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) |
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||||||||
Common Stock, $0.01 par value | TTWO | NASDAQ Global Select Market |
Item 2.02 |
Results of Operations and Financial Condition |
Item 9.01 |
Financial Statements and Exhibits |
(d) | Exhibits: | |||||||
99.1 |
||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
TAKE-TWO INTERACTIVE SOFTWARE, INC. | ||||||||
(Registrant) | ||||||||
By: | /s/ Matthew Breitman | |||||||
Matthew Breitman | ||||||||
Senior Vice President, General Counsel Americas & Corporate Secretary |
||||||||
Date: May 16, 2024 |
![]() |
||||||||
FOR IMMEDIATE RELEASE |
CONTACT: | |||||
(Investor Relations) | (Corporate Press) | ||||
Nicole Shevins | 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 | ||||
Nicole.Shevins@take2games.com | Alan.Lewis@take2games.com |
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) |
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 |
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 |
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 |
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 | ||||||||
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 |
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 |