UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported)  May 16, 2018

 

TAKE-TWO INTERACTIVE SOFTWARE, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

001-34003

 

51-0350842

(State or other jurisdiction

 

(Commission

 

(IRS Employer

of incorporation)

 

File Number)

 

Identification No.)

 

110 West 44th Street, New York, New York

 

10036

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code  (646) 536-2842

 

 

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company o

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

 

 

 



 

Item 2.02                                           Results of Operations and Financial Condition

 

On May 16, 2018, Take-Two Interactive Software, Inc. (the “Company”) issued a press release announcing the financial results of the Company for its fourth fiscal quarter and fiscal year ended March 31, 2018.  A copy of the press release is attached to this Current Report as Exhibit 99.1 and is incorporated by reference herein.

 

The information included in this Current Report on Form 8-K, including Exhibit 99.1 hereto, that is furnished pursuant to this Item 2.02 shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended.  In addition, the information included in this Current Report on Form 8-K, including Exhibit 99.1 hereto, that is furnished pursuant to this Item 2.02 shall not be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference into such filing.

 

Item 9.01                                           Financial Statements and Exhibits

 

(d)                                 Exhibits:

 

99.1

 

Press Release dated May 16, 2018 relating to Take-Two Interactive Software, Inc.’s financial results for its fourth fiscal quarter and fiscal year ended March 31, 2018.

 

2



 

EXHIBIT INDEX

 

Exhibit

 

Description

 

 

 

99.1

 

Press Release dated May 16, 2018 relating to Take-Two Interactive Software, Inc.’s financial results for its fourth fiscal quarter and fiscal year ended March 31, 2018.

 

3



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

TAKE-TWO INTERACTIVE SOFTWARE, INC.

 

(Registrant)

 

 

 

By:

/s/ Matthew Breitman

 

 

Matthew Breitman

 

 

Senior Vice President, Deputy General Counsel & Corporate Secretary

 

 

Date: May 16, 2018

 

 

4


Exhibit 99.1

 

 

 

FOR IMMEDIATE RELEASE

CONTACT:

 

 

 

(Investor Relations)

(Corporate Press)

Henry A. Diamond

Alan Lewis

Senior Vice President

Vice President

Investor Relations & Corporate Communications

Corporate Communications & Public Affairs

Take-Two Interactive Software, Inc.

Take-Two Interactive Software, Inc.

(646) 536-3005

(646) 536-2983

[email protected]

[email protected]

 

Take-Two Interactive Software, Inc. Reports Strong Results for Fiscal Year 2018

 

GAAP Net revenue grew to $1.793 billion

 

GAAP Net income more than doubled to $1.54 per diluted share

 

Net cash provided by operating activities grew 19% to $393.9 million

 

Net Bookings grew 5% to $1.991 billion

 

Company repurchased 3.11 million shares of its common stock for $308.3 million during fiscal year 2018 and fiscal first quarter 2019 to date

 

New York, NY — May 16, 2018 — Take-Two Interactive Software, Inc. (NASDAQ:TTWO) today reported results for its fourth quarter and fiscal year 2018, ended March 31, 2018, and provided its initial financial outlook for its fiscal first quarter 2019, ending June 30, 2018, and fiscal year 2019, ending March 31, 2019.

 

Fiscal Fourth Quarter 2018 GAAP Financial Highlights

 

Net revenue was $450.3 million, as compared to $571.6 million in last year’s fiscal fourth quarter.  Recurrent consumer spending (virtual currency, add-on content and in-game purchases) grew 42% year-over-year and accounted for 44% of total net revenue.  The largest contributors to net revenue in fiscal fourth quarter 2018 were Grand Theft Auto® Online and Grand Theft Auto V, NBA® 2K18, Sid Meier’s Civilization VI, WWE® 2K18 and WWE SuperCard, and Dragon City and Monster Legends.

 

Digitally-delivered net revenue grew 8% to $301.4 million, as compared to $278.7 million in last year’s fiscal fourth quarter.  The largest contributors to digitally-delivered net revenue in fiscal fourth quarter 2018 were Grand Theft Auto Online and Grand Theft Auto V, NBA 2K18, Sid Meier’s Civilization VI, and WWE 2K18 and WWE SuperCard.

 

Net income was $90.9 million, or $0.77 per diluted share, as compared to $99.3 million, or $0.89 per diluted share, for the year-ago period.

 

The following data, together with a management reporting tax rate of 22%, 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 March 31, 2018

 

 

 

 

 

 

 

Financial Data

 

 

 

$ in thousands

 

Statement of
operations

 

Change in
deferred net
revenue and
related cost
of goods
sold

 

Stock-based
compensation

 

Non-cash
amounts
related to
convertible
notes

 

Acquisition
related
expenses

 

Amortization
& impairment
of acquired
intangible
 assets

 

Business
reorganization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

450,274

 

(38,905

)

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

189,211

 

(24,661

)

(1,325

)

 

 

 

 

(5,292

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

261,063

 

(14,244

)

1,325

 

 

 

 

 

5,292

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

173,238

 

 

 

(18,912

)

 

 

142

 

(2,691

)

(1,727

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

87,825

 

(14,244

)

20,237

 

 

 

(142

)

7,983

 

1,727

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other, net

 

(3,451

)

 

 

 

 

193

 

 

 

 

 

 

 

Income before income taxes

 

91,276

 

(14,244

)

20,237

 

193

 

(142

)

7,983

 

1,727

 

 

In order to calculate net income per diluted share for management reporting purposes, the Company uses its fully diluted share count of 118.7 million and adds back to net income the interest expense, net of tax, on its convertible notes of $0.01 million.

 

Fiscal Fourth Quarter Operational Metric — Net Bookings

 

Total Net Bookings grew to $411.4 million, as compared to $407.1 million during last year’s fiscal fourth quarter.  Net Bookings from recurrent consumer spending grew 15% year-over-year and accounted for 58% of total Net Bookings.  The largest contributors to Net Bookings were Grand Theft Auto Online and Grand Theft Auto V, NBA 2K18, Dragon City and Monster Legends, WWE 2K18 and WWE SuperCard, and Sid Meier’s Civilization VI.

 

Catalog accounted for $293.1 million of Net Bookings led by Grand Theft Auto, Dragon City and Monster Legends, and Sid Meier’s Civilization VI.

 

Digitally-delivered Net Bookings grew 12% to $333.1 million, as compared to $298.5 million in last year’s fiscal fourth quarter.  The largest contributors to digitally-delivered Net Bookings in fiscal fourth quarter 2018 were Grand Theft Auto Online and Grand Theft Auto V, NBA 2K18, Sid Meier’s Civilization VI, Monster Legends and Dragon City, and WWE SuperCard and WWE 2K18.

 

Fiscal Year 2018 GAAP Financial Highlights

 

Net revenue grew to $1.793 billion, as compared to $1.780 billion in fiscal year 2017.  Recurrent consumer spending grew 63% and accounted for 42% of total net revenue.  The largest contributors to net revenue in fiscal year 2018 were Grand Theft Auto V and Grand Theft Auto Online, NBA 2K17 and NBA 2K18, WWE 2K18 and WWE SuperCard, Sid Meier’s Civilization VI, and Dragon City and Monster Legends.

 

Digitally-delivered net revenue grew 23% to $1.131 billion, as compared to $921.7 million in fiscal year 2017.  The largest contributors to digitally-delivered net revenue in fiscal year 2018 were Grand Theft Auto Online and Grand Theft Auto V, NBA 2K17 and NBA 2K18, WWE 2K18 and WWE SuperCard, and Sid Meier’s Civilization VI.

 

Net income increased 158% to $173.5 million, or $1.54 per diluted share, as compared to $67.3 million, or $0.72 per diluted share, in fiscal year 2017.

 

Net cash provided by operating activities grew 19% to $393.9 million, as compared to $331.4 million in fiscal year 2017.  As of March 31, 2018, the Company had cash and short-term investments of $1.424 billion.

 

The following data, together with a management reporting tax rate of 22%, 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 March 31, 2018

 

 

 

 

 

 

 

Financial Data

 

 

 

$ in thousands

 

Statement of
operations

 

Change in
deferred net
revenue and
related cost
of goods
sold

 

Stock-based
compensation

 

Non-cash
amounts
related to
convertible
notes

 

Acquisition
related
expenses

 

Amortization
& impairment
of acquired
intangible
assets

 

Business
reorganization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

1,792,892

 

197,710

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

898,311

 

(32,063

)

(24,610

)

 

 

 

 

 19,344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

894,581

 

229,773

 

24,610

 

 

 

 

 

(19,344

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

759,004

 

 

 

(91,739

)

 

 

7,080

 

(26,368

)

(12,318

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

135,577

 

229,773

 

116,349

 

 

 

(7,080

)

7,024

 

12,318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other, net

 

1,048

 

 

 

 

 

10,762

 

 

 

 

 

 

 

Income before income taxes

 

136,625

 

229,773

 

116,349

 

10,762

 

(7,080

)

7,024

 

12,318

 

 

In order to calculate net income per diluted share for management reporting purposes, the Company uses its fully diluted share count of 117.6 million and adds back to net income the interest expense, net of tax, on its convertible notes of $0.83 million.

 

Fiscal Year 2018 Operational Metric — Net Bookings

 

Total Net Bookings grew 5% to $1.991 billion, as compared to $1.904 billion in fiscal year 2017.  Net Bookings from recurrent consumer spending grew 48% and accounted for 48% of total Net Bookings.  The largest contributors to Net Bookings were Grand Theft Auto Online and Grand Theft Auto V, NBA 2K18 and NBA 2K17, WWE 2K18 and WWE SuperCard, Dragon City and Monster Legends, and Sid Meier’s Civilization VI.

 

Digitally-delivered Net Bookings grew 25% to $1.350 billion, as compared to $1.081 billion in fiscal year 2017.  The largest contributors to digitally-delivered Net Bookings in fiscal year 2018 were Grand Theft Auto Online and Grand Theft Auto V, NBA 2K18 and NBA 2K17, Monster Legends and Dragon City, and WWE SuperCard and WWE 2K18.

 

Management Comments

 

“During the fourth quarter, Take-Two delivered Net Bookings growth driven by increased recurrent consumer spending — including better-than-expected results from Grand Theft Auto Online”, said Strauss Zelnick, Chairman and CEO of Take-Two.  “Our solid performance marked the completion of another outstanding year for our Company, highlighted by growth in Net Bookings, earnings and net cash provided by operating activities, along with margin expansion.  Grand Theft Auto Online and NBA 2K generated record results, exceeding our original expectations, and we benefited from strong ongoing sales of Grand Theft Auto V and other catalog titles.

 

“We expect fiscal 2019 to be another year of profitable growth for Take-Two, including both record Net Bookings and record net cash provided by operating activities, led by the launch of Red Dead Redemption 2 along with new annual releases from NBA 2K and WWE 2K.  We will also continue to support our titles with offerings designed to drive engagement and recurrent consumer spending.  The highly-anticipated title from one of 2K’s biggest franchises, which had been planned for release during the current fiscal year, is now planned for launch during fiscal 2020 to allow for additional development time.  We remain as excited as ever about this title, and expect it to enhance our results next fiscal year.

 

“This year is the 25th anniversary of Take-Two and, over that time, we have built our Company into a diversified and profitable enterprise.  Take-Two is exceedingly well-positioned — creatively, strategically and financially — for continued growth and returns for our shareholders over the long-term.”

 



 

Business and Product Highlights

 

Since January 1, 2018:

 

Take-Two:

 

·                  During fiscal year 2018, the Company repurchased 1.51 million shares of its common stock for $154.8 million.  During fiscal first quarter 2019 to date, the Company has repurchased 1.60 million shares of its common stock for $153.5 million.

·                  Effective March 19, 2018, Take-Two was added to the S&P 500® index.

 

Rockstar Games:

 

·                  Released Grand Theft Auto V: Premium Online Edition for PlayStation 4, Xbox One and PC.  The Premium Online Edition includes the complete Grand Theft Auto V story experience, the ever-evolving world of Grand Theft Auto Online, and all existing gameplay upgrades and content.  Purchasers also receive the Criminal Enterprise Starter Pack that gives players access to a huge range of content including properties, vehicles, weapons and more valued at over GTA$10,000,000 plus GTA$1,000,000 Bonus Cash.

·                  Released LA Noire: The VR Case Files, featuring seven select cases from the original game rebuilt specifically for a virtual reality experience, for Oculus Rift.  LA Noire: The VR Case Files is also available for the HTC VIVE™ system.

·                  Released new free content updates for Grand Theft Auto Online, including:

·                  The Southern San Andreas Super Sport Series, which introduced two new racing modes — Hot Ring Circuit and Target Assault, additional Transform races and Special Vehicle races, two new Adversary modes: The Vespucci Job and Trap Door, 13 new vehicles, and new tools for the Race Creator.

·                  The Air Quota and Hardest Target Adversary Modes.

·                  Numerous all-new vehicles and aircraft.

·                  Announced that Red Dead Redemption 2 will launch for PlayStation 4 and Xbox One on October 26, 2018.

 

2K:

 

·                  NBA 2K18 became our highest-selling sports title ever, with sell-in to date of over 9 million units.

·                  Released the Sid Meier’s Civilization VI: Rise and Fall expansion pack for PC.  This expansion builds upon the critically acclaimed gameplay experience of Civilization VI giving players new choices, strategies, and challenges as they guide a civilization through the ages.  The expansion introduces new Golden Ages and Dark Ages, a new city Loyalty system, and Governors who can be stationed in players’ cities.  Civilization VI: Rise and Fall also adds nine new leaders and eight new civilizations from across the world, giving players even more variety and diversity in how they play Civilization VI.

·                  Announced that it is working in partnership with Tencent to co-develop NBA 2K Online 2 in China.  The title currently is in closed Beta testing and planned for commercial release this fall.  NBA 2K Online 2 is based on the console edition of NBA 2K and features 2K’s legendary gameplay, 27 customizable position types, new player trading systems, eSports-optimized features, localized commentary and more.

·                  Announced that Hangar 13 — the critically acclaimed storytellers and developer of Mafia III — has expanded with the opening of a new location in Brighton, United Kingdom, furthering the studio’s efforts to tap into the world’s most talented development pools and build a globally diverse team.  Hangar 13 is currently working on an unannounced AAA project for 2K and will continue to scale in both the U.S. and Europe at a pace consistent with the development of the game.

 

Private Division:

 

·                  Released Kerbal Space Program Enhanced Edition, the new console version of the beloved space simulation game, for digital download on PlayStation 4 and Xbox One.  Kerbal Space Program Enhanced Edition is built from the ground up to include re-worked and console-optimized UI, a new control scheme exclusively for consoles, and more ways to enjoy launching spaceships into orbit.

·                  Released Kerbal Space Program: Making History Expansion for PC.  This first expansion for the critically acclaimed space simulation adds a wealth of new and exciting content to the game, including a robust Mission Builder that lets players create and share their own scenarios, and a History Pack containing missions inspired by historical moments in space exploration.

·                  Announced that Kerbal Space Program will be released on Tencent’s WeGame distribution platform as a premium PC game at a date to be determined.

 



 

Financial Outlook for Fiscal 2019

 

Take-Two is providing its initial financial outlook for its fiscal first quarter ending June 30, 2018 and its fiscal year ending March 31, 2019.

 

First Quarter Ending June 30, 2018

 

·                  GAAP net revenue is expected to range from $345 to $395 million

·                  GAAP net income is expected to range from $62 to $74 million

·                  GAAP diluted net income per share is expected to range from $0.53 to $0.63

·                  Share count used to calculate GAAP diluted net income per share is expected to be 116.7 million (1)

·                  Net Bookings (operational metric) are expected to range from $215 to $265 million

 

The Company is also providing selected data and its updated management reporting tax rate of 20% that 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 June 30, 2018

 

 

 

 

 

Financial Data

 

$ in millions

 

GAAP outlook (2)

 

Change in 
deferred net
revenue and
related cost of
goods sold

 

Stock-based
compensation (3)

 

Amortization of
acquired
intangible
assets

 

Net revenue

 

$345 to $395

 

$

(130

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

$83 to $109

 

$

(8

)

$

(6

)

$

(4

)

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

$190 to $200

 

 

 

$

(30

)

$

(2

)

Interest and other, net

 

($1)

 

 

 

 

 

 

 

Income before income taxes

 

$73 to 87

 

$

(122

)

$

36

 

$

6

 

 

Fiscal Year Ending March 31, 2019

 

·                  GAAP net revenue is expected to range from $2.50 to $2.60 billion

·                  GAAP net income is expected to range from $180 to $211 million

·                  GAAP diluted net income per share is expected to range from $1.53 to $1.80

·                  Share count used to calculate GAAP diluted net income per share is expected to be 117.2 million (4)

·                  Net cash provided by operating activities is expected to be approximately $710 million

·                  Capital expenditures are expected to be approximately $60 million

·                  Net Bookings (operational metric) are expected to range from $2.67 to $2.77 billion

 

The Company is also providing selected data and its updated management reporting tax rate of 20% that 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, 2019

 

 

 

 

 

Financial Data

 

$ in millions

 

GAAP outlook (2)

 

Change in
deferred net
revenue and
related cost of
goods sold

 

Stock-based
compensation (3)

 

Amortization of
acquired
intangible
assets

 

Net revenue

 

$2,500 to $2,600

 

$

170

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

$1,411 to $1,434

 

$

100

 

$

(176

)

$

(4

)

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

$885 to $925

 

 

 

$

(122

)

$

(2

)

Interest and other, net

 

($7)

 

 

 

 

 

 

 

Income before income taxes

 

$211 to 248

 

$

70

 

$

298

 

$

6

 

 


(1)         For the fiscal first quarter ending June 30, 2018, the Company’s diluted share count used for management reporting purposes is expected to be 116.3 million, which includes 112.8 million basic shares and 3.5 million shares representing the potential dilution from unvested employee stock grants, because using the “if converted” method and the Company’s

 



 

fully-diluted share count of 116.7 million, which includes 0.4 million shares representing the potential dilution from convertible notes, would be anti-dilutive.

 

(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)         The Company’s stock-based compensation expense for the periods above includes the cost of approximately 0.6 million restricted stock units previously granted to ZelnickMedia that are subject to variable accounting.  Actual expense to be recorded in connection with these shares is dependent upon several factors, including future changes in Take-Two’s stock price.

 

(4)         For the fiscal year ending March 31, 2019, the Company’s fully diluted share count used for both GAAP and management reporting purposes is expected to be 117.2 million, which includes 113.6 million basic shares and 3.6 million shares representing the potential dilution from unvested employee stock grants.  The interest expense, net of tax, on the convertible notes, which is added back to net income to calculate diluted net income per share for management reporting purposes is $0.03 million.

 

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

 

Product Releases

 

The following titles were released since January 1, 2018:

 

Label

 

Title

 

Platforms

 

Release Date

Private Division

 

Kerbal Space Program Enhanced Edition

 

PS4, Xbox One

 

January 16, 2018

2K

 

WWE 2K18: Enduring Icons Pack (DLC)

 

PS4, Xbox One, PC

 

January 16, 2018

2K

 

XCOM 2 Collection

 

PC

 

February 1, 2018

2K

 

Sid Meier’s Civilization VI: Rise and Fall (DLC)

 

PC

 

February 8, 2018

2K

 

XCOM 2 Collection

 

PS4, Xbox One

 

February 21, 2018

Private Division

 

Kerbal Space Program: Making History Expansion (DLC)

 

PC

 

March 13, 2018

Rockstar Games

 

L.A. Noire: The VR Case Files

 

Oculus Rift

 

March 29, 2018

Rockstar Games

 

Grand Theft Auto V: Premium Online Edition

 

PS4, Xbox One, PC

 

April 20, 2018

 

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

 

Label

 

Title

 

Platforms

 

Release Date

Rockstar Games

 

Red Dead Redemption 2

 

PS4, Xbox One

 

October 26, 2018

2K

 

NBA 2K19

 

TBA

 

Fall 2018

2K

 

WWE 2K19

 

TBA

 

Fall 2018

 

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.

 

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 March 31, 2018.

 

About Take-Two Interactive Software

 

Headquartered in New York City, Take-Two Interactive Software, Inc. is a leading developer, publisher and marketer of interactive entertainment for consumers around the globe. The Company develops and publishes products principally through its wholly-owned labels Rockstar Games and 2K, as well as its new Private Division label and 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 March 31,

 

Twelve Months Ended March 31,

 

 

 

2018

 

2017

 

2018

 

2017

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

450,274

 

$

571,556

 

$

1,792,892

 

$

1,779,748

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

Internal royalties

 

88,271

 

90,071

 

383,020

 

330,782

 

Product costs

 

47,177

 

85,787

 

203,301

 

255,914

 

Software development costs and royalties

 

26,981

 

116,922

 

191,400

 

335,675

 

Licenses

 

26,782

 

22,120

 

120,590

 

100,588

 

Total cost of goods sold

 

189,211

 

314,900

 

898,311

 

1,022,959

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

261,063

 

256,656

 

894,581

 

756,789

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

47,451

 

38,312

 

256,092

 

285,453

 

General and administrative

 

60,450

 

62,042

 

247,828

 

211,409

 

Research and development

 

54,128

 

36,421

 

196,373

 

137,915

 

Depreciation and amortization

 

9,479

 

8,378

 

43,969

 

30,707

 

Business reorganization

 

1,730

 

 

14,742

 

 

Total operating expenses

 

173,238

 

145,153

 

759,004

 

665,484

 

Income from operations

 

87,825

 

111,503

 

135,577

 

91,305

 

Interest and other, net

 

3,451

 

(392

)

1,048

 

(15,690

)

Gain on long-term investments, net

 

 

 

 

1,350

 

Income before income taxes

 

91,276

 

111,111

 

136,625

 

76,965

 

(Benefit from) provision for income taxes

 

423

 

11,831

 

(36,908

)

9,662

 

Net income

 

$

90,853

 

$

99,280

 

$

173,533

 

$

67,303

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.80

 

$

0.97

 

$

1.57

 

$

0.73

 

Diluted earnings per share

 

$

0.77

 

$

0.89

 

$

1.54

 

$

0.72

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

113,330

 

100,490

 

110,210

 

90,180

 

Diluted

 

118,675

 

117,245

 

112,864

 

94,073

 

 

 

 

 

 

 

 

 

 

 

Computation of Basic EPS:

 

 

 

 

 

 

 

 

 

Net income

 

$

90,853

 

$

99,280

 

$

173,533

 

$

67,303

 

Less: net income allocated to participating securities

 

(82

)

(1,370

)

(159

)

(1,275

)

Net loss for basic and diluted EPS calculation

 

$

90,771

 

$

97,910

 

$

173,374

 

$

66,028

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic

 

113,330

 

101,896

 

110,210

 

91,921

 

Less: weighted average participating shares outstanding

 

(102

)

(1,406

)

(101

)

(1,741

)

Weighted average common shares outstanding - basic

 

113,228

 

100,490

 

110,109

 

90,180

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.80

 

$

0.97

 

$

1.57

 

$

0.73

 

 

 

 

 

 

 

 

 

 

 

Computation of Diluted EPS:

 

 

 

 

 

 

 

 

 

Net income

 

$

90,853

 

$

99,280

 

$

173,533

 

$

67,303

 

Less: net income allocated to participating securities

 

(78

)

(1,191

)

(155

)

(1,246

)

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

 

249

 

4,980

 

 

 

Net income for diluted EPS calculation

 

$

91,024

 

$

103,069

 

$

173,378

 

$

66,057

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

113,228

 

101,896

 

110,109

 

91,921

 

Add: dilutive effect of common stock equivalents

 

5,447

 

15,349

 

2,755

 

2,152

 

Total weighted average shares outstanding - diluted

 

118,675

 

117,245

 

112,864

 

94,073

 

Less: weighted average participating shares outstanding

 

(102

)

(1,406

)

(101

)

(1,741

)

Weighted average common shares outstanding - diluted

 

118,573

 

115,839

 

112,763

 

92,332

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

0.77

 

$

0.89

 

$

1.54

 

$

0.72

 

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

 

 

 

March 31,

 

March 31,

 

 

 

2018

 

2017

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

808,973

 

$

943,396

 

Short-term investments

 

615,406

 

448,932

 

Restricted cash

 

437,398

 

337,818

 

Accounts receivable, net of allowances of $54,290 and $66,483 at March 31, 2018 and 2017, respectively

 

247,649

 

219,558

 

Inventory

 

15,162

 

16,323

 

Software development costs and licenses

 

33,284

 

41,721

 

Deferred cost of goods sold

 

117,851

 

127,901

 

Prepaid expenses and other

 

133,454

 

59,593

 

Total current assets

 

2,409,177

 

2,195,242

 

 

 

 

 

 

 

Fixed assets, net

 

102,478

 

67,300

 

Software development costs and licenses, net of current portion

 

639,369

 

381,910

 

Deferred cost of goods sold, net of current portion

 

26,719

 

 

Goodwill

 

399,530

 

359,115

 

Other intangibles, net

 

103,681

 

110,262

 

Other assets

 

56,887

 

35,325

 

Total assets

 

$

3,737,841

 

$

3,149,154

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

35,029

 

$

31,892

 

Accrued expenses and other current liabilities

 

914,748

 

750,875

 

Deferred revenue

 

777,152

 

903,125

 

Total current liabilities

 

1,726,929

 

1,685,892

 

 

 

 

 

 

 

Long-term debt

 

8,068

 

251,929

 

Non-current deferred revenue

 

355,589

 

10,406

 

Other long-term liabilities

 

158,285

 

197,199

 

Total liabilities

 

2,248,871

 

2,145,426

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

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

 

 

 

Common stock, $.01 par value, 200,000 shares authorized; 132,743 and 119,813 shares issued and 114,038 and 102,621 outstanding at March 31, 2018 and 2017, respectively

 

1,327

 

1,198

 

Additional paid-in capital

 

1,888,039

 

1,452,754

 

Treasury stock, at cost; 18,705 and 17,192 common shares at March 31, 2018 and 2017, respectively

 

(458,180

)

(303,388

)

Retained earnings (accumulated deficit)

 

73,516

 

(99,694

)

Accumulated other comprehensive loss

 

(15,732

)

(47,142

)

Total stockholders’ equity

 

1,488,970

 

1,003,728

 

Total liabilities and stockholders’ equity

 

$

3,737,841

 

$

3,149,154

 

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

 

Twelve Months Ended March 31,

 

 

 

2018

 

2017

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

Net income

 

$

173,533

 

$

67,303

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Amortization and impairment of software development costs and licenses

 

77,887

 

221,911

 

Depreciation

 

32,202

 

30,707

 

Amortization of intellectual property

 

34,830

 

6,738

 

Impairment of in-process research and development

 

11,257

 

 

Stock-based compensation

 

116,349

 

81,879

 

Deferred income taxes

 

(32,523

)

3,020

 

Amortization of discount on Convertible Notes

 

15,662

 

21,222

 

Gain on redemption of Convertible Notes

 

(4,900

)

 

Amortization of debt issuance costs

 

578

 

1,227

 

Gain on long-term investments, net

 

 

(1,350

)

Other, net

 

6,375

 

(3,410

)

Changes in assets and liabilities:

 

 

 

 

 

Restricted cash

 

(99,580

)

(76,474

)

Accounts receivable

 

(26,998

)

(41,956

)

Inventory

 

3,917

 

(4,942

)

Software development costs and licenses

 

(225,269

)

(252,951

)

Prepaid expenses and other current and other non-current assets

 

(74,544

)

(22,155

)

Deferred revenue

 

198,397

 

126,285

 

Deferred cost of goods sold

 

(11,959

)

(14,969

)

Accounts payable, accrued expenses and other liabilities

 

198,733

 

189,344

 

Net cash provided by operating activities

 

393,947

 

331,429

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

Change in bank time deposits

 

(40,918

)

89,076

 

Proceeds from available-for-sale securities

 

241,012

 

155,936

 

Purchases of available-for-sale securities

 

(369,998

)

(221,671

)

Purchases of fixed assets

 

(61,557

)

(21,167

)

Proceeds from sale of long-term investments

 

 

1,350

 

Purchase of long-term investments

 

(5,000

)

(1,885

)

Asset acquisition

 

(25,965

)

 

Business acquisition, net of cash acquired

 

(9,401

)

(130,669

)

Net cash used in investing activities

 

(271,827

)

(129,030

)

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

Excess tax benefit from stock-based compensation

 

 

1,990

 

Tax payment related to net share settlements on restricted stock awards

 

(112,884

)

(51,762

)

Repurchase of common stock

 

(154,792

)

 

Other

 

(13,791

)

 

Net cash used in financing activities

 

(281,467

)

(49,772

)

 

 

 

 

 

 

Effects of foreign currency exchange rates on cash and cash equivalents

 

24,924

 

(7,973

)

 

 

 

 

 

 

Net change in cash and cash equivalents

 

(134,423

)

144,654

 

Cash and cash equivalents, beginning of year

 

943,396

 

798,742

 

Cash and cash equivalents, end of period

 

$

808,973

 

$

943,396

 

 



 

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
March 31, 2018

 

Three Months Ended
March 31, 2017

 

 

 

Amount

 

% of Total

 

Amount

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

Net revenue by geographic region

 

 

 

 

 

 

 

 

 

United States

 

$

255,710

 

57

%

$

296,040

 

52

%

International

 

194,564

 

43

%

275,516

 

48

%

Total net revenue

 

$

450,274

 

100

%

$

571,556

 

100

%

 

 

 

 

 

 

 

 

 

 

Net bookings by geographic region

 

 

 

 

 

 

 

 

 

United States

 

$

232,272

 

56

%

$

239,360

 

59

%

International

 

179,096

 

44

%

167,767

 

41

%

Total net bookings

 

$

411,368

 

100

%

$

407,127

 

100

%

 

 

 

Three Months Ended
March 31, 2018

 

Three Months Ended
March 31, 2017

 

 

 

Amount

 

% of Total

 

Amount

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

Net revenue by distribution channel

 

 

 

 

 

 

 

 

 

Digital online

 

$

301,382

 

67

%

$

278,683

 

49

%

Physical retail and other

 

148,892

 

33

%

292,873

 

51

%

Total net revenue

 

$

450,274

 

100

%

$

571,556

 

100

%

 

 

 

 

 

 

 

 

 

 

Net bookings by distribution channel

 

 

 

 

 

 

 

 

 

Digital online

 

$

333,135

 

81

%

$

298,485

 

73

%

Physical retail and other

 

78,233

 

19

%

108,642

 

27

%

Total net bookings

 

$

411,368

 

100

%

$

407,127

 

100

%

 

 

 

Three Months Ended
March 31, 2018

 

Three Months Ended
March 31, 2017

 

 

 

Amount

 

% of Total

 

Amount

 

% of Total

 

Net revenue by platform mix

 

 

 

 

 

 

 

 

 

Console

 

$

363,464

 

81

%

$

479,958

 

84

%

PC and other

 

86,810

 

19

%

91,598

 

16

%

Total net revenue

 

$

450,274

 

100

%

$

571,556

 

100

%

 

 

 

 

 

 

 

 

 

 

Net bookings by platform mix

 

 

 

 

 

 

 

 

 

Console

 

$

313,368

 

76

%

$

318,648

 

78

%

PC and other

 

98,000

 

24

%

88,479

 

22

%

Total net bookings

 

$

411,368

 

100

%

$

407,127

 

100

%

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

Net Revenue and Net Bookings by Geographic Region, Distribution Channel, and Platform Mix

(in thousands)

 

 

 

Twelve Months Ended
March 31, 2018

 

Twelve Months Ended
March 31, 2017

 

 

 

Amount

 

% of Total

 

Amount

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

Net revenue by geographic region

 

 

 

 

 

 

 

 

 

United States

 

$

1,052,313

 

59

%

$

999,128

 

56

%

International

 

740,579

 

41

%

780,620

 

44

%

Total net revenue

 

$

1,792,892

 

100

%

$

1,779,748

 

100

%

 

 

 

 

 

 

 

 

 

 

Net bookings by geographic region

 

 

 

 

 

 

 

 

 

United States

 

$

1,161,502

 

58

%

$

1,077,484

 

57

%

International

 

829,100

 

42

%

826,462

 

43

%

Total net bookings

 

$

1,990,602

 

100

%

$

1,903,946

 

100

%

 

 

 

Twelve Months Ended
March 31, 2018

 

Twelve Months Ended
March 31, 2017

 

 

 

Amount

 

% of Total

 

Amount

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

Net revenue by distribution channel

 

 

 

 

 

 

 

 

 

Digital online

 

$

1,130,946

 

63

%

$

921,734

 

52

%

Physical retail and other

 

661,946

 

37

%

858,014

 

48

%

Total net revenue

 

$

1,792,892

 

100

%

$

1,779,748

 

100

%

 

 

 

 

 

 

 

 

 

 

Net bookings by distribution channel

 

 

 

 

 

 

 

 

 

Digital online

 

$

1,349,508

 

68

%

$

1,081,262

 

57

%

Physical retail and other

 

641,094

 

32

%

822,684

 

43

%

Total net bookings

 

$

1,990,602

 

100

%

$

1,903,946

 

100

%

 

 

 

Twelve Months Ended
March 31, 2018

 

Twelve Months Ended
March 31, 2017

 

 

 

Amount

 

% of Total

 

Amount

 

% of Total

 

Net revenue by Platform Mix

 

 

 

 

 

 

 

 

 

Console

 

$

1,463,307

 

82

%

$

1,440,724

 

81

%

PC and other

 

329,586

 

18

%

339,024

 

19

%

Total net revenue

 

$

1,792,892

 

100

%

$

1,779,748

 

100

%

 

 

 

 

 

 

 

 

 

 

Net bookings by platform mix

 

 

 

 

 

 

 

 

 

Console

 

$

1,611,625

 

81

%

$

1,554,319

 

82

%

PC and other

 

378,977

 

19

%

349,627

 

18

%

Total net bookings

 

$

1,990,602

 

100

%

$

1,903,946

 

100

%

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

ADDITIONAL DATA

(in thousands)

 

Three Months Ended March 31, 2018

 

Net Revenue

 

Cost of Goods Sold-
Internal Royalties

 

Cost of Goods Sold-
Software
Development Costs
and Royalties

 

Cost of Goods Sold-
 Product Costs

 

Cost of Goods Sold-
 Licenses

 

Selling and
Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

450,274

 

$

88,271

 

$

26,981

 

$

47,177

 

$

26,782

 

$

47,451

 

Net effect from deferral and related cost of goods sold

 

(38,905

)

 

 

(3,244

)

(12,397

)

(9,020

)

 

 

Stock-based compensation

 

 

 

 

 

(1,325

)

 

 

 

 

(4,471

)

Amortization and impairment of acquired intangibles

 

 

 

 

 

(5,292

)

 

 

 

 

(852

)

 

Three Months Ended March 31, 2018

 

General and
Administrative

 

Research and
Development

 

Depreciation and
Amortization

 

Business Reorganization

 

Interest and Other,
 net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

60,450

 

$

54,128

 

$

9,479

 

$

1,730

 

$

3,451

 

 

 

Stock-based compensation

 

(9,408

)

(5,030

)

 

 

(3

)

 

 

 

 

Non-cash amounts related to convertible notes

 

 

 

 

 

 

 

 

 

193

 

 

 

Acquisition related expenses

 

142

 

 

 

 

 

 

 

 

 

 

 

Amortization and impairment of acquired intangibles

 

 

 

(1,705

)

(134

)

 

 

 

 

 

 

Impact of business reorganization

 

 

 

 

 

 

 

(1,727

)

 

 

 

 

 

Three Months Ended March 31, 2017

 

Net Revenue

 

Cost of Goods Sold-
Internal Royalties

 

Cost of Goods Sold-
Software
Development Costs
and Royalties

 

Cost of Goods Sold-
Product Costs

 

Cost of Goods Sold-
 Licenses

 

Selling and
Marketing

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

571,556

 

$

90,071

 

$

116,922

 

$

85,787

 

$

22,120

 

$

38,312

 

Net effect from deferral and related cost of goods sold

 

(164,429

)

 

 

(67,678

)

(47,535

)

(3,072

)

 

 

Stock-based compensation

 

 

 

 

 

(5,083

)

 

 

 

 

(2,694

)

Amortization of intangibles

 

 

 

 

 

(2,630

)

 

 

 

 

(1,497

)

 

Three Months Ended March 31, 2017

 

General and
Administrative

 

Research and
Development

 

Depreciation and
Amortization

 

Interest and Other, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

62,042

 

$

36,421

 

$

8,378

 

$

(392

)

 

 

 

 

Stock-based compensation

 

(16,047

)

(2,634

)

 

 

 

 

 

 

 

 

Non-cash amounts related to convertible notes

 

 

 

 

 

 

 

3,351

 

 

 

 

 

Acquisition related expenses

 

(1,598

)

 

 

 

 

 

 

 

 

 

 

Amortization of intangibles

 

 

 

(989

)

(78

)

 

 

 

 

 

 

 



 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

ADDITIONAL DATA

(in thousands)

 

Twelve Months Ended March 31, 2018

 

Net Revenue

 

Cost of Goods Sold-
Internal Royalties

 

Cost of Goods Sold-
Software
Development Costs
and Royalties

 

Cost of Goods Sold-
Product Costs

 

Cost of Goods Sold-
Licenses

 

Selling and
Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

1,792,892

 

$

383,020

 

$

191,400

 

$

203,301

 

$

120,590

 

$

256,092

 

Net effect from deferral and related cost of goods sold

 

197,710

 

 

 

(5,812

)

6,912

 

5,900

 

 

 

Stock-based compensation

 

 

 

 

 

(24,610

)

 

 

 

 

(13,258

)

Amortization and impairment of acquired intangibles

 

 

 

 

 

(19,719

)

 

 

 

 

(8,107

)

 

Twelve Months Ended March 31, 2018

 

General and
Administrative

 

Research and
Development

 

Depreciation and
Amortization

 

Business Reorganization

 

Interest and Other,
net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

247,828

 

$

196,373

 

$

43,969

 

$

14,742

 

$

1,048

 

 

 

Stock-based compensation

 

(58,037

)

(18,020

)

 

 

(2,424

)

 

 

 

 

Non-cash amounts related to convertible notes

 

 

 

 

 

 

 

 

 

10,762

 

 

 

Acquisition related expenses

 

7,080

 

 

 

 

 

 

 

 

 

 

 

Amortization and impairment of acquired intangibles

 

 

 

(6,494

)

(11,767

)

 

 

 

 

 

 

Impact of business reorganization

 

 

 

 

 

 

 

(12,318

)

 

 

 

 

Other, net

 

 

 

 

 

 

 

 

 

(93

)

 

 

 

Twelve Months Ended March 31, 2017

 

Net Revenue

 

Cost of Goods Sold-
Internal Royalties

 

Cost of Goods Sold-
Software
Development Costs
and Royalties

 

Cost of Goods Sold-
Product Costs

 

Cost of Goods Sold-
Licenses

 

Selling and
Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

1,779,748

 

$

330,782

 

$

335,675

 

$

255,914

 

$

100,588

 

$

285,453

 

Net effect from deferral and related cost of goods sold

 

124,198

 

 

 

(6,709

)

2,536

 

8,167

 

 

 

Stock-based compensation

 

 

 

 

 

(21,056

)

 

 

 

 

(9,963

)

Amortization of intangibles

 

 

 

 

 

(2,630

)

 

 

 

 

(1,497

)

 

Twelve Months Ended March 31, 2017

 

General and
Administrative

 

Research and
Development

 

Depreciation and
Amortization

 

Interest and Other, net

 

Gain on long-term
investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

211,409

 

$

137,915

 

$

30,707

 

$

(15,690

)

$

1,350

 

 

 

Stock-based compensation

 

(42,908

)

(7,952

)

 

 

 

 

 

 

 

 

Non-cash amounts related to convertible notes

 

 

 

 

 

 

 

21,254

 

 

 

 

 

Acquisition related expenses

 

(1,916

)

 

 

 

 

 

 

 

 

 

 

Amortization of intangibles

 

 

 

(989

)

(78

)

 

 

 

 

 

 

Proceeds from sale of long-term investments

 

 

 

 

 

 

 

 

 

(1,350

)