Exhibit 99.1 Take-Two Interactive Software, Inc. Reports Second Quarter Fiscal 2005 Financial Results; Sales Increase 45% Year over Year NEW YORK--(BUSINESS WIRE)--June 2, 2005--Take-Two Interactive Software, Inc. (NASDAQ:TTWO) today announced financial results for its second quarter and six months ended April 30, 2005. The Company's results reflect the three-for-two stock split completed in April 2005. Net sales in the second quarter increased 45% to $222.1 million, compared to $153.4 million in the second quarter of fiscal 2004. Net loss for the quarter was $8.2 million, compared to a net loss of $14.6 million last year, with a net loss of $(0.12) per share compared to a net loss per share of $(0.22) last year. Net sales for the six months ended April 30, 2005 increased 37% to $724.5 million, compared to $528.9 million for the same period a year ago. Net income for the first six months more than doubled to $47.1 million from net income of $17.2 million in the comparable period last year. Diluted earnings per share of $0.67 increased 168% from $0.25 per diluted share in the prior year's first six months. Take-Two attributed its increased second quarter sales to the launch of Midnight Club 3: DUB Edition for PlayStation(R)2 and Xbox(R) and Major League Baseball 2K5 for PlayStation 2 and Xbox, as well as continued consumer demand for its Grand Theft Auto: San Andreas title for PlayStation 2. Guidance Take-Two is reiterating its guidance for the fiscal year ending October 31, 2005 of $1.3 to $1.35 billion in net sales and $1.40 to $1.47 in diluted earnings per share, reflecting the Company's three-for-two stock split. Take-Two is updating its third fiscal quarter guidance to reflect the movement of the following products from the third fiscal quarter to the fourth fiscal quarter: Grand Theft Auto: Liberty City Stories for the PSP(TM); Call of Cthulhu: Dark Corners of the Earth(TM) for PlayStation 2 and Xbox; and Top Spin for PlayStation 2. The Company now expects $205 to $215 million in net sales and a net loss per share of $(0.05) to $(0.10) for the third quarter ending July 31, 2005. The Company's diluted earnings/(loss) per share for all periods above reflect the three-for-two stock split completed in April 2005, but do not include the impact of adopting FASB 123(R), requiring the expensing of employee stock options, which the Company expects to adopt beginning November 1, 2005. Rockstar Games Rockstar's Midnight Club 3: DUB Edition, the third installment in the multi-million unit selling, genre-defining Midnight Club street racing franchise developed by Rockstar San Diego, was released in late April for the PlayStation 2 and Xbox. Also in the second quarter, Rockstar launched the PlayStation 2 Greatest Hits version of Red Dead Revolver, bringing Take-Two's catalog of Greatest Hits products for PlayStation 2 to eleven titles. Rockstar has a strong product lineup planned for the balance of fiscal 2005, beginning with Grand Theft Auto: San Andreas for Xbox and PC, which will be in stores in North America on June 7th and in Europe on June 10th, followed by Midnight Club 3: DUB Edition for the PSP system, which will be in stores in North America on June 28th. In the fourth quarter, Rockstar is introducing an all new Grand Theft Auto title, Grand Theft Auto: Liberty City Stories, exclusively for the PSP system. Returning to Liberty City, the setting of Grand Theft Auto 3, the title has an entirely original storyline with all new missions and the freedom, production value and depth of play comparable to other Grand Theft Auto titles. Also planned for fourth quarter release is The Warriors(TM), a new Rockstar title based on the Paramount Pictures feature film, and Bully, an original title that takes the Rockstar tradition of groundbreaking, innovative, original gameplay and humorous tongue-in-cheek storytelling to an entirely new setting - the schoolyard. Both titles will be released on PlayStation 2 and Xbox. Rockstar will also introduce Grand Theft Auto: San Andreas for PlayStation 2 in Japan. 2K Games, 2K Sports and Global Star 2K Games' second quarter releases included Stronghold 2 for PC and Close Combat: First to Fight for Xbox and PC. 2K Sports released Major League Baseball 2K5 for PlayStation 2 and Xbox. Products planned for third quarter release include Sid Meier's Pirates! for Xbox and Charlie and the Chocolate Factory on multiple platforms. Fourth quarter titles from 2K Games will include Call of Cthulhu: Dark Corners of the Earth(TM) for PlayStation 2 and Xbox; Shattered Union for Xbox and PC; Serious Sam 2 for Xbox and PC; Vietcong 2 on PC; and the North American releases of 24: The Game on PlayStation 2; and Conflict: Global Terror on multiple platforms. 2K Sports' fourth quarter releases will include World Poker Tour on multiple platforms; NBA 2K6 and NHL 2K6, both for PlayStation 2 and Xbox; and Top Spin for PlayStation 2. Global Star's fourth quarter releases will include console titles for Codename: Kids Next Door and Dora the Explorer. Jack of All Games The Company's Jack of All Games distribution business realized an increase in sales primarily attributable to demand for Sony's newly released PSP system and related accessories, as well as increased console hardware availability. Management Comments Paul Eibeler, President and Chief Executive Officer, stated, "We were pleased with the performance of our second quarter releases, as well as the continued success of Grand Theft Auto: San Andreas. Additionally, having just returned from E3, we are excited about our future. Rockstar, 2K Games, 2K Sports and Global Star showcased a diverse assortment of over 25 games across all genres, platforms and demographic appeal to much critical and consumer acclaim." Mr. Eibeler continued, "The powerful capabilities and functionality of next generation hardware demonstrated at E3 will enable us to further develop our content and enrich the game playing experience. With eight titles already announced for Xbox 360 and more in development for Xbox 360, PlayStation(R)3 and the PSP, along with our pipeline of products for the large installed base of current generation hardware, we are well on our way to sustaining a leadership position as we enter the next cycle." Conference Call Take-Two will host a conference call today at 4:30 pm Eastern Time to review its second quarter results and to discuss its outlook. A live webcast of the call is available by visiting http://ir.take2games.com and a replay will be available following the call at the same location. About Take-Two Interactive Software Headquartered in New York City, Take-Two Interactive Software, Inc. is an integrated global developer, marketer, distributor and publisher of interactive entertainment software games and accessories for the PC, PlayStation(R) game console, PlayStation(R)2 computer entertainment system, PSP(TM) handheld entertainment system, PlayStation(R)3 computer entertainment system, the Xbox(R) video game and entertainment system from Microsoft, the Xbox 360(TM) video game and entertainment system from Microsoft, Nintendo GameCube(TM), Nintendo DS(TM) and Game Boy(R) Advance. The Company publishes and develops products through its wholly owned labels Rockstar Games, 2K Games, 2K Sports and Global Star Software; and distributes products in North America through its Jack of All Games subsidiary. Take-Two also manufactures and markets video game accessories in Europe, North America and the Asia Pacific region through its Joytech subsidiary. The Company maintains sales and marketing offices in Cincinnati, New York, Toronto, London, Paris, Munich, Madrid, Vienna, Milan, Sydney, Breda (Netherlands) and Auckland. Take-Two's common stock is publicly traded on NASDAQ under the symbol TTWO. For more corporate and product information please visit our website at www.take2games.com. All trademarks and copyrights contained herein are the property of their respective holders. Safe Harbor Statement under the Private Securities Reform Act of 1995: This press release contains forward-looking statements made in reliance upon the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The statements contained herein which are not historical facts are considered forward-looking statements under federal securities laws. Such forward-looking statements are based on the beliefs of our management as well as assumptions made by and information currently available to them. The Company has no obligation to update such forward-looking statements. Actual results may vary significantly from these forward-looking statements based on a variety of factors. These important factors are described in the Company's Form 10-Q for the quarter ended January 31, 2005 in the section entitled "Risk Factors". TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES Consolidated Condensed Statements of Operations For the three and six months ended April 30, 2005 and 2004 (unaudited) (In thousands, except per share data) Three months ended Six months ended April 30, April 30, 2005 2004 2005 2004 --------- --------- --------- --------- (Unaudited) (Unaudited) Net sales $222,068 $153,368 $724,542 $528,880 Cost of sales Product costs 123,504 104,573 360,989 328,951 Royalties 21,938 13,016 102,147 33,014 Software development costs 4,780 1,573 8,985 5,555 --------- --------- --------- --------- Total cost of sales 150,222 119,162 472,121 367,520 --------- --------- --------- --------- Gross profit 71,846 34,206 252,421 161,360 Operating expenses Selling and marketing 36,275 22,271 87,206 58,173 General and administrative 28,705 24,050 57,392 48,090 Research and development 13,785 8,228 37,202 21,657 Depreciation and amortization 5,102 3,910 9,888 7,655 --------- --------- --------- --------- Total operating expenses 83,867 58,459 191,688 135,575 Income (loss) from operations (12,021) (24,253) 60,733 25,785 Interest income, net 1,164 648 1,704 1,074 --------- --------- --------- --------- Income (loss) before income taxes (10,857) (23,605) 62,437 26,859 Provision (benefit) for income taxes (2,671) (9,029) 15,374 9,677 --------- --------- --------- --------- Net income (loss) $ (8,186) $(14,576) $ 47,063 $ 17,182 ========= ========= ========= ========= Per share data: Basic: Weighted average common shares outstanding 70,112 66,891 69,365 66,734 ========= ========= ========= ========= Net income (loss) per share - Basic $ (0.12) $ (0.22) $ 0.68 $ 0.26 ========= ========= ========= ========= Diluted: Weighted average common shares outstanding 70,112 66,891 70,678 68,228 ========= ========= ========= ========= Net income (loss) per share - Diluted $ (0.12) $ (0.22) $ 0.67 $ 0.25 ========= ========= ========= ========= OTHER INFORMATION Three months ended Six months ended - ----------------- April 30, April 30, 2005 2004 2005 2004 --------- --------- --------- --------- Total revenue mix ------------------ Publishing 66% 58% 69% 61% Distribution 34% 42% 31% 39% Geographic revenue mix ----------------------- North America 70% 67% 67% 76% International 30% 33% 33% 24% Publishing platform revenue mix ------------------------------- Sony PlayStation 2 58% 47% 80% 54% Sony PlayStation - 3% - 2% Microsoft Xbox 27% 38% 12% 36% GameCube - 2% - 1% PC 11% 1% 5% 2% Handheld 2% 5% 1% 3% Accessories 2% 4% 2% 2% TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES Consolidated Condensed Balance Sheets As of April 30, 2005 (unaudited) and October 31, 2004 (In thousands, except share data) ASSETS April 30, October 31, 2005 2004 ---------- ----------- Current assets Cash and cash equivalents $210,241 $155,095 Accounts receivable, net of allowances of $56,496 and $72,215 at April 30, 2005 and October 31, 2004 respectively 127,278 285,709 Inventories, net 116,568 154,345 Software development costs 50,802 33,980 Licenses 5,981 4,240 Prepaid expenses and other current assets 73,871 60,018 Deferred tax asset 11,701 11,554 --------- --------- Total current assets 596,442 704,941 Fixed assets, net 43,075 34,291 Software development costs, net of current portion 47,423 30,342 Licenses, net of current portion 2,650 1,425 Goodwill, net 166,417 135,477 Intangibles, net 59,934 36,104 Deferred tax asset 6,219 6,219 Other assets, net 2,061 1,714 --------- --------- Total assets $924,221 $950,513 ========= ========= LIABILITIES and STOCKHOLDERS' EQUITY Current liabilities Accounts payable $ 90,524 $163,961 Accrued expenses and other current liabilities 84,982 125,567 Income taxes payable 8,758 17,319 --------- --------- Total current liabilities 184,264 306,847 Other long-term liabilities 2,741 2,963 Deferred tax liability 11,026 5,233 --------- --------- Total liabilities 198,031 315,043 --------- --------- Stockholders' equity Common stock, par value $.0067 per share; 100,000,000 shares authorized; 71,193,228 and 68,159,477 shares issued and outstanding at April 30, 2005 and October 31, 2004 respectively 475 454 Additional paid-in capital 436,714 382,156 Deferred compensation (13,095) (3,896) Retained earnings 297,465 250,402 Accumulated other comprehensive income 4,631 6,354 --------- --------- Total stockholders' equity 726,190 635,470 --------- --------- Total liabilities and stockholders' equity $924,221 $950,513 ========= ========= CONTACT: Take-Two Interactive Software, Inc. Corporate Press/Investor Relations: Jim Ankner, 646-536-3006; 646-536-2926 fax james.ankner@take2games.com