Take-Two Interactive Software, Inc. Reports Strong Results for Fiscal Year 2021
GAAP Net revenue grew 9% to
GAAP Net income increased 46% to
GAAP Net cash provided by operating activities was
Adjusted Unrestricted Operating Cash Flow (Non-GAAP) was
Net Bookings grew 19% to
Fiscal Fourth Quarter 2021 Financial Highlights
GAAP net revenue grew 10% to
Digitally-delivered GAAP net revenue grew 19% to
GAAP net income grew 78% to
The following data, together with a management reporting tax rate of 16%, 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 |
Business acquisition |
Amortization & impairment of acquired intangible assets |
Gain on long-term investments, net |
||||||
|
|
|
|
|
|
|
|||||||
Net revenue |
|
(54,899) |
|
|
|
|
|
||||||
Cost of goods sold |
279,647 |
(10,792) |
52,821 |
|
|
(6,465) |
|
||||||
Gross profit |
559,784 |
(44,107) |
(52,821) |
|
|
6,465 |
|
||||||
Total operating expenses |
303,967 |
|
(23,459) |
134 |
(1,378) |
(3,506) |
|
||||||
Income from operations |
255,817 |
(44,107) |
(29,362) |
(134) |
1,378 |
9,971 |
|
||||||
Interest and other, net |
(3,226) |
2,425 |
|
|
499 |
|
|
||||||
Gain on long-term investments, net |
1,000 |
|
|
|
|
|
(1,000) |
||||||
Income before income taxes |
253,591 |
(41,682) |
(29,362) |
(134) |
1,877 |
9,971 |
(1,000) |
In order to calculate net income per diluted share for management reporting purposes, the Company uses its fully diluted share count of 116.3 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 8% to
Catalog accounted for
Digitally-delivered Net Bookings grew 8% to
Fiscal Year 2021 Financial Highlights
GAAP net revenue grew 9% to
Digitally-delivered GAAP net revenue grew 23% to
GAAP net income increased 46% to
GAAP net cash provided by operating activities was
The following data, together with a management reporting tax rate of 16%, 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 |
Business acquisition |
Impact of business reorganization |
Amortization & impairment of acquired intangible assets |
Gain on long-term investments, net |
||||||
|
|
|
|
|
|
|
|||||||
Net revenue |
|
179,825 |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|||||||
Cost of goods sold |
1,535,085 |
11,283 |
(8,707) |
|
|
(20,587) |
|
||||||
|
|
|
|
|
|
|
|||||||
Gross profit |
1,837,687 |
168,542 |
8,707 |
|
|
20,587 |
|
||||||
|
|
|
|
|
|
|
|||||||
Total operating expenses |
1,208,303 |
|
(101,765) |
(7,317) |
272 |
(11,037) |
|
||||||
Income from operations |
629,384 |
168,542 |
110,472 |
7,317 |
(272) |
31,624 |
|
||||||
Interest and other, net |
8,796 |
(2,874) |
|
499 |
|
|
|
||||||
Gain on long-term investments, net |
39,636 |
|
|
|
|
|
(39,636) |
||||||
Income before income taxes |
677,816 |
165,668 |
110,472 |
7,816 |
(272) |
31,624 |
(39,636) |
In order to calculate net income per diluted share for management reporting purposes, the Company uses its fully diluted share count of 115.7 million.
Fiscal Year 2021 Operational Metric – Net Bookings
Total Net Bookings grew 19% to
Digitally-delivered Net Bookings grew 27% to
Management Comments
“Our strong fourth quarter results concluded an exceptional year for our organization,” said
“In Fiscal 2022, we plan to deliver an exciting array of offerings, including four immersive core releases, of which two will be from new franchises. In addition, we expect Fiscal 2022 to be our second consecutive year of Net Bookings in excess of
Business and Product Highlights
Since
Take-Two:
-
Take-Two maintained its commitment to giving back to its communities. During fiscal year 2021, across our Company and labels, we donated nearly
$20 million to provide support to approximately 200 organizations throughout the world, and we will continue these efforts. Our donations have supported charities dedicated to COVID-19 relief efforts, as well as initiatives to enhance diversity and inclusion within our industry and to help eradicate racial injustice within our communities.
-
Released new free content updates for Grand Theft Auto Online, including casino story missions, new stunt races, and more. Additionally, many new exotic vehicles were introduced, including the BF Weevil car, the Maibatsu Manchez Scout motorcycle, the Vapid Slamtruck, the
Vetir military truck, the Mammoth Squaddie truck, the Dinka Verus Off-Road vehicle, and the Nagasaki Weaponized Dinghy. - Released new free content updates for Red Dead Online including:
-
Debuted the first “A New Source of Employment” missions, available for solo players and delivered via telegram.
-
Introduced the Outlaw Pass No. 5 and its new rewards, which include clothing, emotes, camp items such as flags and a canine companion, Moonshine Shack décor, horse manes and mustaches, and photo studio backdrops. Additionally, new
Wheeler, Rawson & Co. Club Rank Rewards were introduced for all players to unlock, including clothing, weapon modifications, filters for the advanced camera, and a new emote.
-
Introduced the Outlaw Pass No. 5 and its new rewards, which include clothing, emotes, camp items such as flags and a canine companion, Moonshine Shack décor, horse manes and mustaches, and photo studio backdrops. Additionally, new
-
Throughout the fiscal year,
Rockstar Games will continue to support both Grand Theft Auto Online and Red Dead Online with more content updates to keep new and returning players excited and engaged.
2K:
-
Continued to expand the breadth of NBA 2K offerings with the launch of the NBA 2K21 Arcade Edition on
Apple Arcade , delivering an all-new basketball simulation game experience to Apple’s video game subscription service, available on iPhone, iPad, Apple TV, and Mac devices. -
Acquired HookBang, LLC’s Austin-based video game division, which will become part of
Visual Concepts , the distinguished, wholly-owned studio and developer of the iconic NBA 2K video game franchise. The acquired team, under the new name of Visual Concepts Austin, will expand its efforts on the NBA 2K franchise, including platform development and live services support. -
PGA TOUR 2K21 released the Clubhouse Pass Season 2 and launched its newest game mode, Divot Derby, which features a “battle golf” style competition where players can compete with up to 20 other players. -
To drive continued momentum in golf, 2K entered into an exclusive, long term partnership with
Tiger Woods , one of the most iconic and celebrated figures in golf history. Woods’ partnership with 2K includes rights for his name and likeness to appear exclusively in thePGA TOUR 2K franchise, as well as any other golf games published by 2K during the partnership term. Woods will play an active role in the video game landscape as an Executive Director and consultant withPGA TOUR 2K, while 2K will also partner with Woods’TGR Foundation , which provides award-winning STEM curricula and college-access programs to offer underserved students the tools needed to thrive in school and beyond. -
Acquired privately-held
HB Studios Multimedia Ltd. , developers of the critically acclaimed and commercially successfulPGA TOUR 2K21, as well asThe Golf Club franchise. -
During the WrestleMania 37 broadcast on
April 10, 2021 , 2K andVisual Concepts revealed the first teaser video for WWE 2K22, which will launch later this calendar year. The teaser video stars Rey Mysterio, a high-flying lucha libre legend and one of the most exciting and decorated Superstars in WWE history. -
WWE 2K Battlegrounds released its fifth and final roster update, which added legendary WWE names including
Mr. McMahon , Paige, Ricky Steamboat, British Bulldog,Mr. Perfect , Doink the Clown, Jim “The Anvil” Neidhart and Vader. -
Introduced exciting new content for Season 7 of WWE SuperCard, including the debut of the WrestleMania 37 card tier and new features to the game. WWE SuperCard also celebrated the 25th anniversary of “Stone Cold” Steve Austin’s WWE debut with new items and events, such as a brand- new “Stone Cold”
Steve Austin cardback, Austin’s iconic jean shorts and more. -
Released the Borderlands 3: Director’s Cut add-on, which is available for purchase separately and available to download for owners of Borderlands 3 Ultimate Edition or
Season Pass 2. The Director’s Cut add-on delivered a brand-new raid boss, story-driven murder mystery missions, daily and weekly challenges with unique themed rewards, and never-before-seen behind-the-scenes content. In addition, Tales from the Borderlands – a critically acclaimed, narrative-driven adventure game set within the Borderlands universe – was officially re-released on consoles and PC, and was also released on Switch for the first time, bringing an essential chapter of the Borderlands narrative to new audiences. -
Launched the
Vietnam &Kublai Khan Pack and the Portugal Pack forSid Meier's Civilization VI, completing the full season of content from Firaxis Games’New Frontier Pass . The packs bring new leaders, civilizations, optional game modes and more to Civilization VI.
Private Division:
-
On
February 10, 2021 , Private Division andObsidian Entertainment released The Outer Worlds: Peril on Gorgon, the first narrative-led expansion for the critically acclaimed, darkly humorous sci-fi RPG for Switch. The expansion was released previously for PlayStation4, Xbox One, and PC. The second and final expansion, The Outer Worlds: Murder on Eridanos, launched onMarch 17, 2021 on PlayStation 4, Xbox One, and PC, and will launch on Switch later in calendar 2021. Both expansions are available individually or at a discount as part ofThe Outer Worlds Expansion Pass . -
Private Division announced that it will launch
OlliOlli World this winter for Switch, Xbox Series X|S, Xbox One, PlayStation 4, PlayStation 5, and PC. Developed by Roll7, this skateboarding action-platformer marks a bold new direction for the critically acclaimed franchise. Roll7 is a BAFTA and multi-award-winningLondon based independent studio famous for re-defining genres and creating remarkable games including OlliOlli, OlliOlli 2: Welcome to Olliwood,Laser League , and NOT A HERO.
-
Across many of their mobile games, Social Points and
Playdots launched new features, scavenger hunts, and marketing activations to drive player engagement. Both studios will continue to introduce new enhancements to their games in the coming year to further optimize the player experience.
Outlook for Fiscal 2022
Take-Two is providing its initial outlook for its fiscal year ending
Fiscal Year Ending
-
GAAP net revenue is expected to range from
$3.14 to$3.24 billion -
GAAP net income is expected to range from
$228 to$257 million -
GAAP diluted net income per share is expected to range from
$1.95 to$2.20 - Share count used to calculate both GAAP and management reporting diluted net income per share is expected to be 116.8 million (1)
-
Net cash provided by operating activities is expected to be over
$380 million -
Adjusted Unrestricted Operating Cash Flow (Non-GAAP) is expected to be over
$400 million (2) -
Capital expenditures are expected to be approximately
$100 million -
Net Bookings (operational metric) are expected to range from
$3.2 to$3.3 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 (3) |
Change in deferred net revenue and related cost of goods sold |
Stock-based compensation |
Amortization of Intangible Assets |
Reorganization & Acquisition |
|||||
|
||||||||||
Net revenue |
|
|
|
|
|
|||||
|
|
|
|
|
||||||
Cost of goods sold |
|
|
( |
( |
|
|||||
|
|
|
|
|
||||||
Operating expenses |
|
|
( |
( |
( |
|||||
|
|
|
|
|
||||||
Interest and other, net |
( |
|
|
|
|
|||||
|
|
|
|
|
||||||
Income (loss) before income taxes |
|
|
|
|
|
First Quarter Ending
-
GAAP net revenue is expected to range from
$730 to$780 million -
GAAP net income is expected to range from
$116 to$129 million -
GAAP diluted net income per share is expected to range from
$1.00 to$1.10 - Share count used to calculate both GAAP and management reporting diluted net income per share is expected to be 116.5 million (4)
-
Net Bookings (operational metric) are expected to range from
$625 to$675 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 (3) |
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 115.9 million basic shares and 0.9 million shares representing the potential dilution from unvested employee stock grants. |
||
2) |
Includes a |
||
3) |
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. |
||
4) |
Includes 115.5 million basic shares and 1 million shares representing the potential dilution from unvested employee stock grants. |
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, as well as continued growth in the installed base of PlayStation 5 and Xbox Series X|S; 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
Label |
Title |
Platforms |
Release Date |
2K |
WWE 2K Battlegrounds Roster Update #4 (DLC) |
PS4, Xbox One, Switch, PC, Stadia |
|
2K |
|
PS4, Xbox One, Switch, PC |
|
Private Division |
Kerbal Space Program |
WeGame ( |
|
2K |
WWE 2K Battlegrounds Roster Update #5 (DLC) |
PS4, Xbox One, Switch, PC, Stadia |
|
Private Division |
The Outer Worlds: Peril on Gorgon (DLC) |
Switch |
|
2K |
Tales from the Borderlands |
PS4, PC |
|
Private Division |
The Outer Worlds: Murder on Eridanos (DLC) |
PS4, Xbox One, PC |
|
2K |
Tales from the Borderlands |
Switch |
|
2K |
|
PS4, Xbox One, Switch, PC |
|
2K |
NBA 2K21 |
iOS |
|
2K |
Borderlands 3 - Director's Cut (part of |
PS4, PS5, Xbox One, Xbox Series X|S, PC, Stadia |
|
Take-Two's lineup of future titles announced to-date includes:
Label |
Title |
Platforms |
Release Date |
|
Grand Theft Auto V |
PS5, Xbox Series X|S |
|
|
Grand Theft Auto Online – Standalone |
PS5, Xbox Series X|S |
|
Private Division |
|
PS4, PS5, Xbox One, Xbox Series X|S, Switch (digital only) |
Winter 2021 |
Private Division |
The Outer Worlds: Murder on Eridanos (DLC) |
Switch |
Calendar 2021 |
2K |
NBA 2K22 |
TBA |
Fiscal 2022 |
2K |
WWE 2K22 |
TBA |
Fiscal 2022 |
Private Division |
Kerbal Space Program 2 |
PS4, Xbox One, PC |
Fiscal 2023 |
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 period 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 both consumer demand and the discretionary spending patterns of our customers as the situation with the pandemic continues to evolve; 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, 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
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
(in thousands, except per share amounts) | ||||||||||||||||
Three months ended |
Twelve months ended |
|||||||||||||||
|
2021 |
|
|
|
2020 |
|
|
2021 |
|
|
|
2020 |
|
|||
Net revenue |
$ |
839,431 |
|
$ |
760,541 |
|
$ |
3,372,772 |
|
$ |
3,088,970 |
|
||||
Cost of goods sold: | ||||||||||||||||
Internal royalties |
|
158,128 |
|
|
144,385 |
|
|
637,652 |
|
|
483,697 |
|
||||
Software development costs and royalties |
|
22,465 |
|
|
159,776 |
|
|
396,797 |
|
|
611,198 |
|
||||
Licenses |
|
53,841 |
|
|
39,494 |
|
|
260,721 |
|
|
170,408 |
|
||||
Product costs |
|
45,213 |
|
|
51,985 |
|
|
239,915 |
|
|
277,147 |
|
||||
Total cost of goods sold |
|
279,647 |
|
|
395,640 |
|
|
1,535,085 |
|
|
1,542,450 |
|
||||
Gross profit |
|
559,784 |
|
|
364,901 |
|
|
1,837,687 |
|
|
1,546,520 |
|
||||
Selling and marketing |
|
106,609 |
|
|
79,969 |
|
|
444,985 |
|
|
458,424 |
|
||||
General and administrative |
|
98,453 |
|
|
82,212 |
|
|
390,683 |
|
|
318,235 |
|
||||
Research and development |
|
83,559 |
|
|
68,718 |
|
|
317,311 |
|
|
296,398 |
|
||||
Depreciation and amortization |
|
15,480 |
|
|
12,502 |
|
|
55,596 |
|
|
48,113 |
|
||||
Business reorganization |
|
(134 |
) |
|
(384 |
) |
|
(272 |
) |
|
83 |
|
||||
Total operating expenses |
|
303,967 |
|
|
243,017 |
|
|
1,208,303 |
|
|
1,121,253 |
|
||||
Income from operations |
|
255,817 |
|
|
121,884 |
|
|
629,384 |
|
|
425,267 |
|
||||
Interest and other, net |
|
(3,226 |
) |
|
8,083 |
|
|
8,796 |
|
|
38,505 |
|
||||
Gain (loss) on long-term investments, net |
|
1,000 |
|
|
(5,333 |
) |
|
39,636 |
|
|
(5,333 |
) |
||||
Income before income taxes |
|
253,591 |
|
|
124,634 |
|
|
677,816 |
|
|
458,439 |
|
||||
Provision for income taxes |
|
34,779 |
|
|
1,912 |
|
|
88,930 |
|
|
53,980 |
|
||||
Net income |
$ |
218,812 |
|
$ |
122,722 |
|
$ |
588,886 |
|
$ |
404,459 |
|
||||
Earnings per share: | ||||||||||||||||
Basic earnings per share |
$ |
1.90 |
|
$ |
1.08 |
|
$ |
5.14 |
|
$ |
3.58 |
|
||||
Diluted earnings per share |
$ |
1.88 |
|
$ |
1.07 |
|
$ |
5.09 |
|
$ |
3.54 |
|
||||
Weighted average shares outstanding: | ||||||||||||||||
Basic |
|
115,110 |
|
|
113,394 |
|
|
114,602 |
|
|
113,096 |
|
||||
Diluted |
|
116,300 |
|
|
114,400 |
|
|
115,744 |
|
|
114,136 |
|
||||
Computation of Basic EPS: | ||||||||||||||||
Net income |
$ |
218,812 |
|
$ |
122,722 |
|
$ |
588,886 |
|
$ |
404,459 |
|
||||
Weighted average shares outstanding - basic |
|
115,110 |
|
|
113,394 |
|
|
114,602 |
|
|
113,096 |
|
||||
Basic earnings per share |
$ |
1.90 |
|
$ |
1.08 |
|
$ |
5.14 |
|
$ |
3.58 |
|
||||
Computation of Diluted EPS: | ||||||||||||||||
Net income for diluted EPS calculation |
$ |
218,812 |
|
$ |
122,722 |
|
$ |
588,886 |
|
$ |
404,459 |
|
||||
Weighted average shares outstanding - basic |
|
115,110 |
|
|
113,394 |
|
|
114,602 |
|
|
113,096 |
|
||||
Add: dilutive effect of common stock equivalents |
|
1,190 |
|
|
1,006 |
|
|
1,142 |
|
|
1,040 |
|
||||
Weighted average common shares outstanding - diluted |
|
116,300 |
|
|
114,400 |
|
|
115,744 |
|
|
114,136 |
|
||||
Diluted earnings per share |
$ |
1.88 |
|
$ |
1.07 |
|
$ |
5.09 |
|
$ |
3.54 |
|
||||
CONSOLIDATED BALANCE SHEETS | ||||||||
(in thousands, except per share amounts) | ||||||||
|
|
|||||||
|
2021 |
|
|
2020 |
|
|||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents |
$ |
1,422,884 |
|
$ |
1,357,664 |
|
||
Short-term investments |
|
1,308,692 |
|
|
644,003 |
|
||
Restricted cash and cash equivalents |
|
538,822 |
|
|
546,604 |
|
||
Accounts receivable, net of allowances of |
||||||||
respectively |
|
552,762 |
|
|
592,555 |
|
||
Inventory |
|
17,742 |
|
|
19,108 |
|
||
Software development costs and licenses |
|
43,443 |
|
|
40,316 |
|
||
Deferred cost of goods sold |
|
15,524 |
|
|
19,598 |
|
||
Prepaid expenses and other |
|
320,646 |
|
|
273,503 |
|
||
Total current assets |
|
4,220,515 |
|
|
3,493,351 |
|
||
Fixed assets, net |
|
149,364 |
|
|
131,888 |
|
||
Right-of-use assets |
|
164,763 |
|
|
154,284 |
|
||
Software development costs and licenses, net of current portion |
|
490,892 |
|
|
401,778 |
|
||
|
535,306 |
|
|
386,494 |
|
|||
Other intangibles, net |
|
121,591 |
|
|
51,260 |
|
||
Deferred tax assets |
|
90,206 |
|
|
116,676 |
|
||
Long-term restricted cash and cash equivalents |
|
98,541 |
|
|
89,124 |
|
||
Other assets |
|
157,040 |
|
|
123,977 |
|
||
Total assets |
$ |
6,028,218 |
|
$ |
4,948,832 |
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable |
$ |
71,001 |
|
$ |
65,684 |
|
||
Accrued expenses and other current liabilities |
|
1,204,090 |
|
|
1,169,884 |
|
||
Deferred revenue |
|
928,029 |
|
|
777,784 |
|
||
Lease liabilities |
|
31,595 |
|
|
25,187 |
|
||
Total current liabilities |
|
2,234,715 |
|
|
2,038,539 |
|
||
Non-current deferred revenue |
|
37,302 |
|
|
28,339 |
|
||
Non-current lease liabilities |
|
159,671 |
|
|
152,059 |
|
||
Non-current software development royalties |
|
110,127 |
|
|
104,417 |
|
||
Other long-term liabilities |
|
154,511 |
|
|
86,234 |
|
||
Total liabilities |
|
2,696,326 |
|
|
2,409,588 |
|
||
Stockholders' equity: | ||||||||
Preferred stock, |
|
- |
|
|
- |
|
||
Common stock, |
||||||||
issued and 115,163 and 113,506 outstanding at |
|
1,376 |
|
|
1,359 |
|
||
Additional paid-in capital |
|
2,288,781 |
|
|
2,134,748 |
|
||
|
(820,572 |
) |
|
(820,572 |
) |
|||
Retained earnings |
|
1,870,971 |
|
|
1,282,085 |
|
||
Accumulated other comprehensive loss |
|
(8,664 |
) |
|
(58,376 |
) |
||
Total stockholders' equity |
|
3,331,892 |
|
|
2,539,244 |
|
||
Total liabilities and stockholders' equity |
$ |
6,028,218 |
|
$ |
4,948,832 |
|
||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(in thousands) | ||||||||
Twelve months ended |
||||||||
|
2021 |
|
|
2020 |
|
|||
Operating activities: | ||||||||
Net income |
$ |
588,886 |
|
$ |
404,459 |
|
||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Amortization and impairment of software development costs and licenses |
|
144,263 |
|
|
167,925 |
|
||
Depreciation |
|
56,309 |
|
|
47,628 |
|
||
Amortization of intellectual property |
|
32,241 |
|
|
20,990 |
|
||
Stock-based compensation |
|
110,472 |
|
|
257,881 |
|
||
Deferred income taxes |
|
10,631 |
|
|
(3,486 |
) |
||
Gain on long-term investments |
|
(41,588 |
) |
|
- |
|
||
Other, net |
|
5,515 |
|
|
9,074 |
|
||
Changes in assets and liabilities: | ||||||||
Accounts receivable |
|
47,195 |
|
|
(195,484 |
) |
||
Inventory |
|
2,503 |
|
|
8,489 |
|
||
Software development costs and licenses |
|
(221,279 |
) |
|
(48,434 |
) |
||
Prepaid expenses and other current and other non-current assets |
|
(58,737 |
) |
|
(259,817 |
) |
||
Deferred revenue |
|
152,466 |
|
|
(55,460 |
) |
||
Deferred cost of goods sold |
|
4,768 |
|
|
32,180 |
|
||
Accounts payable, accrued expenses and other liabilities |
|
78,673 |
|
|
299,733 |
|
||
Net cash provided by operating activities |
|
912,318 |
|
|
685,678 |
|
||
Investing activities: | ||||||||
Change in bank time deposits |
|
(387,762 |
) |
|
196,720 |
|
||
Proceeds from available-for-sale securities |
|
546,287 |
|
|
400,635 |
|
||
Purchases of available-for-sale securities |
|
(824,477 |
) |
|
(499,991 |
) |
||
Purchases of fixed assets |
|
(68,923 |
) |
|
(53,384 |
) |
||
Proceeds from sale of long-term investments |
|
47,472 |
|
|
- |
|
||
Purchases of long-term investments |
|
(16,852 |
) |
|
(27,891 |
) |
||
Business acquisitions |
|
(102,469 |
) |
|
(12,040 |
) |
||
Net cash (used in) provided by investing activities |
|
(806,724 |
) |
|
4,049 |
|
||
Financing activities: | ||||||||
Tax payment related to net share settlements on restricted stock awards |
|
(71,552 |
) |
|
(87,968 |
) |
||
Issuance of common stock |
|
14,214 |
|
|
10,515 |
|
||
Net cash used in financing activities |
|
(57,338 |
) |
|
(77,453 |
) |
||
Effects of foreign currency exchange rates on cash, cash equivalents, and restricted cash and cash equivalents |
|
18,599 |
|
|
(10,868 |
) |
||
Net change in cash, cash equivalents, and restricted cash and cash equivalents |
|
66,855 |
|
|
601,406 |
|
||
Cash, cash equivalents, and restricted cash and cash equivalents, beginning of year |
|
1,993,392 |
|
|
1,391,986 |
|
||
Cash, cash equivalents, and restricted cash and cash equivalents, end of period |
$ |
2,060,247 |
|
$ |
1,993,392 |
|
||
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 | ||||||||||
$ |
513,488 |
61% |
$ |
413,701 |
54% |
|||||
International |
|
325,943 |
39% |
|
346,840 |
46% |
||||
Total net revenue |
$ |
839,431 |
100% |
$ |
760,541 |
100% |
||||
Net bookings by geographic region | ||||||||||
$ |
479,784 |
61% |
$ |
406,592 |
56% |
|||||
International |
|
304,749 |
39% |
|
322,831 |
44% |
||||
Total net bookings |
$ |
784,532 |
100% |
$ |
729,423 |
100% |
||||
Three Months Ended |
Three Months Ended |
|||||||||
Amount | % of Total | Amount | % of Total | |||||||
Net revenue by distribution channel | ||||||||||
Digital online |
$ |
753,257 |
90% |
$ |
634,687 |
83% |
||||
Physical retail and other |
|
86,174 |
10% |
|
125,854 |
17% |
||||
Total net revenue |
$ |
839,431 |
100% |
$ |
760,541 |
100% |
||||
Net bookings by distribution channel | ||||||||||
Digital online |
$ |
723,656 |
92% |
$ |
672,053 |
92% |
||||
Physical retail and other |
|
60,876 |
8% |
|
57,370 |
8% |
||||
Total net bookings |
$ |
784,532 |
100% |
$ |
729,423 |
100% |
||||
Three Months Ended |
Three Months Ended |
|||||||||
Amount | % of Total | Amount | % of Total | |||||||
Net revenue by platform mix | ||||||||||
Console |
$ |
607,960 |
72% |
$ |
542,171 |
71% |
||||
PC and other |
|
231,471 |
28% |
|
218,370 |
29% |
||||
Total net revenue |
$ |
839,431 |
100% |
$ |
760,541 |
100% |
||||
Net bookings by platform mix | ||||||||||
Console |
$ |
550,231 |
70% |
$ |
507,612 |
70% |
||||
PC and other |
|
234,301 |
30% |
|
221,811 |
30% |
||||
Total net bookings |
$ |
784,532 |
100% |
$ |
729,423 |
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 | ||||||||||
$ |
2,015,885 |
60% |
$ |
1,775,682 |
57% |
|||||
International |
|
1,356,887 |
40% |
|
1,313,288 |
43% |
||||
Total net revenue |
$ |
3,372,772 |
100% |
$ |
3,088,970 |
100% |
||||
Net bookings by geographic region | ||||||||||
$ |
2,171,240 |
61% |
$ |
1,733,313 |
58% |
|||||
International |
|
1,381,358 |
39% |
|
1,257,045 |
42% |
||||
Total net bookings |
$ |
3,552,598 |
100% |
$ |
2,990,358 |
100% |
||||
Twelve Months Ended |
Twelve Months Ended |
|||||||||
Amount | % of Total | Amount | % of Total | |||||||
Net revenue by distribution channel | ||||||||||
Digital online |
$ |
2,919,292 |
87% |
$ |
2,378,563 |
77% |
||||
Physical retail and other |
|
453,480 |
13% |
|
710,407 |
23% |
||||
Total net revenue |
$ |
3,372,772 |
100% |
$ |
3,088,970 |
100% |
||||
Net bookings by distribution channel | ||||||||||
Digital online |
$ |
3,094,962 |
87% |
$ |
2,440,435 |
82% |
||||
Physical retail and other |
|
457,636 |
13% |
|
549,923 |
18% |
||||
Total net bookings |
$ |
3,552,598 |
100% |
$ |
2,990,358 |
100% |
||||
Twelve Months Ended |
Twelve Months Ended |
|||||||||
Amount | % of Total | Amount | % of Total | |||||||
Net revenue by Platform Mix | ||||||||||
Console |
$ |
2,516,993 |
75% |
$ |
2,308,602 |
75% |
||||
PC and other |
|
855,779 |
25% |
|
780,368 |
25% |
||||
Total net revenue |
$ |
3,372,772 |
100% |
$ |
3,088,970 |
100% |
||||
Net bookings by platform mix | ||||||||||
Console |
$ |
2,637,340 |
74% |
$ |
2,195,843 |
73% |
||||
PC and other |
|
915,258 |
26% |
|
794,515 |
27% |
||||
Total net bookings |
$ |
3,552,598 |
100% |
$ |
2,990,358 |
100% |
||||
ADDITIONAL DATA | ||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||
Three Months Ended |
Net revenue |
|
Cost of goods sold- Internal royalties |
|
Cost of goods sold- Software development costs and royalties |
|
Cost of goods sold- Licenses |
|
Cost of goods sold- Product costs |
|
Selling and marketing |
|||||||||||||
As reported |
$ |
839,431 |
|
$ |
158,128 |
|
$ |
22,465 |
|
$ |
53,841 |
|
$ |
45,213 |
|
$ |
106,609 |
|
||||||
Net effect from deferred net revenue and related cost of goods sold |
|
(54,899 |
) |
|
(5,836 |
) |
|
(455 |
) |
|
(4,501 |
) |
||||||||||||
Stock-based compensation |
|
52,821 |
|
|
(5,050 |
) |
||||||||||||||||||
Amortization and impairment of acquired intangibles |
|
(6,465 |
) |
|
(1,550 |
) |
||||||||||||||||||
Three Months Ended |
General and administrative |
|
Research and development |
|
Depreciation and amortization |
|
Business reorganization |
|
Interest and other, net |
|
Gain (loss) on long-term investments, net |
|||||||||||||
As reported |
$ |
98,453 |
|
$ |
83,559 |
|
$ |
15,480 |
|
$ |
(134 |
) |
$ |
(3,226 |
) |
$ |
1,000 |
|
||||||
Net effect from deferred net revenue and related cost of goods sold |
|
2,425 |
|
|||||||||||||||||||||
Stock-based compensation |
|
(14,262 |
) |
|
(4,147 |
) |
||||||||||||||||||
Amortization and impairment of acquired intangibles |
|
(1,718 |
) |
|
(238 |
) |
||||||||||||||||||
Impact of business reorganization |
|
134 |
|
|||||||||||||||||||||
Gain on long-term investments, net |
|
(1,000 |
) |
|||||||||||||||||||||
Acquisition related expenses |
|
(1,378 |
) |
|
499 |
|
||||||||||||||||||
Three Months Ended |
Net revenue |
|
Cost of goods sold- Internal royalties |
|
Cost of goods sold- Software development costs and royalties |
|
Cost of goods sold- Licenses |
|
Cost of goods sold- Product costs |
|
Selling and marketing |
|||||||||||||
As reported |
$ |
760,541 |
|
$ |
144,385 |
|
$ |
159,776 |
|
$ |
39,494 |
|
$ |
51,985 |
|
$ |
79,969 |
|
||||||
Net effect from deferred net revenue and related cost of goods sold |
|
(31,119 |
) |
|
(8,204 |
) |
|
216 |
|
|
(12,755 |
) |
||||||||||||
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 |
|
Gain (loss) on long-term investments, net |
|||||||||||||
As reported |
$ |
82,212 |
|
$ |
68,718 |
|
$ |
12,502 |
|
$ |
(384 |
) |
$ |
8,083 |
|
|
(5,333 |
) |
||||||
Net effect from deferred net revenue 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 |
|
|||||||||||||||||||||
ADDITIONAL DATA | ||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||
Twelve Months Ended |
Net revenue |
|
Cost of goods sold- Internal royalties |
|
Cost of goods sold- Software development costs and royalties |
|
Cost of goods sold- Licenses |
|
Cost of goods sold- Product costs |
|
Selling and marketing |
|||||||||||||
As reported |
$ |
3,372,772 |
|
$ |
637,652 |
|
$ |
396,797 |
|
$ |
260,721 |
|
$ |
239,915 |
|
$ |
444,985 |
|
||||||
Net effect from deferred net revenue and related cost of goods sold |
|
179,825 |
|
|
15,663 |
|
|
(282 |
) |
|
(4,098 |
) |
||||||||||||
Stock-based compensation |
|
(8,707 |
) |
|
(18,348 |
) |
||||||||||||||||||
Amortization and impairment of acquired intangibles |
|
(20,587 |
) |
|
(3,617 |
) |
||||||||||||||||||
Twelve Months Ended |
General and administrative |
|
Research and development |
|
Depreciation and amortization |
|
Business reorganization |
|
Interest and other, net |
|
Gain (loss) on long-term investments, net |
|||||||||||||
As reported |
$ |
390,683 |
|
$ |
317,311 |
|
$ |
55,596 |
|
($ |
272 |
) |
$ |
8,796 |
|
$ |
39,636 |
|
||||||
Net effect from deferred net revenue and related cost of goods sold |
|
(2,874 |
) |
|||||||||||||||||||||
Stock-based compensation |
|
(56,830 |
) |
|
(26,587 |
) |
||||||||||||||||||
Amortization and impairment of acquired intangibles |
|
(6,663 |
) |
|
(757 |
) |
||||||||||||||||||
Impact of business reorganization |
|
272 |
|
|||||||||||||||||||||
Gain on long-term investments, net |
|
(39,636 |
) |
|||||||||||||||||||||
Acquisition related expenses |
|
(7,317 |
) |
|
499 |
|
||||||||||||||||||
Twelve Months Ended |
Net revenue |
|
Cost of goods sold- Internal royalties |
|
Cost of goods sold- Software development costs and royalties |
|
Cost of goods sold- Licenses |
|
Cost of goods sold- Product costs |
|
Selling and marketing |
|||||||||||||
As reported |
$ |
3,088,970 |
|
$ |
483,697 |
|
$ |
611,198 |
|
$ |
170,408 |
|
$ |
277,147 |
|
$ |
458,424 |
|
||||||
Net effect from deferred net revenue and related cost of goods sold |
|
(98,612 |
) |
|
(54,515 |
) |
|
601 |
|
|
(33,339 |
) |
||||||||||||
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 |
|
Gain (loss) on long-term investments, net |
|||||||||||||
As reported |
$ |
318,235 |
|
$ |
296,398 |
|
$ |
48,113 |
|
$ |
83 |
|
$ |
38,505 |
|
($ |
5,333 |
) |
||||||
Net effect from deferred net revenue and related cost of goods sold |
|
476 |
|
|||||||||||||||||||||
Stock-based compensation |
|
(53,607 |
) |
|
(31,563 |
) |
||||||||||||||||||
Amortization and impairment of acquired intangibles |
|
(6,180 |
) |
|
(485 |
) |
||||||||||||||||||
Impact of business reorganization |
|
(83 |
) |
|||||||||||||||||||||
Loss on long-term investments |
|
5,333 |
|
|||||||||||||||||||||
Acquisition related expenses |
|
(367 |
) |
|||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURE | |||||||
(in thousands) | |||||||
Twelve months ended |
|||||||
2021 |
|
2020 |
|
||||
Net cash from operating activities |
$ |
912,318 |
$ |
685,678 |
|
||
Net change in Restricted cash related to Operations (1) |
|
7,965 |
|
(70,267 |
) |
||
Adjusted Unrestricted Operating Cash Flow |
$ |
920,283 |
$ |
615,411 |
|
||
FY 2021 | FY 2020 | ||||||
Restricted cash beginning of period (4/1) |
$ |
635,728 |
$ |
565,461 |
|
||
Less Restricted cash end of period (3/31) |
|
637,363 |
|
635,728 |
|
||
Plus Restricted cash related to acquisitions |
|
9,600 |
|
- |
|
||
(1) Net change in Restricted cash related to Operations |
$ |
7,965 |
($ |
70,267 |
) |
View source version on businesswire.com: https://www.businesswire.com/news/home/20210518005935/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