LONDON, Nov. 12, 2015 /PRNewswire/ -- International Game Technology PLC ("IGT") (NYSE: IGT) today reported financial results for the third quarter and nine months ended September 30, 2015.

IGT is the global leader in gaming. We enable players to experience their favorite games across all channels and regulated segments, from Gaming Machines and Lotteries to Interactive and Social Gaming. Leveraging a wealth of premium content, substantial investment in innovation, in-depth customer intelligence, operational expertise and leading-edge technology, our gaming solutions anticipate the demands of consumers wherever they decide to play. We have a well-established local presence and relationships...

"We are pleased to report third quarter profitability in line with our expectations in this year of transformation," said Marco Sala, CEO of IGT. "In our global lottery operations, we delivered another resilient set of results and we are encouraged by our new game performance. As expected, product sales moderated from the second quarter's high level. We are focused on driving growth through innovation. Our recent showcases at the leading gaming and lottery trade shows demonstrated that commitment and the power of combining our compelling content and leading-edge technology to cement our industry leadership."

"Our third quarter results reflect the diversity of our business and disciplined operational management," said Alberto Fornaro, CFO of IGT. "Our synergy plans remain on track, free cash flow generation was strong, net debt was reduced, and our financial condition remains solid. We planned our first year as a combined company prudently; based on our year-to-date results and current top-line visibility, we are confident in reaching the top half of our 2015 adjusted EBITDA outlook."   

 

Summary of Consolidated Third Quarter Financial Results


Reported

Pro forma








Constant

Quarter Ended September 30,

2015

2014

Change

2015

2014

Change

Currency




(%)



(%)

Change (%)

(In US $ millions, unless otherwise noted)








Revenue

1,215

938

30%

1,215

1,474

-18%

-10%

Adjusted EBITDA

414

342

21%

414

541

-23%

-17%

Adjusted Operating Income

258

204

26%

258

348

-26%

-19%

Operating Income

130

184

-29%

130

306

-58%

-50%

Net income per diluted share

0.04

0.44

NM

0.04

 NA 



Adjusted net income per diluted share

0.41

0.54

NM

0.41

 NA 



Net debt

8,196

2,948

NM

8,196

 NA 



 Note: Pro forma is defined as the combined results of GTECH and legacy IGT for period prior to the second quarter of 2015. Adjusted operating income, adjusted EBITDA, and adjusted net income per diluted share are non-GAAP financial measures.  Reconciliations of non-GAAP financial measures to the most directly comparable GAAP financial measures are provided at the end of this news release. 

Comparability of Results

All figures presented in this news release are prepared under U.S. GAAP, unless noted otherwise.

As a result of the combination of GTECH S.p.A. ("GTECH") and International Game Technology ("legacy IGT"), which was completed on April 7, 2015, a number of items affect the comparability of reported results.  Reported financial information for the third quarter of 2015 includes the results of operations of IGT for the entire period, while reported financial information for the third quarter of 2014 includes only GTECH operations. Reported financial information for the first nine months of 2015 includes IGT for the second and third quarters and only GTECH operations in the first quarter, while the reported nine month 2014 figures are for GTECH only. Pro forma figures represent the combined results of both companies in 2014 and in the first nine months of 2015. 

Adjusted figures exclude the impact of purchase price amortization, restructuring expense, and certain one-time, primarily transaction-related items.  Reconciliations to the most directly comparable GAAP measures are included in the tables in this news release.

Reported 2015 results were adversely affected by the strengthening of the U.S. dollar compared to the euro; the daily average U.S. dollar to euro foreign exchange rate was 1.11 in the third quarter of 2015 compared to 1.33 in the third quarter of 2014. Constant currency changes for 2015 are calculated using the same foreign exchange rates as the corresponding 2014 period.

The Company has harmonized the methodology used to calculate pro forma, adjusted EBITDA in the first calendar quarter of 2015 by adding back certain legacy IGT items that had not been previously included. This has resulted in a $30 million increase to pro forma, adjusted EBITDA in the first quarter of 2015, which is also included in the Company's revised, full year 2015 outlook.   

Management believes that referring to certain pro forma, constant currency, or adjusted measures is a more useful way to evaluate the Company's underlying performance.

Overview of Consolidated Third Quarter Results

Reported consolidated revenue grew 30% to $1.22 billion from $938 million in the third quarter of 2014, reflecting GTECH's acquisition of legacy IGT. On a pro forma, constant currency basis, consolidated revenue declined 10%. Resilience in global lottery operations was more than offset by an expected decrease in gaming product sales, largely due to significant Oregon VLT and casino conversion sales in the third quarter of 2014, in addition to the variability in the timing of new casino openings. During the quarter, the Company sold 6,622 gaming machines worldwide and global lottery same-store revenue, excluding Italy, increased 6%.

On a reported basis, adjusted EBITDA of $414 million was 21% above the third quarter of 2014.  On a pro forma, constant currency basis, adjusted EBITDA was 17% below the prior-year period, primarily due to sales dynamics in the quarter, which were partially offset by lower operating expenses. 

Reported operating income was $130 million compared to $184 million in the third quarter of 2014. On a pro forma, constant currency basis, adjusted operating income was 19% below the year-earlier period, as higher lottery profits were more than offset by lower gaming profits.

Interest expense was $122 million compared to $75 million in the prior-year period due to increased debt incurred to finance the legacy IGT acquisition.

Net income attributable to IGT was $7 million in the third quarter of 2015. On an adjusted basis, net income was $82 million. The Company reported net income per diluted share of $0.04 and earned $0.41 per diluted share on an adjusted basis.

Cash from operations was $471 million in the first nine months of the year, inclusive of higher interest costs and approximately $150 million in one-time, transaction-related costs. Capital expenditures were $289 million in the year-to-date period.

Cash and cash equivalents were $552 million as of September 30, 2015, compared to $573 million as of September 30, 2014.

At September 30, 2015, consolidated shareholders' equity totaled $3.52 billion and net debt was $8.20 billion.

Operating Segment Review

North America Gaming & Interactive   
Revenue for the North America Gaming & Interactive segment was $341 million compared to $37 million in the third quarter of 2014. On a pro forma basis, North America Gaming & Interactive revenue was 19% below the prior year as relative stability in recurring service revenues was more than offset by an expected contraction in product sales on difficult comparisons with large VLT sales and intellectual property revenue in the third quarter of 2014.

Service revenue was $267 million compared to $15 million in the prior-year period. On a pro forma basis, service revenue declined 2% as a result of a lower installed base that was mostly compensated for by improved wide area progressive yields, 6% growth at DoubleDown, and favorable mix. Product sales were $73 million compared to $22 million in the third quarter of 2014. On a pro forma basis, product sales were 50% below the prior year, as anticipated. The Company sold 3,326 machines compared to 6,541 units in the third quarter of 2014, which included 1,864 Oregon VLT units and shipments related to stronger new casino openings. Year-to-date, total replacement unit sales were up 4% while new and expansion units were down, reflecting the cadence of new casino openings and VLT programs. Product sales were also affected by an expected decrease in intellectual property licensing revenue. 

Operating income for North America Gaming & Interactive was $85 million compared to $2 million in the third quarter of 2014. On a pro forma basis, North America Gaming & Interactive operating income declined 42% as a result of lower product sales and overall revenue mix as well as further investment in research and development.

North America Lottery
Revenue for the North America Lottery segment was $253 million in the quarter, 6% higher than the prior year on a reported basis but 2% lower on a pro forma basis. The Company entered into a revised termination agreement with the Illinois Lottery during the third quarter. Excluding the Illinois termination settlement, pro forma revenue for the North America Lottery segment rose 2%.

Service revenue increased 9% on a reported basis and was in line with the prior year on a pro forma basis, reflecting the net impact of 8% same-store revenue growth and the Illinois termination payment. Strong instant ticket sales and local draw-based game performance were the primary drivers of same-store revenue growth during the quarter. New contracts in Canada and Colorado also contributed to service revenue growth. Product sales of $11 million in the quarter were below the third quarter of 2014, reflecting the natural variability of the business, which included strong instant ticket printing and vending machine sales in the prior year period.

Operating income for North America Lottery was $50 million compared to $20 million in the third quarter of 2014. On a pro forma basis, operating income for North America Lottery rose 66% on strong same-store revenue growth and operational leverage, and despite the $5 million net impact of the Illinois settlement, which also impacted adjusted EBITDA.

International
International revenue was $211 million compared to $138 million in the third quarter of 2014 on a reported basis. On a pro forma, constant currency basis, International revenue was 12% below the prior year, the net result of stable lottery performance and lower gaming product sales due to challenging comparisons with large conversion and systems sales in the prior-year period.

International lottery same-store revenue was up approximately 2% on continued, broad-based strength in instant tickets and sustained jackpot growth in Eastern Europe that was partially offset by weaker trends in Latin America. Lottery product sales were in line with the prior-year period on a pro forma, constant currency basis.

International gaming service revenue was modestly below the third quarter of 2014 on a pro forma, constant currency basis due to a contraction in the installed base, principally as a result of the conversion of leased units in Mexico over the last year. The Company sold a total of 3,296 gaming machines internationally during the third quarter. Revenue from gaming product sales was below the prior year, partly due to large conversion and systems sales in the comparable 2014 period.   

International operating income was $37 million, 28% greater than the third quarter of 2014. On a pro forma basis, International operating income was down, primarily reflecting lower gaming product sales.

Italy
Revenue in the Italy segment was $414 million compared to $525 million the third quarter of 2014, primarily due to the weakening of the euro against the U.S. dollar. Excluding currency translation, Italian revenue was down 8%, as relative stability in most core activities was offset by the anticipated impact of gaming machine taxes and a six percentage point increase in sports betting payout.

Total Lotto wagers in the quarter were €1.68 billion compared to €1.75 billion last year, as a result of significantly lower late number activity. 10eLotto performance was especially strong during the quarter, supported by the continued success of Numero ORO. Instant-ticket wagers were €2.11 billion versus €2.18 billion last year, an improvement in the year-to-date trend related to several new product introductions.

Machine gaming revenue declined in constant currency due to higher taxes associated with the 2015 Stability Law. Excluding the Stability Law impact, machine gaming revenue was in line with the prior-year period in constant currency, as improved machine productivity and mix continue to offset lower AWP units.

Operating income for Italy was $131 million compared to $192 million in the third quarter of 2014, primarily due to unfavorable currency impacts and a gain on the sale of the Company's Italian sports and events ticketing business in the prior-year period. On a constant perimeter and currency basis, Italian operating income was affected by the higher sports betting payout and Stability Law.

Outlook

Including the $30 million reclassification of certain legacy IGT items in the first quarter of 2015, the Company is updating its outlook for pro forma, adjusted EBITDA in 2015 to $1.605-$1.705 billion from the prior range of $1.575-$1.675 billion.

Capital expenditures for the year are now estimated at $400-$450 million compared to a prior expectation of $450-$500 million. This does not include any upfront capital related to the Italian Lotto concession renewal, which will not be required this year.

Conference Call and Webcast

Today, at 8:00 a.m. EST / 1:00 p.m. GMT / 2:00 p.m. CET, management will host a conference call to present the third quarter 2015 results. Listeners may access a live webcast of the conference call along with accompanying slides under "News, Events and Presentations" on IGT's Investor Relations website at www.IGT.com. A replay of the webcast will be available on the website following the live event. To listen by telephone, the dial in number is +44 (0) 20 3427 1905 for participants in the United Kingdom and +1-718-354-1152 for listeners outside the United Kingdom. The conference ID/confirmation code is 2592426. A telephone replay of the call will be available for one week at +44 (0) 20 3427 0598 or +1-347-366-9565 using the conference ID/confirmation code 2592426.

About IGT
IGT (NYSE: IGT) is the global leader in gaming. We enable players to experience their favorite games across all channels and regulated segments, from Gaming Machines and Lotteries to Interactive and Social Gaming. Leveraging a wealth of premium content, substantial investment in innovation, in-depth customer intelligence, operational expertise and leading-edge technology, our gaming solutions anticipate the demands of consumers wherever they decide to play. 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 13,000 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 IGT 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 IGT 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 are subject to various risks and uncertainties, many of which are outside IGT'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 the forward-looking statements. Factors that could cause actual results to differ materially from those in the forward-looking statements include (but are not limited to) risks that the businesses of International Game Technology and GTECH S.p.A. will not be integrated successfully, or that the combined companies will not realize estimated cost savings, synergies, growth or other anticipated benefits or that such benefits may take longer to realize than expected; risk that the Company will be unable to pay future dividends to shareholders or that the amount of such dividends may be less than anticipated; risks relating to unanticipated costs of integration of the two companies; reductions in customer spending; a slowdown in customer payments and changes in customer demand for products and services; unanticipated changes relating to competitive factors in the industries in which the company operates; ability to hire and retain key personnel; the potential impact of the consummation of the business combination on relationships with third parties, including customers, employees and competitors; ability to attract new customers and retain existing customers in the manner anticipated; reliance on and integration of information technology systems; changes in legislation or governmental regulations affecting the company; international, national or local economic, social or political conditions that could adversely affect the company or its customers; conditions in the credit markets; risks associated with assumptions the company makes in connection with its critical accounting estimates and legal proceedings; and the company's international operations, which are subject to the risks of currency fluctuations and foreign exchange controls. The foregoing list of factors is not exhaustive. You should carefully consider the foregoing factors and the other risks and uncertainties that affect IGT's business, including those described in IGT's annual report on Form 20-F for the financial year ended December 31, 2014 and other documents filed from time to time with the Securities and Exchange Commission (the "SEC"), which are available on the SEC website at www.sec.gov and on the investor relations section of IGT's website at www.IGT.com. Except as required under applicable law, IGT does not assume any obligation to update the forward-looking statements. Nothing in this news release is intended, or is to be construed, as a profit forecast or to be interpreted to mean that earnings per IGT share for the current or any future financial years will necessarily match or exceed the historical published earnings per IGT share, 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 IGT, or persons acting on its behalf, are expressly qualified in their entirety by this cautionary statement.

Contact:
Robert K. Vincent, Corporate Communications, (401) 392-7452
James Hurley, Investor Relations, (401) 392-7190
Simone Cantagallo, (+39) 06 51899030; for Italian media inquiries

International Game Technology PLC and Subsidiaries





Consolidated Income Statements












 For the three months ended 



 September 30,



2015


2014

($ and shares in thousands, except per share data)


 Unaudited

Service revenue


1,057,449


876,074

Product sales


157,864


61,843

Total revenue


1,215,313


937,917






Cost of services


633,371


580,845

Cost of sales


127,980


38,285

Selling, general and administrative


224,487


105,270

Research and development


85,864


29,686

Restructuring expense


11,271


5,246

Transaction expense (income), net


2,301


(5,265)



1,085,274


754,067






Operating income


130,039


183,850






Interest income


4,797


847

Equity income, net


192


363

Other income


1,326


3,208

Other expense


(2,025)


(2,475)

Foreign exchange gain (loss), net


9,847


(2,942)

Interest expense


(121,844)


(75,345)



(107,707)


(76,344)






Income before income tax expense


22,332


107,506






Income tax expense


13,366


33,573






Net income


8,966


73,933






Less: Net income (loss) attributable to non-controlling interests


1,833


(2,231)






Net income attributable to IGT


7,133


76,164











Net income attributable to IGT per ordinary share - basic


0.04


0.44

Net income attributable to IGT per ordinary share - diluted


0.04


0.44






Weighted-average shares - basic


199,480


173,560

Weighted-average shares - diluted


200,825


174,307

 

 

International Game Technology PLC and Subsidiaries





Consolidated Income Statements












 For the nine months ended 



 September 30,



2015


2014

($ and shares in thousands, except per share data)


 Unaudited

Service revenue


2,917,231


2,703,722

Product sales


455,435


216,784

Total revenue


3,372,666


2,920,506






Cost of services


1,791,581


1,787,568

Cost of sales


340,322


131,869

Selling, general and administrative


552,253


305,748

Research and development


192,849


81,087

Restructuring expense


41,570


13,518

Impairment loss


-


1,802

Transaction expense (income), net


45,695


(1,859)



2,964,270


2,319,733






Operating income


408,396


600,773






Interest income


12,916


3,105

Equity income (loss), net


207


(2,421)

Other income


4,280


4,398

Other expense


(140,540)


(9,053)

Foreign exchange loss, net


(85,493)


(5,383)

Interest expense


(333,762)


(186,925)



(542,392)


(196,279)






Income (loss) before income tax expense


(133,996)


404,494






Income tax expense


13,820


154,554






Net income (loss)


(147,816)


249,940






Less: Net income attributable to non-controlling interests


10,114


13,163






Net income (loss) attributable to IGT


(157,930)


236,777











Net income (loss) attributable to IGT per ordinary share -basic


(0.83)


1.36

Net income (loss) attributable to IGT per ordinary share - diluted

(0.83)


1.36






Weighted-average shares - basic


189,884


174,024

Weighted-average shares - diluted


189,884


174,647






 

 

International Game Technology PLC and Subsidiaries




Condensed Consolidated Balance Sheets









 September 30, 


 December 31, 


2015


2014

($ thousands)

 Unaudited

ASSETS




Cash and cash equivalents

551,915


317,106

Restricted cash

159,891


108,115

Trade and other receivables

929,939


919,606

Inventories

307,460


184,593

Other current assets

408,915


223,703

Income taxes receivable

87,615


6,628

Deferred income taxes

158,438


49,877

Total current assets

2,604,173


1,809,628





Systems, equipment and other assets related to contracts, net

1,162,208


1,086,426

Property, plant and equipment, net

311,161


123,571

Goodwill

7,043,671


4,143,064

Intangible and other assets, net

4,611,117


1,500,836

Deferred income taxes

86,045


14,581

Total non-current assets

13,214,202


6,868,478





TOTAL ASSETS

15,818,375


8,678,106





LIABILITIES AND SHAREHOLDERS' EQUITY




LIABILITIES




Accounts payable

972,768


1,241,042

Other current liabilities

845,211


862,357

Current portion of long-term debt

165


849,600

Short-term borrowings

111


10,800

Income taxes payable

99,192


20,892

Total current liabilities

1,917,447


2,984,691





Long-term debt, less current portion

8,747,737


2,099,071

Deferred income taxes

1,175,609


252,493

Other non-current liabilities

457,923


200,417

Total non-current liabilities

10,381,269


2,551,981





TOTAL LIABILITIES

12,298,716


5,536,672





COMMITMENTS AND CONTINGENCIES

-


-





SHAREHOLDERS' EQUITY

3,519,659


3,141,434





TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

15,818,375


8,678,106





 

 

International Game Technology PLC and Subsidiaries




Consolidated Statements of Cash Flows









 For the nine months ended 


 September 30,


2015


2014

($ thousands)

 Unaudited

Cash flows from operating activities




Net income (loss)

(147,816)


249,940

Adjustments for:




Amortization

286,264


109,950

Depreciation

259,676


243,283

Non-cash foreign exchange loss, net

88,308


5,760

Service revenue amortization

81,178


96,332

Make-whole paid in connection with the early extinguishment of debt

73,806


-

Write-off of bridge facility costs

50,892


-

Stock compensation

32,732


4,492

Debt issuance cost amortization

30,708


24,891

Other non-cash items

7,544


10,984

Provisions

5,733


(1,108)

Impairment loss

-


1,802

Cash foreign exchange gain, net

(2,815)


(377)

Cash flows before changes in operating assets and liabilities

766,210


745,949

Changes in operating assets and liabilities:




Inventories

(29,275)


(3,599)

Trade and other receivables

122,739


123,101

Accounts payable

(102,170)


(121,271)

Other assets and liabilities

(286,510)


(39,226)

Net cash flows from operating activities

470,994


704,954





Cash flows from investing activities




Acquisition of IGT, net of cash acquired

(3,241,415)


-

Capital expenditures

(288,743)


(240,682)

Proceeds from sale of assets

23,610


2,313

Jackpot annuity investments, net

25,947


-

Other

(127)


-

Net cash flows used in investing activities

(3,480,728)


(238,369)





Cash flows from financing activities




Proceeds from issuance of long-term debt

6,584,801


-

Proceeds from interest rate swaps

67,773


-

Treasury shares purchased

-


(44,008)

Acquisition of non-controlling interest

-


(97,015)

Dividends paid - non-controlling interest

(28,842)


(45,190)

Payments in connection with note consents

(29,022)


-

Return of capital - non-controlling interest

(30,568)


(68,189)

Payments on bridge facility

(51,409)


-

Payments in connection with the early extinguishment of debt

(79,526)


-

Debt issuance costs paid

(81,100)


-

Dividends paid

(169,438)


(177,608)

Payments to withdrawing shareholders

(407,759)


-

Principal payments on long-term debt

(2,492,354)


-

Other

(11,942)


(12,685)

Net cash flows provided by (used in) financing activities

3,270,614


(444,695)





Net increase in cash and cash equivalents

260,880


21,890

Effect of exchange rate changes on cash

(26,071)


(26,566)

Cash and cash equivalents at the beginning of the period

317,106


578,008

Cash and cash equivalents at the end of the period

551,915


573,332









 

 

International Game Technology PLC and Subsidiaries




Net Debt

















September 30,


December 31,

($ thousands)

2015


2014

Long-term debt, less current portion




Senior Notes

4,866,438


-

Revolving Facilities

1,135,285


876,505

Term Loan

892,019


-

Notes due February 2018

548,253


590,557

Notes due March 2020

534,498


575,270

Notes due June 2019

531,961


-

Notes due June 2020

126,963


-

Notes due October 2023

61,335


-

Capital Securities

50,863


54,975

Other

122


1,764


8,747,737


2,099,071





Current portion of long-term debt

165


849,600

Short-term borrowings

111


10,800





Total debt

8,748,013


2,959,471





Cash and cash equivalents

551,915


317,106





Net debt

8,196,098


2,642,365





 

 


International Game Technology PLC and Subsidiaries







Operating Metrics and Reconciliations







($ and shares in thousands, except per share data)









For the three months ended



September 30,


Change



2015


2014


$


%










Revenue


1,215,313


937,917


277,396


29.6

Adjusted EBITDA


413,803


342,349


71,454


20.9

Operating income


130,039


183,850


(53,811)


(29.3)

Adjusted Operating income


257,808


204,285


53,523


26.2

Net income attributable to IGT


7,133


76,164


(69,031)


(90.6)

Adjusted Net income attributable to IGT


82,477


93,438


(10,961)


(11.7)

Net income attributable to IGT per ordinary share - diluted

0.04


0.44


(0.40)


(90.9)

Adjusted Net income attributable to IGT per ordinary share - diluted

0.41


0.54


(0.13)


(24.1)

Weighted average shares - diluted


200,825


174,307


26,518


15.2










Reconciliations of Non-GAAP Financial Measures












For the three months ended



September 30,


Change



2015


2014


$


%










Operating income


130,039


183,850


(53,811)


(29.3)

Depreciation


95,133


84,111


11,022


13.1

Amortization


134,132


37,305


96,827


259.6

Transaction expense (income), net (1)


2,301


(5,265)


7,566


143.7

Service revenue amortization


27,298


31,163


(3,865)


(12.4)

Non-cash purchase accounting (excluding D&A)

1,867


-


1,867


-

Restructuring expense


11,271


5,246


6,025


114.8

Stock compensation


11,762


5,939


5,823


98.0

Adjusted EBITDA


413,803


342,349


71,454


20.9



















Operating income


130,039


183,850


(53,811)


(29.3)

Purchase accounting


114,197


20,454


93,743


458.3

Transaction expense (income), net (1)


2,301


(5,265)


7,566


143.7

Restructuring expense


11,271


5,246


6,025


114.8

Adjusted Operating income


257,808


204,285


53,523


26.2



















Net income attributable to IGT


7,133


76,164


(69,031)


(90.6)

Purchase accounting


113,624


19,798


93,826


473.9

Foreign exchange loss (gain)


(9,847)


2,942


(12,789)


(434.7)

Transaction expense (income), net (1)


2,301


(5,265)


7,566


143.7

Restructuring expense


11,271


5,246


6,025


114.8

Income tax benefit


(42,005)


(5,447)


(36,558)


>500.0 

Adjusted Net income attributable to IGT

82,477


93,438


(10,961)


(11.7)










Adjusted Net income attributable to IGT per ordinary share - diluted

0.41


0.54


(0.13)


(24.1)










(1) Transaction expense (income), net is composed of transaction costs on significant business combinations and significant gains and losses incurred on disposals of group entities or businesses. These items are only incidentally related to our ordinary activities, are not expected to occur frequently and hinder comparability of our period-over-period performance. We believe separate identification allows users of the financial statements to take them into appropriate consideration when analyzing our performance.

 

 


International Game Technology PLC and Subsidiaries






Operating Metrics and Reconciliations







($ and shares in thousands, except per share data)









For the nine months ended



September 30,


Change



2015


2014


$


%










Revenue


3,372,666


2,920,506


452,160


15.5

Adjusted EBITDA


1,161,889


1,068,291


93,598


8.8

Operating income


408,396


600,773


(192,377)


(32.0)

Adjusted Operating income


737,702


670,734


66,968


10.0

Net income (loss) attributable to IGT


(157,930)


236,777


(394,707)


(166.7)

Net income (loss) attributable to IGT per ordinary share - diluted

(0.83)


1.36


(2.19)


(161.0)

Weighted average shares - diluted


189,884


174,647


15,237


8.7



















Reconciliations of Non-GAAP Financial Measures












For the nine months ended



September 30,


Change



2015


2014


$


%










Operating income


408,396


600,773


(192,377)


(32.0)

Depreciation


259,676


243,283


16,393


6.7

Amortization


286,264


109,950


176,314


160.4

Service revenue amortization


81,178


96,332


(15,154)


(15.7)

Transaction expense (income), net (1)


45,695


(1,859)


47,554


>500.0 

Restructuring expense


41,570


13,518


28,052


207.5

Non-cash purchase accounting (excluding D&A)

21,245


-


21,245


-

Stock compensation


17,865


4,492


13,373


297.7

Impairment loss


-


1,802


(1,802)


(100.0)

Adjusted EBITDA


1,161,889


1,068,291


93,598


8.8



















Operating income


408,396


600,773


(192,377)


(32.0)

Purchase accounting


242,041


58,302


183,739


315.2

Transaction expense (income), net (1)


45,695


(1,859)


47,554


>500.0 

Restructuring expense


41,570


13,518


28,052


207.5

Adjusted Operating income


737,702


670,734


66,968


10.0



















Cash flows from operating activities


470,994


704,954


(233,960)


(33.2)

Capital expenditures


(288,743)


(240,682)


(48,061)


(20.0)

Free Cash Flow


182,251


464,272


(282,021)


(60.7)



















(1) Transaction expense (income), net is composed of transaction costs on significant business combinations and significant gains and losses incurred on disposals of group entities or businesses. These items are only incidentally related to our ordinary activities, are not expected to occur frequently and hinder comparability of our period-over-period performance. We believe separate identification allows users of the financial statements to take them into appropriate consideration when analyzing our performance.

 

 

International Game Technology PLC and Subsidiaries





Segment Information








($ in thousands)



































For the three months ended September 30,


2015


2014


2015


2014

Segments

Revenue


Operating income

North America Gaming & Interactive

340,704


37,035


85,043


2,158

North America Lottery

252,933


237,632


50,137


19,582

International

210,706


138,395


36,913


28,795

Italy

413,695


524,672


131,038


192,248


1,218,038


937,734


303,131


242,783









Corporate support

-


-


(58,894)


(38,481)

Purchase accounting

(2,725)


183


(114,198)


(20,452)


1,215,313


937,917


130,039


183,850


































For the nine months ended September 30,


2015


2014


2015


2014

Segments

Revenue


Operating income

North America Gaming & Interactive

724,122


87,531


187,854


(7,556)

North America Lottery

776,489


715,717


140,107


57,072

International

588,441


438,529


110,350


95,623

Italy

1,297,988


1,678,189


422,524


598,566


3,387,040


2,919,966


860,835


743,705









Corporate support

-


-


(210,398)


(84,633)

Purchase accounting

(14,374)


540


(242,041)


(58,299)


3,372,666


2,920,506


408,396


600,773









 

 

International Game Technology PLC Segment Performance




Pro Forma Revenue Detail








($ millions)













 As Reported



 Legacy IGT




2014

2015


2014

2015




 Q1

 Q2

 Q3

 Q4

 FY

 Q1

 Q2 

 Q3


 Q1

 Q2

 Q3

 Q4

 FY

 Q1



















North America Gaming & Interactive
















Service Revenue

8

9

15

13

46

13

237

267


263

255

257

261

1,036

245

Product Sales

14

19

22

32

87

17

116

73


131

99

126

82

437

66

Revenue


22

28

37

45

133

30

353

341


393

354

383

343

1,473

311

OI



(6)

(4)

2

8

0

7

96

85


111

121

144

95

471

41



















North America Lottery
















Service Revenue

238

187

222

217

865

241

253

242


20

20

20

20

81

19

Product Sales

23

29

15

7

75

12

17

11


0

0

0

0

0

0

Revenue


261

217

238

224

940

253

270

253


20

20

20

20

81

19

OI



43

(6)

20

17

74

43

47

50


10

11

11

12

44

12



















International

















Service Revenue

119

114

115

127

474

103

137

136


45

42

42

38

167

37

Product Sales

33

34

24

66

157

28

110

75


54

51

92

50

247

33

Revenue


152

148

138

192

631

131

247

211


99

93

134

87

413

69

OI



36

30

29

60

156

27

47

37


5

18

40

8

70

0



















Italy


















Service Revenue

601

551

524

509

2,185

452

431

413


0

0

0

0

0

0

Product Sales

1

1

1

1

3

1

1

0


0

0

0

0

0

0

Revenue


601

552

525

510

2,188

453

432

414


0

0

0

0

0

0

OI



213

193

192

113

712

150

141

131


(6)

(5)

(4)

(5)

(19)

(5)



















Purchase Accounting
















Service Revenue

0

0

0

0

0

0

(8)

(1)


0

0

0

0

0

0

Product Sales

0

0

0

0

0

0

(4)

(1)


0

0

0

0

0

0

Revenue


0

0

0

0

0

0

(12)

(2)


0

0

0

0

0

0

OI



(18)

(20)

(20)

(20)

(78)

(17)

(111)

(114)


(6)

(6)

(11)

(7)

(31)

(7)



















Corporate

















OI



(23)

(23)

(38)

(67)

(151)

(47)

(104)

(59)


(42)

(29)

(57)

(39)

(167)

(47)



















IGT PLC

















Service Revenue

966

861

876

866

3,569

809

1,050

1,057


328

317

319

319

1,284

301

Product Sales

71

84

62

106

322

58

240

158


185

150

218

131

684

99

Revenue


1,037

945

938

972

3,892

867

1,290

1,215


513

468

537

451

1,968

399

OI



246

171

184

112

712

163

116

130


72

110

123

63

368

(7)


























































 Pro Forma



YtY Variance






2014

2015


Actual FX

Constant FX






 Q1

 Q2

 Q3

 Q4

 FY

 Q1

 Q2 

 Q3 


Q3

Q3 YTD

Q3

Q3 YTD





















North America Gaming & Interactive
















Service Revenue

271

264

272

275

1,082

257

237

267


-1.6%

-5.6%

-0.9%

-5.1%



Product Sales

145

118

148

113

524

83

116

73


-50.4%

-33.6%

-48.7%

-31.6%



Revenue


416

383

420

388

1,606

341

353

341


-18.8%

-15.0%

-17.7%

-14.1%



OI



105

117

146

103

471

47

96

85


-41.8%

-37.9%























North America Lottery
















Service Revenue

259

208

242

237

946

261

253

242


0.0%

6.7%

0.4%

7.2%



Product Sales

23

29

15

7

75

12

17

11


-30.5%

-41.8%

-28.5%

-40.4%



Revenue


282

237

258

245

1,021

273

270

253


-1.8%

2.5%

-1.3%

3.1%



OI



54

5

30

29

118

55

47

50


65.5%

70.8%


















-





International

















Service Revenue

164

155

157

164

640

140

137

136


-13.5%

-13.5%

0.0%

-1.1%



Product Sales

88

85

115

115

404

61

110

75


-35.0%

-14.7%

-27.1%

-3.8%



Revenue


251

241

272

279

1,044

200

247

211


-22.6%

-13.9%

-11.5%

-2.1%



OI



41

48

69

68

226

27

47

37


-46.7%

-30.2%























Italy


















Service Revenue

601

551

524

509

2,185

452

431

413


-21.1%

-22.6%

-7.6%

-6.1%



Product Sales

1

1

1

1

3

1

1

0


-69.2%

-40.1%

-63.3%

-28.0%



Revenue


601

552

525

510

2,188

453

432

414


-21.2%

-22.7%

-7.6%

-6.1%



OI



208

188

188

108

692

145

141

131


-30.4%

-28.5%























Purchase Accounting
















Service Revenue

0

0

0

0

0

0

(8)

(1)


-

-

-

-



Product Sales

0

0

0

0

0

0

(4)

(1)


-

-

-

-



Revenue


0

0

0

0

0

0

(12)

(2)


-

-

-

-



OI



(24)

(26)

(32)

(27)

(109)

(24)

(111)

(114)


257.8%

205.3%























Corporate

















OI



(65)

(52)

(96)

(106)

(319)

(95)

(104)

(59)


-38.5%

21.2%























IGT PLC

















Service Revenue

1,294

1,179

1,195

1,185

4,853

1,110

1,050

1,057


-11.5%

-12.3%

-3.7%

-3.0%



Product Sales

256

234

279

237

1,006

158

240

158


-43.5%

-27.9%

-39.2%

-22.7%



Revenue


1,550

1,413

1,474

1,422

5,860

1,267

1,290

1,215


-17.6%

-15.0%

-10.5%

-6.4%



OI



318

280

306

175

1,080

156

116

130


-57.6%

-55.6%























 

 


International Game Technology PLC and Subsidiaries












Consolidated Pro Forma Income Statements & Reconciliations














($ millions)






















 As Reported



 Legacy IGT


 Pro Forma




2014

2015


2014

2015


2014

2015



 Q1

 Q2

 Q3

 Q4

 FY

 Q1

 Q2 

 Q3 


 Q1

 Q2

 Q3

 Q4

 FY

 Q1


 Q1

 Q2

 Q3

 Q4

 FY

 Q1

 Q2 

 Q3



























Service revenue

966

862

876

866

3,570

809

1,050

1,057


328

317

319

319

1,284

301


1,294

1,179

1,195

1,186

4,853

1,110

1,050

1,057

Product sales

71

84

62

106

322

58

240

158


185

150

218

131

684

99


256

234

279

237

1,006

157

240

158

Total revenue

1,037

945

938

972

3,892

867

1,290

1,215


513

468

537

451

1,968

399


1,550

1,413

1,474

1,422

5,860

1,267

1,290

1,215



























Cost of services

617

589

581

617

2,404

526

632

633


126

117

117

122

482

116


743

707

698

738

2,886

642

632

633

Cost of sales

42

52

38

59

190

35

177

128


90

63

91

71

315

63


132

115

129

130

506

99

177

128

Selling, general and administrative

102

99

105

110

416

96

232

225


140

117

125

116

498

138


242

216

230

226

913

234

232

225

Research and development

26

25

30

27

108

22

85

86


63

58

57

63

241

63


90

83

86

90

350

85

85

86

Restructuring expense

4

4

5

10

23

14

16

11


0

0

0

0

0

0


4

4

5

10

23

14

16

11

Impairment loss

0

2

0

1

3

0

0

0


22

2

15

1

40

7


22

4

15

2

43

7

0

0

Transaction expense (income), net1

0

3

(5)

37

35

11

32

2


0

0

10

14

24

19


0

3

5

51

59

30

32

2



791

775

754

860

3,180

704

1,175

1,085


441

358

414

387

1,600

406


1,232

1,133

1,168

1,247

4,780

1,111

1,175

1,085



























Operating income

246

171

184

112

712

163

116

130


72

110

123

63

368

(7)


318

280

306

175

1,080

156

116

130



























Reconciliations of  Non-US GAAP Financial Measures















































 As Reported



 Legacy IGT


 Pro Forma




2014

2015


2014

2015


2014

2015



 Q1

 Q2

 Q3

 Q4

 FY

 Q1

 Q2 

 Q3


 Q1

 Q2

 Q3

 Q4

 FY

 Q1


 Q1

 Q2

 Q3

 Q4

 FY

 Q1

 Q2 

 Q3

Operating income

246

171

184

112

712

163

116

130


72

110

123

63

368

(7)


318

280

306

175

1,080

156

116

130

Purchase Accounting

18

20

20

20

78

17

111

114


6

6

11

7

31

7


24

26

32

27

109

24

111

114

Transaction Expense, net

0

3

(5)

37

35

11

32

2


0

0

10

14

24

19


0

3

5

51

59

30

32

2

Restructuring

4

4

5

10

23

14

16

11


0

0

0

0

0

0


4

4

5

10

23

14

16

11

Adjusted Operating Income

268

198

204

179

849

205

275

258


78

116

144

85

422

19


346

314

348

263

1,272

224

275

258



























Operating income

246

171

184

112

712

163

116

130


72

110

123

63

368

(7)


318

280

306

175

1,080

156

116

130

Depreciation

83

76

84

80

324

72

93

95


34

32

30

28

123

28


116

108

114

108

447

99

93

95

Amortization

35

37

37

39

149

33

119

134


14

14

14

10

51

10


49

51

51

49

200

43

119

134

Transaction expense (income), net1

0

3

(5)

37

35

11

32

2


0

0

10

14

24

19


0

3

5

51

59

30

32

2

Service revenue amortization

33

33

31

30

126

27

27

27


0

0

0

0

0

0


33

33

31

30

126

27

27

27

Non-cash purchase price (excluding D&A)

0

(0)

0

0

0

0

19

2


0

0

0

0

0

0


0

(0)

0

0

0

0

19

2

Restructuring expense

4

4

5

10

23

14

16

11


0

0

0

0

0

0


4

4

5

10

23

14

16

11

Stock compensation

2

(4)

6

12

16

1

5

12


8

7

9

9

32

6


10

3

15

21

48

7

5

12

Impairment loss

0

2

0

1

3

0

0

0


22

2

15

1

40

7


22

4

15

2

43

7

0

0

Other












(1)

2


32


0

0

(1)

2

0

32

0

0

Adjusted EBITDA

403

323

342

321

1,389

321

427

414


148

164

199

127

638

93


551

487

541

448

2,027

415

427

414





















































1 Transaction expense (income), net is composed of transaction costs on significant business combinations and significant gains and losses incurred on disposals of group entities or businesses. These items are only incidentally related to our ordinary activities, are not expected to occur frequently and hinder comparability of our period-over-period performance. We believe separate identification allows users of the financial statements to take them into appropriate consideration when analyzing our performance.


 

Key Performance Indicators (KPIs)












Consolidated Key Performance Indicators (KPIs)





Third Quarter


Nine Months 

Periods Ended September 30


2015

2014

% change 


2015

2014

% change 












Installed base (end of period)









   Casino




34,755

39,102

-11.1%


34,755

39,102

-11.1%

   VLT - Government Sponsored (ex-Italy)

15,932

16,637

-4.2%


15,932

16,637

-4.2%

   VLT - Italy Supplier (B2B)


8,439

8,378

0.7%


8,439

8,378

0.7%

   Total installed base



59,126

64,117

-7.8%


59,126

64,117

-7.8%

   Yield (average revenue per unit per day - $0.00)

33.95

36.33

-6.6%


34.11

35.64

-4.3%












   Additional Italian Network Details:









   VLT - Operator (B2C)



10,955

10,859

0.9%


10,955

10,859

0.9%

   AWP




60,262

68,249

-11.7%


60,262

68,249

-11.7%












Machine units shipped









   New/Expansion



1,399

2,643

-47.1%


4,181

8,502

-50.8%

   Replacement 



5,223

10,058

-48.1%


19,416

23,439

-17.2%

   Total machines shipped


6,622

12,701

-47.9%


23,597

31,941

-26.1%












Global lottery same-store revenue growth








   Instants & draw games




6.7%




6.2%

   Multistate Jackpots





2.6%




3.5%

   Total lottery same-store revenue growth (ex-Italy)


6.2%




5.9%

   Italy lottery revenue growth




-3.9%




1.4%


































North America KPIs














Third Quarter


Nine Months 

Periods Ended September 30


2015

2014

% change 


2015

2014

% change 












Installed base (end of period)


40,919

44,941

-8.9%


40,919

44,941

-8.9%












Machine units shipped









   New/Expansion



895

2,053

-56.4%


2,198

6,766

-67.5%

   Replacement 



2,431

4,488

-45.8%


12,587

12,046

4.5%

   Total machines shipped


3,326

6,541

-49.2%


14,785

18,812

-21.4%












DoubleDown 










   Revenue ($ Thousands)


79,748

75,090

6.2%


233,401

215,666

8.2%

   Mobile penetration



50%

36%

38.9%


46%

34%

34.5%

   DAU (Daily Active Users)


1,852

1,816

2.0%


1,873

1,808

3.6%

   MAU (Monthy Active Users)1


4,536

5,717

-20.7%


4,564

5,970

-23.6%

   Bookings per DAU ($0.00)1


$      0.48

$      0.46

3.4%


$      0.47

$      0.44

5.9%












Lottery same-store revenue growth








   Instants & draw games




8.5%




7.5%

   Multistate Jackpots





3.8%




3.8%

   Total lottery same-store revenue growth



8.0%




7.0%












1As a single application with multiple games, active users equal unique users






































International KPIs














Third Quarter


Nine Months 

Periods Ended September 30


2015

2014

% change 


2015

2014

% change 












Installed base (end of period)


9,768

10,798

-9.5%


9,768

10,798

-9.5%












Machine units shipped









   New/Expansion



504

590

-14.6%


1,983

1,736

14.2%

   Replacement 



2,792

5,570

-49.9%


6,829

11,393

-40.1%

   Total machines shipped


3,296

6,160

-46.5%


8,812

13,129

-32.9%












Lottery same-store revenue growth








   Instants & draw games




1.9%




2.8%

   Multistate Jackpots





-3.7%




1.9%

   Total lottery same-store revenue growth



1.6%




2.7%


































Italy KPIs















Third Quarter


Nine Months 

Periods Ended September 30


2015

2014

% change 


2015

2014

% change 

(In € millions, except machines)









Lottery











Lotto wagers



1,677

1,754

-4.4%


5,222

4,883

6.9%

   10eLotto




1,009

963

4.8%


3,140

2,608

20.4%

   Core




605

610

-0.9%


1,809

1,910

-5.3%

   Late Numbers



63

181

-65.4%


273

365

-25.4%












Scratch & Win Wagers


2,108

2,176

-3.2%


6,625

6,967

-4.9%












Italy lottery revenue growth




-3.9%




1.4%












Gaming











Installed base (end of period)









   VLT - Operator (B2C)



10,955

10,859

0.9%


10,955

10,859

0.9%

   VLT - Supplier (B2B)



8,439

8,378

0.7%


8,439

8,378

0.7%

   AWP




60,262

68,249

-11.7%


60,262

68,249

-11.7%

Wagers











   VLT - Operator (B2C)



1,314

1,306

0.7%


3,993

4,170

-4.2%

   AWP




1,026

1,085

-5.4%


3,229

3,328

-3.0%

   Interactive Wagers (Gaming)


378

423

-10.6%


1,258

1,340

-6.1%












Other











   Sports Betting Wagers1


167

173

-3.6%


628

643

-2.3%

   Sports Betting Payout (%)1


81.9%

76.2%

5.7 pp


83.4%

77.8%

5.6 pp












1Includes Virtual Wagers and Pools & Horses



















 

Logo - http://photos.prnewswire.com/prnh/20150406/196736LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/international-game-technology-plc-reports-third-quarter-2015-results-300177506.html

SOURCE International Game Technology PLC

Copyright 2015 PR Newswire

International Game Techn... (NYSE:IGT)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more International Game Techn... Charts.
International Game Techn... (NYSE:IGT)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more International Game Techn... Charts.