Take-Two Interactive Software, Inc. Reports Results for Fourth Quarter and Fiscal Year 2024
$1.35 billion fourth quarter Net Bookings, with outperformance in NBA 2K24; Zynga’s in-app purchases, led by Toon Blast and Match Factory!; the Red Dead Redemption series and the Grand Theft Auto series
$5.33 billion fiscal year 2024 Net Bookings
Company gives initial outlook for fiscal 2025, including Net Bookings of $5.55 to $5.65 billion
New York, NY — Take-Two Interactive Software reported results for the fourth quarter and fiscal year 2024, ended March 31, 2024.
Management Comments
“We concluded Fiscal 2024 with strong fourth quarter results, including Net Bookings of $1.35 billion, which exceeded the high-end of our guidance range. Many of our key franchises outperformed, including NBA 2K24; Zynga’s in-app purchases, led by Toon Blast and our newest hit, Match Factory!; the Red Dead Redemption series and the Grand Theft Auto series,” said Strauss Zelnick, Chairman and CEO of Take-Two.
“As we enter Fiscal 2025 with positive momentum, we expect to deliver Net Bookings of $5.55 to $5.65 billion. Our outlook reflects a narrowing of Rockstar Games’ previously established window of Calendar 2025 to Fall of Calendar 2025 for Grand Theft Auto VI. We are highly confident that Rockstar Games will deliver an unparalleled entertainment experience, and our expectations for the commercial impact of the title continue to increase. Looking ahead, we believe that our Company is poised to achieve new levels of success, and we expect to deliver sequential growth in Net Bookings for Fiscal 2025, 2026, and 2027. As we deliver our pipeline, we are confident that we will drive our scale, enhance our margins, and deliver industry-leading returns for our shareholders.”
Fourth Quarter Fiscal 2024 Financial and Operational Highlights
- Total Net Bookings* decreased 3% to $1.35 billion, as compared to $1.39 billion during last year’s fiscal fourth quarter.
- Net Bookings from recurrent consumer spending** decreased 2% and accounted for 79% of total Net Bookings.
- The largest contributors to Net Bookings were NBA® 2K24, Grand Theft Auto® Online and Grand Theft Auto V, Toon Blast™, Empires & Puzzles™, our hyper-casual mobile portfolio, Red Dead Redemption® 2 and Red Dead Online, WWE® 2K24, Match Factory!, Words With Friends™, and Merge Dragons!™.
- GAAP net revenue decreased 3% to $1.40 billion, as compared to $1.45 billion in last year’s fiscal fourth quarter.
- Recurrent consumer spending** decreased 2% and accounted for 79% of total GAAP net revenue.
- The largest contributors to GAAP net revenue were NBA 2K24 and NBA 2K23, Grand Theft Auto Online and Grand Theft Auto V, Toon Blast, Empires & Puzzles, our hyper-casual mobile portfolio, Red Dead Redemption 2 and Red Dead Online, WWE 2K24, Match Factory!, and Words With Friends.
- GAAP net loss was $2.90 billion, or $17.02 per share, as compared to $610.3 million, or $3.62 per share, for the comparable period last year.
- Our GAAP results include impairment charges of (i) $2.18 billion related to goodwill and (ii) $304.3 million for acquisition-related intangible assets, and business reorganization expenses of $93.3 million related to our cost-reduction program.
* Net Bookings is our operational metric and 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.
** Recurrent consumer spending is generated from ongoing consumer engagement and includes virtual currency, add-on content, in-game purchases and in-game advertising.
Fourth Quarter Fiscal 2024 Financial Results
The following data is used internally by the Company’s management and Board of Directors to adjust the Company’s GAAP and Non-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, 2024 |
||||||||||||
|
|
|
|
|
Financial Data |
||||||||||
|
in millions |
|
Statement of Operations |
|
Change in deferred net revenue and related cost of revenue |
|
Stock-based compensation |
|
Impact of business reorganization |
|
Amortization and impairment of acquired intangibles |
|
Business acquisition |
|
Other (a) |
|
GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net revenue |
|
$1,399.4 |
|
(50.7) |
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
930.3 |
|
(3.4) |
|
(3.9) |
|
|
|
(476.3) |
|
|
|
|
|
Gross profit |
|
469.1 |
|
(47.3) |
|
3.9 |
|
|
|
476.3 |
|
|
|
|
|
Operating expenses |
|
3,182.2 |
|
|
|
(76.7) |
|
(93.3) |
|
(17.7) |
|
(2,164.7) |
|
|
|
(Loss) income from operations |
|
(2,713.1) |
|
(47.3) |
|
80.6 |
|
93.3 |
|
494.0 |
|
2,164.7 |
|
|
|
Interest and other, net |
|
(24.6) |
|
2.0 |
|
|
|
|
|
|
|
1.9 |
|
6.8 |
|
(Loss) gain on fair value adjustments, net |
|
(6.9) |
|
|
|
|
|
|
|
|
|
3.3 |
|
3.4 |
|
(Loss) income before income taxes |
|
(2,744.6) |
|
(45.3) |
|
80.6 |
|
93.3 |
|
494.0 |
|
2,169.9 |
|
10.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
(19.6) |
|
(47.3) |
|
80.6 |
|
93.3 |
|
|
|
13.4 |
|
(10.2) |
Note: For management reporting purposes, the table above assumes a management tax rate of 18% and a fully diluted share count of 173.2 million in order to calculate diluted net income per share.
(a) Other includes adjustments for (i) the revaluation of the Turkish Lira against the U.S. Dollar and (ii) fair value adjustments related to certain equity investments.
Fiscal Year 2024 Financial and Operational Highlights
- Total Net Bookings* increased 1% to $5.33 billion, as compared to $5.28 billion during last fiscal year.
- Net Bookings from recurrent consumer spending** increased 2% and accounted for 78% of total Net Bookings.
- The largest contributors to Net Bookings were NBA 2K24, Grand Theft Auto Online and Grand Theft Auto V, Toon Blast, Empires & Puzzles, our hyper-casual mobile portfolio, Red Dead Redemption 2 and Red Dead Online, Words With Friends, and Merge Dragons!.
- GAAP net revenue was flat at $5.35 billion when compared to last fiscal year.
- Recurrent consumer spending** increased 1% and accounted for 79% of total GAAP net revenue.
- The largest contributors to GAAP net revenue were NBA 2K23 and NBA 2K24, Grand Theft Auto Online and Grand Theft Auto V, Toon Blast, our hyper-casual mobile portfolio, Empires & Puzzles, Red Dead Redemption 2 and Red Dead Online, Merge Dragons!, Words With Friends, and Zynga Poker.
- GAAP net loss was $3.74 billion, or $22.01 per share, as compared to $1.12 billion, or $7.03 per share, for the comparable period last year.
- Our GAAP results include impairment charges of (i) $2.34 billion related to goodwill and (ii) $577.4 million for acquisition-related intangible assets, and business reorganization expenses of $104.6 million related to our cost-reduction programs.
Fiscal Year 2024 Financial Results
The following data is used internally by the Company’s management and Board of Directors to adjust the Company’s GAAP and Non-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, 2024 |
||||||||||||
|
|
|
|
|
Financial Data |
||||||||||
|
in millions |
|
Statement of Operations |
|
Change in deferred net revenue and related cost of revenue |
|
Stock-based compensation |
|
Impact of business reorganization |
|
Amortization and impairment of acquired intangibles |
|
Business acquisition |
|
Other (a) |
|
GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net revenue |
|
$5,349.6 |
|
(16.7) |
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
3,107.8 |
|
|
|
(24.4) |
|
|
|
(1,303.5) |
|
10.0 |
|
|
|
Gross profit |
|
2,241.8 |
|
(16.7) |
|
24.4 |
|
|
|
(1,303.5) |
|
|
|
|
|
Operating expenses |
|
5,832.4 |
|
|
|
(311.2) |
|
(104.6) |
|
(115.4) |
|
(2,351.8) |
|
|
|
(Loss) income from operations |
|
(3,590.6) |
|
(16.7) |
|
335.6 |
|
104.6 |
|
1,418.9 |
|
2,341.8 |
|
|
|
Interest and other, net |
|
(103.6) |
|
2.0 |
|
|
|
|
|
|
|
0.5 |
|
26.7 |
|
(Loss) gain on fair value adjustments, net |
|
(8.6) |
|
|
|
|
|
|
|
|
|
6.4 |
|
1.9 |
|
(Loss) income before income taxes |
|
(3,702.8) |
|
(14.7) |
|
335.6 |
|
104.6 |
|
1,418.9 |
|
2,348.7 |
|
28.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
272.0 |
|
(16.7) |
|
335.6 |
|
104.6 |
|
|
|
(1.9) |
|
28.6 |
Outlook for Fiscal 2025
Take-Two is providing its initial outlook for the fiscal year ending March 31, 2025 and fiscal first quarter ending June 30, 2024.
Fiscal Year Ending March 31, 2025
The Company is also providing selected data, which is used internally by its management and Board of Directors to adjust the Company’s GAAP and Non-GAAP financial outlook in order to facilitate comparison of its operating performance between periods and to better understand its core business and future outlook:
|
|
|
Fiscal Year Ending March 31, 2025 |
||||||||
|
|
|
|
|
Financial Data |
||||||
|
$ in millions except for per share amounts |
|
Outlook (1) |
|
Change in deferred net revenue and related cost of revenue |
|
Stock-based compensation |
|
Amortization of acquired intangibles |
|
Other (a) |
|
GAAP |
|
|
|
|
|
|
|
|
|
|
|
Total net revenue |
|
$5,570 to $5,670 |
|
(20) |
|
|
|
|
|
|
|
Cost of revenue |
|
$2,431 to $2,457 |
|
10 |
|
(10) |
|
(640) |
|
|
|
Operating expenses |
|
$3,559 to $3,579 |
|
|
|
(306) |
|
(70) |
|
(31) |
|
Interest and other, net |
|
$111 |
|
|
|
|
|
|
|
(4) |
|
(Loss) income before income taxes |
|
$(531) to $(477) |
|
(30) |
|
316 |
|
710 |
|
35 |
|
Net loss |
|
$(674) to $(606) |
|
|
|
|
|
|
|
|
|
Net loss per share |
|
$(3.90) to $(3.50) |
|
|
|
|
|
|
|
|
|
Net cash from operating activities |
|
approximately $(20) |
|
|
|
|
|
|
|
|
|
Capital expenditures |
|
approximately $140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP |
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$429 to $483 |
|
(30) |
|
316 |
|
|
|
31 |
|
Adjusted Unrestricted Operating Cash Flow |
|
approximately $(200) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operational Metric |
|
|
|
|
|
|
|
|
|
|
|
Net Bookings |
|
$5,550 to $5,650 |
|
|
|
|
|
|
|
|
- Management reporting tax rate anticipated to be 18%
- Share count used to calculate GAAP net loss per share is expected to be 172.9 million
- Share count used to calculate management reporting diluted net income per share is expected to be 175.3 million
(a) Other includes adjustments for (i) business reorganization expenses and (ii) deferred financing costs associated with our debt.
First Quarter Ending June 30, 2024
The Company is also providing selected data, which is used internally by its management and Board of Directors to adjust the Company’s GAAP and Non-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, 2024 |
||||||||
|
|
|
|
|
Financial Data |
||||||
|
$ in millions except for per share amounts |
|
Outlook (1) |
|
Change in deferred net revenue and related cost of revenue |
|
Stock-based compensation |
|
Amortization of acquired intangibles |
|
Other (a) |
|
GAAP |
|
|
|
|
|
|
|
|
|
|
|
Total net revenue |
|
$1,300 to $1,350 |
|
(100) |
|
|
|
|
|
|
|
Cost of revenue |
|
$559 to $578 |
|
(14) |
|
(9) |
|
(161) |
|
|
|
Operating expenses |
|
$928 to $938 |
|
|
|
(75) |
|
(18) |
|
(25) |
|
Interest and other, net |
|
$27 |
|
|
|
|
|
|
|
(1) |
|
(Loss) income before income taxes |
|
$(214) to $(193) |
|
(86) |
|
84 |
|
179 |
|
26 |
|
Net loss |
|
$(272) to $(245) |
|
|
|
|
|
|
|
|
|
Net loss per share |
|
$(1.58) to $(1.43) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP |
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$26 to $47 |
|
(86) |
|
84 |
|
|
|
25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operational Metric |
|
|
|
|
|
|
|
|
|
|
|
Net Bookings |
|
$1,200 to $1,250 |
|
|
|
|
|
|
|
|
- Management reporting tax rate is anticipated to be 18%
- Share count used to calculate GAAP net loss per share is expected to be 171.7 million
- Share count used to calculate management reporting diluted net income per share is expected to be 173.7 million
(a) Other includes adjustments for (i) business reorganization expenses and (ii) deferred financing costs associated with our debt.
|
1) |
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. |
Key assumptions and dependencies underlying the Company’s outlook include: a continuation of the current economic backdrop; the timely delivery of the titles included in this financial outlook; continued growth in the installed base of PlayStation 5 and Xbox Series X|S, as well as engagement on Xbox One and PlayStation 4; the ability to develop and publish products that capture market share for these current generation systems while also leveraging opportunities on PC, mobile and other platforms; factors affecting our performance on mobile, such as player acquisition costs; our ongoing focus on our live services portfolio and new game pipeline; and stable foreign exchange rates. See also “Cautionary Note Regarding Forward Looking Statements” below.
Product Releases
The following have been released since January 1, 2024:
|
Label |
Product |
Platforms |
Release Date |
|
Private Division |
Penny’s Big Breakaway |
PS5, Xbox Series X|S, PC, Switch |
February 21, 2024 |
|
2K |
WWE 2K24 |
PS4, PS5, Xbox One, Xbox Series X|S, PC |
March 8, 2024 |
|
Private Division |
No Rest for the Wicked |
Early Access on PC |
April 18, 2024 |
|
2K |
NFL 2K Playmakers |
iOs, Android |
April 23, 2024 |
|
2K |
TopSpin 2K25 |
PS4, PS5, Xbox One, Xbox Series X|S, PC |
April 26, 2024 |
Take-Two’s future lineup announced to-date includes:
|
Label |
Product |
Platforms |
Release Date |
|
Zynga |
Star Wars Hunters |
iOS, Android, Switch |
June 4, 2024 |
|
Zynga |
Game of Thrones: Legends |
iOs, Android |
Fiscal 2025 |
|
Private Division |
Tales of the Shire: A The Lord of the Rings Game |
PS5, Xbox Series X|S, PC, Switch |
Fiscal 2025 |
|
2K |
NBA 2K25 |
TBA |
Fiscal 2025 |
|
2K |
WWE 2K25 |
TBA |
Fiscal 2025 |
|
Rockstar Games |
Grand Theft Auto VI |
PS5, Xbox Series X|S |
Fall of Calendar 2025 |
|
Ghost Story Games |
Judas |
PS5, Xbox Series X|S, PC |
TBA |
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. |
||||||||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
|
(in millions, except per share amounts) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended March 31, |
|
Twelve Months Ended March 31, |
||||||||||||
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
Net revenue: |
|
|
|
|
|
|
|
|
||||||||
|
Game |
|
$ |
1,260.6 |
|
|
$ |
1,266.3 |
|
|
$ |
4,693.5 |
|
|
$ |
4,735.6 |
|
|
Advertising |
|
|
138.8 |
|
|
|
179.9 |
|
|
|
656.1 |
|
|
|
614.3 |
|
|
Total net revenue |
|
|
1,399.4 |
|
|
|
1,446.2 |
|
|
|
5,349.6 |
|
|
|
5,349.9 |
|
|
Cost of revenue: |
|
|
|
|
|
|
|
|
||||||||
|
Game intangibles |
|
|
474.7 |
|
|
|
669.6 |
|
|
|
1,301.1 |
|
|
|
1,169.7 |
|
|
Product costs |
|
|
210.7 |
|
|
|
188.0 |
|
|
|
756.6 |
|
|
|
714.0 |
|
|
Software development costs and royalties |
|
|
88.2 |
|
|
|
186.1 |
|
|
|
346.7 |
|
|
|
435.1 |
|
|
Licenses |
|
|
78.6 |
|
|
|
74.8 |
|
|
|
305.8 |
|
|
|
306.9 |
|
|
Internal royalties |
|
|
78.1 |
|
|
|
104.5 |
|
|
|
397.6 |
|
|
|
438.9 |
|
|
Cost of revenue |
|
|
930.3 |
|
|
|
1,223.0 |
|
|
|
3,107.8 |
|
|
|
3,064.6 |
|
|
Gross profit |
|
|
469.1 |
|
|
|
223.2 |
|
|
|
2,241.8 |
|
|
|
2,285.3 |
|
|
Selling and marketing |
|
|
448.8 |
|
|
|
423.4 |
|
|
|
1,550.2 |
|
|
|
1,586.5 |
|
|
Research and development |
|
|
245.5 |
|
|
|
232.4 |
|
|
|
948.2 |
|
|
|
887.6 |
|
|
General and administrative |
|
|
175.0 |
|
|
|
218.9 |
|
|
|
716.1 |
|
|
|
839.5 |
|
|
Depreciation and amortization |
|
|
42.9 |
|
|
|
36.3 |
|
|
|
171.2 |
|
|
|
122.3 |
|
|
Goodwill impairment |
|
|
2,176.7 |
|
|
|
— |
|
|
|
2,342.1 |
|
|
|
— |
|
|
Business reorganization |
|
|
93.3 |
|
|
|
14.6 |
|
|
|
104.6 |
|
|
|
14.6 |
|
|
Total operating expenses |
|
|
3,182.2 |
|
|
|
925.6 |
|
|
|
5,832.4 |
|
|
|
3,450.5 |
|
|
(Loss) income from operations |
|
|
(2,713.1 |
) |
|
|
(702.4 |
) |
|
|
(3,590.6 |
) |
|
|
(1,165.2 |
) |
|
Interest and other, net |
|
|
(24.6 |
) |
|
|
(33.8 |
) |
|
|
(103.6 |
) |
|
|
(141.9 |
) |
|
(Loss) gain on fair value adjustments, net |
|
|
(6.9 |
) |
|
|
5.6 |
|
|
|
(8.6 |
) |
|
|
(31.0 |
) |
|
(Loss) income before income taxes |
|
|
(2,744.6 |
) |
|
|
(730.6 |
) |
|
|
(3,702.8 |
) |
|
|
(1,338.1 |
) |
|
Provision for (benefit from) income taxes |
|
|
158.4 |
|
|
|
(120.3 |
) |
|
|
41.4 |
|
|
|
(213.4 |
) |
|
Net (loss) income |
|
$ |
(2,903.0 |
) |
|
$ |
(610.3 |
) |
|
$ |
(3,744.2 |
) |
|
$ |
(1,124.7 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Loss per share: |
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted loss per share |
|
$ |
(17.02 |
) |
|
$ |
(3.62 |
) |
|
$ |
(22.01 |
) |
|
$ |
(7.03 |
) |
|
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
|
170.6 |
|
|
|
168.7 |
|
|
|
170.1 |
|
|
|
159.9 |
|
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. |
|||||||
|
CONSOLIDATED BALANCE SHEETS |
|||||||
|
(in millions, except per share amounts) |
|||||||
|
|
March 31, 2024 |
|
March 31, 2023 |
||||
|
ASSETS |
|
|
|
||||
|
Current assets: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
754.0 |
|
|
$ |
827.4 |
|
|
Short-term investments |
|
22.0 |
|
|
|
187.0 |
|
|
Restricted cash and cash equivalents |
|
252.1 |
|
|
|
307.6 |
|
|
Accounts receivable, net of allowances of $1.2 and $1.3 at March 31, 2024 and 2023, respectively |
|
679.7 |
|
|
|
763.2 |
|
|
Software development costs and licenses |
|
88.3 |
|
|
|
65.9 |
|
|
Contract assets |
|
85.0 |
|
|
|
79.9 |
|
|
Prepaid expenses and other |
|
378.6 |
|
|
|
277.1 |
|
|
Total current assets |
|
2,259.7 |
|
|
|
2,508.1 |
|
|
Fixed assets, net |
|
411.1 |
|
|
|
402.8 |
|
|
Right-of-use assets |
|
325.7 |
|
|
|
282.7 |
|
|
Software development costs and licenses, net of current portion |
|
1,446.5 |
|
|
|
1,072.2 |
|
|
Goodwill |
|
4,426.4 |
|
|
|
6,767.1 |
|
|
Other intangibles, net |
|
3,060.6 |
|
|
|
4,453.2 |
|
|
Deferred tax assets |
|
1.9 |
|
|
|
44.8 |
|
|
Long-term restricted cash and cash equivalents |
|
95.9 |
|
|
|
99.6 |
|
|
Other assets |
|
189.1 |
|
|
|
231.6 |
|
|
Total assets |
$ |
12,216.9 |
|
|
$ |
15,862.1 |
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
|
Current liabilities: |
|
|
|
||||
|
Accounts payable |
$ |
195.9 |
|
|
$ |
140.1 |
|
|
Accrued expenses and other current liabilities |
|
1,062.6 |
|
|
|
1,225.7 |
|
|
Deferred revenue |
|
1,059.5 |
|
|
|
1,078.8 |
|
|
Lease liabilities |
|
63.8 |
|
|
|
60.2 |
|
|
Short-term debt, net |
|
24.6 |
|
|
|
1,346.8 |
|
|
Total current liabilities |
|
2,406.4 |
|
|
|
3,851.6 |
|
|
Long-term debt, net |
|
3,058.3 |
|
|
|
1,733.0 |
|
|
Non-current deferred revenue |
|
42.9 |
|
|
|
35.5 |
|
|
Non-current lease liabilities |
|
387.3 |
|
|
|
347.0 |
|
|
Non-current software development royalties |
|
102.1 |
|
|
|
110.2 |
|
|
Deferred tax liabilities, net |
|
340.9 |
|
|
|
534.0 |
|
|
Other long-term liabilities |
|
211.1 |
|
|
|
208.3 |
|
|
Total liabilities |
$ |
6,549.0 |
|
|
$ |
6,819.6 |
|
|
|
|
|
|
||||
|
Stockholders’ equity: |
|
|
|
||||
|
Preferred stock, $0.01 par value, 5.0 shares authorized: no shares issued and outstanding at March 31, 2024 and 2023 |
|
— |
|
|
|
— |
|
|
Common stock, $0.01 par value, 300.0 and 300.0 shares authorized; 194.5 and 192.6 shares issued and 170.8 and 168.9 outstanding at March 31, 2024 and 2023, respectively |
|
1.9 |
|
|
|
1.9 |
|
|
Additional paid-in capital |
|
9,371.6 |
|
|
|
9,010.2 |
|
|
Treasury stock, at cost; 23.7 and 23.7 common shares at March 31, 2024 and 2023, respectively |
|
(1,020.6 |
) |
|
|
(1,020.6 |
) |
|
(Accumulated Deficit) / Retained earnings |
|
(2,579.9 |
) |
|
|
1,164.3 |
|
|
Accumulated other comprehensive loss |
|
(105.1 |
) |
|
|
(113.3 |
) |
|
Total stockholders’ equity |
$ |
5,667.9 |
|
|
$ |
9,042.5 |
|
|
Total liabilities and stockholders’ equity |
$ |
12,216.9 |
|
$ |
15,862.1 |
|
|
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. |
||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
|
(in millions) |
||||||||
|
|
|
|
|
|
||||
|
|
|
Twelve Months Ended March 31, |
||||||
|
|
|
|
2024 |
|
|
|
2023 |
|
|
Operating activities: |
|
|
|
|
||||
|
Net (loss) income |
|
$ |
(3,744.2 |
) |
|
$ |
(1,124.7 |
) |
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities: |
|
|
|
|
||||
|
Amortization and impairment of software development costs and licenses |
|
|
292.7 |
|
|
|
268.3 |
|
|
Stock-based compensation |
|
|
335.6 |
|
|
|
317.8 |
|
|
Noncash lease expense |
|
|
61.1 |
|
|
|
81.7 |
|
|
Amortization and impairment of intangibles |
|
|
1,418.9 |
|
|
|
1,506.7 |
|
|
Depreciation |
|
|
135.5 |
|
|
|
90.3 |
|
|
Goodwill impairment |
|
|
2,342.1 |
|
|
|
— |
|
|
Interest expense |
|
|
140.6 |
|
|
|
122.7 |
|
|
Deferred income taxes |
|
|
(150.4 |
) |
|
|
(410.8 |
) |
|
Fair value adjustments |
|
|
8.6 |
|
|
|
31.5 |
|
|
Other, net |
|
|
30.5 |
|
|
|
(26.6 |
) |
|
Changes in assets and liabilities, net of effect from purchases of businesses: |
|
|
|
|
||||
|
Accounts receivable |
|
|
83.7 |
|
|
|
106.8 |
|
|
Software development costs and licenses |
|
|
(603.4 |
) |
|
|
(492.8 |
) |
|
Prepaid expenses, other current and other non-current assets |
|
|
(154.7 |
) |
|
|
77.2 |
|
|
Deferred revenue |
|
|
(11.8 |
) |
|
|
(141.9 |
) |
|
Accounts payable, accrued expenses and other liabilities |
|
|
(200.9 |
) |
|
|
(405.1 |
) |
|
Net cash (used in) provided by operating activities |
|
|
(16.1 |
) |
|
|
1.1 |
|
|
Investing activities: |
|
|
|
|
||||
|
Change in bank time deposits |
|
|
19.8 |
|
|
|
100.0 |
|
|
Sale and maturities of available-for-sale securities |
|
|
146.9 |
|
|
|
542.0 |
|
|
Purchases of available-for-sale securities |
|
|
— |
|
|
|
— |
|
|
Purchases of fixed assets |
|
|
(141.7 |
) |
|
|
(204.2 |
) |
|
Proceeds from sale of long-term investments |
|
|
— |
|
|
|
20.6 |
|
|
Purchase of long-term investments |
|
|
(18.5 |
) |
|
|
(15.7 |
) |
|
Business acquisitions |
|
|
(18.1 |
) |
|
|
(3,310.9 |
) |
|
Other |
|
|
(16.6 |
) |
|
|
(8.1 |
) |
|
Net cash (used in) provided by investing activities |
|
|
(28.2 |
) |
|
|
(2,876.3 |
) |
|
Financing activities: |
|
|
|
|
||||
|
Tax payment related to net share settlements on restricted stock awards |
|
|
(94.1 |
) |
|
|
(108.1 |
) |
|
Repurchase of common stock |
|
|
— |
|
|
|
— |
|
|
Issuance of common stock |
|
|
39.4 |
|
|
|
65.4 |
|
|
Cost of debt |
|
|
(10.3 |
) |
|
|
(22.4 |
) |
|
Repayment of debt |
|
|
(1,339.6 |
) |
|
|
(200.0 |
) |
|
Settlement of capped calls |
|
|
— |
|
|
|
140.1 |
|
|
Payment for settlement of convertible notes |
|
|
— |
|
|
|
(1,166.8 |
) |
|
Proceeds from issuance of debt |
|
|
1,348.9 |
|
|
|
3,248.9 |
|
|
Payment of contingent earn-out consideration |
|
|
(35.7 |
) |
|
|
(26.8 |
) |
|
Net cash (used in) provided by financing activities |
|
|
(91.4 |
) |
|
|
1,930.3 |
|
|
Effects of foreign currency exchange rates on cash, cash equivalents, and restricted cash and cash equivalents |
|
|
3.1 |
|
|
|
(15.9 |
) |
|
Net change in cash, cash equivalents, and restricted cash and cash equivalents |
|
|
(132.6 |
) |
|
|
(960.8 |
) |
|
Cash, cash equivalents, and restricted cash and cash equivalents, beginning of year (1) |
|
|
1,234.6 |
|
|
|
2,195.4 |
|
|
Cash, cash equivalents, and restricted cash equivalents, end of year (1) |
|
$ |
1,102.0 |
|
|
$ |
1,234.6 |
|
|
(1) |
Cash, cash equivalents and restricted cash and cash equivalents shown on our Consolidated Statements of Cash Flow includes amounts in the Cash and cash equivalents, Restricted cash and cash equivalents, and Long-term restricted cash and cash equivalents on our Consolidated Balance Sheet. |
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES |
|
|
||||||||||
|
Net Revenue and Net Bookings by Geographic Region, Distribution Channel, and Platform Mix |
|
|
||||||||||
|
(in millions) |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Three Months Ended March 31, 2024 |
|
Three Months Ended March 31, 2023 |
||||||||
|
|
|
Amount |
|
% of total |
|
Amount |
|
% of total |
||||
|
Net revenue by geographic region |
|
|
|
|
|
|
|
|
||||
|
United States |
|
$ |
861.4 |
|
62 |
% |
|
$ |
947.4 |
|
66 |
% |
|
International |
|
|
538.0 |
|
38 |
% |
|
|
498.8 |
|
34 |
% |
|
Total Net revenue |
|
$ |
1,399.4 |
|
100 |
% |
|
$ |
1,446.2 |
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
||||
|
Net Bookings by geographic region |
|
|
|
|
|
|
|
|
||||
|
United States |
|
$ |
818.8 |
|
61 |
% |
|
$ |
860.8 |
|
62 |
% |
|
International |
|
|
530.0 |
|
39 |
% |
|
|
532.6 |
|
38 |
% |
|
Total Net Bookings |
|
$ |
1,348.8 |
|
100 |
% |
|
$ |
1,393.4 |
|
100 |
% |
|
|
|
|
|
|
|
|
||||||
|
|
|
Three Months Ended March 31, 2024 |
|
Three Months Ended March 31, 2023 |
||||||||
|
|
|
Amount |
|
% of total |
|
Amount |
|
% of total |
||||
|
Net revenue by distribution channel |
|
|
|
|
|
|
|
|
||||
|
Digital online |
|
$ |
1,335.2 |
|
95 |
% |
|
$ |
1,392.0 |
|
96 |
% |
|
Physical retail and other |
|
|
64.2 |
|
5 |
% |
|
|
54.2 |
|
4 |
% |
|
Total Net revenue |
|
$ |
1,399.4 |
|
100 |
% |
|
$ |
1,446.2 |
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
||||
|
Net Bookings by distribution channel |
|
|
|
|
|
|
|
|
||||
|
Digital online |
|
$ |
1,291.6 |
|
96 |
% |
|
$ |
1,348.3 |
|
97 |
% |
|
Physical retail and other |
|
|
57.2 |
|
4 |
% |
|
|
45.1 |
|
3 |
% |
|
Total Net Bookings |
|
$ |
1,348.8 |
|
100 |
% |
|
$ |
1,393.4 |
|
100 |
% |
|
|
|
|
|
|
|
|
||||||
|
|
|
Three Months Ended March 31, 2024 |
|
Three Months Ended March 31, 2023 |
||||||||
|
|
|
Amount |
|
% of total |
|
Amount |
|
% of total |
||||
|
Net revenue by platform |
|
|
|
|
|
|
|
|
||||
|
Mobile |
|
$ |
715.1 |
|
51 |
% |
|
$ |
717.7 |
|
50 |
% |
|
Console |
|
|
568.7 |
|
41 |
% |
|
|
583.3 |
|
40 |
% |
|
PC and other |
|
|
115.6 |
|
8 |
% |
|
|
145.2 |
|
10 |
% |
|
Total Net revenue |
|
$ |
1,399.4 |
|
100 |
% |
|
$ |
1,446.2 |
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
||||
|
Net Bookings by platform |
|
|
|
|
|
|
|
|
||||
|
Mobile |
|
$ |
708.3 |
|
53 |
% |
|
$ |
706.2 |
|
51 |
% |
|
Console |
|
|
527.4 |
|
39 |
% |
|
|
535.1 |
|
38 |
% |
|
PC and other |
|
|
113.1 |
|
8 |
% |
|
|
152.1 |
|
11 |
% |
|
Total Net Bookings |
|
$ |
1,348.8 |
|
100.0 |
% |
|
$ |
1,393.4 |
|
100 |
% |
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES |
|
|
||||||||||
|
Net Revenue and Net Bookings by Geographic Region, Distribution Channel, and Platform Mix |
|
|
||||||||||
|
(in millions) |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Twelve Months Ended March 31, 2024 |
|
Twelve Months Ended March 31, 2023 |
||||||||
|
|
|
Amount |
|
% of total |
|
Amount |
|
% of total |
||||
|
Net revenue by geographic region |
|
|
|
|
|
|
|
|
||||
|
United States |
|
$ |
3,279.2 |
|
61 |
% |
|
$ |
3,360.0 |
|
63 |
% |
|
International |
|
|
2,070.4 |
|
39 |
% |
|
|
1,989.9 |
|
37 |
% |
|
Total Net revenue |
|
$ |
5,349.6 |
|
100 |
% |
|
$ |
5,349.9 |
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
||||
|
Net Bookings by geographic region |
|
|
|
|
|
|
|
|
||||
|
United States |
|
$ |
3,247.4 |
|
61 |
% |
|
$ |
3,303.3 |
|
63 |
% |
|
International |
|
|
2,085.6 |
|
39 |
% |
|
|
1,980.3 |
|
37 |
% |
|
Total Net Bookings |
|
$ |
5,333.0 |
|
100 |
% |
|
$ |
5,283.6 |
|
100 |
% |
|
|
|
|
|
|
|
|
||||||
|
|
|
Twelve Months Ended March 31, 2024 |
|
Twelve Months Ended March 31, 2023 |
||||||||
|
|
|
Amount |
|
% of total |
|
Amount |
|
% of total |
||||
|
Net revenue by distribution channel |
|
|
|
|
|
|
|
|
||||
|
Digital online |
|
$ |
5,112.2 |
|
96 |
% |
|
$ |
5,085.7 |
|
95 |
% |
|
Physical retail and other |
|
|
237.4 |
|
4 |
% |
|
|
264.2 |
|
5 |
% |
|
Total Net revenue |
|
$ |
5,349.6 |
|
100 |
% |
|
$ |
5,349.9 |
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
||||
|
Net Bookings by distribution channel |
|
|
|
|
|
|
|
|
||||
|
Digital online |
|
$ |
5,097.3 |
|
96 |
% |
|
$ |
5,033.4 |
|
95 |
% |
|
Physical retail and other |
|
|
235.7 |
|
4 |
% |
|
|
250.2 |
|
5 |
% |
|
Total Net Bookings |
|
$ |
5,333.0 |
|
100 |
% |
|
$ |
5,283.6 |
|
100 |
% |
|
|
|
|
|
|
|
|
||||||
|
|
|
Twelve Months Ended March 31, 2024 |
|
Twelve Months Ended March 31, 2023 |
||||||||
|
|
|
Amount |
|
% of total |
|
Amount |
|
% of total |
||||
|
Net revenue by platform |
|
|
|
|
|
|
|
|
||||
|
Mobile |
|
$ |
2,748.0 |
|
51 |
% |
|
$ |
2,538.6 |
|
47 |
% |
|
Console |
|
|
2,167.3 |
|
41 |
% |
|
|
2,303.8 |
|
43 |
% |
|
PC and other |
|
|
434.3 |
|
8 |
% |
|
|
507.5 |
|
10 |
% |
|
Total Net revenue |
|
$ |
5,349.6 |
|
100 |
% |
|
$ |
5,349.9 |
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
||||
|
Net Bookings by platform |
|
|
|
|
|
|
|
|
||||
|
Mobile |
|
$ |
2,757.7 |
|
52 |
% |
|
$ |
2,502.0 |
|
47 |
% |
|
Console |
|
|
2,149.8 |
|
40 |
% |
|
|
2,257.6 |
|
43 |
% |
|
PC and other |
|
|
425.5 |
|
8 |
% |
|
|
524.0 |
|
10 |
% |
|
Total Net Bookings |
|
$ |
5,333.0 |
|
100.0 |
% |
|
$ |
5,283.6 |
|
100 |
% |
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES |
|
|
|
|
|
|
|
||||||||||||||||||||
|
ADDITIONAL DATA |
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Three Months Ended March 31, 2024 |
Net revenue |
|
Cost of revenue – Game intangibles |
|
Cost of revenue- Product costs |
|
Cost of revenue- Software development costs and royalties |
|
Cost of revenue- Licenses |
|
Cost of revenue- Internal royalties |
|
Selling and marketing |
||||||||||||||
|
As reported |
$ |
1,399.4 |
|
|
$ |
474.7 |
|
|
$ |
210.7 |
|
|
$ |
88.2 |
|
|
$ |
78.6 |
|
|
$ |
78.1 |
|
|
$ |
448.8 |
|
|
Net effect from deferred revenue and related cost of revenue |
|
(50.7 |
) |
|
|
|
|
(0.3 |
) |
|
|
(1.7 |
) |
|
|
(1.4 |
) |
|
|
|
|
||||||
|
Stock-based compensation |
|
|
|
|
|
|
|
(3.9 |
) |
|
|
|
|
|
|
(22.5 |
) |
||||||||||
|
Amortization and impairment of acquired intangibles |
|
|
|
(474.7 |
) |
|
|
(1.6 |
) |
|
|
|
|
|
|
|
|
(1.6 |
) |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Three Months Ended March 31, 2024 |
General and administrative |
|
Research and development |
|
Depreciation and amortization |
|
Goodwill impairment |
|
Business reorganization |
|
Interest and other, net |
|
(Loss) gain on fair value adjustments, net |
||||||||||||||
|
As reported |
$ |
175.0 |
|
|
$ |
245.5 |
|
|
$ |
42.9 |
|
|
$ |
2,176.7 |
|
|
$ |
93.3 |
|
|
$ |
(24.6 |
) |
|
$ |
(6.9 |
) |
|
Net effect from deferred revenue and related cost of revenue |
|
|
|
|
|
|
|
|
|
|
|
2.0 |
|
|
|
||||||||||||
|
Stock-based compensation |
|
(29.2 |
) |
|
|
(25.0 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Amortization and impairment of acquired intangibles |
|
|
|
(7.2 |
) |
|
|
(8.9 |
) |
|
|
|
|
|
|
|
|
||||||||||
|
Acquisition related expenses |
|
12.5 |
|
|
|
(0.5 |
) |
|
|
|
|
(2,176.7 |
) |
|
|
|
|
1.9 |
|
|
|
3.3 |
|
||||
|
Impact of business reorganization |
|
|
|
|
|
|
|
|
|
(93.3 |
) |
|
|
|
|
||||||||||||
|
Other |
|
|
|
|
|
|
|
|
|
|
|
6.8 |
|
|
|
3.4 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Three Months Ended March 31, 2023 |
Net revenue |
|
Cost of revenue – Game intangibles |
|
Cost of revenue – Product costs |
|
Cost of revenue- Software development costs and royalties |
|
Cost of revenue- Licenses |
|
Cost of revenue- Internal royalties |
|
Selling and marketing |
||||||||||||||
|
As reported |
$ |
1,446.2 |
|
|
$ |
669.6 |
|
|
$ |
188.0 |
|
|
$ |
186.1 |
|
|
$ |
74.8 |
|
|
$ |
104.5 |
|
|
$ |
423.4 |
|
|
Net effect from deferred revenue and related cost of revenue |
|
(52.7 |
) |
|
|
|
|
(1.9 |
) |
|
|
1.7 |
|
|
|
(0.4 |
) |
|
|
|
|
||||||
|
Stock-based compensation |
|
|
|
|
|
|
|
(7.5 |
) |
|
|
|
|
|
|
(19.0 |
) |
||||||||||
|
Amortization and impairment of acquired intangibles |
|
|
|
(669.6 |
) |
|
|
|
|
|
|
|
|
|
|
(80.6 |
) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Three Months Ended March 31, 2023 |
General and administrative |
|
Research and development |
|
Depreciation and amortization |
|
Business reorganization |
|
Interest and other, net |
|
(Loss) gain on fair value adjustments, net |
|
|
||||||||||||||
|
As reported |
$ |
218.9 |
|
|
$ |
232.4 |
|
|
$ |
36.3 |
|
|
$ |
14.6 |
|
|
$ |
(33.8 |
) |
|
$ |
5.6 |
|
|
|
||
|
Net effect from deferred revenue and related cost of revenue |
|
|
|
|
|
|
|
|
|
(0.6 |
) |
|
|
|
|
||||||||||||
|
Stock-based compensation |
|
(24.9 |
) |
|
|
(27.9 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Amortization and impairment of acquired intangibles |
|
|
|
(7.2 |
) |
|
|
(9.4 |
) |
|
|
|
|
|
|
|
|
||||||||||
|
Acquisition related expenses |
|
(46.3 |
) |
|
|
(2.2 |
) |
|
|
|
|
|
|
1.9 |
|
|
|
(5.6 |
) |
|
|
||||||
|
Impact of business reorganization |
|
|
|
|
|
|
|
(14.6 |
) |
|
|
|
|
|
|
||||||||||||
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES |
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
ADDITIONAL DATA |
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Twelve Months Ended March 31, 2024 |
Net revenue |
|
Cost of revenue – Game intangibles |
|
Cost of revenue – Product costs |
|
Cost of revenue- Software development costs and royalties |
|
Cost of revenue- Licenses |
|
Cost of revenue- Internal royalties |
|
Selling and marketing |
||||||||||||||
|
As reported |
$ |
5,349.6 |
|
|
$ |
1,301.1 |
|
|
$ |
756.6 |
|
|
$ |
346.7 |
|
|
$ |
305.8 |
|
|
$ |
397.6 |
|
|
$ |
1,550.2 |
|
|
Net effect from deferred revenue and related cost of revenue |
|
(16.7 |
) |
|
|
|
|
0.6 |
|
|
|
1.2 |
|
|
|
(1.8 |
) |
|
|
|
|
||||||
|
Stock-based compensation |
|
|
|
|
|
|
|
(24.4 |
) |
|
|
|
|
|
|
(95.3 |
) |
||||||||||
|
Amortization and impairment of acquired intangibles |
|
|
|
(1,301.1 |
) |
|
|
(2.4 |
) |
|
|
|
|
|
|
|
|
(51.0 |
) |
||||||||
|
Acquisition related expenses |
|
|
|
|
|
|
|
|
|
10.0 |
|
|
|
|
|
(0.2 |
) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Twelve Months Ended March 31, 2024 |
General and administrative |
|
Research and development |
|
Depreciation and amortization |
|
Goodwill impairment |
|
Business reorganization |
|
Interest and other, net |
|
(Loss) gain on fair value adjustments, net |
||||||||||||||
|
As reported |
$ |
716.1 |
|
|
$ |
948.2 |
|
|
$ |
171.2 |
|
|
$ |
2,342.1 |
|
|
$ |
104.6 |
|
|
$ |
(103.6 |
) |
|
$ |
(8.6 |
) |
|
Net effect from deferred revenue and related cost of revenue |
|
|
|
|
|
|
|
|
|
|
|
2.0 |
|
|
|
||||||||||||
|
Stock-based compensation |
|
(111.5 |
) |
|
|
(104.4 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Amortization and impairment of acquired intangibles |
|
|
|
(28.7 |
) |
|
|
(35.7 |
) |
|
|
(2,342.1 |
) |
|
|
|
|
|
|
||||||||
|
Acquisition related expenses |
|
(4.6 |
) |
|
|
(3.5 |
) |
|
|
(1.4 |
) |
|
|
|
|
|
|
0.5 |
|
|
|
6.4 |
|
||||
|
Impact of business reorganization |
|
|
|
|
|
|
|
|
|
(104.6 |
) |
|
|
|
|
||||||||||||
|
Other |
|
|
|
|
|
|
|
|
|
|
|
26.7 |
|
|
|
1.9 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Twelve Months Ended March 31, 2023 |
Net revenue |
|
Cost of revenue – Game intangibles |
|
Cost of revenue – Product costs |
|
Cost of goods revenue- Software development costs and royalties |
|
Cost of revenue – Licenses |
|
Cost of revenue – Internal royalties |
|
Selling and marketing |
||||||||||||||
|
As reported |
$ |
5,349.9 |
|
|
$ |
1,169.7 |
|
|
$ |
714.0 |
|
|
|
435.1 |
|
|
$ |
306.9 |
|
|
$ |
438.9 |
|
|
$ |
1,586.5 |
|
|
Net effect from deferred revenue and related cost of revenue |
|
(66.4 |
) |
|
|
|
|
(2.2 |
) |
|
|
14.6 |
|
|
|
2.1 |
|
|
|
|
|
||||||
|
Stock-based compensation |
|
|
|
|
|
|
|
9.5 |
|
|
|
|
|
|
|
(95.2 |
) |
||||||||||
|
Amortization and impairment of acquired intangibles |
|
|
|
(1,169.7 |
) |
|
|
|
|
|
|
|
|
|
|
(277.1 |
) |
||||||||||
|
Acquisition related expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
(8.0 |
) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Twelve Months Ended March 31, 2023 |
General and administrative |
|
Research and development |
|
Depreciation and amortization |
|
Business reorganization |
|
Interest and other, net |
|
(Loss) gain on fair value adjustments, net |
|
|
||||||||||||||
|
As reported |
$ |
839.5 |
|
|
$ |
887.6 |
|
|
$ |
122.3 |
|
|
$ |
14.6 |
|
|
$ |
(141.9 |
) |
|
$ |
(31.0 |
) |
|
|
||
|
Net effect from deferred revenue and related cost of revenue |
|
|
|
|
|
|
|
|
|
0.7 |
|
|
|
|
|
||||||||||||
|
Stock-based compensation |
|
(115.5 |
) |
|
|
(116.6 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Amortization and impairment of acquired intangibles |
|
|
|
(24.6 |
) |
|
|
(33.5 |
) |
|
|
|
|
|
|
|
|
||||||||||
|
Acquisition related expenses |
|
(187.0 |
) |
|
|
(17.4 |
) |
|
|
|
|
|
|
26.3 |
|
|
|
31.0 |
|
|
|
||||||
|
Impact of business reorganization |
|
|
|
|
|
|
|
(14.6 |
) |
|
|
|
|
|
|
||||||||||||
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES |
|
|
|
|
|||
|
RECONCILIATION OF GAAP TO NON-GAAP MEASURE |
|
|
|
|
|||
|
(in millions) |
|
|
|
|
|||
|
|
|
|
|
|
|||
|
|
|
Twelve Months Ended March 31, |
|||||
|
|
|
|
2024 |
|
|
|
2023 |
|
Net cash from operating activities |
|
$ |
(16.1 |
) |
|
$ |
1.1 |
|
Net change in Restricted cash (1) |
|
|
58.1 |
|
|
|
54.6 |
|
Adjusted Unrestricted Operating Cash Flow |
|
$ |
42.0 |
|
|
$ |
55.7 |
|
|
|
|
|
|
|||
|
|
|
Twelve Months Ended March 31, |
|||||
|
|
|
|
2024 |
|
|
|
2023 |
|
Restricted cash beginning of period |
|
$ |
407.2 |
|
|
$ |
463.3 |
|
Restricted cash end of period |
|
|
348.0 |
|
|
|
407.2 |
|
Restricted cash related to acquisitions |
|
|
1.1 |
|
|
|
1.5 |
|
(1) Net change in Restricted cash |
|
$ |
58.1 |
|
|
$ |
54.6 |
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES |
|
|
|
|
||||||||||||
|
RECONCILIATION OF GAAP TO NON-GAAP MEASURE |
|
|
|
|
||||||||||||
|
(in millions) |
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended March 31, |
|
Twelve Months Ended March 31, |
||||||||||||
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
Net (loss) income |
|
$ |
(2,903.0 |
) |
|
$ |
(610.3 |
) |
|
$ |
(3,744.2 |
) |
|
$ |
(1,124.7 |
) |
|
Provision for (benefit from) income taxes |
|
|
158.4 |
|
|
|
(120.3 |
) |
|
|
41.4 |
|
|
|
(213.4 |
) |
|
Interest expense (income) |
|
|
20.3 |
|
|
|
23.9 |
|
|
|
78.3 |
|
|
|
95.8 |
|
|
Depreciation and amortization |
|
|
42.9 |
|
|
|
36.3 |
|
|
|
171.2 |
|
|
|
122.3 |
|
|
Amortization and impairment of acquired intangibles |
|
|
485.1 |
|
|
|
757.4 |
|
|
|
1,383.2 |
|
|
|
1471.4 |
|
|
Goodwill impairment |
|
|
2,176.7 |
|
|
|
— |
|
|
|
2,342.1 |
|
|
|
— |
|
|
EBITDA |
|
$ |
(19.6 |
) |
|
$ |
87.0 |
|
|
$ |
272.0 |
|
|
$ |
351.4 |
|
|
Outlook |
|
|
|
|
|
Fiscal Year Ending March 31, 2025 |
|
Net loss |
|
$(674) to $(606) |
|
Provision for income taxes |
|
$143 to $129 |
|
Interest expense |
|
$100 |
|
Depreciation |
|
$150 |
|
Amortization of acquired intangibles |
|
$710 |
|
EBITDA |
|
$429 to $483 |
|
Outlook |
|
|
|
|
|
Three Months Ended June 30, 2024 |
|
Net loss |
|
$(272) to $(245) |
|
Provision for income taxes |
|
$58 to $52 |
|
Interest expense |
|
$25 |
|
Depreciation |
|
$36 |
|
Amortization of acquired intangibles |
|
$179 |
|
EBITDA |
|
$26 to $47 |
