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: August 8, 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 June 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||
Financial Data | ||||||||||||||||||||||||||||||||||||||||||||
in millions | Statement of Operations | Change in deferred net revenue and related cost of revenue | Stock-based compensation | Amortization of acquired intangibles | Business reorganization | Business acquisition | Other (a) |
|||||||||||||||||||||||||||||||||||||
GAAP | ||||||||||||||||||||||||||||||||||||||||||||
Total net revenue | $1,338.2 | (120.1) | ||||||||||||||||||||||||||||||||||||||||||
Cost of revenue | 567.1 | (11.1) | (2.9) | (164.4) | ||||||||||||||||||||||||||||||||||||||||
Gross profit | 771.1 | (109.0) | 2.9 | 164.4 | ||||||||||||||||||||||||||||||||||||||||
Operating expenses | 956.0 | (72.4) | (17.7) | (49.5) | (16.8) | |||||||||||||||||||||||||||||||||||||||
(Loss) income from operations | (184.9) | (109.0) | 75.3 | 182.0 | 49.5 | 16.8 | ||||||||||||||||||||||||||||||||||||||
Interest and other, net | (24.2) | 0.6 | 1.9 | 2.1 | ||||||||||||||||||||||||||||||||||||||||
(Loss) gain on fair value adjustments, net | (3.1) | 0.7 | 2.4 | |||||||||||||||||||||||||||||||||||||||||
(Loss) income before income taxes | (212.2) | (108.3) | 75.3 | 182.0 | 49.5 | 19.4 | 4.5 | |||||||||||||||||||||||||||||||||||||
Non-GAAP | ||||||||||||||||||||||||||||||||||||||||||||
EBITDA | 24.9 | (109.0) | 75.3 | 49.5 | 18.0 | 4.5 |
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 and impairment of acquired intangibles | Business reorganization and other (a) |
|||||||||||||||||||||||||||
GAAP | ||||||||||||||||||||||||||||||||
Total net revenue | $5,570 to $5,670 |
$(20) | ||||||||||||||||||||||||||||||
Cost of revenue | $2,382 to $2,407 |
$10 | $(13) | $(667) | ||||||||||||||||||||||||||||
Operating expenses | $3,695 to $3,715 |
$(302) | $(70) | $(93) | ||||||||||||||||||||||||||||
Interest and other, net | $112 | $(12) | ||||||||||||||||||||||||||||||
(Loss) income before income taxes | $(619) to $(564) |
$(30) | $315 | $737 | $105 | |||||||||||||||||||||||||||
Net loss | $(757) to $(690) |
|||||||||||||||||||||||||||||||
Net loss per share | $(4.33) to $(3.95) |
|||||||||||||||||||||||||||||||
Net cash provided by operating activities | approximately $(200) |
|||||||||||||||||||||||||||||||
Capital expenditures | approximately $140 |
|||||||||||||||||||||||||||||||
Non-GAAP | ||||||||||||||||||||||||||||||||
EBITDA | $365 to $420 |
$(30) | $315 | $93 | ||||||||||||||||||||||||||||
Adjusted Unrestricted Operating Cash Flow | approximately $(150) |
|||||||||||||||||||||||||||||||
Operational metric | ||||||||||||||||||||||||||||||||
Net Bookings | $5,550 to $5,650 |
Three Months Ending September 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 intangible assets | Business reorganization and business acquisition |
|||||||||||||||||||||||||||
GAAP | ||||||||||||||||||||||||||||||||
Total net revenue | $1,290 to $1,340 |
$130 | ||||||||||||||||||||||||||||||
Cost of revenue | $609 to $627 |
$13 | $(168) | |||||||||||||||||||||||||||||
Operating expenses | $982 to $992 |
$(77) | $(18) | $(22) | ||||||||||||||||||||||||||||
Interest and other, net | $28 | $(2) | ||||||||||||||||||||||||||||||
(Loss) income before income taxes | $(329) to $(307) |
$117 | $77 | $186 | $24 | |||||||||||||||||||||||||||
Net loss | $(400) to $(373) |
|||||||||||||||||||||||||||||||
Net loss per share | $(2.30) to $(2.15) |
|||||||||||||||||||||||||||||||
Non-GAAP | ||||||||||||||||||||||||||||||||
EBITDA | $(81) to $(59) |
$117 | $77 | $22 | ||||||||||||||||||||||||||||
Operational metric | ||||||||||||||||||||||||||||||||
Net Bookings | $1,420 to $1,470 |
Label | Product | Platforms | Release Date | ||||||||
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 | ||||||||
Zynga | Star Wars: Hunters | iOS, Android, Switch | June 4, 2024 | ||||||||
Rockstar Games | Bottom Dollar Bounties Summer Update |
PS4, PS5, Xbox One, Xbox Series X|S, PC | June 25, 2024 | ||||||||
Zynga | Game of Thrones: Legends | iOs, Android | July 25, 2024 |
Label | Product | Platforms | Release Date | ||||||||
2K | NBA 2K25 | PS5, PS4, Xbox Series X|S Xbox One, PC, Switch | September 6, 2024 | ||||||||
2K | WWE 2K25 | TBA | Q4 Fiscal 2025 | ||||||||
2K | Sid Meier's Civilization VII | PS5, PS4, Xbox Series X|S Xbox One, PC | Q4 Fiscal 2025 | ||||||||
Private Division | Tales of the Shire: A The Lord of the Rings Game | PS5, Xbox Series X|S, PC, Switch | Fiscal 2025 | ||||||||
Rockstar Games | Grand Theft Auto VI | PS5, Xbox Series X|S | Fall of Calendar 2025 | ||||||||
Zynga | CSR Racing 3 | iOS, Android | TBA | ||||||||
Ghost Story Games | Judas | PS5, Xbox Series X|S, PC | TBA | ||||||||
Private Division | Tales of the Shire: A The Lord of the Rings Game | Netflix | TBA | ||||||||
TAKE-TWO INTERACTIVE SOFTWARE, INC. | ||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) | ||||||||||||||
(in millions, except per share amounts) | ||||||||||||||
Three Months Ended June 30, | ||||||||||||||
2024 | 2023 | |||||||||||||
Net revenue: | ||||||||||||||
Game | $ | 1,216.7 | $ | 1,096.1 | ||||||||||
Advertising | 121.5 | 188.6 | ||||||||||||
Total net revenue | 1,338.2 | 1,284.7 | ||||||||||||
Cost of revenue: | ||||||||||||||
Product costs | 203.3 | 178.9 | ||||||||||||
Game intangibles | 163.5 | 186.9 | ||||||||||||
Software development costs and royalties | 76.2 | 115.7 | ||||||||||||
Internal royalties | 69.0 | 72.6 | ||||||||||||
Licenses | 55.1 | 51.4 | ||||||||||||
Total cost of revenue | 567.1 | 605.5 | ||||||||||||
Gross profit | 771.1 | 679.2 | ||||||||||||
Selling and marketing | 431.4 | 399.4 | ||||||||||||
Research and development | 219.8 | 238.6 | ||||||||||||
General and administrative | 210.5 | 197.9 | ||||||||||||
Depreciation and amortization | 44.8 | 40.4 | ||||||||||||
Business reorganization | 49.5 | 7.2 | ||||||||||||
Total operating expenses | 956.0 | 883.5 | ||||||||||||
Loss from operations | (184.9) | (204.3) | ||||||||||||
Interest and other, net | (24.2) | (25.4) | ||||||||||||
(Loss) gain on fair value adjustments, net | (3.1) | 0.8 | ||||||||||||
Loss before income taxes | (212.2) | (228.9) | ||||||||||||
Provision for (benefit from) income taxes | 49.8 | (22.9) | ||||||||||||
Net loss | $ | (262.0) | $ | (206.0) | ||||||||||
Loss per share: | ||||||||||||||
Basic and diluted loss per share | $ | (1.52) | $ | (1.22) | ||||||||||
Weighted average shares outstanding | ||||||||||||||
Basic | 172.3 | 169.4 | ||||||||||||
TAKE-TWO INTERACTIVE SOFTWARE, INC. | ||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||||
(in millions, except per share amounts) | ||||||||||||||
June 30, 2024 | March 31, 2024 | |||||||||||||
(Unaudited) | ||||||||||||||
ASSETS | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 1,081.1 | $ | 754.0 | ||||||||||
Short-term investments | 15.4 | 22.0 | ||||||||||||
Restricted cash and cash equivalents | 306.1 | 252.1 | ||||||||||||
Accounts receivable, net of allowances of $1.2 and $1.2 at June 30, 2024 and March 31, 2024, respectively | 594.2 | 679.7 | ||||||||||||
Software development costs and licenses | 62.7 | 88.3 | ||||||||||||
Contract assets | 80.7 | 85.0 | ||||||||||||
Prepaid expenses and other | 418.8 | 378.6 | ||||||||||||
Total current assets | 2,559.0 | 2,259.7 | ||||||||||||
Fixed assets, net | 422.0 | 411.1 | ||||||||||||
Right-of-use assets | 344.0 | 325.7 | ||||||||||||
Software development costs and licenses, net of current portion | 1,606.0 | 1,446.5 | ||||||||||||
Goodwill | 4,706.8 | 4,426.4 | ||||||||||||
Other intangibles, net | 3,005.9 | 3,060.6 | ||||||||||||
Long-term restricted cash and cash equivalents | 84.7 | 95.9 | ||||||||||||
Other assets | 216.2 | 191.0 | ||||||||||||
Total assets | $ | 12,944.6 | $ | 12,216.9 | ||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ | 170.3 | $ | 195.9 | ||||||||||
Accrued expenses and other current liabilities | 1,067.7 | 1,062.6 | ||||||||||||
Deferred revenue | 945.3 | 1,059.5 | ||||||||||||
Lease liabilities | 64.1 | 63.8 | ||||||||||||
Short-term debt, net | 598.9 | 24.6 | ||||||||||||
Total current liabilities | 2,846.3 | 2,406.4 | ||||||||||||
Long-term debt, net | 3,054.4 | 3,058.3 | ||||||||||||
Non-current deferred revenue | 38.2 | 42.9 | ||||||||||||
Non-current lease liabilities | 404.9 | 387.3 | ||||||||||||
Non-current software development royalties | 90.0 | 102.1 | ||||||||||||
Deferred tax liabilities, net | 311.1 | 340.9 | ||||||||||||
Other long-term liabilities | 208.2 | 211.1 | ||||||||||||
Total liabilities | $ | 6,953.1 | $ | 6,549.0 | ||||||||||
Stockholders' equity: | ||||||||||||||
Preferred stock, $0.01 par value, 5.0 shares authorized; no shares issued and outstanding at June 30, 2024 and March 31, 2024 | — | — | ||||||||||||
Common stock, $0.01 par value, 300.0 and 300.0 shares authorized; 198.8 and 194.5 shares issued and 175.2 and 170.8 outstanding at June 30, 2024 and March 31, 2024, respectively | 2.0 | 1.9 | ||||||||||||
Additional paid-in capital | 9,962.5 | 9,371.6 | ||||||||||||
Treasury stock, at cost; 23.7 and 23.7 common shares at June 30, 2024 and March 31, 2024, respectively | (1,020.6) | (1,020.6) | ||||||||||||
Accumulated deficit | (2,841.9) | (2,579.9) | ||||||||||||
Accumulated other comprehensive loss | (110.5) | (105.1) | ||||||||||||
Total stockholders' equity | $ | 5,991.5 | $ | 5,667.9 | ||||||||||
Total liabilities and stockholders' equity | $ | 12,944.6 | $ | 12,216.9 |
TAKE-TWO INTERACTIVE SOFTWARE, INC. | ||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | ||||||||||||||
(in millions) | ||||||||||||||
Three Months Ended June 30, | ||||||||||||||
2024 | 2023 | |||||||||||||
Operating activities: | ||||||||||||||
Net loss | $ | (262.0) | $ | (206.0) | ||||||||||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||||||||
Amortization and impairment of software development costs and licenses | 85.9 | 69.0 | ||||||||||||
Stock-based compensation | 75.3 | 78.7 | ||||||||||||
Noncash lease expense | 16.1 | 15.0 | ||||||||||||
Amortization and impairment of intangibles | 182.0 | 249.6 | ||||||||||||
Depreciation | 35.9 | 31.5 | ||||||||||||
Interest expense | 37.1 | 36.8 | ||||||||||||
Other, net | 5.5 | 7.9 | ||||||||||||
Changes in assets and liabilities, net of effect from purchases of businesses: | ||||||||||||||
Accounts receivable | 91.6 | 141.3 | ||||||||||||
Software development costs and licenses | (197.9) | (125.2) | ||||||||||||
Prepaid expenses and other current and other non-current assets | 49.0 | (14.4) | ||||||||||||
Deferred revenue | (118.3) | (87.4) | ||||||||||||
Accounts payable, accrued expenses and other liabilities | (191.2) | (191.8) | ||||||||||||
Net cash (used in) provided by operating activities | (191.0) | 5.0 | ||||||||||||
Investing activities: | ||||||||||||||
Change in bank time deposits | 6.6 | 0.8 | ||||||||||||
Sale and maturities of available-for-sale securities | — | 78.0 | ||||||||||||
Purchases of fixed assets | (35.1) | (31.5) | ||||||||||||
Purchases of long-term investments | (11.1) | (5.0) | ||||||||||||
Business acquisitions | 9.6 | (1.6) | ||||||||||||
Other | (4.7) | (2.6) | ||||||||||||
Net cash (used in) provided by investing activities | (34.7) | 38.1 | ||||||||||||
Financing activities: | ||||||||||||||
Tax payment related to net share settlements on restricted stock awards | — | (41.3) | ||||||||||||
Issuance of common stock | 23.3 | 18.8 | ||||||||||||
Payment for settlement of convertible notes | (8.3) | — | ||||||||||||
Proceeds from issuance of debt | 598.9 | 999.3 | ||||||||||||
Cost of debt | (5.4) | (7.5) | ||||||||||||
Repayment of debt | — | (989.6) | ||||||||||||
Payment of contingent earn-out consideration | (12.0) | (0.5) | ||||||||||||
Net cash provided by (used in) financing activities | 596.5 | (20.8) | ||||||||||||
Effects of foreign currency exchange rates on cash, cash equivalents, and restricted cash and cash equivalents | (0.9) | 3.8 | ||||||||||||
Net change in cash, cash equivalents, and restricted cash and cash equivalents | 369.9 | 26.1 | ||||||||||||
Cash, cash equivalents, and restricted cash and cash equivalents, beginning of year (1) | 1,102.0 | 1,234.6 | ||||||||||||
Cash, cash equivalents, and restricted cash and cash equivalents, end of period (1) | $ | 1,471.9 | $ | 1,260.7 |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | ||||||||||||||||||||||||||
Net Revenue and Net Bookings by Geographic Region, Distribution Channel, and Platform | ||||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||
Three Months Ended June 30, 2024 |
Three Months Ended June 30, 2023 |
|||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by geographic region | ||||||||||||||||||||||||||
United States | $ | 820.5 | 61 | % | $ | 803.9 | 63 | % | ||||||||||||||||||
International | 517.7 | 39 | % | 480.8 | 37 | % | ||||||||||||||||||||
Total Net revenue | $ | 1,338.2 | 100 | % | $ | 1,284.7 | 100 | % | ||||||||||||||||||
Net Bookings by geographic region | ||||||||||||||||||||||||||
United States | $ | 728.5 | 60 | % | $ | 726.2 | 60 | % | ||||||||||||||||||
International | 489.6 | 40 | % | 475.3 | 40 | % | ||||||||||||||||||||
Total Net Bookings | $ | 1,218.1 | 100 | % | $ | 1,201.5 | 100 | % | ||||||||||||||||||
Three Months Ended June 30, 2024 |
Three Months Ended June 30, 2023 |
|||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by distribution channel | ||||||||||||||||||||||||||
Digital online | $ | 1,295.5 | 97 | % | $ | 1,240.0 | 97 | % | ||||||||||||||||||
Physical retail and other | 42.7 | 3 | % | 44.7 | 3 | % | ||||||||||||||||||||
Total Net revenue | $ | 1,338.2 | 100 | % | $ | 1,284.7 | 100 | % | ||||||||||||||||||
Net Bookings by distribution channel | ||||||||||||||||||||||||||
Digital online | $ | 1,187.3 | 97 | % | $ | 1,165.8 | 97 | % | ||||||||||||||||||
Physical retail and other | 30.8 | 3 | % | 35.7 | 3 | % | ||||||||||||||||||||
Total Net Bookings | $ | 1,218.1 | 100 | % | $ | 1,201.5 | 100 | % | ||||||||||||||||||
Three Months Ended June 30, 2024 |
Three Months Ended June 30, 2023 |
|||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by platform | ||||||||||||||||||||||||||
Mobile | $ | 722.5 | 54 | % | $ | 680.0 | 53 | % | ||||||||||||||||||
Console | 508.9 | 38 | % | 504.3 | 39 | % | ||||||||||||||||||||
PC and other | 106.8 | 8 | % | 100.4 | 8 | % | ||||||||||||||||||||
Total Net revenue | $ | 1,338.2 | 100 | % | $ | 1,284.7 | 100 | % | ||||||||||||||||||
Net Bookings by platform | ||||||||||||||||||||||||||
Mobile | $ | 709.3 | 58 | % | $ | 689.6 | 57 | % | ||||||||||||||||||
Console | 405.4 | 33 | % | 419.2 | 35 | % | ||||||||||||||||||||
PC and other | 103.4 | 9 | % | 92.7 | 8 | % | ||||||||||||||||||||
Total Net Bookings | $ | 1,218.1 | 100 | % | $ | 1,201.5 | 100 | % |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | |||||||||||||||||||||||||||||||||||||||||
ADDITIONAL DATA | |||||||||||||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2024 | Net revenue | Cost of revenue- Product costs | Cost of revenue- Game intangibles | Cost of revenue- Software development costs and royalties | Cost of revenue- Internal royalties | Cost of revenue- Licenses | |||||||||||||||||||||||||||||||||||
As reported | $ | 1,338.2 | $ | 203.3 | $ | 163.5 | $ | 76.2 | $ | 69.0 | $ | 55.1 | |||||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | (120.1) | (3.2) | (8.6) | 0.7 | |||||||||||||||||||||||||||||||||||||
Stock-based compensation | (2.9) | ||||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (0.8) | (163.5) | |||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2024 | Selling and marketing | Research and development | General and administrative | Depreciation and amortization | Business reorganization | Interest and other, net | (Loss) gain on fair value adjustments, net | ||||||||||||||||||||||||||||||||||
As reported | $ | 431.4 | $ | 219.8 | $ | 210.5 | $ | 44.8 | 49.5 | $ | (24.2) | $ | (3.1) | ||||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | 0.6 | ||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | (21.2) | (23.2) | (28.0) | ||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (1.6) | (7.2) | (9.0) | ||||||||||||||||||||||||||||||||||||||
Acquisition related expenses | (0.1) | (16.8) | 1.9 | 0.7 | |||||||||||||||||||||||||||||||||||||
Impact of business reorganization | (49.5) | ||||||||||||||||||||||||||||||||||||||||
Other | 2.1 | 2.4 | |||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2023 | Net revenue | Cost of revenue -Game intangibles | Cost of revenue - Product costs | Cost of revenue- Software development costs and royalties | Cost of revenue- Internal royalties | Cost of revenue- Licenses | |||||||||||||||||||||||||||||||||||
As reported | $ | 1,284.7 | $ | 186.9 | $ | 178.9 | $ | 115.7 | $ | 72.6 | $ | 51.4 | |||||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | (83.2) | (2.2) | (5.2) | 0.6 | |||||||||||||||||||||||||||||||||||||
Stock-based compensation | (6.7) | ||||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (186.9) | ||||||||||||||||||||||||||||||||||||||||
Acquisition related expenses | 10.0 | ||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2023 | Selling and marketing | Research and development | General and administrative | Depreciation and amortization | Business reorganization | Interest and other, net | (Loss) gain on fair value adjustments, net | ||||||||||||||||||||||||||||||||||
As reported | $ | 399.4 | $ | 238.6 | $ | 197.9 | $ | 40.4 | $ | 7.2 | $ | (25.4) | $ | 0.8 | |||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | 0.6 | ||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | (24.3) | (23.6) | (24.1) | ||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (46.3) | (7.2) | (8.9) | ||||||||||||||||||||||||||||||||||||||
Acquisition related expenses | (0.2) | (1.7) | (25.3) | (4.6) | 1.5 | ||||||||||||||||||||||||||||||||||||
Impact of business reorganization | (7.2) | ||||||||||||||||||||||||||||||||||||||||
Other | 13.8 | (2.3) |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | ||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURE | ||||||||||||||
(in millions) | ||||||||||||||
Three Months Ended June 30, | ||||||||||||||
2024 | 2023 | |||||||||||||
Net cash from operating activities | $ | (191.0) | $ | 5.0 | ||||||||||
Net change in Restricted cash (1) |
(41.8) | (78.8) | ||||||||||||
Adjusted Unrestricted Operating Cash Flow | $ | (232.8) | $ | (73.8) | ||||||||||
Three Months Ended June 30, | ||||||||||||||
2024 | 2023 | |||||||||||||
Restricted cash beginning of period | $ | 348.0 | $ | 407.2 | ||||||||||
Restricted cash end of period | 390.8 | 484.9 | ||||||||||||
Restricted cash related to acquisitions | (1.0) | 1.1 | ||||||||||||
(1) Net change in Restricted cash |
$ | (41.8) | $ | (78.8) |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | ||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURE | ||||||||||||||
(in millions) | ||||||||||||||
Three Months Ended June 30, | ||||||||||||||
2024 | 2023 | |||||||||||||
Net loss | $ | (262.0) | $ | (206.0) | ||||||||||
Provision for (benefit from) income taxes | 49.8 | (22.9) | ||||||||||||
Interest expense | 19.2 | 12.6 | ||||||||||||
Depreciation and amortization | 44.8 | 40.4 | ||||||||||||
Amortization of acquired intangibles | 173.1 | 240.4 | ||||||||||||
EBITDA | $ | 24.9 | $ | 64.5 |
Outlook | ||||||||
Fiscal Year Ending March 31, 2025 | ||||||||
Net loss | $(757) to $(690) |
|||||||
Provision for income taxes | $138 to $126 |
|||||||
Interest expense | $96 | |||||||
Depreciation | $151 | |||||||
Amortization of acquired intangibles | $737 |
|||||||
EBITDA | $365 to $420 |
Outlook | ||||||||
Three Months Ended September 30, 2024 | ||||||||
Net loss | $(400) to $(373) |
|||||||
Provision for income taxes | $71 to $66 |
|||||||
Interest expense | $25 | |||||||
Depreciation | $37 | |||||||
Amortization of acquired intangibles | $186 | |||||||
EBITDA | $(81) to $(59) |