Take-Two Interactive Software Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Take-Two Interactive Software Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2007-07-31 | 2007-04-30 | 2007-01-31 | 2006-10-31 | 2006-01-31 | 2005-04-30 | 2005-01-31 | 2004-10-31 | 2004-07-31 | 2004-04-30 | 2004-01-31 | 2003-01-31 | 2002-10-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
net income | -11,900,000 | -3,726,200,000 | -125,200,000 | -365,500,000 | -262,000,000 | -2,903,000,000 | -91,600,000 | -543,600,000 | -206,000,000 | -610,300,000 | -153,400,000 | -257,000,000 | -104,000,000 | 110,972,000 | 144,497,000 | 10,297,000 | 152,256,000 | 218,812,000 | 182,248,000 | 99,321,000 | 88,505,000 | 122,722,000 | 163,642,000 | 71,815,000 | 46,280,000 | 56,830,000 | 179,947,000 | 25,367,000 | 71,693,000 | 90,853,000 | 25,140,000 | -2,736,000 | 60,276,000 | 198,646,000 | -58,546,000 | -51,249,000 | -21,548,000 | -14,015,000 | -29,122,000 | -8,186,000 | 55,249,000 | 62,631,000 | -14,435,000 | -14,576,000 | 31,758,000 | 50,462,000 | 22,333,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
amortization and impairment of software development costs and licenses | 46,100,000 | 152,600,000 | 41,600,000 | 53,700,000 | 85,900,000 | 140,600,000 | 44,000,000 | 39,100,000 | 69,000,000 | 120,700,000 | 65,900,000 | 34,200,000 | 47,500,000 | 24,511,000 | 30,871,000 | 20,728,000 | 35,223,000 | 57,441,000 | 52,102,000 | 43,318,000 | 42,007,000 | 30,498,000 | 41,054,000 | 139,898,000 | 13,411,000 | 6,858,000 | 15,652,000 | 23,373,000 | 20,656,000 | 18,206,000 | |||||||||||||||||
stock-based compensation | 40,700,000 | 79,600,000 | 82,900,000 | 86,200,000 | 75,300,000 | 80,600,000 | 85,900,000 | 90,400,000 | 78,700,000 | 79,300,000 | 86,700,000 | 107,900,000 | 43,900,000 | 40,429,000 | 46,344,000 | 47,146,000 | 49,050,000 | -29,363,000 | 41,116,000 | 45,308,000 | 53,411,000 | 81,283,000 | 63,399,000 | 55,767,000 | 57,432,000 | 69,091,000 | 123,668,000 | 30,343,000 | 24,598,000 | 20,238,000 | 13,028,000 | 59,012,000 | 24,071,000 | 71,533,000 | 1,569,000 | 5,330,000 | 3,447,000 | 6,249,000 | |||||||||
noncash lease expense | 13,100,000 | 14,400,000 | 13,800,000 | 15,200,000 | 16,100,000 | 14,700,000 | 13,700,000 | 17,700,000 | 15,000,000 | 46,500,000 | 11,900,000 | 11,900,000 | 11,400,000 | ||||||||||||||||||||||||||||||||||
amortization and impairment of intangibles | 174,800,000 | 359,200,000 | 189,300,000 | 192,100,000 | 182,000,000 | 494,000,000 | 248,100,000 | ||||||||||||||||||||||||||||||||||||||||
depreciation | 42,100,000 | 39,700,000 | 40,200,000 | 38,100,000 | 35,900,000 | 33,900,000 | 33,700,000 | 36,400,000 | 31,500,000 | 27,400,000 | 24,000,000 | 21,400,000 | 17,500,000 | 16,464,000 | 16,296,000 | 15,972,000 | 12,464,000 | 15,519,000 | 14,964,000 | 13,528,000 | 12,298,000 | 12,382,000 | 12,209,000 | 11,903,000 | 11,134,000 | 10,957,000 | 10,016,000 | 9,623,000 | 9,130,000 | 8,969,000 | 7,864,000 | ||||||||||||||||
interest expense | 38,900,000 | 43,400,000 | 43,500,000 | 43,300,000 | 37,100,000 | 37,400,000 | 31,800,000 | 34,600,000 | 36,800,000 | 29,600,000 | 29,500,000 | 28,800,000 | 20,700,000 | ||||||||||||||||||||||||||||||||||
other | 16,900,000 | 3,700,000 | 15,200,000 | 400,000 | 5,500,000 | -100,000 | 1,800,000 | 13,100,000 | 15,700,000 | 9,400,000 | 1,400,000 | -12,400,000 | -25,000,000 | 4,043,000 | 10,133,000 | -11,735,000 | 13,802,000 | 5,604,000 | 2,542,000 | 293,000 | -2,924,000 | 1,932,000 | -2,516,000 | 3,004,000 | 1,321,000 | 3,866,000 | -2,354,000 | 1,366,000 | -3,103,000 | 2,943,000 | 2,238,000 | 10,863,000 | -9,669,000 | ||||||||||||||
changes in assets and liabilities, net of effect from purchases of businesses: | |||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 114,800,000 | -107,900,000 | 172,500,000 | -261,200,000 | 91,600,000 | -14,300,000 | 150,200,000 | -193,500,000 | 141,300,000 | -51,200,000 | 142,800,000 | -199,700,000 | 214,900,000 | 67,931,000 | 157,056,000 | -317,525,000 | 74,681,000 | 27,651,000 | 209,021,000 | -97,631,000 | -91,846,000 | 54,225,000 | 213,310,000 | -507,060,000 | 44,041,000 | 427,906,000 | -292,745,000 | -294,591,000 | 61,355,000 | 179,086,000 | 3,114,000 | -199,904,000 | -9,294,000 | 292,000 | 37,577,000 | -55,937,000 | |||||||||||
software development costs and licenses | -164,600,000 | -122,700,000 | -206,100,000 | -164,900,000 | -197,900,000 | -146,100,000 | -156,600,000 | -175,500,000 | -125,200,000 | -129,900,000 | -110,700,000 | -148,700,000 | -103,500,000 | -81,101,000 | -113,220,000 | -177,348,000 | -85,887,000 | -76,328,000 | -17,661,000 | -67,071,000 | -60,219,000 | -29,882,000 | 33,380,000 | 5,036,000 | -56,968,000 | -49,121,000 | -24,702,000 | -78,345,000 | -54,663,000 | -38,896,000 | -40,364,000 | -74,180,000 | -71,829,000 | ||||||||||||||
prepaid expenses and other current and other non-current assets | -43,500,000 | 8,000,000 | -26,900,000 | 49,000,000 | -3,300,000 | -30,100,000 | -14,400,000 | 21,200,000 | 22,900,000 | -67,600,000 | |||||||||||||||||||||||||||||||||||||
deferred revenue | -72,300,000 | -18,500,000 | 29,900,000 | 113,700,000 | -118,300,000 | -39,000,000 | -38,100,000 | 152,700,000 | -87,400,000 | -53,800,000 | -30,700,000 | 102,100,000 | -159,500,000 | -41,561,000 | -22,057,000 | 127,332,000 | -94,660,000 | -55,716,000 | -76,259,000 | 130,916,000 | 153,525,000 | -67,211,000 | -54,397,000 | 82,019,000 | -15,871,000 | -23,612,000 | 315,724,000 | 107,676,000 | -95,075,000 | -40,193,000 | 172,919,000 | 133,554,000 | -67,883,000 | ||||||||||||||
accounts payable, accrued expenses and other liabilities | -239,800,000 | -107,600,000 | -310,200,000 | 143,100,000 | -191,200,000 | 358,400,000 | -396,900,000 | 29,400,000 | -191,800,000 | 44,900,000 | -487,500,000 | 18,700,000 | 18,800,000 | 93,732,000 | -440,687,000 | 343,348,000 | -41,998,000 | -36,103,000 | -67,307,000 | 37,863,000 | 144,220,000 | 37,672,000 | -116,944,000 | 282,424,000 | 96,581,000 | -92,539,000 | 322,025,000 | 1,263,000 | -29,597,000 | 34,647,000 | -82,386,000 | 175,191,000 | 71,281,000 | ||||||||||||||
net cash from operating activities | -44,700,000 | 279,000,000 | -4,800,000 | -128,400,000 | -191,000,000 | -8,900,000 | -77,000,000 | 64,800,000 | 5,000,000 | -34,700,000 | -119,600,000 | 54,600,000 | 100,800,000 | 238,823,000 | -264,518,000 | 135,437,000 | 148,242,000 | 124,657,000 | 160,916,000 | 181,322,000 | 445,423,000 | 245,703,000 | 295,817,000 | 35,623,000 | 108,535,000 | 453,316,000 | 596,234,000 | -194,852,000 | -11,183,000 | 189,862,000 | 203,016,000 | 19,697,000 | -18,628,000 | 12,123,000 | -41,000,000 | 39,459,000 | 12,165,000 | 87,896,000 | 81,568,000 | 26,180,000 | |||||||
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||
change in bank time deposits | -700,000 | -6,100,000 | 200,000 | 11,900,000 | 6,600,000 | -1,400,000 | 8,700,000 | 11,700,000 | 800,000 | -23,000,000 | -1,400,000 | -1,200,000 | 125,600,000 | 490,886,000 | -44,942,000 | -310,872,000 | 311,893,000 | -460,762,000 | 291,239,000 | -57,213,000 | -161,026,000 | 82,000,000 | 108,000,000 | -126,583,000 | 133,303,000 | -235,158,000 | 30,497,000 | 63,444,000 | -29,840,000 | -50,918,000 | 50,000,000 | -15,001,000 | -24,999,000 | ||||||||||||||
purchases of fixed assets | -25,100,000 | -54,100,000 | -43,400,000 | -36,800,000 | -35,100,000 | -46,200,000 | -35,600,000 | -28,400,000 | -31,500,000 | -66,500,000 | -38,300,000 | -56,900,000 | -42,500,000 | -25,250,000 | -22,200,000 | -24,759,000 | -86,433,000 | -28,716,000 | -15,186,000 | -16,116,000 | -8,905,000 | -18,594,000 | -9,258,000 | -15,561,000 | -9,971,000 | -23,323,000 | -14,502,000 | -14,855,000 | -14,289,000 | -14,079,000 | -14,761,000 | -16,625,000 | -16,092,000 | ||||||||||||||
purchases of long-term investments | -6,600,000 | -6,700,000 | -3,600,000 | -11,100,000 | -11,000,000 | -1,500,000 | -5,000,000 | -2,600,000 | -2,500,000 | -5,100,000 | -5,528,000 | -3,026,000 | -96,000 | -7,352,000 | -2,200,000 | -6,900,000 | |||||||||||||||||||||||||||||||
business acquisitions | -2,900,000 | 0 | -200,000 | 9,600,000 | -600,000 | -4,500,000 | -11,400,000 | -1,600,000 | -84,900,000 | -28,800,000 | -3,128,100,000 | -25,674,000 | -33,730,000 | -97,887,000 | -4,043,000 | -3,325,000 | 0 | -8,715,000 | |||||||||||||||||||||||||||||
net cash from investing activities | -36,800,000 | -62,800,000 | -20,700,000 | -33,300,000 | -34,700,000 | -54,700,000 | -33,800,000 | 22,200,000 | 38,100,000 | -61,500,000 | -24,200,000 | 16,700,000 | -2,807,300,000 | 618,981,000 | -95,672,000 | -370,236,000 | -13,857,000 | -565,825,000 | 261,725,000 | -255,159,000 | -247,465,000 | 31,126,000 | 9,123,000 | -202,993,000 | 166,793,000 | -245,854,000 | 2,589,000 | 59,687,000 | -39,998,000 | -89,312,000 | -61,040,000 | -76,060,000 | -45,415,000 | -5,313,000 | -8,114,000 | -22,079,000 | -30,986,000 | -5,013,000 | |||||||||
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||
tax payment related to net share settlements on restricted stock awards | -1,300,000 | -17,500,000 | -19,500,000 | -15,800,000 | -41,300,000 | -17,500,000 | -12,900,000 | -23,800,000 | -53,900,000 | -4,943,000 | -5,761,000 | -5,109,000 | -48,261,000 | -10,966,000 | -12,384,000 | -9,696,000 | -38,506,000 | -16,708,000 | -9,782,000 | -9,360,000 | -52,118,000 | -15,456,000 | -21,870,000 | -5,564,000 | -58,403,000 | -17,954,000 | -8,805,000 | -28,436,000 | -57,689,000 | ||||||||||||||||||
issuance of common stock | 1,219,600,000 | 22,300,000 | 31,200,000 | 500,000 | 23,300,000 | 1,300,000 | 19,300,000 | 0 | 18,800,000 | 43,100,000 | 10,900,000 | 0 | 11,400,000 | -1,000 | 10,428,000 | 0 | 9,230,000 | -1,000 | 7,712,000 | 0 | 6,503,000 | 0 | |||||||||||||||||||||||||
payment for settlement of convertible notes | 0 | 0 | 0 | -8,300,000 | 0 | 0 | -1,166,800,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 0 | 0 | 0 | 598,900,000 | 349,600,000 | 0 | 0 | 999,300,000 | 0 | 0 | 0 | 3,248,900,000 | |||||||||||||||||||||||||||||||||||
cost of debt | 0 | 0 | 0 | -5,400,000 | -2,800,000 | 0 | 0 | -7,500,000 | 0 | 0 | 200,000 | -22,600,000 | |||||||||||||||||||||||||||||||||||
repayment of debt | -600,000,000 | -350,000,000 | 0 | 0 | -989,600,000 | 0 | |||||||||||||||||||||||||||||||||||||||||
payment of contingent earn-out consideration | 0 | 0 | 0 | -12,000,000 | 0 | -700,000 | -34,500,000 | -500,000 | 100,000 | ||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 618,300,000 | 22,300,000 | 31,200,000 | 500,000 | 596,500,000 | -19,400,000 | -900,000 | -50,300,000 | -20,800,000 | 25,700,000 | -228,900,000 | 116,500,000 | 2,017,000,000 | -17,093,000 | 4,666,000 | -205,355,000 | -39,031,000 | -10,967,000 | -4,672,000 | -9,696,000 | -32,003,000 | -16,708,000 | 733,000 | -9,360,000 | -52,118,000 | -115,456,000 | -130,762,000 | -5,564,000 | -211,903,000 | -76,401,000 | -118,941,000 | -28,436,000 | -57,689,000 | -64,509,000 | 13,935,000 | 21,000 | 1,095,000 | 4,780,000 | 2,407,000 | 4,752,000 | 11,316,000 | ||||||
effects of foreign currency exchange rates on cash, cash equivalents, and restricted cash and cash equivalents | 20,200,000 | 11,800,000 | -16,400,000 | 8,900,000 | -900,000 | -4,800,000 | 15,300,000 | -11,200,000 | 3,800,000 | 2,700,000 | 17,600,000 | -21,500,000 | -14,700,000 | -2,576,000 | -1,986,000 | -2,518,000 | 1,777,000 | -407,000 | 10,040,000 | 7,041,000 | 1,925,000 | ||||||||||||||||||||||||||
net change in cash, cash equivalents, and restricted cash and cash equivalents | 557,000,000 | 250,300,000 | -10,700,000 | -152,300,000 | 369,900,000 | -87,800,000 | -96,400,000 | 25,500,000 | 26,100,000 | -67,800,000 | -355,100,000 | 166,300,000 | -704,200,000 | 838,135,000 | -357,510,000 | -442,672,000 | 97,131,000 | -452,542,000 | 428,009,000 | -76,492,000 | 167,880,000 | ||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash and cash equivalents, beginning of year | 1,559,200,000 | 0 | 0 | 0 | 1,102,000,000 | 0 | 0 | 0 | 1,234,600,000 | 100,000 | 0 | 0 | 2,195,300,000 | 0 | 0 | 0 | 2,060,247,000 | 0 | 0 | 0 | 1,993,392,000 | ||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash and cash equivalents, end of period | 2,116,200,000 | -10,700,000 | -152,300,000 | 1,471,900,000 | -96,400,000 | 25,500,000 | 1,260,700,000 | -355,100,000 | 166,300,000 | 1,491,100,000 | -357,510,000 | -442,672,000 | 2,157,378,000 | 428,009,000 | -76,492,000 | 2,161,272,000 | |||||||||||||||||||||||||||||||
goodwill impairment | 2,176,700,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | |||||||||||||||||||||||||||||||||||||||||||||||
fair value adjustments | 2,800,000 | -200,000 | 6,900,000 | 300,000 | 2,200,000 | -800,000 | -5,600,000 | -1,100,000 | -1,400,000 | 39,600,000 | |||||||||||||||||||||||||||||||||||||
prepaid expenses, other current and other non-current assets | -38,807,000 | 502,000 | -9,281,000 | 25,431,000 | |||||||||||||||||||||||||||||||||||||||||||
sale and maturities of available-for-sale securities | 2,900,000 | 13,000,000 | 53,000,000 | 78,000,000 | 81,800,000 | ||||||||||||||||||||||||||||||||||||||||||
divestitures | -3,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of long-term investments | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of long-term investments | |||||||||||||||||||||||||||||||||||||||||||||||
settlement of capped calls | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash equivalents, end of year | |||||||||||||||||||||||||||||||||||||||||||||||
supplemental data: | |||||||||||||||||||||||||||||||||||||||||||||||
interest paid | |||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | |||||||||||||||||||||||||||||||||||||||||||||||
gain on debt extinguishment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
purchases of available-for-sale securities | -123,736,000 | -139,948,000 | -190,097,000 | -302,485,000 | -260,662,000 | -128,304,000 | -247,139,000 | -188,372,000 | -187,996,000 | -170,751,000 | -112,996,000 | -28,248,000 | -102,964,000 | -83,682,000 | -51,780,000 | -44,108,000 | -87,402,000 | -148,323,000 | -101,114,000 | -33,159,000 | |||||||||||||||||||||||||||
repurchase of common stock | 0 | 0 | -100,000,000 | -108,892,000 | 0 | -153,500,000 | -44,656,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from sale of long-term investment | 0 | 0 | 25,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
amortization of intellectual property | 249,600,000 | 301,900,000 | 320,600,000 | 117,600,000 | 15,311,000 | 15,838,000 | 925,000 | ||||||||||||||||||||||||||||||||||||||||
(gain)/loss on debt extinguishment | -7,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
amortization and impairment of intellectual property | 15,215,000 | 10,205,000 | 6,815,000 | 4,986,000 | 5,354,000 | 5,067,000 | 5,560,000 | 5,513,000 | 5,411,000 | 6,861,000 | 9,184,000 | 9,105,000 | 8,181,000 | ||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 1,800,000 | 1,800,000 | 1,900,000 | 8,600,000 | 721,000 | 56,000 | 0 | 32,000 | 24,000 | 72,000 | 294,000 | 188,000 | |||||||||||||||||||||||||||||||||||
proceeds from available-for-sale securities | 242,800,000 | 285,021,000 | 141,520,000 | 192,248,000 | 161,151,000 | 182,659,000 | 102,899,000 | 142,991,000 | 117,738,000 | 157,465,000 | 106,099,000 | 54,647,000 | 82,424,000 | 140,591,000 | 70,276,000 | 62,878,000 | 51,388,000 | 68,087,000 | 61,445,000 | 65,775,000 | 45,705,000 | ||||||||||||||||||||||||||
business acquisitions, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||
payment of convertible notes | |||||||||||||||||||||||||||||||||||||||||||||||
loan repayment | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||
impairment of software development costs and licenses | 3,400,000 | 19,900,000 | 4,922,000 | 640,000 | |||||||||||||||||||||||||||||||||||||||||||
acquisition related earn-outs | |||||||||||||||||||||||||||||||||||||||||||||||
gain on long-term investments | 39,000 | -1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
inventory | -1,823,000 | 774,000 | -1,181,000 | 6,336,000 | 8,955,000 | 814,000 | -7,135,000 | -131,000 | 4,801,000 | 15,752,000 | -16,093,000 | 4,029,000 | 11,949,000 | -427,000 | -29,617,000 | 3,692,000 | 16,893,000 | 5,745,000 | -24,172,000 | 5,451,000 | -24,672,000 | 4,438,000 | 1,966,000 | 13,326,000 | -12,299,000 | ||||||||||||||||||||||
deferred cost of goods sold | 3,013,000 | -2,892,000 | -1,832,000 | 4,850,000 | 4,305,000 | -4,290,000 | -645,000 | 5,398,000 | 13,578,000 | 3,315,000 | -332,000 | 15,619,000 | 12,399,000 | -44,148,000 | -1,542,000 | 8,409,000 | 21,619,000 | -37,957,000 | -27,854,000 | 32,233,000 | |||||||||||||||||||||||||||
amortization of software development costs and licenses | 16,778,000 | 27,921,000 | 27,526,000 | ||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | -87,964,000 | -53,367,000 | 17,622,000 | -114,617,000 | -15,463,000 | 80,759,000 | -84,005,000 | 66,000 | -131,121,000 | -136,237,000 | 14,783,000 | -21,464,000 | 5,956,000 | -21,890,000 | -23,199,000 | ||||||||||||||||||||||||||||||||
amortization of discount on convertible notes | 0 | 0 | 0 | 91,000 | 238,000 | 1,509,000 | 8,678,000 | 5,237,000 | |||||||||||||||||||||||||||||||||||||||
impairment of in-process research and development | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
impairment of long-term investments | |||||||||||||||||||||||||||||||||||||||||||||||
gain on redemption of convertible notes | |||||||||||||||||||||||||||||||||||||||||||||||
asset acquisition | 0 | 0 | -584,000 | -25,381,000 | |||||||||||||||||||||||||||||||||||||||||||
effects of foreign currency exchange rates on cash, cash equivalents, and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||
net change in cash, cash equivalents, and restricted cash | 312,031,000 | -181,592,000 | 220,009,000 | 96,491,000 | 462,401,000 | -141,090,000 | -272,187,000 | ||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, beginning of year | 0 | 0 | 1,391,986,000 | 0 | 0 | 0 | 1,246,371,000 | ||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, end of period | 312,031,000 | -181,592,000 | 1,611,995,000 | 462,401,000 | -141,090,000 | 974,184,000 | |||||||||||||||||||||||||||||||||||||||||
purchase of long-term investment | -2,500,000 | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
effects of foreign currency exchange rates on cash and cash equivalents | -4,862,000 | -3,201,000 | -5,660,000 | -361,000 | -9,103,000 | 10,369,000 | 1,794,000 | 6,313,000 | 6,448,000 | ||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, end of year | |||||||||||||||||||||||||||||||||||||||||||||||
gain on conversions of convertible notes | -714,000 | -3,038,000 | -1,103,000 | ||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of impact of adoption of topic 606: | |||||||||||||||||||||||||||||||||||||||||||||||
business acquisition | 0 | 0 | -3,149,000 | ||||||||||||||||||||||||||||||||||||||||||||
restricted cash | -62,592,000 | 94,295,000 | -62,765,000 | -68,518,000 | |||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | 34,518,000 | 24,829,000 | -78,486,000 | -115,284,000 | |||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | 0 | 0 | 0 | 943,396,000 | 666,262,000 | 0 | 0 | 132,480,000 | 0 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | |||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 24,829,000 | -78,486,000 | 828,112,000 | -46,891,000 | -29,635,000 | 138,151,000 | |||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 7,743,000 | 6,661,000 | 6,621,000 | 6,651,000 | 3,910,000 | 3,745,000 | 3,155,000 | 4,574,000 | |||||||||||||||||||||||||||||||||||||||
purchases of commercial paper | -7,989,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from commercial paper | 16,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 5,671,000 | -46,650,000 | |||||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of software development costs, licenses and intellectual property | 39,118,000 | ||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization of long-lived assets | 7,006,000 | ||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | |||||||||||||||||||||||||||||||||||||||||||||||
benefit for deferred income taxes | -2,180,000 | ||||||||||||||||||||||||||||||||||||||||||||||
benefit from price concessions, sales allowances and doubtful accounts | 40,757,000 | 12,074,000 | 26,314,000 | ||||||||||||||||||||||||||||||||||||||||||||
foreign currency transaction gain and other | |||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, deferred revenue and other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||
total adjustments | -169,000 | 25,086,000 | 33,671,000 | -26,985,000 | |||||||||||||||||||||||||||||||||||||||||||
purchase of fixed assets | -6,456,000 | -5,385,000 | -2,947,000 | -3,691,000 | -1,613,000 | ||||||||||||||||||||||||||||||||||||||||||
payments for purchases of businesses, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of options | 21,000 | ||||||||||||||||||||||||||||||||||||||||||||||
borrowings on line of credit | |||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit on exercise of stock options | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
effects of exchange rates on cash and cash equivalents | 1,428,000 | 2,044,000 | 1,302,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 1,071,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of software development costs and licenses | 19,380,000 | ||||||||||||||||||||||||||||||||||||||||||||||
tax benefit on stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock option exercises | |||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation gain and other | |||||||||||||||||||||||||||||||||||||||||||||||
cash flows used for investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and long-lived assets | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of intellectual property and other | 2,071,000 | 2,077,000 | |||||||||||||||||||||||||||||||||||||||||||||
write-off of software development costs and licenses | 286,000 | 520,000 | |||||||||||||||||||||||||||||||||||||||||||||
benefit from (recovery of) price concessions, sales allowances | |||||||||||||||||||||||||||||||||||||||||||||||
and doubtful accounts | |||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from exercise of stock options | 716,000 | 717,000 | 1,447,000 | 6,335,000 | |||||||||||||||||||||||||||||||||||||||||||
(payment) benefit from sec settlement | |||||||||||||||||||||||||||||||||||||||||||||||
software development costs | |||||||||||||||||||||||||||||||||||||||||||||||
licenses | |||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other | |||||||||||||||||||||||||||||||||||||||||||||||
other non-current assets | |||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | |||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | |||||||||||||||||||||||||||||||||||||||||||||||
cash flows used in investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | |||||||||||||||||||||||||||||||||||||||||||||||
write-off of goodwill and other long-lived assets | |||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of fixed assets | 4,000 | ||||||||||||||||||||||||||||||||||||||||||||||
benefit from (recovery of) sales allowances and doubtful accounts | |||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue and other long-term liabilities | |||||||||||||||||||||||||||||||||||||||||||||||
payments for prior acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||
effects of exchange rates on cash | |||||||||||||||||||||||||||||||||||||||||||||||
adjustment to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of compensatory restricted stock | 305,000 | ||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation related to compensatory stock options | 4,528,000 | ||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts, returns and sales allowances | 58,416,000 | 58,318,000 | 14,816,000 | 14,254,000 | |||||||||||||||||||||||||||||||||||||||||||
tax benefit from exercise of compensatory stock and stock options | |||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transaction (gain) loss | -890,000 | -10,000 | |||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts receivable | 55,670,000 | ||||||||||||||||||||||||||||||||||||||||||||||
decrease in inventories | 29,094,000 | ||||||||||||||||||||||||||||||||||||||||||||||
increase in software development costs | -35,048,000 | ||||||||||||||||||||||||||||||||||||||||||||||
increase in licenses | -6,096,000 | ||||||||||||||||||||||||||||||||||||||||||||||
increase in prepaid taxes and taxes receivable | -20,557,000 | ||||||||||||||||||||||||||||||||||||||||||||||
decrease in prepaid expenses and other current assets | 2,726,000 | ||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other non-current assets | 759,000 | ||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts payable | -53,553,000 | ||||||||||||||||||||||||||||||||||||||||||||||
increase in accrued expenses and other liabilities | -2,393,000 | ||||||||||||||||||||||||||||||||||||||||||||||
decrease in income taxes payable | -1,154,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||
acquisition of intangible assets | 106,000 | ||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | 1,143,000 | -3,600,000 | -16,032,000 | -27,225,000 | |||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from exercise of compensatory stock and stock options | 24,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other financing | -27,000 | -26,000 | |||||||||||||||||||||||||||||||||||||||||||||
effect of foreign exchange rates | 461,000 | 56,000 | -458,000 | -1,651,000 | 2,452,000 | 382,000 | 1,988,000 | ||||||||||||||||||||||||||||||||||||||||
net increase in cash for the period | 35,702,000 | 7,180,000 | 70,676,000 | 55,716,000 | 34,471,000 | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of the period | 107,195,000 | 0 | 155,095,000 | 0 | 0 | 0 | 183,477,000 | 108,369,000 | 0 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of the period | 142,897,000 | -92,829,000 | 303,070,000 | -42,856,000 | -63,382,000 | 7,180,000 | 254,153,000 | 164,085,000 | 34,471,000 | ||||||||||||||||||||||||||||||||||||||
amortization of compensatory stock | |||||||||||||||||||||||||||||||||||||||||||||||
non-cash charges for consolidation of distribution facilities | 5,406,000 | ||||||||||||||||||||||||||||||||||||||||||||||
benefit from deferred taxes | |||||||||||||||||||||||||||||||||||||||||||||||
benefit from sales allowances and doubtful accounts | |||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transaction gain | |||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts receivable | -27,820,000 | ||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in inventories | |||||||||||||||||||||||||||||||||||||||||||||||
increase in prepaid expenses and other current assets | -642,000 | 492,000 | |||||||||||||||||||||||||||||||||||||||||||||
increase in other non-current assets | -7,000 | ||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable | 6,160,000 | -26,115,000 | |||||||||||||||||||||||||||||||||||||||||||||
increase in income taxes payable | -11,236,000 | 11,076,000 | 15,327,000 | -11,268,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of fixed assets and investments | |||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and warrants | 5,165,000 | 4,278,000 | 4,807,000 | 2,433,000 | 4,777,000 | 11,962,000 | |||||||||||||||||||||||||||||||||||||||||
purchase of treasury shares | |||||||||||||||||||||||||||||||||||||||||||||||
other financing activities | |||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign exchange rates on cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||
decrease in accrued expenses and other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of fixed assets and investments | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transaction loss | 1,011,000 | ||||||||||||||||||||||||||||||||||||||||||||||
escrow payment for settlement | |||||||||||||||||||||||||||||||||||||||||||||||
impairment of intellectual property and technology | 7,892,000 | ||||||||||||||||||||||||||||||||||||||||||||||
benefit from sales allowances | |||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of various expenses and discounts | 1,183,000 | ||||||||||||||||||||||||||||||||||||||||||||||
write off of prepaid royalties and capitalized software | 875,000 | 1,300,000 | 6,712,000 | ||||||||||||||||||||||||||||||||||||||||||||
compensatory stock and stock options | |||||||||||||||||||||||||||||||||||||||||||||||
increase in inventories | -8,268,000 | -1,637,000 | |||||||||||||||||||||||||||||||||||||||||||||
increase in prepaid royalties | -7,589,000 | -2,557,000 | -2,311,000 | ||||||||||||||||||||||||||||||||||||||||||||
increase in capitalized software development costs | |||||||||||||||||||||||||||||||||||||||||||||||
increase in accrued expenses and other current liabilities | -5,279,000 | -5,037,000 | 33,405,000 | ||||||||||||||||||||||||||||||||||||||||||||
sale of investments | |||||||||||||||||||||||||||||||||||||||||||||||
net repayments under lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||
payments for intangible assets | 0 | -3,100,000 | |||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of fixed assets and sale of internet investments | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets and other | 998,000 | 11,627,000 | |||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in accounts receivable | 19,595,000 | 13,501,000 | |||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in prepaid expenses and other current assets | 8,765,000 | ||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in capitalized software development costs | 310,000 | -116,000 | |||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of fixed assets | -6,000 | ||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of internet investments | -39,000 | ||||||||||||||||||||||||||||||||||||||||||||||
change in deferred taxes | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investments | |||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs | -455,000 | ||||||||||||||||||||||||||||||||||||||||||||||
repayment of capital lease obligation | -25,000 | -25,000 | |||||||||||||||||||||||||||||||||||||||||||||
decrease in other non-current assets | |||||||||||||||||||||||||||||||||||||||||||||||
direct transaction costs, current and prior year acquisitions | -70,000 | ||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of subsidiary | |||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on internet investments | -22,000 | ||||||||||||||||||||||||||||||||||||||||||||||
impairment charge on internet assets | |||||||||||||||||||||||||||||||||||||||||||||||
stock received in consideration of license revenues | |||||||||||||||||||||||||||||||||||||||||||||||
equity in loss of affiliate | |||||||||||||||||||||||||||||||||||||||||||||||
extraordinary loss on early extinguishment of debt, net of taxes | |||||||||||||||||||||||||||||||||||||||||||||||
benefit for deferred taxes | |||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts and sales allowances | 1,346,000 | ||||||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of intellectual property | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of compensatory stock and stock options | 753,000 | ||||||||||||||||||||||||||||||||||||||||||||||
sale (purchase) of investments | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of business | |||||||||||||||||||||||||||||||||||||||||||||||
additional cash paid for prior acquisition | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from private placements | |||||||||||||||||||||||||||||||||||||||||||||||
net (repayments) borrowings under lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||
(repayment) proceeds from loan payable | |||||||||||||||||||||||||||||||||||||||||||||||
repayment of note payable | |||||||||||||||||||||||||||||||||||||||||||||||
change in deferred tax asset | |||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in prepaid royalties | |||||||||||||||||||||||||||||||||||||||||||||||
increase in other assets | |||||||||||||||||||||||||||||||||||||||||||||||
increase in accrued expenses | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from private placement | |||||||||||||||||||||||||||||||||||||||||||||||
repayment of loan payable |
We provide you with 20 years of cash flow statements for Take-Two Interactive Software stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Take-Two Interactive Software stock. Explore the full financial landscape of Take-Two Interactive Software stock with our expertly curated income statements.
The information provided in this report about Take-Two Interactive Software stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.