(State or other jurisdiction | (Commission | (IRS Employer | ||||||
of incorporation) | File Number) | Identification No.) |
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||||||||
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: |
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 December 31, 2023 | ||||||||||||||||||||||||||||||||||||||
Financial Data | ||||||||||||||||||||||||||||||||||||||
in millions | Statement of Operations | Change in deferred net revenue and related cost of revenue | Stock-based compensation | Amortization and impairment of acquired intangibles | Business acquisition | Other (a) | ||||||||||||||||||||||||||||||||
GAAP | ||||||||||||||||||||||||||||||||||||||
Total net revenue | $1,366.3 | (28.5) | ||||||||||||||||||||||||||||||||||||
Cost of revenue | 688.2 | — | (6.4) | (230.1) | ||||||||||||||||||||||||||||||||||
Gross profit | 678.1 | (28.5) | 6.4 | 230.1 | ||||||||||||||||||||||||||||||||||
Operating expenses | 807.6 | (79.5) | (19.0) | 10.9 | (1.3) | |||||||||||||||||||||||||||||||||
(Loss) income from operations | (129.5) | (28.5) | 85.9 | 249.1 | (10.9) | 1.3 | ||||||||||||||||||||||||||||||||
Interest and other, net | (22.5) | (1.8) | 1.8 | 3.8 | ||||||||||||||||||||||||||||||||||
(Loss) gain on fair value adjustments, net | (0.3) | 0.3 | ||||||||||||||||||||||||||||||||||||
(Loss) income before income taxes | (152.3) | (30.3) | 85.9 | 249.1 | (9.1) | 5.4 | ||||||||||||||||||||||||||||||||
Non-GAAP | ||||||||||||||||||||||||||||||||||||||
EBITDA | 146.5 | (28.5) | 85.9 | (12.6) | 5.1 |
Fiscal Year Ending March 31, 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 and impairment of acquired intangibles | Business acquisition and other (a) | |||||||||||||||||||||||||||
GAAP | ||||||||||||||||||||||||||||||||
Total net revenue | $5,270 to $5,320 | $(20) | ||||||||||||||||||||||||||||||
Cost of revenue | $2,787 to $2,806 | $(27) | $(991) | $10 | ||||||||||||||||||||||||||||
Operating expenses | $3,545 to $3,555 | $(309) | $(115) | $(200) | ||||||||||||||||||||||||||||
Interest and other, net | $110 | $1 | $(22) | |||||||||||||||||||||||||||||
(Loss) income before income taxes | $(1,172) to $(1,151) | $(21) | $336 | $1,106 | $212 | |||||||||||||||||||||||||||
Net loss | $(1,013) to $(995) | |||||||||||||||||||||||||||||||
Net loss per share | $(5.95) to $(5.85) | |||||||||||||||||||||||||||||||
Net cash provided by operating activities | approximately $90 | |||||||||||||||||||||||||||||||
Capital expenditures | approximately $150 | |||||||||||||||||||||||||||||||
Non-GAAP | ||||||||||||||||||||||||||||||||
EBITDA | $313 to $334 | $(20) | $336 | $25 | ||||||||||||||||||||||||||||
Adjusted Unrestricted Operating Cash Flow | approximately $100 | |||||||||||||||||||||||||||||||
Operational metric | ||||||||||||||||||||||||||||||||
Net Bookings | $5,250 to $5,300 |
Three Months Ending March 31, 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 acquisition and other | |||||||||||||||||||||||||||
GAAP | ||||||||||||||||||||||||||||||||
Total net revenue | $1,323 to $1,373 | $(57) | ||||||||||||||||||||||||||||||
Cost of revenue | $609 to $628 | $(3) | $(6) | $(164) | ||||||||||||||||||||||||||||
Operating expenses | $896 to $906 | $(82) | $(20) | $6 | ||||||||||||||||||||||||||||
Interest and other, net | $30 | $(2) | ||||||||||||||||||||||||||||||
(Loss) income before income taxes | $(213) to $(192) | $(54) | $88 | $184 | $(4) | |||||||||||||||||||||||||||
Net loss | $(170) to $(153) | |||||||||||||||||||||||||||||||
Net loss per share | $(1.00) to $(0.90) | |||||||||||||||||||||||||||||||
Non-GAAP | ||||||||||||||||||||||||||||||||
EBITDA | $33 to $55 | $(54) | $88 | $(6) | ||||||||||||||||||||||||||||
Operational metric | ||||||||||||||||||||||||||||||||
Net Bookings | $1,270 to $1,320 |
Label | Product | Platforms | Release Date | ||||||||
Zynga | Top Troops | iOS, Android | October 3, 2023 | ||||||||
2K | Borderlands 3 Ultimate Edition | Switch | October 6, 2023 | ||||||||
2K | NBA 2K24 Arcade Edition | Apple Arcade | October 24, 2023 | ||||||||
Zynga | Match Factory! | iOS | November 7, 2023 | ||||||||
Private Division | Rollerdrome | Xbox Series X|S | November 28, 2023 | ||||||||
Rockstar Games | Grand Theft Auto Online: The Chop Shop | PS4, PS5, XBox One, Xbox Series X|S, PC | December 12, 2023 | ||||||||
Zynga | Match Factory! | Android | December 21, 2023 |
Label | Product | Platforms | Release Date | ||||||||
2K | WWE 2K24 | PS4, PS5, Xbox One, Xbox Series X|S, PC | March 8, 2024 | ||||||||
Private Division | Penny's Big Breakaway | PS5, Xbox Series X|S, PC, Switch | Q1 Calendar 2024 | ||||||||
Private Division | No Rest for the Wicked | Early Access on PC | Q2 Calendar 2024 | ||||||||
Zynga | Game of Thrones: Legends | iOS, Android | Calendar 2024 | ||||||||
Zynga | Star Wars Hunters | iOS, Android, Switch | Calendar 2024 | ||||||||
Private Division | Tales of the Shire | TBA | Fiscal 2025 | ||||||||
Rockstar Games | Grand Theft Auto VI | PS5, Xbox Series X|S | Calendar 2025 | ||||||||
2K | Top Spin 2K25 | TBA | TBA | ||||||||
Ghost Story Games | Judas | PS5, Xbox Series X|S, PC | TBA |
TAKE-TWO INTERACTIVE SOFTWARE, INC. | ||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) | ||||||||||||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||||||||||||
Three Months Ended December 31, | Nine Months Ended December 31, | |||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
Net revenue: | ||||||||||||||||||||||||||
Game | $ | 1,208.2 | $ | 1,231.3 | $ | 3,432.9 | $ | 3,469.3 | ||||||||||||||||||
Advertising | 158.1 | 176.5 | 517.3 | 434.4 | ||||||||||||||||||||||
Total net revenue | 1,366.3 | 1,407.8 | 3,950.2 | 3,903.7 | ||||||||||||||||||||||
Cost of revenue: | ||||||||||||||||||||||||||
Game intangibles | 230.1 | 202.5 | 826.4 | 500.1 | ||||||||||||||||||||||
Product costs | 191.3 | 204.6 | 545.9 | 526.0 | ||||||||||||||||||||||
Software development costs and royalties | 59.7 | 91.6 | 258.5 | 249.0 | ||||||||||||||||||||||
Internal royalties | 134.1 | 116.7 | 319.5 | 334.4 | ||||||||||||||||||||||
Licenses | 73.0 | 76.5 | 227.2 | 232.1 | ||||||||||||||||||||||
Total cost of revenue | 688.2 | 691.9 | 2,177.5 | 1,841.6 | ||||||||||||||||||||||
Gross profit | 678.1 | 715.9 | 1,772.7 | 2,062.1 | ||||||||||||||||||||||
Selling and marketing | 367.6 | 446.7 | 1,103.1 | 1,163.1 | ||||||||||||||||||||||
Research and development | 232.4 | 238.2 | 710.7 | 655.2 | ||||||||||||||||||||||
General and administrative | 165.0 | 168.9 | 542.7 | 620.6 | ||||||||||||||||||||||
Depreciation and amortization | 42.6 | 35.0 | 128.3 | 86.0 | ||||||||||||||||||||||
Goodwill impairment | — | — | 165.4 | — | ||||||||||||||||||||||
Total operating expenses | 807.6 | 888.8 | 2,650.2 | 2,524.9 | ||||||||||||||||||||||
Loss from operations | (129.5) | (172.9) | (877.5) | (462.8) | ||||||||||||||||||||||
Interest and other, net | (22.5) | (28.3) | (79.0) | (108.1) | ||||||||||||||||||||||
(Loss) gain on fair value adjustments, net | (0.3) | 1.1 | (1.7) | (36.6) | ||||||||||||||||||||||
Loss before income taxes | (152.3) | (200.1) | (958.2) | (607.5) | ||||||||||||||||||||||
Benefit from income taxes | 60.7 | 46.7 | 117.0 | 93.1 | ||||||||||||||||||||||
Net loss | $ | (91.6) | $ | (153.4) | $ | (841.2) | $ | (514.4) | ||||||||||||||||||
Loss per share: | ||||||||||||||||||||||||||
Basic and diluted loss per share | $ | (0.54) | $ | (0.91) | $ | (4.95) | $ | (3.27) | ||||||||||||||||||
Weighted average shares outstanding | ||||||||||||||||||||||||||
Basic | 170.3 | 168.0 | 169.9 | 157.2 | ||||||||||||||||||||||
TAKE-TWO INTERACTIVE SOFTWARE, INC. | ||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||||
(in millions, except per share amounts) | ||||||||||||||
December 31, 2023 | March 31, 2023 | |||||||||||||
(Unaudited) | ||||||||||||||
ASSETS | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 898.7 | $ | 827.4 | ||||||||||
Short-term investments | 23.5 | 187.0 | ||||||||||||
Restricted cash and cash equivalents | 184.6 | 307.6 | ||||||||||||
Accounts receivable, net of allowances of $1.2 and $1.3 at December 31, 2023 and March 31, 2023, respectively | 666.3 | 763.2 | ||||||||||||
Software development costs and licenses | 69.9 | 65.9 | ||||||||||||
Contract assets | 88.7 | 79.9 | ||||||||||||
Prepaid expenses and other | 286.8 | 277.1 | ||||||||||||
Total current assets | 2,218.5 | 2,508.1 | ||||||||||||
Fixed assets, net | 400.4 | 402.8 | ||||||||||||
Right-of-use assets | 316.6 | 282.7 | ||||||||||||
Software development costs and licenses, net of current portion | 1,444.3 | 1,072.2 | ||||||||||||
Goodwill | 6,614.2 | 6,767.1 | ||||||||||||
Other intangibles, net | 3,546.9 | 4,453.2 | ||||||||||||
Deferred tax assets | 7.1 | 44.8 | ||||||||||||
Long-term restricted cash and cash equivalents | 106.5 | 99.6 | ||||||||||||
Other assets | 241.2 | 231.6 | ||||||||||||
Total assets | $ | 14,895.7 | $ | 15,862.1 | ||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ | 151.8 | $ | 140.1 | ||||||||||
Accrued expenses and other current liabilities | 1,022.2 | 1,225.7 | ||||||||||||
Deferred revenue | 1,081.2 | 1,078.8 | ||||||||||||
Lease liabilities | 64.0 | 60.2 | ||||||||||||
Short-term debt, net | 373.2 | 1,346.8 | ||||||||||||
Total current liabilities | 2,692.4 | 3,851.6 | ||||||||||||
Long-term debt, net | 2,708.2 | 1,733.0 | ||||||||||||
Non-current deferred revenue | 61.3 | 35.5 | ||||||||||||
Non-current lease liabilities | 380.7 | 347.0 | ||||||||||||
Non-current software development royalties | 100.8 | 110.2 | ||||||||||||
Deferred tax liabilities, net | 223.0 | 534.0 | ||||||||||||
Other long-term liabilities | 220.7 | 208.3 | ||||||||||||
Total liabilities | $ | 6,387.1 | $ | 6,819.6 | ||||||||||
Stockholders' equity: | ||||||||||||||
Preferred stock, $0.01 par value, 5.0 shares authorized; no shares issued and outstanding at December 31, 2023 and March 31, 2023 | — | — | ||||||||||||
Common stock, $0.01 par value, 300.0 and 300.0 shares authorized; 194.2 and 192.6 shares issued and 170.5 and 168.9 outstanding at December 31, 2023 and March 31, 2023, respectively | 1.9 | 1.9 | ||||||||||||
Additional paid-in capital | 9,286.9 | 9,010.2 | ||||||||||||
Treasury stock, at cost; 23.7 and 23.7 common shares at December 31, 2023 and March 31, 2023, respectively | (1,020.6) | (1,020.6) | ||||||||||||
Retained earnings | 323.1 | 1,164.3 | ||||||||||||
Accumulated other comprehensive loss | (82.7) | (113.3) | ||||||||||||
Total stockholders' equity | $ | 8,508.6 | $ | 9,042.5 | ||||||||||
Total liabilities and stockholders' equity | $ | 14,895.7 | $ | 15,862.1 |
TAKE-TWO INTERACTIVE SOFTWARE, INC. | ||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | ||||||||||||||
(in millions) | ||||||||||||||
Nine Months Ended December 31, | ||||||||||||||
2023 | 2022 | |||||||||||||
Operating activities: | ||||||||||||||
Net loss | $ | (841.2) | $ | (514.4) | ||||||||||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||||||||
Amortization and impairment of software development costs and licenses | 152.1 | 147.6 | ||||||||||||
Stock-based compensation | 255.0 | 238.5 | ||||||||||||
Noncash lease expense | 46.4 | 35.2 | ||||||||||||
Amortization and impairment of intangibles | 924.9 | 740.1 | ||||||||||||
Depreciation | 101.6 | 62.9 | ||||||||||||
Goodwill impairment | 165.4 | — | ||||||||||||
Interest expense | 103.2 | 79.0 | ||||||||||||
Gain on debt extinguishment | (7.7) | — | ||||||||||||
Fair value adjustments | 1.7 | 37.1 | ||||||||||||
Other, net | 30.6 | (23.7) | ||||||||||||
Changes in assets and liabilities, net of effect from purchases of businesses: | ||||||||||||||
Accounts receivable | 98.0 | 158.0 | ||||||||||||
Software development costs and licenses | (457.3) | (362.9) | ||||||||||||
Prepaid expenses and other current and other non-current assets | (47.8) | (23.5) | ||||||||||||
Deferred revenue | 27.2 | (88.1) | ||||||||||||
Accounts payable, accrued expenses and other liabilities | (559.3) | (450.0) | ||||||||||||
Net cash (used in) provided by operating activities | (7.2) | 35.8 | ||||||||||||
Investing activities: | ||||||||||||||
Change in bank time deposits | 21.2 | 123.0 | ||||||||||||
Sale and maturities of available-for-sale securities | 144.0 | 436.1 | ||||||||||||
Purchases of fixed assets | (95.5) | (137.7) | ||||||||||||
Proceeds from sale of long-term investment | — | 20.6 | ||||||||||||
Purchases of long-term investments | (17.5) | (10.2) | ||||||||||||
Business acquisitions | (17.5) | (3,241.8) | ||||||||||||
Other | (8.2) | (4.8) | ||||||||||||
Net cash provided by (used in) investing activities | 26.5 | (2,814.8) | ||||||||||||
Financing activities: | ||||||||||||||
Tax payment related to net share settlements on restricted stock awards | (76.6) | (90.6) | ||||||||||||
Issuance of common stock | 38.1 | 22.3 | ||||||||||||
Payment for settlement of convertible notes | — | (1,166.8) | ||||||||||||
Proceeds from issuance of debt | 999.3 | 3,248.9 | ||||||||||||
Cost of debt | (7.5) | (22.4) | ||||||||||||
Settlement of capped calls | — | 140.1 | ||||||||||||
Repayment of debt | (989.6) | (200.0) | ||||||||||||
Payment of contingent earn-out consideration | (35.7) | (26.9) | ||||||||||||
Net cash (used in) provided by financing activities | (72.0) | 1,904.6 | ||||||||||||
Effects of foreign currency exchange rates on cash, cash equivalents, and restricted cash and cash equivalents | 7.9 | (18.6) | ||||||||||||
Net change in cash, cash equivalents, and restricted cash and cash equivalents | (44.8) | (893.0) | ||||||||||||
Cash, cash equivalents, and restricted cash and cash equivalents, beginning of year (1) | 1,234.6 | 2,195.3 | ||||||||||||
Cash, cash equivalents, and restricted cash and cash equivalents, end of period (1) | $ | 1,189.8 | $ | 1,302.3 |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | ||||||||||||||||||||||||||
Net Revenue and Net Bookings by Geographic Region, Distribution Channel, and Platform | ||||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||
Three Months Ended December 31, 2023 | Three Months Ended December 31, 2022 | |||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by geographic region | ||||||||||||||||||||||||||
United States | $ | 818.3 | 60 | % | $ | 886.8 | 63 | % | ||||||||||||||||||
International | 548.0 | 40 | % | 521.0 | 37 | % | ||||||||||||||||||||
Total Net revenue | $ | 1,366.3 | 100 | % | $ | 1,407.8 | 100 | % | ||||||||||||||||||
Net Bookings by geographic region | ||||||||||||||||||||||||||
United States | $ | 786.6 | 59 | % | $ | 872.2 | 63 | % | ||||||||||||||||||
International | 551.2 | 41 | % | 510.4 | 37 | % | ||||||||||||||||||||
Total Net Bookings | $ | 1,337.8 | 100 | % | $ | 1,382.6 | 100 | % | ||||||||||||||||||
Three Months Ended December 31, 2023 | Three Months Ended December 31, 2022 | |||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by distribution channel | ||||||||||||||||||||||||||
Digital online | $ | 1,297.3 | 95 | % | $ | 1,336.7 | 95 | % | ||||||||||||||||||
Physical retail and other | 69.0 | 5 | % | 71.1 | 5 | % | ||||||||||||||||||||
Total Net revenue | $ | 1,366.3 | 100 | % | $ | 1,407.8 | 100 | % | ||||||||||||||||||
Net Bookings by distribution channel | ||||||||||||||||||||||||||
Digital online | $ | 1,268.4 | 95 | % | $ | 1,308.2 | 95 | % | ||||||||||||||||||
Physical retail and other | 69.4 | 5 | % | 74.4 | 5 | % | ||||||||||||||||||||
Total Net Bookings | $ | 1,337.8 | 100 | % | $ | 1,382.6 | 100 | % | ||||||||||||||||||
Three Months Ended December 31, 2023 | Three Months Ended December 31, 2022 | |||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by platform | ||||||||||||||||||||||||||
Mobile | $ | 706.7 | 52 | % | $ | 721.2 | 51 | % | ||||||||||||||||||
Console | 547.6 | 40 | % | 561.4 | 40 | % | ||||||||||||||||||||
PC and other | 112.0 | 8 | % | 125.2 | 9 | % | ||||||||||||||||||||
Total Net revenue | $ | 1,366.3 | 100 | % | $ | 1,407.8 | 100 | % | ||||||||||||||||||
Net Bookings by platform | ||||||||||||||||||||||||||
Mobile | $ | 697.9 | 52 | % | $ | 713.2 | 52 | % | ||||||||||||||||||
Console | 524.3 | 39 | % | 541.6 | 39 | % | ||||||||||||||||||||
PC and other | 115.6 | 9 | % | 127.8 | 9 | % | ||||||||||||||||||||
Total Net Bookings | $ | 1,337.8 | 100.0 | % | $ | 1,382.6 | 100 | % |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | ||||||||||||||||||||||||||
Net Revenue and Net Bookings by Geographic Region, Distribution Channel, and Platform Mix | ||||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||
Nine Months Ended December 31, 2023 | Nine Months Ended December 31, 2022 | |||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by geographic region | ||||||||||||||||||||||||||
United States | $ | 2,417.8 | 61 | % | $ | 2,412.6 | 62 | % | ||||||||||||||||||
International | 1,532.4 | 39 | % | 1,491.1 | 38 | % | ||||||||||||||||||||
Total Net revenue | $ | 3,950.2 | 100 | % | $ | 3,903.7 | 100 | % | ||||||||||||||||||
Net Bookings by geographic region | ||||||||||||||||||||||||||
United States | $ | 2,428.6 | 61 | % | $ | 2,442.3 | 63 | % | ||||||||||||||||||
International | 1,555.6 | 39 | % | 1,447.7 | 37 | % | ||||||||||||||||||||
Total Net Bookings | $ | 3,984.2 | 100 | % | $ | 3,890.0 | 100 | % | ||||||||||||||||||
Nine Months Ended December 31, 2023 | Nine Months Ended December 31, 2022 | |||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by distribution channel | ||||||||||||||||||||||||||
Digital online | $ | 3,777.0 | 96 | % | $ | 3,693.7 | 95 | % | ||||||||||||||||||
Physical retail and other | 173.2 | 4 | % | 210.0 | 5 | % | ||||||||||||||||||||
Total Net revenue | $ | 3,950.2 | 100 | % | $ | 3,903.7 | 100 | % | ||||||||||||||||||
Net Bookings by distribution channel | ||||||||||||||||||||||||||
Digital online | $ | 3,805.7 | 96 | % | $ | 3,685.1 | 95 | % | ||||||||||||||||||
Physical retail and other | 178.5 | 4 | % | 204.9 | 5 | % | ||||||||||||||||||||
Total Net Bookings | $ | 3,984.2 | 100 | % | $ | 3,890.0 | 100 | % | ||||||||||||||||||
Nine Months Ended December 31, 2023 | Nine Months Ended December 31, 2022 | |||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by platform | ||||||||||||||||||||||||||
Mobile | $ | 2,032.9 | 52 | % | $ | 1,820.9 | 47 | % | ||||||||||||||||||
Console | 1,598.6 | 40 | % | 1,720.5 | 44 | % | ||||||||||||||||||||
PC and other | 318.7 | 8 | % | 362.3 | 9 | % | ||||||||||||||||||||
Total Net revenue | $ | 3,950.2 | 100 | % | $ | 3,903.7 | 100 | % | ||||||||||||||||||
Net Bookings by platform | ||||||||||||||||||||||||||
Mobile | $ | 2,049.4 | 51 | % | $ | 1,795.8 | 46 | % | ||||||||||||||||||
Console | 1,622.4 | 41 | % | 1,722.4 | 44 | % | ||||||||||||||||||||
PC and other | 312.4 | 8 | % | 371.8 | 10 | % | ||||||||||||||||||||
Total Net Bookings | $ | 3,984.2 | 100.0 | % | $ | 3,890.0 | 100 | % |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | |||||||||||||||||||||||||||||||||||
ADDITIONAL DATA | |||||||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||||||
Three Months Ended December 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- Internal royalties | Cost of revenue- Licenses | |||||||||||||||||||||||||||||
As reported | $ | 1,366.3 | $ | 230.1 | $ | 191.3 | $ | 59.7 | $ | 134.1 | $ | 73.0 | |||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | (28.5) | 1.1 | (1.5) | 0.3 | |||||||||||||||||||||||||||||||
Stock-based compensation | (6.4) | ||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (230.1) | ||||||||||||||||||||||||||||||||||
Three Months Ended December 31, 2023 | Selling and marketing | Research and development | General and administrative | Depreciation and amortization | Interest and other, net | (Loss) gain on fair value adjustments, net | |||||||||||||||||||||||||||||
As reported | $ | 367.6 | $ | 232.4 | $ | 165.0 | $ | 42.6 | $ | (22.5) | $ | (0.3) | |||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | (1.8) | ||||||||||||||||||||||||||||||||||
Stock-based compensation | (23.9) | (26.9) | (28.7) | ||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (1.6) | (7.2) | (10.3) | ||||||||||||||||||||||||||||||||
Acquisition related expenses | 10.9 | 1.8 | |||||||||||||||||||||||||||||||||
Other | (0.3) | (1.2) | (0.1) | 3.8 | 0.3 | ||||||||||||||||||||||||||||||
Three Months Ended December 31, 2022 | 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 | $ | 1,407.8 | $ | 202.5 | $ | 204.6 | $ | 91.6 | $ | 116.7 | $ | 76.5 | |||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | (25.0) | 2.7 | 2.7 | 1.0 | |||||||||||||||||||||||||||||||
Stock-based compensation | (8.4) | ||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (202.5) | (0.2) | |||||||||||||||||||||||||||||||||
Three Months Ended December 31, 2022 | Selling and marketing | Research and development | General and administrative | Depreciation and amortization | Interest and other, net | (Loss) gain on fair value adjustments, net | |||||||||||||||||||||||||||||
As reported | $ | 446.7 | $ | 238.2 | $ | 168.9 | $ | 35.0 | $ | (28.3) | $ | 1.1 | |||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | (3.8) | ||||||||||||||||||||||||||||||||||
Stock-based compensation | (23.0) | (29.2) | (25.8) | ||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (80.5) | (7.2) | (11.4) | ||||||||||||||||||||||||||||||||
Acquisition related expenses | (1.1) | (1.8) | (16.3) | 3.4 | |||||||||||||||||||||||||||||||
Fair value adjustments, net | (1.1) |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | |||||||||||||||||||||||||||||||||||||||||
ADDITIONAL DATA | |||||||||||||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||||||||||||
Nine Months Ended December 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- Internal royalties | Cost of revenue- Licenses | |||||||||||||||||||||||||||||||||||
As reported | $ | 3,950.2 | $ | 826.4 | $ | 545.9 | $ | 258.5 | $ | 319.5 | $ | 227.2 | |||||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | 34.0 | 0.1 | 3.0 | (0.4) | |||||||||||||||||||||||||||||||||||||
Stock-based compensation | (20.5) | ||||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (826.4) | ||||||||||||||||||||||||||||||||||||||||
Acquisition related expenses | 10.0 | ||||||||||||||||||||||||||||||||||||||||
Nine Months Ended December 31, 2023 | Selling and marketing | Research and development | General and administrative | Depreciation and amortization | Goodwill impairment | Interest and other, net | (Loss) gain on fair value adjustments, net | ||||||||||||||||||||||||||||||||||
As reported | $ | 1,103.1 | $ | 710.7 | $ | 542.7 | $ | 128.3 | $ | 165.4 | $ | (79.0) | $ | (1.7) | |||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | |||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | (72.8) | (79.4) | (82.3) | ||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (49.4) | (21.5) | (28.2) | ||||||||||||||||||||||||||||||||||||||
Acquisition related expenses | (0.2) | (2.2) | (17.1) | (165.4) | (1.0) | 3.2 | |||||||||||||||||||||||||||||||||||
Other | (1.7) | (8.8) | (1.6) | 19.6 | (1.7) | ||||||||||||||||||||||||||||||||||||
Nine Months Ended December 31, 2022 | Net revenue | Cost of revenue - Game intangibles | Cost of revenue - Product costs | Cost of goods revenue- Software development costs and royalties | Cost of revenue - Internal royalties | Cost of revenue - Licenses | |||||||||||||||||||||||||||||||||||
As reported | $ | 3,903.7 | $ | 500.1 | $ | 526.0 | $ | 249.0 | $ | 334.4 | $ | 232.1 | |||||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | (13.6) | 0.3 | 12.9 | 2.6 | |||||||||||||||||||||||||||||||||||||
Stock-based compensation | 17.0 | ||||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (500.1) | (0.1) | |||||||||||||||||||||||||||||||||||||||
Nine Months Ended December 31, 2022 | Selling and marketing | Research and development | General and administrative | Depreciation and amortization | Interest and other, net | (Loss) gain on fair value adjustments, net | |||||||||||||||||||||||||||||||||||
As reported | $ | 1,163.1 | $ | 655.2 | $ | 620.6 | $ | 86.0 | $ | (108.1) | $ | (36.6) | |||||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | 1.3 | ||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | (76.2) | (88.7) | (90.6) | ||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (196.5) | (17.4) | (24.1) | ||||||||||||||||||||||||||||||||||||||
Acquisition related expenses | (8.0) | (15.3) | (140.1) | 24.4 | 37.9 | ||||||||||||||||||||||||||||||||||||
Fair value adjustments, net | (0.5) |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | ||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURE | ||||||||||||||
(in millions) | ||||||||||||||
Nine Months Ended December 31, | ||||||||||||||
2023 | 2022 | |||||||||||||
Net cash from operating activities | $ | (7.2) | $ | 35.8 | ||||||||||
Net change in Restricted cash (1) | 115.0 | 87.1 | ||||||||||||
Adjusted Unrestricted Operating Cash Flow | $ | 107.8 | $ | 122.9 | ||||||||||
Nine Months Ended December 31, | ||||||||||||||
2023 | 2022 | |||||||||||||
Restricted cash beginning of period | $ | 407.2 | $ | 463.3 | ||||||||||
Restricted cash end of period | 291.1 | 441.4 | ||||||||||||
Restricted cash related to acquisitions | 1.1 | (65.2) | ||||||||||||
(1) Net change in Restricted cash | $ | 115.0 | $ | 87.1 |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | |||||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURE | |||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Net loss | $ | (91.6) | $ | (153.4) | $ | (841.2) | $ | (514.4) | |||||||||||||||
Benefit from income taxes | (60.7) | (46.7) | (117.0) | (93.1) | |||||||||||||||||||
Interest expense (income) | 17.4 | 22.5 | 50.3 | 72.1 | |||||||||||||||||||
Depreciation and amortization | 42.6 | 35.0 | 128.3 | 86.0 | |||||||||||||||||||
Amortization and impairment of acquired intangibles | 238.8 | 290.4 | 897.3 | 714.1 | |||||||||||||||||||
Goodwill impairment | — | — | 165.4 | — | |||||||||||||||||||
EBITDA | $ | 146.5 | $ | 147.8 | $ | 283.2 | $ | 264.6 |
Outlook | ||||||||
Fiscal Year Ending March 31, 2024 | ||||||||
Net loss | $(1,013) to $(995) | |||||||
Benefit from income taxes | $(159) to $(156) | |||||||
Interest expense | $79 | |||||||
Depreciation | $135 | |||||||
Amortization of acquired intangibles | $1,106 | |||||||
Goodwill impairment | $165 | |||||||
EBITDA | $313 to $334 |
Outlook | ||||||||
Three Months Ended March 31, 2024 | ||||||||
Net loss | $(170) to $(153) | |||||||
Benefit from income taxes | $(43) to $(38) | |||||||
Interest expense | $29 | |||||||
Depreciation | $33 | |||||||
Amortization of acquired intangibles | $184 | |||||||
EBITDA | $33 to $55 |
5QLV:3!) I,FTBWG3KTWLM/81("XGTN\9K\28*B'V$ M$T"FR#0\BB9O80F;?80E;L8O-K1QF3%;KN["8?O5$4"FR+2Z:%IT2WKD46\V MJF+L<$C;^),QFZJS8-AV]020*3*M/JH6;'%32S0*.S( MNL@4F98-Q7^R%6] I$$B?1\B+1M^W5L/F2+3HE&I;OV^EOZ&2$N+5!>;]B@* MGN6[30"9(M,B$;J2+?P=)%I:HAIGU=@R5^V+1%TDRR)39)HW5#>T!:]#I$$B MO<_X;9<7.,O%10"9(M.LB-6+-O:R]" B#1+I'..W<19LYL=+ )DBTTG1.]UF MGF*)F_##;OO26_+Y-'.\GLR5 (2/38 E++>ZO0J1!(M75 M>KKU Q:H?^C(=*%,A_+F'EVMWX5N?9!$U1J=8TGO<&6"P'P"R'2!3.=:6GH M,:&O77[=$C?AA]V$?X8QY&K] "I,D4-$IL.1J;KU5]*M#VJ1/FS\=!.^OG/% M!($G$$"F_9>INO7OI%L?)%'U7FZD6X\])Q% IOV6Z;)6^%^VI#>Z5_69C2%N MYRRZ]8@TBP R[:],UZ-;'WP"T4WXJB/B29FP MTWZU3-6M/]X25^O#AC6X6I];(2SH""#3_LCTA5:H M5] :#6J-\FP];BQ- )G&+U,];/!62QJJ&.+%H:J.F6?K2VN$%44 F<8MTV6L M#(]#HL$G$77K>;8>)P810*;QRG0=*_G+$&F02'43ONH -^$':825:9DN[!:K MBQS+U7QUZ]]DB:OU8<,: =9! )G&(=.=K/#O1J1!(M75^LWK MJ$1L$P*,F79_S%3CN$?3K0^2J&Z=.MO2:E1Y"-1)@)9I=UNF:UG!7TIK-$BD MN@G_$$L\6U^G1=CV? +(M)LRW='*YDY$&B32/QJ_F=1S"#1% )EV2Z;JUA]% MMSY(HNK6_]#2,YJJ1.P' K1,NS5FNJ85R$6T1H-$JJOUZM9S$SY^:YS WE3> MUK\!I9OPMZ=;'R11M4:Y6M^X/MBA3V W9-JJ3) !K M, Z0P"9-BO3):WD/VE)+:JJWL,YQ.WH)OQ5.U.+R @$C R;4ZFSS7>OT"B M02<1=[6>F_#15^<((--F9+J=E?SMB#1(I+<8/YZM[YQ"R) C@$SKE:FZ]1^C M6Q\D4?=L/=UZO-5I LBT/IFJ6W\^K=$@D?)L?:?U0>9\ LBT'IEN;9!O1:1! M(KW<^&U$=85 + 20:;4RU?V.AUOB)OSR=RO,-7[[6N*1T%@L0C[G$T"FU MEK\VTJ37!-Y6<_JS;5\G>J::"2#3,)GJ:OU'+'$3?OEN_1 ?.FCRF/7QQ55J M]@B;IYO_C];47&-1]%//^@S&N73K@UND38IEB/O2^+V^:LM4,P%:IN5:IC.M M7/Z$2!%I!#'P<,T.8?,C LBTG$Q/B: 2#;$5QC$O.MQR%[9KA@ R1:8(J-_C MO7J[%E,#!)!I.9F>3,N4+GXD,7!5 QYA%UR *GT!ZG\BJ4BT.OO=ZLQ3OI=@ MNF8(T#(MUS)%ID@JC\BZL,S/FE$)>T&FR+0+%9X\U'=R.@/--4, F2)31%:? MR+K ]L1F5,)>D"DR[4*%)P_U"5U#4DP-$$"FR!21U2>R+K#]7 ,>81= =J M/G' G'-H@$$D.D" M*=QO::4"')$I,JU*=G5O9X\"< N\.KD?V$Q';!T" %DBDSKK,QLNUU1GQ,B!]8M1@"9(E.$UZ[PZN3_O6(Z M8.D0 L@4F=99F=EVNZ+^6H@<6+<8 62*3!%>N\*KD_\QQ73 TB$$D"DRK;,R ML^UV1?W)$#FP;C$"[[;%"7B^ 44,]+,>?*B8#E@ZA,";D2D?U",&>MN@V"]$ M#JQ;C RI9M/J[2?K5*5ZZ[%=,#2(020*3)%IOV5J>HW4T,$D"DR1:;]E>FV M#7F$W1@!9(I,D6E_9?H:+-<< 62*3)%I?V6Z<7,J84_(%)DBT_[*],4HKCD" MR!29(M-^RO11T\@:S:F$/2%39(I,^RG3ATQOJZ&XY@@@4V2*3/LIT[^91J8W MIQ+VA$R1*3+MITSO,[T]!<4U1P"9(E-DVD^9SFU.(^Q)!) I,D6F_93I'U%< MLP20*3)%IOV4Z57-JH2](5-DBDS[*=-+T5NS!) I,D6F_93I^ _"1G?Y[*Q)^4_ZPX27L$-ZOLDEQT[&GKB&61:951 M7.HC LY;K\B*U#NS,C?1W,>JUOLVSF.^1.);?[46^?MWCQ)T#$XS_M=^;[,6^>? M4_*HBOL%2W^U]+@EO2A#V_JUI7^W5$:JNWK[/"QEGWHIBROO(Q/SC_7F[9"8 MMT<.9A V&)./W(TCHIZ^M=#%GUYMV)];;QUOE:8MZ4_?_!T?P' M[-^7).9_R%OWA_:W'QO/R)&763D8L$@@@6N]X!GWUAN]32HYJ3!_FUAW4H%) MIG\:+:\@?+8EM?!.]+9QD?VM,ZP_:3_W9N3Q\((,] *+K#?\?#JQS;V]=21\ M-WW,^UV5P9TDUK2_=9S:CSX9D6REJ,5T]81\2 3[%3PN+;Z;MTV]:"8Y? WBZC=(M7*-_R?G]9RCYGIA2@ FQ< MT*;)]"/>-A0L:E$D)U^FDI4JROL22=WC(M,[O6/[E9<'M9 =BV1K9LKFN5:+ M6DZJ]#H9_#[!P56@]WJ_J_7I3SJF'WCS[[&_];:N@RQ)2'[+Z!5%#LR6+2)3 M[6>NI1>/]C%)IIMY;/0F*)?'Z[S?]TGDU9>I>B,ZOF39J3OM3[Y,5=[J=2A] MPY):F=JO6O')]=PVM,_KO?QI>:WGCC&)4\,,O_&6UPE?+7J=B-S)7Y)+=OEU M'"Y6_/U]U_L]V1O)DNEKO7S\P?YV0R :=G"\E:?DD( F6)LG4W]?KO?SYK?1D?GR9Z@2D M?23++KF.+U/U2/RR]7L4R9:SVXZ&)UQ9W.S]G3RAN>6W])91Z_2Y7H9T ?MRVCO9^2^MM^#)5HR3)N.@UA0F'P*R\!/+* M=,HVJ'$=!:VZ^F_Q"CNM^Z+]^S+5>NK&NJ#?94(&?9FJ1:(Q.%5,EU1AIB?6 M?Y[]/]D"VF[,/O+*5*M+MB[/:I7X77S7G167M2VI):9E-9: -M:J80;'^K^+@/:6K4JFVJ1:X2X_.KF)AV+('=-: M*7GT9:HR]>N'_E:/,7G1M.2ALEI> GEEZDMD]JC ;QT5N"2B\=#DE)2I"QC] MJXM@R4KEUL\:,Y7$5DCL[-^\@'3[^=X8"$5D^AS;AFM1WF1_N\I]F_VMEK;; ME]\J3:N@>WK+2F#)Z47V@[L@5?03O45DJG)TTE?>G7CT=]4R] I>)?#%\2\I MQ^7G3V..23'XXZWG%RSL(C)5E_A=EIRX_7Q7+5.=]&8ERD[[2':ALV2JEJ=. M:FG3,5[92""*R\N]W]2+2NY/8]SNN%6VR2&C9^;@7Z5,M3M)T^7)C=OJ_^H1 MI$V^3-6*]>N'_E:O+&0H+ <"%DD2R"/3MWD%G=;:T&^ZD)44G"]355[=7O1: M2ZXBJ\67)AY?IJJ0NA"@UHR?DC+2OI+C1N/N\RS2,A6OO5..?[,12)^?.&@L M.&V\37 DD^S_$H1:YZHP?@M18BTR%95ILO7FRK1JF>K$^?0<9>?+5./) MK[/D7_ ZU?Z?)@:-I:NE.RXF];MB36/=_C1E_]%^W'J?LK]7'B5=(-4M5KJK M8M*X:=4RW3[E.-03&G>OK2_3:U,8JZXD[R8I$E,L6X) EDP5Q/[59G6=3_#2 MC5X0J,7H3VE7\[6]KWCK: QM>F*]9#=?W=)DDA#+3D5E^ES;D>N&J0)JS-9U MH=Z=J 1JL8Z;WF$S_!:AMJD++KX,U%5-CK=F'6=1F6I[$IA?KLI#U3+5L::5 M7;)KG39FJM:AKE([-K-2(/A#)U?8?#\N?^*M>UK*NGY77_M06?AEK(N,$MRX MJ6J9JLPE3S\6-)8Z;O)EJKRF<=X]*W"87RV!+)EN9+MS%RWFV-_)<1B_(JO[ M[[<@TF2JW*M%H6VYP%$E\-?+&C/5>N.NU.:A4U2FRH]_5?\SWDX4U'XK)ZVE M[1;7=C2&IY9/LC4E\>BN &VOZ%1&IMK'E"6UI.MJF8YK,?K\E(]Q%Z#4774G M'[5RE5\WJ=5XY2CO6F9F IKNZ76 ]9MNZ9K43:Y: MILK;?WEEH3JGD_BX*6O,5, \+ZS*J!P%MMFP>/4EI%WM2;OTW*_I?WYK_? M_O8O+B@8]QK-/]#^55?731MZZVG>"HEMJYOE\I7VKVYO*3M)>&Z;>>_IU"TN MQX[2NHD='S#Z_4C[-\\CD!IKU3'K%B.-\>DVF*TLE1WCTNU:[G@V3X&B\5HW M?YW$_(V]>;_O,]IO\M UK.36?7D*%_TTPY*Z^9+C]RWI ITN:F5-:L6[;:L\QTVZ M$N^6F]32U?JZB/M%2XHSU:5)DX:')C'6/-4Q)@A (0@ $( !"$ A" M 0@ $(0 "$( !" 0A (0@ $( !"$ A" 0@ $(0 "$( M!" 0A (0@ $( !"$ A" 0@ $(0 "$( !" 0A (0@ $ M( !"$ A" 0@ $(0 "$( !" 0A (0@ $( !"$ A" 0@ M $(0 "$( !" 0A (0@ $( !"$ A" 0@ $(0 "$( !" M 0A (0@ $( !"$ A" 0@ $(0 "$( !" 0A (0@ $( ! ;"$"@$(&_ _*3$+G;WF@9 $E%3D2N0F"" end
Cover |
Feb. 08, 2024 |
---|---|
Cover [Abstract] | |
Document Type | 8-K |
Document Period End Date | Feb. 08, 2024 |
Entity Registrant Name | TAKE-TWO INTERACTIVE SOFTWARE, INC. |
Entity Incorporation, State or Country Code | DE |
Entity File Number | 001-34003 |
Entity Tax Identification Number | 51-0350842 |
Entity Address, Address Line One | 110 West 44th Street, |
Entity Address, City or Town | New York, |
Entity Address, State or Province | NY |
Entity Address, Postal Zip Code | 10036 |
City Area Code | (646) |
Local Phone Number | 536-2842 |
Written Communications | false |
Soliciting Material | false |
Pre-commencement Tender Offer | false |
Pre-commencement Issuer Tender Offer | false |
Title of 12(b) Security | Common Stock, $0.01 par value |
Trading Symbol | TTWO |
Security Exchange Name | NASDAQ |
Entity Emerging Growth Company | false |
Entity Central Index Key | 0000946581 |
Amendment Flag | false |
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end
_VPN5)YF\+%A>G#.N9@9]Y:UXO%7O3A;)_':FUL_=Y$HW
MNYWE> T;])YV-_#GK%F!1\\6:?#3X@':QR2(
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M,UCI"@0^Z8!7TB^FK4+$,L58O/J
MJ-BV)F),'I 5'V25X^#J*59E%Q=G:I? X4&WV*>-CEG84ZM@NO'A\0.DYIGCBE+!G "D\H'4'$[MFXZL
M 5(%16H.IUI*J0,7KH,"1%(N/N( C[TD/?W?6;OHBH*<4_Y=K!)"8$#5C!\H
M5,H3CG*R150;RN4 @>3CIR]DC=)V>$*N<"+Y87P0S\T&X;A=R/UXV[
M!#$W8SBJ9?R7(MF-[23>[4*@[<2;=S)NZK(!U"L.]8+H78^G-=2V^NS:2;T@
M>]>HUU0-[F1O9@DL9K&8L,YHLWH6$WE?&H7SH8\WIYIKY>W#4H0IPA2K3K%=
M ?3;MT\6 3##A-DG*,(__6 Z+YP/>SU]@C':-48G#K)0[+EI.QO/GR=XQ#Q%
M*ZXYQ'G6SNY-[B1-<05OVQ)Y4>-R W3-$EHSN!?V5_$#,"D5FA>YQ:$;$4SI,X(6:&5[&;MPCV(HP!-GAE&QP"1\L'
MG=F*4-T3^%,>6T,@^3W:RK9/ "35S<567^X#%P.!Y'*Q:9=N(0N&4YN>!!0T
M_B2@H/$G 06-/PDH:/Q)0$'C3P(*&G\24-#XDX""QI\$%#3^)*"@\2<9"GY.
MT-#'Y-^1]_#A%_8C=94,Z
@CORBCTYI?Z_P.[ HN\6,A\/Y/LU
M3+NASA^ GR+6@$[CCCC"#^AA'WZ/,&T_O#AS3T50UBMJ'D54-*VN$#@=+Z\R
MZP%TMO)"RI8=CDSBSJ(GWV-A
+8ZFR:IB5"]?)6:QGNMYXH?AMQK*]#12D42L^BZ?O)C,1/I?C"):WX5,
M7/J"(G="J[M(FJ(9G8LV.&3UA#)C5"K!4;3B^@NB;$KI.%)[BJJ_IXTE?CSJ
M]\WWFUM39\Y.<_, #]M*J)[Z_AQ1F]G/:$TUK;W0FH 2[GFR3-.2CM<=,X>(
M['[G(CLV J(Y%D@\DHNJFYW3H38B-L4+T11N7U-[JF)U5'.J.^JLA1+*ZIZ$
M.EQD =AXS^E+5W6F<^NZD2>C