INTERNATIONAL GAME TECHNOLOGY PLC REPORTS SECOND QUARTER 2022 RESULTS

Revenue of $1.02 billion, down 2% as reported and up 3% at constant currency, led by 23% growth in Global Gaming
Operating income of $228 million; operating income margin of 22% at high end of outlook on substantial increase in Global Gaming profitability and resilience in Global Lottery margin
Adjusted EBITDA of $409 million, in line with prior year’s record level at constant currency as Global Gaming performance offsets Lottery discrete benefits in the prior year; 40% adjusted EBITDA margin remains among the highest in Company history
Recognized a non-operating expense of $150 million representing the probable loss associated with legal proceedings related to Double Down Interactive LLC and its social gaming business sold in 2017
Diluted EPS from continuing operations of $(0.02); Adjusted diluted EPS from continuing operations of $0.57, up 78% from the prior year
Compelling shareholder returns with $135 million deployed for cash dividends and share repurchases year-to-date
Tightening full-year 2022 revenue outlook to reflect currency movements and perimeter impact from previously announced divestiture; reconfirming operating income margin outlook as fundamentals remain strong

LONDON, Aug. 2, 2022 /PRNewswire/ — International Game Technology PLC (“IGT”) (NYSE: IGT) today reported financial results for the second quarter ended June 30, 2022. Today, at 8:00 a.m. EDT, management will host a conference call and webcast to present the results; access details are provided below.

“Strong customer and player demand for IGT’s products and solutions drove some of our strongest profit results ever in the second quarter and first half of the year,” said Vince Sadusky, CEO of IGT. “Our business profile is supported by significant recurring revenue streams backed by long-term contracts and resilient end markets, providing a solid foundation on which to grow. We are laser focused on executing our strategic objectives and creating compelling value for our stakeholders.”

“Our first half results set us firmly on the path to achieving our 2022 financial targets,” said Max Chiara, CFO of IGT. “Rigor on costs and incremental revenue opportunities allow us to maintain our full-year operating income margin outlook despite unfavorable currency movements and macroeconomic challenges. At the same time, we are returning significant capital to shareholders via dividends and share repurchases.”

Overview of Consolidated Second Quarter 2022 Results

Quarter Ended

Y/Y
Change
(%)

Constant
Currency
Change
(%)

All amounts from continuing operations

June 30,

2022

2021

($ in millions)

GAAP Financials:

Revenue

 Global Lottery 

648

725

(11) %

(4) %

 Global Gaming

330

274

21 %

23 %

 Digital & Betting

43

42

1 %

4 %

Total revenue

1,021

1,041

(2) %

3 %

Operating income (loss)

Global Lottery

230

300

(23) %

(16) %

Global Gaming

57

1

NM

NM

Digital & Betting

8

9

(11) %

(10) %

Corporate support expense

(29)

(26)

(11) %

(26) %

Other(1)

(39)

(40)

3 %

2 %

Total operating income

228

244

(7) %

1 %

Operating income margin

22 %

23 %

Net cash provided by operating activities

196

249

(21) %

Cash and cash equivalents

673

639

5 %

Earnings per share – diluted

$(0.02)

$(0.48)

96 %

Non-GAAP Financial Measures:

Adjusted EBITDA

Global Lottery

330

414

(20) %

(13) %

Global Gaming

87

35

145 %

150 %

Digital & Betting

12

13

(7) %

(6) %

Corporate support expense

(20)

(21)

4 %

(14) %

Total Adjusted EBITDA

409

442

(7) %

(1) %

Adjusted EBITDA margin

40 %

4 %

Adjusted earnings per share – diluted

$0.57

$0.32

78 %

Free cash flow

117

176

(34) %

Net debt

5,722

6,312

(9) %

(1) Primarily includes purchase price amortization

Note: Reconciliations of non-GAAP financial measures to the most directly comparable GAAP financial measures are provided at the end of this
news release

Key Highlights:

Recently completed acquisition of iSoftBet, a leading iGaming content provider and third-party aggregator, greatly expanding the Company’s proprietary content library and providing a world-class game aggregation platform
Won “Lottery Supplier of the Year” at 2022 SBC Awards North America in July
Introduced high-performing Money Mania wide area progressive game to commercial gaming jurisdictions following a successful launch in tribal casinos
Signed agreement with NUSTAR Resort & Casino to deploy IGT ADVANTAGE™ casino management system and a variety of leading games and cabinets
Announced expanded sports betting partnership with SuperBook® Sports to Tennessee, the fourth state where IGT’s PlaySports platform is powering the SuperBook Sports mobile betting app
Awarded a gold medal sustainability rating from EcoVadis, a leading sustainability rating agency
Recently released 2021 Sustainability Report which outlines the Company’s demonstrated environmental, social, and governance (ESG) performance

Financial Highlights:Consolidated revenue of $1.02 billion, down 2% as reported, or up 3% at constant currency, from $1.04 billion in the prior year

Global Lottery revenue of $648 million compared to $725 million in the prior-year period, which included $70 million in prior-year benefits primarily from the closure of gaming halls in Italy
Global Gaming revenue increases 21%, or 23% at constant currency, to $330 million, driven by strong U.S. & Canada replacement unit demand, higher average selling prices, and increased installed base yields
Digital & Betting revenue of $43 million, stable with the prior year, as iCasino growth in the U.S. is partially offset by softness in other markets; North America sports betting market gross gaming revenue impacted by lower hold levels

Operating income of $228 million, down 7% as reported, or up 1% at constant currency, from $244 million in the prior-year period

Global Lottery operating income down, primarily due to about $60 million related to prior-year benefits referenced above
Global Gaming rises on higher revenue and profit flow through, partially offset by increased supply chain costs
Digital & Betting operating income of $8 million was relatively stable with the prior year

Adjusted EBITDA of $409 million matches prior year’s record level at constant currency; Adjusted EBITDA margin of 40% remains among the highest in Company history

Net interest expense of $75 million compared to $91 million in the prior year, driven by lower average debt balances and interest rates

During the second quarter, the Company recognized a pre-tax non-operating expense of $150 million ($114 million after tax) representing the probable loss associated with ongoing litigation (Benson v. Double Down Interactive LLC, No. 2:18-cv-00525 (W.D. Wash.)) and associated claims related to Double Down Interactive LLC and its social gaming business sold in 2017 by International Game Technology, a wholly-owned subsidiary of the Company

Income tax benefit of $11 million compared to a provision of $32 million in the prior year, primarily driven by recognition of the non-operating expense mentioned above and foreign exchange losses in the prior year with no tax benefit

Income from continuing operations of $34 million versus a loss from continuing operations of $39 million in the prior-year period, driven by income tax benefit, gains in foreign exchange, and lower debt retirement costs

Net loss attributable to IGT PLC of $4 million compared to net income of $306 million in the prior year due to gain on sale and income from discontinued operations in the prior-year period

Net loss from continuing operations attributable to IGT PLC per diluted share of $0.02 compared to a net loss from continuing operations attributable to IGT per diluted share of $0.48 in the prior year, on higher net income; adjusted net income per diluted share increased 78% to $0.57

Net debt of $5.7 billion compared to $5.9 billion at December 31, 2021; Net debt leverage of 3.5x was stable compared to December 31, 2021

Cash and Liquidity Update

Total liquidity of $2.1 billion as of June 30, 2022; $0.7 billion in unrestricted cash and $1.5 billion in additional borrowing capacity
Executed amendment and extension of revolving credit facilities in July 2022

Increased liquidity by $150 million to $1.83 billion and rebalanced EUR/USD mix to match operational exposure
Extended maturities to July 2027
Lowered interest margin and added ESG provision to allow for further potential reductions
Raised annual permitted restricted payments basket from $300 million to $400 million at current credit rating; potential to increase to $550 million

Other DevelopmentsThe Company’s Board of Directors declared a quarterly cash dividend of $0.20 per common share

Ex-dividend date of August 15, 2022
Record date of August 16, 2022
Payment date of August 30, 2022

Repurchased 750,000 shares for $15 million in the second quarter at an average price of $20.48 per share; 2.2 million shares repurchased for $54 million on a year-to-date basis at an average price of $24.89 per share

The Company expects to close on the sale of its Italian proximity payments/commercial services business in mid-to-late September

Tightening Full-year Revenue Outlook for Currency Rates and Business Disposition; Introducing Third Quarter 2022 OutlookFull Year

Revenue of $4.1 billion – $4.2 billion

Lowered high end of range by $100 million
Reflecting changes in currency rates and impact from sale of Italian proximity payments/commercial services business in Q3’22

Operating income margin of 20% – 22% remains unchanged
Cash from operations of $850 – $950 million

Lowered high end of range by $50 million
Primarily driven by a working capital investment in higher inventory levels to proactively manage supply chain disruptions

Capital expenditures of approximately $350 million, lowered by $50 million to adjust for updated timing of spending
Free cash flow outlook remains unchanged

Third Quarter

Revenue of approximately $1.0 billion – $1.1 billion
Operating income margin of 18% – 20% includes approximately 150 – 200 basis point impact from project-related expenses

Outlook assumptions

EUR/USD exchange rate of 1.00 in the second half of 2022
Impact from sale of Italian proximity payments/commercial services business in mid-to-late September 2022
Operating income margin includes approximately 150 – 200 basis point impact from project-related and restructuring expenses expected in the second half of 2022

Earnings Conference Call and Webcast 
August 2, 2022, at 8:00 a.m. EDT

To register to participate in the conference call, or to listen to the live audio webcast, please visit the “Events Calendar” on IGT’s Investor Relations website at www.IGT.com. A replay will be available on the website following the live event.

Comparability of ResultsAll figures presented in this news release are prepared under U.S. GAAP, unless noted otherwise. Adjusted figures exclude the impact of items such as purchase accounting, impairment charges, restructuring expense, foreign exchange, and certain one-time, primarily transaction-related items. Reconciliations to the most directly comparable U.S. GAAP measures are included in the tables in this news release. Constant currency changes for 2022 are calculated using the same foreign exchange rates as the corresponding 2021 period. Management uses non-GAAP financial measures to understand and compare operating results across accounting periods, for internal budgeting and forecasting purposes, and to evaluate the Company’s financial performance. Management believes these non-GAAP financial measures reflect the Company’s ongoing business in a manner that allows for meaningful period-to-period comparisons and analysis of business trends. These constant currency changes and non-GAAP financial measures should however be viewed in addition to, and not as an alternative for, the Company’s reported results prepared in accordance with U.S. GAAP. Amounts reported in millions are computed based on amounts in thousands. Certain amounts in columns and rows within tables may not foot due to rounding. Percentages and earnings per share amounts presented are calculated from the underlying unrounded amounts.

About IGTIGT (NYSE: IGT) is a global leader in gaming. We deliver entertaining and responsible gaming experiences for players across all channels and regulated segments, from Lotteries and Gaming Machines to Sports Betting and Digital. Leveraging a wealth of compelling content, substantial investment in innovation, player insights, operational expertise, and leading-edge technology, our solutions deliver unrivaled gaming experiences that engage players and drive growth. We have a well-established local presence and relationships with governments and regulators in more than 100 countries around the world, and create value by adhering to the highest standards of service, integrity, and responsibility. IGT has approximately 10,500 employees. For more information, please visit www.IGT.com.

Cautionary Statement Regarding Forward-Looking StatementsThis news release may contain forward-looking statements (including within the meaning of the Private Securities Litigation Reform Act of 1995) concerning International Game Technology PLC and its consolidated subsidiaries (the “Company”) and other matters. These statements may discuss goals, intentions, and expectations as to future plans, trends, events, dividends, results of operations, or financial condition, or otherwise, based on current beliefs of the management of the Company as well as assumptions made by, and information currently available to, such management. Forward-looking statements may be accompanied by words such as “aim,” “anticipate,” “believe,” “plan,” “could,” “would,” “should,” “shall”, “continue,” “estimate,” “expect,” “forecast,” “future,” “guidance,” “intend,” “may,” “will,” “possible,” “potential,” “predict,” “project” or the negative or other variations of them. These forward-looking statements speak only as of the date on which such statements are made and are subject to various risks and uncertainties, many of which are outside the Company’s control. Should one or more of these risks or uncertainties materialize, or should any of the underlying assumptions prove incorrect, actual results may differ materially from those predicted in the forward-looking statements and from past results, performance, or achievements. Therefore, you should not place undue reliance on such statements. Factors that could cause actual results to differ materially from those in the forward-looking statements include (but are not limited to) the factors and risks described in the Company’s annual report on Form 20-F for the financial year ended December 31, 2021 and other documents filed from time to time with the SEC, which are available on the SEC’s website at www.sec.gov and on the investor relations section of the Company’s website at www.IGT.com. Except as required under applicable law, the Company does not assume any obligation to update these forward-looking statements. You should carefully consider these factors and other risks and uncertainties that affect the Company’s business. Nothing in this news release is intended, or is to be construed, as a profit forecast or to be interpreted to mean that the financial performance of International Game Technology PLC for the current or any future financial years will necessarily match or exceed the historical published financial performance of International Game Technology PLC, as applicable. All forward-looking statements contained in this news release are qualified in their entirety by this cautionary statement. All subsequent written or oral forward-looking statements attributable to International Game Technology PLC, or persons acting on its behalf, are expressly qualified in their entirety by this cautionary statement.

Non-GAAP Financial MeasuresManagement supplements the reporting of financial information, determined under GAAP, with certain non-GAAP financial information. Management believes the non-GAAP information presented provides investors with additional useful information, but it is not intended to nor should it be considered in isolation or as a substitute for the related GAAP measures. Moreover, other companies may define non-GAAP measures differently, which limits the usefulness of these measures for comparisons with such other companies. The Company encourages investors to review its financial statements and publicly-filed reports in their entirety and not to rely on any single financial measure.

Adjusted EBITDA represents net income (loss) from continuing operations (a GAAP measure) before income taxes, interest expense, net, foreign exchange gain (loss), net, other non-operating expenses (e.g., DDI / Benson Matter provision, gains/losses on extinguishment and modifications of debt, etc.), net, depreciation, impairment losses, amortization (service revenue, purchase accounting and non-purchase accounting), restructuring expenses, stock-based compensation, litigation expense (income), and certain other non-recurring items. Other non-recurring items are infrequent in nature and are not reflective of ongoing operational activities. For the business segments, Adjusted EBITDA represents segment operating income (loss) before depreciation, amortization (service revenue, purchase accounting and non-purchase accounting), restructuring expenses, stock-based compensation, litigation expense (income) and certain other non-recurring items. Management believes that Adjusted EBITDA is useful in providing period-to-period comparisons of the results of the Company’s ongoing operational performance.

Adjusted EPS represents diluted earnings per share from continuing operations (a GAAP measure), excluding the effects of foreign exchange, impairments, amortization from purchase accounting, discrete tax items, and other significant non-recurring adjustments that are not reflective of on-going operational activities (e.g., DDI / Benson Matter provision, gains/losses on extinguishment and modifications of debt, etc.). Adjusted EPS is calculated using our diluted weighted-average number of shares outstanding, including the impact of any potentially dilutive common stock equivalents that are anti-dilutive to GAAP net income (loss) per share but dilutive to Adjusted EPS. Management believes that Adjusted EPS is useful in providing period-to-period comparisons of the results of the Company’s ongoing operational performance.

Net debt is a non-GAAP financial measure that represents debt (a GAAP measure, calculated as long-term obligations plus short-term borrowings) minus capitalized debt issuance costs and cash and cash equivalents, including cash and cash equivalents held for sale. Cash and cash equivalents, including cash and cash equivalents classified as held for sale, are subtracted from the GAAP measure because they could be used to reduce the Company’s debt obligations. Management believes that net debt is a useful measure to monitor leverage and evaluate the balance sheet.

Net debt leverage is a non-GAAP financial measure that represents the ratio of Net debt as of a particular balance sheet date to Adjusted EBITDA for the last twelve months (“LTM”) prior to such date. Management believes that Net debt leverage is a useful measure to assess IGT’s financial strength and ability to incur incremental indebtedness when making key investment decisions.

Free cash flow is a non-GAAP financial measure that represents cash flow from operations (a GAAP measure) less capital expenditures. Management believes free cash flow is a useful measure of liquidity and an additional basis for assessing IGT’s ability to fund its activities, including debt service and distribution of earnings to shareholders.

Constant currency or constant FX is a non-GAAP financial measure that expresses the current financial data using the prior-year/period exchange rate (i.e., the month end exchange rates used in preparing the financial statements for the prior year). Management believes that constant currency is a useful measure to compare period-to-period results without regard to the impact of fluctuating foreign currency exchange rates.

A reconciliation of the non-GAAP measures to the corresponding amounts prepared in accordance with GAAP appears in the tables in this release. The tables provide additional information as to the items and amounts that have been excluded from the adjusted measures.

Contact:Phil O’Shaughnessy, Global Communications, toll free in U.S./Canada +1 (844) IGT-7452; outside U.S./Canada +1 (401) 392-7452
Francesco Luti, +39 06 5189 9184; for Italian media inquiries
James Hurley, Investor Relations, +1 (401) 392-7190 

Select Performance and KPI data: ($ in millions, unless otherwise noted)

Sequential

Constant

Change as

Q2’22

Q2’21

Y/Y Change

Currency

Reported

GLOBAL LOTTERY

( %)

Change (%)(1)

Q1’22

( %)

Revenue

Service

Operating and facilities management contracts

581

675

(14) %

(8) %

599

(3) %

Upfront license fee amortization

(46)

(53)

13 %

— %

(49)

5 %

Operating and facilities management contracts, net

535

623

(14) %

(8) %

551

(3) %

Other

85

79

7 %

22 %

84

1 %

Total service revenue

621

702

(12) %

(5) %

635

(2) %

Product sales

27

23

19 %

27 %

45

(39) %

Total revenue

648

725

(11) %

(4) %

680

(5) %

Operating income

230

300

(23) %

(16) %

252

(9) %

Adjusted EBITDA(1)

330

414

(20) %

(13) %

356

(7) %

Global same-store sales growth (%)

Instant ticket & draw games

(8.6 %)

34.9 %

(6.7 %)

Multi-jurisdiction jackpots

10.8 %

28.8 %

(40.0 %)

Total

(7.4 %)

34.5 %

(10.3 %)

North America & Rest of world same-store sales
growth (%)

Instant ticket & draw games

(5.6 %)

20.5 %

(3.9 %)

Multi-jurisdiction jackpots

10.8 %

28.8 %

(40.0 %)

Total

(4.2 %)

21.1 %

(9.0 %)

Italy same-store sales growth (%)

Instant ticket & draw games

(17.5 %)

115.2 %

(14.5 %)

(1) Non-GAAP measures; see disclaimer and reconciliations to the most directly comparable GAAP measure included herein

Sequential

Constant

Change as

Q2’22

Q2’21

Y/Y Change

Currency

Reported

GLOBAL GAMING

( %)

Change (%)(1)

Q1’22

( %)

Revenue

Service

Terminal

123

108

14 %

15 %

108

14 %

Systems, software, and other

56

48

16 %

18 %

58

(3) %

Total service revenue

179

156

14 %

16 %

165

8 %

Product sales

Terminal

108

86

25 %

28 %

104

3 %

Other

44

31

39 %

43 %

55

(21) %

Total product sales revenue

151

118

29 %

32 %

160

(5) %

Total revenue

330

274

21 %

23 %

325

2 %

Operating income

57

1

NM

NM

52

10 %

Adjusted EBITDA(1)

87

35

145 %

150 %

81

7 %

Installed base units

Casino

46,765

47,964

(2) %

47,237

Casino – L/T lease(2)

1,133

1,136

1,142

Total installed base units

47,898

49,100

(2) %

48,379

Installed base units (by geography)

US & Canada

32,270

33,820

(5) %

32,772

Rest of world

15,628

15,280

2 %

15,607

Total installed base units

47,898

49,100

(2) %

48,379

Yields (by geography)(3), in absolute $

US & Canada

$42.64

$38.41

11 %

$39.05

Rest of world

$6.20

$4.03

54 %

$5.77

Total yields

$30.55

$27.49

11 %

$28.19

Global machine units sold

New/expansion

818

1,167

(30) %

328

Replacement

6,378

5,168

23 %

6,848

Total machine units sold

7,196

6,335

14 %

7,176

US & Canada machine units sold

New/expansion

469

643

(27) %

18

Replacement

4,580

3,485

31 %

5,299

Total machine units sold

5,049

4,128

22 %

5,317

(1) Non-GAAP measures; see disclaimer and reconciliations to the most directly comparable GAAP measure included herein

(2) Excluded from yield calculations due to treatment as sales-type leases

(3) Excludes Casino L/T lease units due to treatment as sales-type leases; comparability on a Y/Y basis hindered due to lower active units in the prior year

Sequential

Constant

Change as

Q2’22

Q2’21

Y/Y Change

Currency

Reported

GLOBAL GAMING (Continued)

( %)

Change (%)(1)

Q1’22

( %)

Rest of world machine units sold

New/expansion

349

524

(33) %

310

Replacement

1,798

1,683

7 %

1,549

Total machine units sold

2,147

2,207

(3) %

1,859

Average Selling Price (ASP), in absolute $

US & Canada

$15,200

$13,900

9 %

$14,800

Rest of world

$13,400

$12,700

6 %

$12,300

Total ASP

$14,600

$13,400

9 %

$14,200

Sequential

Constant

Change as

Q2’22

Q2’21

Y/Y Change

Currency

Reported

DIGITAL & BETTING

( %)

Change (%)(1)

Q1’22

( %)

Revenue

Service

43

43

— %

3 %

47

(9) %

Product sales

(0)

NA

NA

0

(55) %

Total revenue

43

42

1 %

4 %

47

(9) %

Operating income

8

9

(11) %

(10) %

13

(38) %

Adjusted EBITDA(1)

12

13

(7) %

(6) %

17

(28) %

CONSOLIDATED

Revenue (by geography)

US & Canada

585

561

4 %

5 %

598

(2) %

Italy

288

353

(18) %

(7) %

298

(3) %

Rest of world

148

127

16 %

26 %

155

(5 %

Total revenue

1,021

1,041

(2) %

3 %

1,051

(3) %

(1) Non-GAAP measures; see disclaimer and reconciliations to the most directly comparable GAAP measure included herein

International Game Technology PLC

Consolidated Statements of Operations

($ in millions and shares in thousands, except per share amounts)

Unaudited

For the three months ended

For the six months ended

June 30,

June 30,

2022

2021

2022

2021

Service revenue

842

901

1,688

1,802

Product sales

179

140

384

254

Total revenue

1,021

1,041

2,072

2,055

Cost of services

420

438

848

880

Cost of product sales

117

88

239

160

Selling, general and administrative

195

207

388

393

Research and development

60

61

117

116

Other operating expense

1

1

1

1

Total operating expenses

793

796

1,592

1,551

Operating income

228

244

480

504

Interest expense, net

75

91

151

185

Foreign exchange (gain) loss, net

(19)

90

(22)

(55)

Other non-operating expense, net

150

70

147

94

Total non-operating expenses

205

251

276

224

Income (loss) from continuing operations before
(benefit from) provision for income taxes

22

(7)

204

280

(Benefit from) provision for income taxes

(11)

32

53

181

Income (loss) from continuing operations

34

(39)

151

100

Income from discontinued operations, net of tax

13

24

Gain on sale of discontinued operations, net of tax

391

391

Income from discontinued operations

404

415

Net income

34

365

151

514

Less: Net income attributable to non-controlling
interests from continuing operations

38

60

76

119

Less: Net loss attributable to non-controlling interests
from discontinued operations

(2)

Net (loss) income attributable to IGT PLC

(4)

306

75

397

Net (loss) income from continuing operations
attributable to IGT PLC per common share – basic

(0.02)

(0.48)

0.37

(0.09)

Net (loss) income from continuing operations
attributable to IGT PLC per common share – diluted

(0.02)

(0.48)

0.37

(0.09)

Net (loss) income attributable to IGT PLC per
common share – basic

(0.02)

1.49

0.37

1.94

Net (loss) income attributable to IGT PLC per
common share – diluted

(0.02)

1.49

0.37

1.94

Weighted-average shares – basic

202,696

205,096

203,217

204,977

Weighted-average shares – diluted

202,696

205,096

204,613

204,977

International Game Technology PLC

Consolidated Balance Sheets

($ in millions)

Unaudited

June 30,

December 31,

2022

2021

Assets

Current assets:

Cash and cash equivalents

673

591

Restricted cash and cash equivalents

70

218

Trade and other receivables, net

602

903

Inventories

235

183

Other current assets

614

589

Assets held for sale

647

4

Total current assets

2,841

2,487

Systems, equipment and other assets related to contracts, net

882

937

Property, plant and equipment, net

118

119

Operating lease right-of-use assets

257

283

Goodwill

4,318

4,656

Intangible assets, net

1,316

1,413

Other non-current assets

1,247

1,429

Total non-current assets

8,139

8,836

Total assets

10,979

11,322

Liabilities and shareholders’ equity

Current liabilities:

Accounts payable

594

1,035

Short term borrowings

52

Other current liabilities

953

828

Liabilities held for sale

269

Total current liabilities

1,816

1,914

Long-term debt, less current portion

6,453

6,477

Deferred income taxes

330

368

Operating lease liabilities

242

269

Other non-current liabilities

310

323

Total non-current liabilities

7,336

7,437

Total liabilities

9,152

9,351

Commitments and contingencies

IGT PLC’s shareholders’ equity

1,323

1,282

Non-controlling interests

504

689

Shareholders’ equity

1,827

1,971

Total liabilities and shareholders’ equity

10,979

11,322

International Game Technology PLC

Consolidated Statements of Cash Flows

($ in millions)

Unaudited

For the three months ended

For the six months ended

June 30,

June 30,

2022

2021

2022

2021

Cash flows from operating activities

Net income

34

365

151

514

Less: Income from discontinued operations, net of tax

404

415

Adjustments to reconcile net income from continuing operations to net cash provided by
operating activities from continuing operations:

DDI / Benson Matter provision

150

150

Depreciation

74

83

148

165

Amortization of upfront license fees

48

55

100

110

Amortization

46

50

94

100

Stock-based compensation

12

7

22

11

Debt issuance cost amortization

4

5

8

11

Loss on extinguishment of debt

67

91

Deferred income taxes

(40)

(18)

(31)

82

Foreign exchange (gain) loss, net

(19)

90

(22)

(55)

Other non-cash items, net

(2)

4

(10)

5

Changes in operating assets and liabilities, excluding the effects of dispositions:

Trade and other receivables

102

(48)

67

(134)

Inventories

(28)

1

(53)

5

Accounts payable

(154)

(91)

(136)

24

Other assets and liabilities

(31)

81

(102)

(14)

Net cash provided by operating activities from continuing operations

196

249

385

500

Net cash provided by (used in) operating activities from discontinued operations

5

(31)

Net cash provided by operating activities

196

254

385

469

Cash flows from investing activities

Capital expenditures

(79)

(73)

(153)

(121)

Proceeds from sale of assets

2

5

13

11

Other

2

1

Net cash used in investing activities from continuing operations

(78)

(66)

(139)

(108)

Net cash provided by investing activities from discontinued operations

743

734

Net cash (used in) provided by investing activities

(78)

677

(139)

626

Cash flows from financing activities

Net (repayments of) proceeds from short-term borrowings

(40)

4

(52)

3

Net (repayments of) receipts from financial liabilities

(6)

(6)

36

3

Principal payments on long-term debt

(1,035)

(2,422)

Payments in connection with the extinguishment of debt

(63)

(85)

Payments of debt issuance costs

(1)

(7)

Proceeds from long-term debt

750

Net proceeds from Revolving Credit Facilities

212

84

245

516

Repurchases of common stock

(15)

(54)

Dividends paid

(41)

(81)

Dividends paid – non-controlling interests

(76)

(20)

(173)

(89)

Return of capital – non-controlling interests

(39)

(51)

(49)

(61)

Capital increase – non-controlling interests

3

1

3

11

Other

(3)

(5)

(10)

(10)

Net cash used in financing activities

(4)

(1,091)

(134)

(1,392)

Net increase (decrease) in cash and cash equivalents and restricted cash and cash equivalents

115

(160)

111

(297)

Effect of exchange rate changes on cash and cash equivalents and restricted cash and cash
equivalents

(49)

23

(62)

(13)

Cash and cash equivalents and restricted cash and cash equivalents at the beginning of the period

791

956

808

1,129

Cash and cash equivalents and restricted cash and cash equivalents at the end of the period

858

819

858

819

Less: Cash and cash equivalents included within assets held for sale

58

58

Less: Restricted cash and cash equivalents included within assets held for sale

57

57

Cash and cash equivalents and restricted cash and cash equivalents at the end of the period of
continuing operations

743

819

743

819

Supplemental Cash Flow Information

Interest paid

43

53

150

219

Income taxes paid

71

35

78

39

International Game Technology PLC

Net Debt

($ in millions)

Unaudited

June 30,

December 31,

2022

2021

5.350% Senior Secured U.S. Dollar Notes due October 2023

61

61

3.500% Senior Secured Euro Notes due July 2024

517

564

6.500% Senior Secured U.S. Dollar Notes due February 2025

1,094

1,093

4.125% Senior Secured U.S. Dollar Notes due April 2026

744

744

3.500% Senior Secured Euro Notes due June 2026

775

844

6.250% Senior Secured U.S. Dollar Notes due January 2027

745

745

2.375% Senior Secured Euro Notes due April 2028

516

562

5.250% Senior Secured U.S. Dollar Notes due January 2029

744

744

Senior Secured Notes

5,197

5,357

Euro Term Loan Facilities due January 2027

1,029

1,121

Euro Revolving Credit Facility B due July 2024

109

U.S. Dollar Revolving Credit Facility A due July 2024

118

Long-term debt, less current portion

6,453

6,477

Short-term borrowings

52

Total debt

6,453

6,529

Less: Cash and cash equivalents

673

591

Less: Cash and cash equivalents included within assets held for sale

58

Less: Debt issuance costs, net – Revolving Credit Facilities due July 2024

17

Net debt

5,722

5,922

Note: Net debt is a non-GAAP financial measure

International Game Technology PLC

Reconciliation of Non-GAAP Financial Measures

($ in millions, except per share amounts)

Unaudited

For the three months ended June 30, 2022

Business

Global

Global

Digital &

Segment

Corporate

Total IGT

Lottery

Gaming

Betting

Total

and Other

PLC

Income from continuing operations

34

Benefit from income taxes

(11)

Interest expense, net

75

Foreign exchange gain, net

(19)

Other non-operating expense, net

150

Operating income (loss)

230

57

8

295

(68)

228

Depreciation

43

27

4

74

74

Amortization – service revenue (1)

48

48

48

Amortization – non-purchase accounting

6

1

7

1

8

Amortization – purchase accounting

39

39

Stock-based compensation

2

1

4

8

12

Other

1

1

Adjusted EBITDA

330

87

12

429

(20)

409

Cash flows from operating activities – continuing operations

196

Capital expenditures

(79)

Free Cash Flow

117

Pre-Tax
Impact

Tax Impact
(2)(3)

Net
Impact

Reported EPS from continuing operations attributable to IGT PLC – diluted

(0.02)

Adjustments:

Foreign exchange gain, net

(0.09)

0.04

(0.14)

Amortization – purchase accounting

0.19

0.05

0.14

Discrete tax items

(0.02)

0.02

DDI / Benson Matter provision

0.74

0.18

0.56

Net adjustments

0.59

Adjusted EPS from continuing operations attributable to IGT PLC – diluted (4)

0.57

(1) Includes amortization of upfront license fees

(2) Calculated based on nature of item, including any realizable deductions, and statutory tax rate in effect for the relevant jurisdiction

(3) The reported effective tax rate was (50.8)%. Adjusted for the above items, the effective tax rate was 20.3%

(4) Adjusted EPS was calculated using weighted average shares outstanding of 204.1 million, which includes the dilutive impact of share-based payment awards

International Game Technology PLC

Reconciliation of Non-GAAP Financial Measures

($ in millions, except per share amounts)

Unaudited

For the three months ended June 30, 2021

Business

Global

Global

Digital &

Segment

Corporate

Total IGT

Lottery

Gaming

Betting

Total

and Other

PLC

Loss from continuing operations

(39)

Provision for income taxes

32

Interest expense, net

91

Foreign exchange loss, net

90

Other non-operating expense, net

70

Operating income (loss)

300

1

9

310

(66)

244

Depreciation

49

31

4

83

83

Amortization – service revenue (1)

55

55

55

Amortization – non-purchase accounting

9

1

10

1

11

Amortization – purchase accounting

39

39

Stock-based compensation

2

2

3

4

7

Other

1

1

Adjusted EBITDA

414

35

13

463

(21)

442

Cash flows from operating activities – continuing operations

249

Capital expenditures

(73)

Free Cash Flow

176

Pre-Tax
Impact

Tax Impact
(2) (3)

Net
Impact

Reported EPS from continuing operations attributable to IGT PLC – diluted

(0.48)

Adjustments:

Foreign exchange loss, net

0.44

0.03

0.40

Amortization – purchase accounting

0.19

0.05

0.15

Loss on extinguishment and modifications of debt, net

0.32

0.32

Discrete tax items

0.08

(0.08)

Other (non-recurring adjustments)

0.01

0.01

Net adjustments

0.80

Adjusted EPS from continuing operations attributable to IGT PLC – diluted (4)

0.32

(1) Includes amortization of upfront license fees

(2) Calculated based on nature of item, including any realizable deductions, and statutory tax rate in effect for the relevant jurisdiction

(3) The reported effective tax rate was (492.1)%. Adjusted for the above items, the effective tax rate was 34.3%

(4) Adjusted EPS was calculated using weighted average shares outstanding of 206.8 million, which includes the dilutive impact of share-based payment awards

International Game Technology PLC

Reconciliation of Non-GAAP Financial Measures

($ in millions, except per share amounts)

Unaudited

For the six months ended June 30, 2022

Business

Global

Global

Digital &

Segment

Corporate

Total

Lottery

Gaming

Betting

Total

and Other

IGT PLC

Income from continuing operations

151

Provision for income taxes

53

Interest expense, net

151

Foreign exchange gain, net

(22)

Other non-operating expense, net

147

Operating income (loss)

482

108

21

612

(132)

480

Depreciation

87

54

8

148

(1)

148

Amortization – service revenue (1)

100

100

100

Amortization – non-purchase accounting

13

3

16

1

17

Amortization – purchase accounting

77

77

Stock-based compensation

5

3

8

14

22

Other

1

1

Adjusted EBITDA

686

168

29

883

(41)

842

Cash flows from operating activities – continuing operations

385

Capital expenditures

(153)

Free Cash Flow

232

Pre-Tax
Impact

Tax Impact
(2) (3)

Net
Impact

Reported EPS from continuing operations attributable to IGT PLC – diluted

0.37

Adjustments:

Foreign exchange gain, net

(0.11)

0.08

(0.19)

Amortization – purchase accounting

0.37

0.09

0.28

Discrete tax items

(0.15)

0.15

DDI / Benson Matter provision

0.73

0.18

0.56

Net adjustments

0.80

Adjusted EPS from continuing operations attributable to IGT PLC – diluted (4)

1.17

(1) Includes amortization of upfront license fees

(2) Calculated based on nature of item, including any realizable deductions, and statutory tax rate in effect for the relevant jurisdiction

(3) The reported effective tax rate was 26.0%. Adjusted for the above items, the effective tax rate was 22.8%

(4) Adjusted EPS was calculated using weighted average shares outstanding of 204.6 million, which includes the dilutive impact of share-based payment awards

International Game Technology PLC

Reconciliation of Non-GAAP Financial Measures

($ in millions, except per share amounts)

Unaudited

For the six months ended June 30, 2021

Business

Global

Global

Digital &

Segment

Corporate

Total

Lottery

Gaming

Betting

Total

and Other

IGT PLC

Income from continuing operations

100

Provision for income taxes

181

Interest expense, net

185

Foreign exchange gain, net

(55)

Other non-operating expense, net

94

Operating income (loss)

637

(25)

16

628

(124)

504

Depreciation

96

63

7

166

(1)

165

Amortization – service revenue (1)

110

110

110

Amortization – non-purchase accounting

17

2

19

2

21

Amortization – purchase accounting

79

79

Stock-based compensation

2

2

5

6

11

Other

1

1

Adjusted EBITDA

862

44

24

929

(37)

892

Cash flows from operating activities – continuing operations

500

Capital expenditures

(121)

Free Cash Flow

380

Pre-Tax
Impact

Tax Impact
(2) (3)

Net
Impact

Reported EPS from continuing operations attributable to IGT PLC – diluted

(0.09)

Adjustments:

Foreign exchange gain, net

(0.27)

0.02

(0.29)

Amortization – purchase accounting

0.38

0.09

0.29

Loss on extinguishment and modifications of debt, net

0.42

0.42

Discrete tax items

(0.33)

0.33

Other (non-recurring adjustments)

0.01

0.01

Net adjustments

0.74

Adjusted EPS from continuing operations attributable to IGT PLC – diluted (4)

0.65

(1) Includes amortization of upfront license fees

(2) Calculated based on nature of item, including any realizable deductions, and statutory tax rate in effect for the relevant jurisdiction

(3) The reported effective tax rate was 64.4%. Adjusted for the above items, the effective tax rate was 35.2%

(4) Adjusted EPS was calculated using weighted average shares outstanding of 206.6 million, which includes the dilutive impact of share-based payment awards

SOURCE International Game Technology PLC


Go to Source