:
- Open Wheel Races, which is a new racing mode featuring seven new tracks and a new vehicle class, which includes two brand new Open Wheel vehicles: the Progen PR4 and Ocelot R88.
- Nine additional new vehicles.
- New clothing.
-
Released new free content updates for Red Dead Redemption 2 and Red Dead Online including:
- Red Dead Redemption 2 Photo Mode and Story Mode additions, which were originally available on PlayStation 4, PC and Stadia, and brought to Xbox One, alongside new clothing items and emotes for Red Dead Online players.
- Game play variations and new maps for the following Showdown Series: Overrun, Spoils of War, Plunder, Up in Smoke and Name Your Weapon.
- New clothing items.
-
Announced numerous critical and commercial achievements across multiple titles, including Grand Theft Auto V and Red Dead Redemption 2, and a record-breaking holiday season with its two online worlds, GTA Online and Red Dead Online. Records included:
-
Grand Theft Auto V was the best-selling game of the past decade in the
U.S. , based on both unit and dollar sales, according to theNPD Group . -
Red Dead Redemption 2 was the top title of the last four years based on
U.S. dollar sales, according to theNPD Group . -
Grand Theft Auto Online has had its biggest series of back-to-back updates ever in terms of player numbers, with new records set in December and the quarter ending
December 31, 2019 , following the release of theDiamond Casino & Resort update inJuly 2019 and theDiamond Casino Heist inDecember 2019 . - Red Dead Online hit a new peak in player numbers in December following the release of the latest update, Moonshiners, and topped those numbers again in January.
-
Grand Theft Auto V was the best-selling game of the past decade in the
2K:
-
Announced, together with The
National Football League (NFL), a multi-year partnership encompassing multiple future video games. The partnership marks the return of football-themed games to 2K’s stable of notable sports titles and original IP, as well as an expansion of video game properties for the NFL. The games will be non-simulation football game experiences, which will launch starting in calendar year 2021, during Take-Two’s fiscal year 2022. - Released XCOM®: Chimera Squad digitally for PC. XCOM: Chimera Squad is an all-new standalone title in the award-winning, turn-based, XCOM tactical series.
-
Launched Guns, Love, and Tentacles: The Marriage of Wainwright & Hammerlock, the second campaign add-on for Borderlands 3, for PC, PlayStation 4, Xbox One and Stadia. The four paid campaign add-ons for Borderlands 3 are included with the Borderlands 3 Super Deluxe Edition and
Season Pass , or for purchase separately. -
Launched, together with
Gearbox Software , Borderlands Science, an interactive game within Borderlands 3 that invites players to map the human gut microbiome to advance vital medical studies while earning in-game rewards. This major initiative is the result of international partnerships with researchers and scientists atMcGill University , Massively Multiplayer Online Science (MMOS), and The Microsetta Initiative atUC San Diego School of Medicine . Emmy-nominated Big Bang Theory star and scientistDr. Mayim Bialik lent her voice to the project, helping guide players on their journey. - Announced WWE 2K Battlegrounds, a completely new WWE gaming experience that will feature arcade-style action and over-the-top Superstar designs, environments and moves. WWE 2K Battlegrounds is being developed by Saber Interactive, the studio behind NBA 2K Playgrounds, and is scheduled to launch this fall. In conjunction with this announcement, 2K said they are extending the production timeline and will not be releasing a WWE 2K simulation game in fiscal year 2021.
-
Announced that 2K
Silicon Valley , the label’s wholly-owned development studio founded inFebruary 2019 and led by video game industry veteranMichael Condrey , will officially be known as 31st Union. Along with revealing its new state-of-the-art development facility, branding, core values, and commitment to further establish its identity, the studio also plans to expand its presence internationally, beginning with a European location based inSpain . -
The NBA 2K League started its 2020 regular season on
May 5, 2020 with at least six weeks of remote gameplay. All 23 NBA 2K League teams will participate in regular-season gameplay in their local markets from their homes with games simulcast live on the NBA 2K League’s Twitch and YouTube channels. -
Announced the
Sid Meier's Civilization VI –New Frontier Pass that will provide eight new civilizations, nine new leaders, and a variety of new gameplay modes and content for the strategy title from Firaxis Games. The new content will be delivered to consumers via six downloadable packs on a bimonthly basis fromMay 2020 toMarch 2021 . -
Announced PGA Tour 2K21 from
HB Studios is planned for launch onAugust 21, 2020 for PlayStation 4, Xbox One, Switch (digital), PC and Stadia. The game will feature PGA Tour professionalJustin Thomas as its cover athlete; officially licensed pro players, courses and gear; the most realistic course scanning to date; play-by-play commentary byLuke Elvy andRich Beem ; a new PGA TOUR Career Mode, online and local multiplayer; course and player customization; and online societies. -
Announced Mafia Trilogy, which combines all three previously released Mafia titles into a single package for PlayStation 4, Xbox One and PC. On
May 19, 2020 , Mafia II and Mafia III launched as part of the collection, while Mafia I will become available later this summer, as the game is being completely remade, including new technology, new voice acting, new game mechanics, and more. -
Announced BioShock: The Collection, XCOM 2 Collection, and Borderlands Legendary Collection are planned for launch on Nintendo Switch worldwide on
May 29, 2020 .
Private Division:
- Announced that Kerbal Space Program 2 is being moved to Fall 2021 and will launch on PlayStation 4, Xbox One and PC due to delays from COVID-19, in order to provide the development team with the time they need to create the best Kerbal Space Program experience possible.
-
Announced a partnership with the
European Space Agency to launch a new Kerbal Space Program update, entitled Shared Horizons, which is planned to launch on PC onJuly 1, 2020 . The update will also be available later this year on consoles. -
Announced that Disintegration, the debut title from V1 Interactive, the independent studio founded by
Marcus Lehto , co-creator of Halo, will release digitally for PlayStation 4, Xbox One and PC onJune 16, 2020 . Disintegration is a sci-fi, first-person shooter that blends real-time tactical elements to create an entirely new experience. -
Announced that The Outer Worlds, the award-winning title created by renowned RPG developer
Obsidian Entertainment , will launch for Nintendo Switch onJune 5, 2020 . The Outer Worlds is currently available on PlayStation 4, Xbox One and PC. -
Announced the founding of a new studio located in the greater
Seattle area, that is wholly focused on bringing to life the next generation of the Kerbal Space Program franchise. Kerbal Space Program 2 is scheduled to release during Fall 2021 on PlayStation 4, Xbox One and PC.
Outlook for Fiscal 2021
Take-Two is providing its initial outlook for its fiscal first quarter ending
First Quarter Ending
-
GAAP net revenue is expected to range from
$775 to$825 million -
GAAP net income is expected to range from
$103 to$116 million -
GAAP diluted net income per share is expected to range from
$0.90 to$1.00 - Share count used to calculate both GAAP and management reporting diluted net income per share is expected to be 114.8 million (1)
-
Net Bookings (operational metric) are expected to range from
$800 to$850 million
The Company is also providing selected data and its management reporting tax rate of 16%, 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 |
|||||||||
Financial Data |
|||||||||
$ in millions |
GAAP outlook (2) |
Change in deferred net revenue and related cost of goods sold |
Stock-based compensation |
Amortization of acquired intangible assets |
|||||
Net revenue |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|||
Cost of goods sold |
|
|
( |
|
( |
|
( |
||
|
|
|
|
|
|
|
|||
Operating Expenses |
|
|
|
|
( |
|
( |
||
Interest and other, net |
( |
|
|
|
|
|
|
||
Income before income taxes |
|
|
|
|
|
|
|
Fiscal Year Ending
-
GAAP net revenue is expected to range from
$2.63 to$2.73 billion -
GAAP net income is expected to range from
$299 to$329 million -
GAAP diluted net income per share is expected to range from
$2.60 to$2.85 - Share count used to calculate both GAAP and management reporting diluted net income per share is expected to be 115.1 million (3)
-
Net cash provided by operating activities is expected to be over
$560 million -
Adjusted Unrestricted Operating Cash Flow (Non-GAAP) is expected to be over
$350 million (4) -
Capital expenditures are expected to be approximately
$75 million -
Net Bookings (operational metric) are expected to range from
$2.55 to$2.65 billion
The Company is also providing selected data and its management reporting tax rate of 16%, 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 |
||||||||||
Financial Data |
||||||||||
$ in millions |
GAAP outlook (2) |
Change in deferred net revenue and related cost of goods sold |
Stock-based compensation |
Amortization of acquired intangible assets |
||||||
Net revenue |
|
|
( |
|
|
|
|
|||
|
|
|
|
|
|
|
||||
Cost of goods sold |
|
|
|
|
( |
|
( |
|||
|
|
|
|
|
|
|
||||
Operating Expenses |
|
|
|
|
( |
|
( |
|||
Interest and other, net |
( |
|
|
|
|
|
|
|||
Income before income taxes |
|
|
( |
|
|
|
|
1) |
Includes 113.9 million basic shares and 0.9 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 114.2 million basic shares and 0.9 million shares representing the potential dilution from unvested employee stock grants. |
|
4) |
Includes a |
Key assumptions and dependencies underlying the Company’s outlook include: the timely delivery of the titles included in this financial outlook; a stable economic environment; 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 next-gen consoles, PC, mobile and other platforms; and stable foreign exchange rates. See also “Cautionary Note Regarding Forward Looking Statements” below.
Product Releases
The following titles have been released since
Label |
Title |
Platforms |
Release Date |
||||
2K |
WWE 2K20 Originals: Southpaw Regional Wrestling (DLC) |
PS4, Xbox One, PC |
|
||||
2K |
Borderlands 3 (for Steam and other retailers) |
PC |
|
||||
2K |
WWE 2K20 Originals: Empire of Tomorrow (DLC) |
PS4, Xbox One, PC |
|
||||
2K |
Borderlands 3: Guns, Love, and Tentacles: The Marriage of |
|
|
||||
|
Wainwright & Hammerlock (DLC) |
PS4, Xbox One, PC, Stadia |
|
||||
2K |
XCOM: Chimera Squad |
PC |
|
||||
2K |
Mafia II and Mafia III |
PS4, Xbox One, PC |
|
||||
Take-Two's lineup of future titles announced to-date includes: | |||||||
|
|
|
|
||||
Label |
Title |
Platforms |
Release Date |
||||
2K |
|
PS4, Xbox One, Switch, PC |
|
||||
2K |
BioShock: The Collection |
Switch |
|
||||
2K |
Borderlands Legendary Collection |
Switch |
|
||||
2K |
XCOM 2 Collection |
Switch |
|
||||
Private Division |
The Outer Worlds |
Switch |
|
||||
Private Division |
Disintegration |
PS4, Xbox One, PC |
|
||||
Private Division |
Kerbal Space Program: Shared Horizons (free update) |
PC |
|
||||
2K |
PGA Tour 2K21 |
PS4, Xbox One, Switch, PC Stadia |
|
||||
2K |
Mafia I |
PS4, Xbox One, PC |
|
||||
2K |
NBA 2K21 |
TBA |
Fall 2020 |
||||
2K |
WWE 2K Battlegrounds |
TBA |
Fall 2020 | ||||
Private Division |
Kerbal Space Program 2 |
PS4, Xbox One, PC |
Fall 2021 |
Conference Call
Take-Two will host a conference call today at
Non-GAAP Financial Measure
In addition to reporting financial results in accordance with
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 Annual Report on Form 10-K for the year ended
About
Headquartered in
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: the uncertainty of the impact of the COVID-19 pandemic and measures taken in response thereto; the effect that measures taken to mitigate the COVID-19 pandemic have on our operations, including our ability to timely deliver our titles and other products, and on the operations of our counterparties, including retailers and distributors; the effects of the COVID-19 pandemic on consumer demand and the discretionary spending patterns of our customers; the impact of reductions in interest rates by the
Other important factors and information are contained in the Company's most recent Annual Report on Form 10-K and will be included in Take-Two’s annual report on 10-K for the fiscal year ended
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||
(in thousands, except per share amounts) | ||||||||||||||
Three months ended |
Twelve months ended |
|||||||||||||
|
2020 |
|
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||
Net revenue |
$ |
760,541 |
|
$ |
539,007 |
$ |
3,088,970 |
$ |
2,668,394 |
|
||||
Cost of goods sold: | ||||||||||||||
Software development costs and royalties |
|
159,776 |
|
|
111,596 |
|
611,198 |
|
449,198 |
|
||||
Internal royalties |
|
144,385 |
|
|
74,142 |
|
483,697 |
|
610,804 |
|
||||
Product costs |
|
51,985 |
|
|
44,914 |
|
277,147 |
|
322,148 |
|
||||
Licenses |
|
39,494 |
|
|
28,263 |
|
170,408 |
|
141,494 |
|
||||
Total cost of goods sold |
|
395,640 |
|
|
258,915 |
|
1,542,450 |
|
1,523,644 |
|
||||
Gross profit |
|
364,901 |
|
|
280,092 |
|
1,546,520 |
|
1,144,750 |
|
||||
Selling and marketing |
|
79,969 |
|
|
77,607 |
|
458,424 |
|
391,400 |
|
||||
General and administrative |
|
82,212 |
|
|
75,541 |
|
318,235 |
|
281,234 |
|
||||
Research and development |
|
68,718 |
|
|
56,588 |
|
296,398 |
|
230,170 |
|
||||
Depreciation and amortization |
|
12,502 |
|
|
11,081 |
|
48,113 |
|
40,232 |
|
||||
Business reorganization |
|
(384 |
) |
|
1,214 |
|
83 |
|
(4,958 |
) |
||||
Total operating expenses |
|
243,017 |
|
|
222,031 |
|
1,121,253 |
|
938,078 |
|
||||
Income from operations |
|
121,884 |
|
|
58,061 |
|
425,267 |
|
206,672 |
|
||||
Interest and other, net |
|
8,083 |
|
|
6,466 |
|
38,505 |
|
26,113 |
|
||||
Loss on long-term investments |
|
5,333 |
|
|
- |
|
5,333 |
|
- |
|
||||
Income before income taxes |
|
124,634 |
|
|
64,527 |
|
458,439 |
|
232,785 |
|
||||
Provision for (benefit from) income taxes |
|
1,912 |
|
|
7,698 |
|
53,980 |
|
(101,052 |
) |
||||
Net income |
$ |
122,722 |
|
$ |
56,829 |
$ |
404,459 |
$ |
333,837 |
|
||||
|
||||||||||||||
Earnings per share: | ||||||||||||||
Basic earnings per share |
$ |
1.08 |
|
$ |
0.50 |
$ |
3.58 |
$ |
2.95 |
|
||||
Diluted earnings per share |
$ |
1.07 |
|
$ |
0.50 |
$ |
3.54 |
$ |
2.90 |
|
||||
Weighted average shares outstanding: | ||||||||||||||
Basic |
|
113,394 |
|
|
112,614 |
|
113,096 |
|
113,176 |
|
||||
Diluted |
|
114,400 |
|
|
113,939 |
|
114,136 |
|
115,198 |
|
||||
Computation of Basic EPS: | ||||||||||||||
Net income |
$ |
122,722 |
|
$ |
56,829 |
$ |
404,459 |
$ |
333,837 |
|
||||
Weighted average shares outstanding - basic |
|
113,394 |
|
|
112,614 |
|
113,096 |
|
113,176 |
|
||||
Basic earnings per share |
$ |
1.08 |
|
$ |
0.50 |
$ |
3.58 |
$ |
2.95 |
|
||||
Computation of Diluted EPS: | ||||||||||||||
Net income |
$ |
122,722 |
|
$ |
56,829 |
$ |
404,459 |
$ |
333,837 |
|
||||
Weighted average shares outstanding - basic |
|
113,394 |
|
|
112,614 |
|
113,096 |
|
113,176 |
|
||||
Add: dilutive effect of common stock equivalents |
|
1,006 |
|
|
1,325 |
|
1,040 |
|
2,022 |
|
||||
Weighted average common shares outstanding - diluted |
|
114,400 |
|
|
113,939 |
|
114,136 |
|
115,198 |
|
||||
Diluted earnings per share |
$ |
1.07 |
|
$ |
0.50 |
$ |
3.54 |
$ |
2.90 |
|
||||
CONSOLIDATED BALANCE SHEETS | ||||||||
(in thousands, except per share amounts) | ||||||||
|
2020 |
|
|
2019 |
|
|||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents |
$ |
1,357,664 |
|
$ |
826,525 |
|
||
Short-term investments |
|
644,003 |
|
|
744,485 |
|
||
Restricted cash |
|
546,604 |
|
|
565,461 |
|
||
Accounts receivable, net of allowances of |
|
592,555 |
|
|
395,729 |
|
||
Inventory |
|
19,108 |
|
|
28,200 |
|
||
Software development costs and licenses |
|
40,316 |
|
|
28,880 |
|
||
Deferred cost of goods sold |
|
19,598 |
|
|
51,867 |
|
||
Prepaid expenses and other |
|
273,503 |
|
|
186,688 |
|
||
Total current assets |
|
3,493,351 |
|
|
2,827,835 |
|
||
Fixed assets, net |
|
131,888 |
|
|
127,882 |
|
||
Right-of-use assets |
|
154,284 |
|
|
- |
|
||
Software development costs and licenses, net of current portion |
|
401,778 |
|
|
603,436 |
|
||
|
386,494 |
|
|
381,717 |
|
|||
Other intangibles, net |
|
51,260 |
|
|
73,115 |
|
||
Deferred tax assets |
|
116,676 |
|
|
134,732 |
|
||
Long-term restricted cash |
|
89,124 |
|
|
- |
|
||
Other assets |
|
123,977 |
|
|
94,348 |
|
||
Total assets |
$ |
4,948,832 |
|
$ |
4,243,065 |
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable |
$ |
65,684 |
|
$ |
72,797 |
|
||
Accrued expenses and other current liabilities |
|
1,169,884 |
|
|
1,035,695 |
|
||
Deferred revenue |
|
777,784 |
|
|
843,302 |
|
||
Lease liabilities |
|
25,187 |
|
|
- |
|
||
Total current liabilities |
|
2,038,539 |
|
|
1,951,794 |
|
||
Non-current deferred revenue |
|
28,339 |
|
|
21,058 |
|
||
Non-current lease liabilities |
|
152,059 |
|
|
- |
|
||
Other long-term liabilities |
|
190,651 |
|
|
229,633 |
|
||
Total liabilities |
|
2,409,588 |
|
|
2,202,485 |
|
||
Stockholders' equity: | ||||||||
Preferred stock, |
|
- |
|
|
- |
|
||
Common stock, |
||||||||
issued and 113,506 and 112,181 outstanding at |
|
1,359 |
|
|
1,346 |
|
||
Additional paid-in capital |
|
2,134,748 |
|
|
2,019,369 |
|
||
|
(820,572 |
) |
|
(820,572 |
) |
|||
Retained earnings |
|
1,282,085 |
|
|
877,626 |
|
||
Accumulated other comprehensive loss |
|
(58,376 |
) |
|
(37,189 |
) |
||
Total stockholders' equity |
|
2,539,244 |
|
|
2,040,580 |
|
||
Total liabilities and stockholders' equity |
$ |
4,948,832 |
|
$ |
4,243,065 |
|
||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||
(in thousands) | |||||||||
Twelve months ended |
|||||||||
|
2020 |
|
|
2019 |
|
||||
Operating activities: | |||||||||
Net income |
$ |
404,459 |
|
$ |
333,837 |
|
|||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||
Amortization and impairment of software development costs and licenses |
|
167,925 |
|
|
201,221 |
|
|||
Depreciation |
|
47,628 |
|
|
39,726 |
|
|||
Amortization of intellectual property |
|
20,990 |
|
|
23,879 |
|
|||
Stock-based compensation |
|
257,881 |
|
|
247,700 |
|
|||
Deferred income taxes |
|
(3,486 |
) |
|
110,603 |
|
|||
Amortization of discount on Convertible Notes |
|
- |
|
|
91 |
|
|||
Impairment of long-term investments |
|
5,333 |
|
|
- |
|
|||
Other, net |
|
3,741 |
|
|
584 |
|
|||
Changes in assets and liabilities: | |||||||||
Accounts receivable |
|
(195,484 |
) |
|
(98,075 |
) |
|||
Inventory |
|
8,489 |
|
|
(14,403 |
) |
|||
Software development costs and licenses |
|
(48,434 |
) |
|
(206,831 |
) |
|||
Prepaid expenses and other current and other non-current assets |
|
(259,817 |
) |
|
(275,800 |
) |
|||
Deferred revenue |
|
(55,460 |
) |
|
304,713 |
|
|||
Deferred cost of goods sold |
|
32,180 |
|
|
(24,882 |
) |
|||
Accounts payable, accrued expenses and other liabilities |
|
299,733 |
|
|
201,152 |
|
|||
Net cash provided by operating activities |
|
685,678 |
|
|
843,515 |
|
|||
Investing activities: | |||||||||
Change in bank time deposits |
|
196,720 |
|
|
(171,057 |
) |
|||
Proceeds from available-for-sale securities |
|
400,635 |
|
|
325,133 |
|
|||
Purchases of available-for-sale securities |
|
(499,991 |
) |
|
(282,534 |
) |
|||
Purchases of fixed assets |
|
(53,384 |
) |
|
(66,969 |
) |
|||
Purchases of long-term investments |
|
(27,891 |
) |
|
- |
|
|||
Business acquisitions |
|
(12,040 |
) |
|
(28,149 |
) |
|||
Net cash provided by (used in) investing activities |
|
4,049 |
|
|
(223,576 |
) |
|||
Financing activities: | |||||||||
Tax payment related to net share settlements on restricted stock awards |
|
(87,968 |
) |
|
(101,293 |
) |
|||
Issuance of common stock |
|
10,515 |
|
|
- |
|
|||
Repurchase of common stock |
|
- |
|
|
(362,392 |
) |
|||
Net cash used in financing activities |
|
(77,453 |
) |
|
(463,685 |
) |
|||
Effects of foreign currency exchange rates on cash, cash equivalents, and restricted cash |
|
(10,868 |
) |
|
(10,639 |
) |
|||
Net change in cash, cash equivalents, and restricted cash |
|
601,406 |
|
|
145,616 |
|
|||
Cash, cash equivalents, and restricted cash, beginning of year |
|
1,391,986 |
|
|
1,246,371 |
|
|||
Cash, cash equivalents, and restricted cash, end of period |
$ |
1,993,392 |
|
$ |
1,391,987 |
|
|||
Net Revenue and Net Bookings by |
||||||||||||
(in thousands) | ||||||||||||
Three Months Ended |
Three Months Ended |
|||||||||||
Amount | % of Total | Amount | % of Total | |||||||||
Net revenue by geographic region | ||||||||||||
$ |
413,701 |
54 |
% |
$ |
274,621 |
51 |
% |
|||||
International |
|
346,840 |
46 |
% |
|
264,386 |
49 |
% |
||||
Total net revenue |
$ |
760,541 |
100 |
% |
$ |
539,007 |
100 |
% |
||||
Net bookings by geographic region | ||||||||||||
$ |
406,592 |
56 |
% |
$ |
284,209 |
58 |
% |
|||||
International |
|
322,831 |
44 |
% |
|
204,201 |
42 |
% |
||||
Total net bookings |
$ |
729,423 |
100 |
% |
$ |
488,410 |
100 |
% |
||||
Three Months Ended
|
|
Three Months Ended
|
||||||||||
Amount |
|
% of Total |
|
Amount |
|
% of Total |
||||||
Net revenue by distribution channel | ||||||||||||
Digital online |
$ |
634,687 |
83 |
% |
$ |
413,469 |
77 |
% |
||||
Physical retail and other |
|
125,854 |
17 |
% |
|
125,538 |
23 |
% |
||||
Total net revenue |
$ |
760,541 |
100 |
% |
$ |
539,007 |
100 |
% |
||||
Net bookings by distribution channel | ||||||||||||
Digital online |
$ |
672,053 |
92 |
% |
$ |
418,993 |
86 |
% |
||||
Physical retail and other |
|
57,370 |
8 |
% |
|
69,417 |
14 |
% |
||||
Total net bookings |
$ |
729,423 |
100 |
% |
$ |
488,410 |
100 |
% |
||||
Three Months Ended
|
|
Three Months Ended
|
||||||||||
Amount |
|
% of Total |
|
Amount |
|
% of Total |
||||||
Net revenue by platform mix | ||||||||||||
Console |
$ |
542,171 |
71 |
% |
$ |
422,432 |
78 |
% |
||||
PC and other |
|
218,370 |
29 |
% |
|
116,575 |
22 |
% |
||||
Total net revenue |
$ |
760,541 |
100 |
% |
$ |
539,007 |
100 |
% |
||||
Net bookings by platform mix | ||||||||||||
Console |
$ |
507,612 |
70 |
% |
$ |
364,873 |
75 |
% |
||||
PC and other |
|
221,811 |
30 |
% |
|
123,537 |
25 |
% |
||||
Total net bookings |
$ |
729,423 |
100 |
% |
$ |
488,410 |
100 |
% |
||||
Net Revenue and Net Bookings by |
||||||||||||
(in thousands) | ||||||||||||
Twelve Months Ended |
Twelve Months Ended |
|||||||||||
Amount | % of Total | Amount | % of Total | |||||||||
Net revenue by geographic region | ||||||||||||
$ |
1,775,682 |
57 |
% |
$ |
1,426,907 |
53 |
% |
|||||
International |
|
1,313,288 |
43 |
% |
|
1,241,487 |
47 |
% |
||||
Total net revenue |
$ |
3,088,970 |
100 |
% |
$ |
2,668,394 |
100 |
% |
||||
Net bookings by geographic region | ||||||||||||
$ |
1,733,313 |
58 |
% |
$ |
1,606,675 |
55 |
% |
|||||
International |
|
1,257,045 |
42 |
% |
|
1,322,049 |
45 |
% |
||||
Total net bookings |
$ |
2,990,358 |
100 |
% |
$ |
2,928,724 |
100 |
% |
||||
Twelve Months Ended |
Twelve Months Ended |
|||||||||||
Amount | % of Total | Amount | % of Total | |||||||||
Net revenue by distribution channel | ||||||||||||
Digital online |
$ |
2,378,563 |
77 |
% |
$ |
1,681,609 |
63 |
% |
||||
Physical retail and other |
|
710,407 |
23 |
% |
|
986,785 |
37 |
% |
||||
Total net revenue |
$ |
3,088,970 |
100 |
% |
$ |
2,668,394 |
100 |
% |
||||
Net bookings by distribution channel | ||||||||||||
Digital online |
$ |
2,440,435 |
82 |
% |
$ |
1,801,710 |
62 |
% |
||||
Physical retail and other |
|
549,923 |
18 |
% |
|
1,127,014 |
38 |
% |
||||
Total net bookings |
$ |
2,990,358 |
100 |
% |
$ |
2,928,724 |
100 |
% |
||||
Twelve Months Ended |
Twelve Months Ended |
|||||||||||
Amount |
|
% of Total |
|
Amount |
|
% of Total |
||||||
Net revenue by Platform Mix | ||||||||||||
Console |
$ |
2,308,602 |
75 |
% |
$ |
2,233,861 |
84 |
% |
||||
PC and other |
|
780,368 |
25 |
% |
|
434,533 |
16 |
% |
||||
Total net revenue |
$ |
3,088,970 |
100 |
% |
$ |
2,668,394 |
100 |
% |
||||
Net bookings by platform mix | ||||||||||||
Console |
$ |
2,195,843 |
73 |
% |
$ |
2,497,157 |
85 |
% |
||||
PC and other |
|
794,515 |
27 |
% |
|
431,567 |
15 |
% |
||||
Total net bookings |
$ |
2,990,358 |
100 |
% |
$ |
2,928,724 |
100 |
% |
||||
ADDITIONAL DATA | |||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||
Three Months Ended |
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 |
$ |
760,541 |
|
$ |
159,776 |
|
$ |
144,385 |
|
$ |
51,985 |
|
$ |
39,494 |
$ |
79,969 |
|
||||||||
Net effect from deferral and related cost of goods sold |
|
(31,119 |
) |
|
(8,204 |
) |
|
(12,755 |
) |
|
216 |
||||||||||||||
Stock-based compensation |
|
(62,353 |
) |
|
(4,347 |
) |
|||||||||||||||||||
Amortization and impairment of acquired intangibles |
|
(3,288 |
) |
||||||||||||||||||||||
Three Months Ended |
General and administrative |
|
Research and development |
|
Depreciation and amortization |
|
Business reorganization |
|
Interest and other, net |
|
Loss on long- term investments |
||||||||||||||
As reported |
$ |
82,212 |
|
$ |
68,718 |
|
$ |
12,502 |
|
$ |
(384 |
) |
$ |
8,083 |
$ |
5,333 |
|
||||||||
Net effect from deferral and related cost of goods sold |
|
857 |
|||||||||||||||||||||||
Stock-based compensation |
|
(11,553 |
) |
|
(3,030 |
) |
|||||||||||||||||||
Amortization and impairment of acquired intangibles |
|
(1,538 |
) |
|
(120 |
) |
|||||||||||||||||||
Impact of business reorganization |
|
384 |
|
||||||||||||||||||||||
Loss on long-term investments |
|
(5,333 |
) |
||||||||||||||||||||||
Three Months Ended |
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 |
$ |
539,007 |
|
$ |
111,596 |
|
$ |
74,142 |
|
$ |
44,914 |
|
$ |
28,263 |
$ |
77,607 |
|
||||||||
Net effect from deferral and related cost of goods sold |
|
(50,596 |
) |
|
(5,455 |
) |
|
(12,205 |
) |
|
54 |
||||||||||||||
Stock-based compensation |
|
(41,335 |
) |
|
(7,363 |
) |
|||||||||||||||||||
Amortization and impairment of acquired intangibles |
|
(3,919 |
) |
||||||||||||||||||||||
Acquisition related expenses | |||||||||||||||||||||||||
Three Months Ended |
General and administrative |
|
Research and development |
|
Depreciation and amortization |
|
Business reorganization |
|
Interest and other, net |
||||||||||||||||
As reported |
$ |
75,541 |
|
$ |
56,588 |
|
$ |
11,081 |
|
$ |
1,214 |
|
$ |
6,466 |
|||||||||||
Net effect from deferral and related cost of goods sold |
|
3,419 |
|||||||||||||||||||||||
Stock-based compensation |
|
(13,669 |
) |
|
(6,722 |
) |
|||||||||||||||||||
Amortization and impairment of acquired intangibles |
|
(1,578 |
) |
|
(124 |
) |
|||||||||||||||||||
Impact of business reorganization |
|
(1,214 |
) |
||||||||||||||||||||||
ADDITIONAL DATA | |||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||
Twelve Months Ended |
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 |
$ |
3,088,970 |
|
$ |
611,198 |
|
$ |
483,697 |
|
$ |
277,147 |
|
$ |
170,408 |
$ |
458,424 |
|
||||||||
Net effect from deferral and related cost of goods sold |
|
(98,612 |
) |
|
(54,515 |
) |
|
(33,339 |
) |
|
601 |
||||||||||||||
Stock-based compensation |
|
(154,031 |
) |
|
(18,680 |
) |
|||||||||||||||||||
Amortization and impairment of acquired intangibles |
|
(13,598 |
) |
|
|
||||||||||||||||||||
Twelve Months Ended |
General and administrative |
|
Research and development |
|
Depreciation and amortization |
|
Business reorganization |
|
Interest and other, net |
|
Loss on long- term investments |
||||||||||||||
As reported |
$ |
318,235 |
|
$ |
296,398 |
|
$ |
48,113 |
|
$ |
83 |
|
$ |
38,505 |
$ |
5,333 |
|
||||||||
Net effect from deferral and related cost of goods sold |
|
476 |
|||||||||||||||||||||||
Stock-based compensation |
|
(53,607 |
) |
|
(31,563 |
) |
|||||||||||||||||||
Acquisition related expenses |
|
(367 |
) |
||||||||||||||||||||||
Amortization and impairment of acquired intangibles |
|
(6,180 |
) |
|
(485 |
) |
|||||||||||||||||||
Impact of business reorganization |
|
(83 |
) |
||||||||||||||||||||||
Loss on long-term investments |
|
(5,333 |
) |
||||||||||||||||||||||
Twelve Months Ended |
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 |
$ |
2,668,394 |
|
$ |
449,198 |
|
$ |
610,804 |
|
$ |
322,148 |
|
$ |
141,494 |
$ |
391,400 |
|
||||||||
Net effect from deferral and related cost of goods sold |
|
260,330 |
|
|
40,943 |
|
|
24,882 |
|
|
789 |
||||||||||||||
Stock-based compensation |
|
(149,075 |
) |
|
(23,685 |
) |
|||||||||||||||||||
Amortization and impairment of acquired intangibles |
|
(16,290 |
) |
||||||||||||||||||||||
Twelve Months Ended |
General and administrative |
|
Research and development |
|
Depreciation and amortization |
|
Business reorganization |
|
Interest and other, net |
||||||||||||||||
As reported |
$ |
281,234 |
|
$ |
230,170 |
|
$ |
40,232 |
|
( |
) |
$ |
26,113 |
||||||||||||
Net effect from deferral and related cost of goods sold |
|
2,508 |
|||||||||||||||||||||||
Stock-based compensation |
|
(51,903 |
) |
|
(23,037 |
) |
|||||||||||||||||||
Non-cash amounts related to convertible notes |
|
91 |
|||||||||||||||||||||||
Amortization and impairment of acquired intangibles |
|
(6,437 |
) |
|
(506 |
) |
|||||||||||||||||||
Impact of business reorganization |
|
4,958 |
|
||||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURE | ||||||||
(in thousands) | ||||||||
Twelve months ended |
||||||||
|
2020 |
|
|
2019 |
|
|||
Net cash from operating activities |
$ |
685,678 |
|
$ |
843,515 |
|
||
Net change in Restricted cash (1) |
|
(70,267 |
) |
|
(128,063 |
) |
||
Adjusted Unrestricted Operating Cash Flow |
$ |
615,411 |
|
$ |
715,452 |
|
||
FY 2020 | FY 2019 | |||||||
Restricted cash beginning of period (4/1) |
$ |
565,461 |
|
$ |
437,398 |
|
||
Restricted cash end of period (3/31) |
|
635,728 |
|
|
565,461 |
|
||
(1) Net change in Restricted cash |
$ |
(70,267 |
) |
($ |
128,063 |
) |
View source version on businesswire.com: https://www.businesswire.com/news/home/20200520005794/en/
(Investor Relations)
Senior Vice President
Investor Relations & Corporate Communications
(646) 536-3005
[email protected]
(
Vice President
(646) 536-2983
[email protected]
Source: Take-Two Interactive