INTERNATIONAL GAME TECHNOLOGY PLC REPORTS FIRST QUARTER 2022 RESULTS

• Revenue up 4% compared to the prior year, or 7% at constant currency, to $1.1 billion, driven by significantly higher Global Gaming product sales; revenue and profit aligned with historic peak levels
• Operating income of $252 million; operating income margin of 24% exceeds outlook by 200 basis points
• Adjusted EBITDA of $433 million matches prior year's record level at constant currency; 41% adjusted EBITDA margin among the highest level in Company history
• Returned a record $80 million to shareholders via cash dividend and share repurchases for second consecutive quarter
• Reaffirming full-year 2022 revenue and profit outlook

LONDON, May 10, 2022 /PRNewswire/ -- International Game Technology PLC ("IGT") (NYSE:IGT) today reported financial results for the first quarter ended March 31, 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.

"The first quarter results clearly reflect the power of our portfolio," said Vince Sadusky, CEO of IGT, "The quarter's strong margin profile highlights the long-term recovery of the gaming business as well as increased levels of lottery play from pre-COVID periods. The Company's initiatives around a simplified corporate structure have resulted in strong liquidity as we continue to invest in product development and return capital to shareholders."

"This quarter marks excellent progress on the profitable growth trajectory outlined at our November 2021 Investor Day. The benefits we are realizing from continued discipline around cost and cash flow management are evident in profit margins that are among the highest in the last three years and in significantly lower interest expense," said Max Chiara, CFO of IGT. "We are on pace with our leverage target for the year and expect further improvement with the expected proceeds from the announced asset disposition."

Overview of Consolidated First Quarter 2022 Results

	Quarter Ended			Y/Y Change (%)	Constant Currency Change (%)
All amounts from continuing operations	March 31,
	2022		2021
($ in millions)
GAAP Financials:
Revenue
Global Lottery	680		749	(9)%	(6)%
Global Gaming	325		228	42%	43%
Digital & Betting	47		38	24%	24%
Total revenue	1,051		1,015	4%	7%
Operating income (loss)
Global Lottery	252		337	(25)%	(21)%
Global Gaming	52		(26)	NA	NA
Digital & Betting	13		7	101%	100%
Corporate support expense	(26)		(19)	(34)%	(43)%
Other(1)	(38)		(39)	1%	1%
Total operating income	252		260	(3)%	2%
Operating income margin	24%		26%
Net cash provided by operating activities	189		251	(25)%
Cash and cash equivalents	600		748	(20)%
Non-GAAP Financial Measures:
Adjusted EBITDA
Global Lottery	356		447	(20)%	(17)%
Global Gaming	81		8	NM	NM
Digital & Betting	17		10	63%	63%
Corporate support expense	(21)		(16)	(27)%	(38)%
Total Adjusted EBITDA	433		450	(4)%	—%
Adjusted EBITDA margin	41%		44%
Free cash flow	115		204	(43)%
Net debt	5,832		7,069	(17)%

(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:

• Secured three-year lottery contract extension with the Missouri Lottery; awarded multi-year instant ticket contract with Lotto Baden-Württemberg in Germany
• Executed broad patent cross-licensing agreement with Aristocrat Leisure Limited
• Recently signed agreement with Atlantic Lottery Corporation to provide 1,375 CrystalDual^® 27 video lottery terminals
• Launched high-performing IGT PlayCasino games in West Virginia, expanding digital footprint to five U.S. states, and in Ontario, as market expands to include commercial operators
• Extended sports betting momentum through strategic agreements with Meruelo Gaming LLC and Kalispel Casino
• Recently won "Casino Supplier of the Year" at Global Gaming Awards London and "Multi-Channel Supplier of the Year" at International Gaming Awards
• PeakSlant32™ cabinet, Regal Riches™ slot game, Floor Manager™ systems solution, and Diversity and Inclusion achievements receive top honors at The Casino Awards 2022
• Earned "Best Place to Work for LGBTQ+ Equality" designation by Human Rights Campaign Foundation
• Joined the Science Based Targets initiative (SBTi), officially pledging to set targets to reduce greenhouse gas emissions

Financial Highlights:
Consolidated revenue of $1.1 billion, up 4% as reported and 7% at constant currency, from $1.0 billion in the prior year

• Global Lottery revenue of $680 million compared to $749 million in the prior-year period, which included $95 million in prior-year benefits from Italy gaming hall closures, higher multi-state jackpot activity, and incentive accruals related to LMA agreements; 4% increase year-over-year excluding said benefits
• Global Gaming revenue increases 42% to $325 million, driven by significantly higher product sales revenue and higher active installed base units
• Digital & Betting revenue up 24% to $47 million, as double-digit growth across activities continues; year-over-year increase driven by market expansion, organic growth, and timing of jackpots

Operating income of $252 million, compared to $260 million in the prior year, down 3% as reported but up 2% at constant currency

• Global Lottery operating income down, primarily due to about $80 million in prior-year benefits referenced above
• Increased high-margin intellectual property royalties in Global Gaming and lower jackpot accruals in Digital & Betting
• Disciplined cost management

Adjusted EBITDA of $433 million, compared to $450 million in the prior-year period, matches prior year's record level at constant currency; Adjusted EBITDA margin of 41%, among the highest in Company history

Net interest expense of $76 million compared to $94 million in the prior year, driven by lower average debt balances and interest rates

Provision for income taxes of $65 million compared to $148 million in the prior year, primarily due to lower pre-tax income and a decrease in incremental valuation allowances on deferred tax assets

Net income of $117 million versus $138 million in the prior-year period, driven by a reduction in foreign exchange gains, partially offset by lower income taxes and cost of debt

Net debt of $5.8 billion compared to $5.9 billion at December 31, 2021; Net debt leverage of 3.5x, stable compared to December 31, 2021

Cash and Liquidity Update

• Total liquidity of $2.3 billion as of March 31, 2022; $600 million in unrestricted cash and $1.7 billion in additional borrowing capacity

Other Developments
The Company's Board of Directors declared a quarterly cash dividend of $0.20 per common share

• Ex-dividend date of May 23, 2022
• Record date of May 24, 2022
• Payment date of June 7, 2022

On April 11, 2022, the Company announced an agreement to acquire iSoftBet, a leading iGaming content provider and third-party game aggregator, for €160 million; transaction expected to close during the second quarter of 2022

In February 2022, the Company announced an agreement to sell its Italian proximity payment/commercial services business for €700 million; transaction expected to close during the third quarter of 2022

In January 2022, the Company announced several Executive and Board leadership changes including the retirement of Lorenzo Pellicioli as Chairperson of the Board of Directors, appointment of Marco Sala as Executive Chair of the Board of Directors, Vincent Sadusky as CEO and Executive Director, and Maria Pinelli and Ashley M. Hunter as members of the Board of Directors

Reaffirming Full-year Revenue and Profit Outlook; Introducing Second Quarter 2022 Outlook
Full Year

• Revenue of $4.1 billion - $4.3 billion
• Operating income margin of 20% - 22%
• Cash from operations of $850 - $1,000 million
• Capital expenditures of ~$400 million

Second Quarter

• Revenue of $1.0 billion - $1.1 billion
• Operating income margin of 20% - 22%

Outlook based on EUR/USD exchange rate of 1.12; excludes impact from sale of Italian commercial services business

Earnings Conference Call and Webcast 
May 10, 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 Results
All 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 IGT
IGT (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 Statements
This 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 Measures
Management 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, 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.

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 our 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 [phone]
Francesco Luti, [phone]; for Italian media inquiries
James Hurley, Investor Relations, [phone]

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

											Sequential
								Constant			Change as
		Q1'22		Q1'21		Y/Y Change		Currency			Reported
GLOBAL LOTTERY						(%)		Change (%)(1)		Q4'21	(%)
Revenue
Service
Operating and facilities management contracts		599		695		(14)%		(11)%		608	(1)%
Upfront license fee amortization		(49)		(52)		7%		—%		(50)	3%
Operating and facilities management contracts, net		551		643		(14)%		(11)%		558	(1)%
Other		84		83		2%		9%		87	(4)%
Total service revenue		635		725		(13)%		(9)%		646	(2)%
Product sales		45		23		95%		105%		42	8%
Total revenue		680		749		(9)%		(6)%		687	(1)%
Operating income		252		337		(25)%		(21)%		217	16%
Adjusted EBITDA(1)		356		447		(20)%		(17)%		336	6%
Global same-store sales growth (%)
Instant ticket & draw games		(6.7%)		27.4%						6.6%
Multi-jurisdiction jackpots		(40.0%)		94.7%						21.7%
Total		(10.3%)		32.4%						7.7%
North America & Rest of world same-store sales growth (%)
Instant ticket & draw games		(3.9%)		20.9%						6.3%
Multi-jurisdiction jackpots		(40.0%)		94.7%						21.7%
Total		(9.0%)		27.8%						7.8%
Italy same-store sales growth (%)
Instant ticket & draw games		(14.5%)		52.2%						7.7%

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

 

											Sequential
								Constant			Change as
		Q1'22		Q1'21		Y/Y Change		Currency			Reported
GLOBAL GAMING						(%)		Change (%)(1)		Q4'21	(%)
Revenue
Service
Terminal		108		90		20%		20%		109	(2)%
Systems, software, and other		58		49		18%		19%		54	7%
Total service revenue		165		139		19%		20%		163	1%
Product sales
Terminal		104		62		69%		70%		110	(5)%
Other		55		28		99%		101%		48	16%
Total product sales revenue		160		90		78%		80%		158	1%
Total revenue		325		228		42%		43%		321	1%
Operating income (loss)		52		(26)		NA		NA		36	43%
Adjusted EBITDA(1)		81		8		NM		NM		66	23%
Installed base units
Casino		47,237		48,230		(2)%				47,732
Casino - L/T lease(2)		1,142		1,135		1%				1,117
Total installed base units		48,379		49,365		(2)%				48,849
Installed base units (by geography)
US & Canada		32,772		34,138		(4)%				33,437
Rest of world		15,607		15,227		2%				15,412
Total installed base units		48,379		49,365		(2)%				48,849
Yields (by geography)(3), in absolute $
US & Canada		$39.05		$32.27		21%				$38.95
Rest of world		$5.77		$2.58		124%				$5.39
Total yields		$28.19		$22.93		23%				$28.27
Global machine units sold
New/expansion		328		884		(63)%				(11)
Replacement		6,848		3,521		94%				7,377
Total machine units sold		7,176		4,405		63%				7,366
US & Canada machine units sold
New/expansion		18		620		(97)%				(452)	(4)
Replacement		5,299		2,276		133%				5,547
Total machine units sold		5,317		2,896		84%				5,095

(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

(4) Negative units due to reclass between New/expansion and Replacement units

 

											Sequential
								Constant			Change as
		Q1'22		Q1'21		Y/Y Change		Currency			Reported
GLOBAL GAMING (Continued)						(%)		Change (%)(1)		Q4'21	(%)
Rest of world machine units sold
New/expansion		310		264		17%				441
Replacement		1,549		1,245		24%				1,830
Total machine units sold		1,859		1,509		23%				2,271
Average Selling Price (ASP), in absolute $
US & Canada		$14,800		$13,900		6%				$15,300
Rest of world		$12,300		$13,700		(10)%				$13,400
Total ASP		$14,200		$13,800		3%				$14,700
Gaming Systems Revenue		43		30		42%				42
											Sequential
								Constant			Change as
		Q1'22		Q1'21		Y/Y Change		Currency			Reported
DIGITAL & BETTING						(%)		Change (%)(1)		Q4'21	(%)
Revenue
Service		47		37		27%		27%		41	14%
Product sales		—		1		(72)%		(71)%		1	(51)%
Total revenue		47		38		24%		24%		42	13%
Operating income		13		7		101%		100%		5	167%
Adjusted EBITDA(1)		17		10		63%		63%		9	89%
CONSOLIDATED
Revenue (by geography)
US & Canada		598		542		10%		10%		591	1%
Italy		298		348		(14)%		(8)%		305	(2)%
Rest of world		155		124		25%		31%		154	1%
Total revenue		1,051		1,015		4%		7%		1,050	—%

(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
	March 31,
	2022		2021
Service revenue	846		901
Product sales	205		114
Total revenue	1,051		1,015
Cost of services	428		441
Cost of product sales	122		73
Selling, general and administrative	193		186
Research and development	57		55
Total operating expenses	799		755
Operating income	252		260
Interest expense, net	76		94
Foreign exchange gain, net	(3)		(145)
Other (income) expense, net	(3)		25
Total non-operating expenses (income)	70		(27)
Income from continuing operations before provision for income taxes	182		287
Provision for income taxes	65		148
Income from continuing operations	117		138
Income from discontinued operations, net of tax	—		11
Net income	117		149
Less: Net income attributable to non-controlling interests from continuing operations	38		59
Less: Net loss attributable to non-controlling interests from discontinued operations	—		(2)
Net income attributable to IGT PLC	79		92
Net income from continuing operations attributable to IGT PLC per common share - basic	0.39		0.39
Net income from continuing operations attributable to IGT PLC per common share - diluted	0.39		0.38
Net income attributable to IGT PLC per common share - basic	0.39		0.45
Net income attributable to IGT PLC per common share - diluted	0.39		0.44
Weighted-average shares - basic	203,743		204,857
Weighted-average shares - diluted	205,166		206,504

 

International Game Technology PLC
Consolidated Balance Sheets
($ in millions)
Unaudited
		March 31,		December 31,
		2022		2021
Assets
Current assets:
Cash and cash equivalents		600		591
Restricted cash and cash equivalents		85		218
Trade and other receivables, net		714		903
Inventories		208		183
Other current assets		594		589
Assets held for sale		672		4
Total current assets		2,873		2,487
Systems, equipment and other assets related to contracts, net		904		937
Property, plant and equipment, net		114		119
Operating lease right-of-use assets		267		283
Goodwill		4,358		4,656
Intangible assets, net		1,360		1,413
Other non-current assets		1,373		1,429
Total non-current assets		8,376		8,836
Total assets		11,249		11,322
Liabilities and shareholders' equity
Current liabilities:
Accounts payable		783		1,035
Short term borrowings		40		52
Other current liabilities		899		828
Liabilities held for sale		289		—
Total current liabilities		2,011		1,914
Long-term debt, less current portion		6,438		6,477
Deferred income taxes		380		368
Operating lease liabilities		252		269
Other non-current liabilities		335		323
Total non-current liabilities		7,404		7,437
Total liabilities		9,415		9,351
Commitments and contingencies
IGT PLC's shareholders' equity		1,313		1,282
Non-controlling interests		521		689
Shareholders' equity		1,834		1,971
Total liabilities and shareholders' equity		11,249		11,322

 

International Game Technology PLC
Consolidated Statements of Cash Flows
($ in millions)
Unaudited
	For the three months ended
	March 31,
	2022		2021
Cash flows from operating activities
Net income	117		149
Less: Income from discontinued operations, net of tax	—		11
Adjustments to reconcile net income from continuing operations to net cash provided by operating activities from continuing operations:
Depreciation	74		82
Amortization of upfront license fees	51		55
Amortization	47		49
Stock-based compensation	10		4
Deferred income taxes	9		100
Debt issuance cost amortization	4		6
Loss on extinguishment of debt	—		24
Foreign exchange gain, net	(3)		(145)
Other non-cash items, net	(8)		—
Changes in operating assets and liabilities:
Trade and other receivables	(35)		(86)
Inventories	(25)		4
Accounts payable	18		115
Other assets and liabilities	(71)		(95)
Net cash provided by operating activities from continuing operations	189		251
Net cash used in operating activities from discontinued operations	—		(36)
Net cash provided by operating activities	189		215
Cash flows from investing activities
Capital expenditures	(73)		(48)
Proceeds from sale of assets	11		6
Other	1		—
Net cash used in investing activities from continuing operations	(62)		(42)
Net cash used in investing activities from discontinued operations	—		(10)
Net cash used in investing activities	(62)		(51)
Cash flows from financing activities
Net repayments of short-term borrowings	(12)		—
Net proceeds from Revolving Credit Facilities	33		432
Net receipts from financial liabilities	43		9
Principal payments on long-term debt	—		(1,387)
Payments in connection with the extinguishment of debt	—		(22)
Payments of debt issuance costs	—		(6)
Proceeds from long-term debt	—		750
Repurchases of common stock	(39)		—
Dividends paid	(41)		—
Dividends paid - non-controlling interests	(98)		(69)
Return of capital - non-controlling interests	(10)		(11)
Capital increase - non-controlling interests	—		10
Other	(7)		(5)
Net cash used in financing activities	(131)		(301)
Net decrease in cash and cash equivalents and restricted cash and cash equivalents	(4)		(137)
Effect of exchange rate changes on cash and cash equivalents and restricted cash and cash equivalents	(13)		(36)
Cash and cash equivalents and restricted cash and cash equivalents at the beginning of the period	808		1,129
Cash and cash equivalents and restricted cash and cash equivalents at the end of the period	791		956
Less: Cash and cash equivalents included within assets held for sale	39		—
Less: Restricted cash and cash equivalents included within assets held for sale	67		—
Less: Cash and cash equivalents and restricted cash and cash equivalents of discontinued operations	—		24
Cash and cash equivalents and restricted cash and cash equivalents at the end of the period of continuing operations	685		932
Supplemental Cash Flow Information
Interest paid	106		166
Income taxes paid	7		4

 

International Game Technology PLC
Net Debt
($ in millions)
Unaudited
		March 31,		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		553		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		828		844
6.250% Senior Secured U.S. Dollar Notes due January 2027		745		745
2.375% Senior Secured Euro Notes due April 2028		551		562
5.250% Senior Secured U.S. Dollar Notes due January 2029		744		744
Senior Secured Notes		5,319		5,357
Euro Term Loan Facilities due January 2027		1,099		1,121
U.S. Dollar Revolving Credit Facility A due July 2024		19		—
Long-term debt, less current portion		6,438		6,477
Short-term borrowings		40		52
Total debt		6,477		6,529
Less: Cash and cash equivalents		600		591
Less: Cash and cash equivalents included within assets held for sale		39		—
Less: Debt issuance costs, net - Revolving Credit Facilities due July 2024		6		17
Net debt		5,832		5,922
Note: Net debt is a non-GAAP financial measure

 

International Game Technology PLC
Reconciliation of Non-GAAP Financial Measures
($ in millions)
Unaudited
		For the three months ended March 31, 2022
								Business
		Global		Global		Digital &		Segment		Corporate		Total IGT
		Lottery		Gaming		Betting		Total		and Other		PLC
Income from continuing operations												117
Provision for income taxes												65
Interest expense, net												76
Foreign exchange gain, net												(3)
Other non-operating income, net												(3)
Operating income (loss)		252		52		13		316		(64)		252
Depreciation		44		27		4		75		—		74
Amortization - service revenue (1)		51		—		—		51		—		51
Amortization - non-purchase accounting		7		2		—		9		1		9
Amortization - purchase accounting		—		—		—		—		38		38
Stock-based compensation		2		2		—		4		6		10
Adjusted EBITDA		356		81		17		454		(21)		433
Cash flows from operating activities - continuing operations												189
Capital expenditures												(73)
Free Cash Flow												115

(1) Includes amortization of upfront license fees

 

International Game Technology PLC
Reconciliation of Non-GAAP Financial Measures
($ in millions)
Unaudited
		For the three months ended March 31, 2021
								Business
		Global		Global		Digital &		Segment		Corporate		Total IGT
		Lottery		Gaming		Betting		Total		and Other		PLC
Income from continuing operations												138
Provision for income taxes												148
Interest expense, net												94
Foreign exchange gain, net												(145)
Other non-operating expense, net												25
Operating income (loss)		337		(26)		7		318		(58)		260
Depreciation		47		32		4		83		(1)		82
Amortization - service revenue (1)		55		—		—		55		—		55
Amortization - non-purchase accounting		8		1		—		9		1		10
Amortization - purchase accounting		—		—		—		—		39		39
Stock-based compensation		1		1		—		2		2		4
Adjusted EBITDA		447		8		10		466		(16)		450
Cash flows from operating activities - continuing operations												251
Capital expenditures												(48)
Free Cash Flow												204

(1) Includes amortization of upfront license fees

 

View original content to download multimedia:https://www.prnewswire.com/news-releases/international-game-technology-plc-reports-first-quarter-2022-results-301543130.html

SOURCE International Game Technology PLC