21.11.2016 12:45:00

International Game Technology PLC Reports Third Quarter 2016 Results

LONDON, Nov. 21, 2016 /PRNewswire/ -- International Game Technology PLC ("IGT") (NYSE: IGT) today reported financial results for the third quarter and nine months ended September 30, 2016. Today, at 8:00 a.m. EST / 1:00 p.m. GMT / 2:00 p.m. CET, management will host a conference call and webcast to present the third quarter results; access details are provided below.

"Strong lottery performance across the world, a larger global installed base, and increased sales of gaming machines drove another quarter of solid revenue and profit expansion," said Marco Sala, CEO of IGT. "IGT's leadership positions in lottery and gaming machines were evident at the recent gaming and lottery trade shows. The engaging player experiences and technology solutions IGT creates are the cornerstones of our growth strategy, and we are encouraged by customer enthusiasm for our innovative new products." 

"We achieved broad-based growth across regions in the third quarter and our financial condition is strong," said Alberto Fornaro, CFO of IGT. "Higher profitability enabled us to maintain our leverage ratio despite the significant interest and tax payments of the quarter. Based on our performance to date, we remain comfortable with our adjusted EBITDA outlook for the full year."

Summary of Consolidated Third Quarter 2016 Financial Results


Quarter Ended

September 30,

Change

Constant

Currency

Change


2016

2015

(%)

(%)

(In $ millions, unless otherwise noted)





Revenue

1,266

1,202

5%

6%

Operating Income

164

130

26%

25%

Net (loss) income per diluted share

(0.01)

0.04

NM


Net debt

7,937

8,196

-3%


Adjusted EBITDA

430

414

4%

4%

Adjusted Operating Income

286

261

9%

9%

Adjusted net income per diluted share

0.45

0.42

7%







Note: Adjusted EBITDA, adjusted operating income, 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. 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 2016 are calculated using the same foreign exchange rates as the corresponding 2015 period.

Overview of Consolidated Third Quarter Results

Consolidated revenue rose 5% to $1,266 million from $1,202 million in the third quarter of 2015. Revenue growth primarily reflects strong performance in the North America Lottery and Italy segments. Global lottery same-store revenue, excluding Italy, increased 6% during the third quarter while Italy lottery wagers increased 7%. Gaming service revenue was below the prior year, primarily on lower DoubleDown revenues. Product sales increased in the quarter on higher gaming machine unit demand in the North America and International segments as well as on higher International systems sales. The Company shipped 8,980 gaming machines worldwide during the third quarter.

Operating income increased 26% to $164 million from $130 million in the third quarter of 2015. Adjusted operating income grew 9% to $286 million, from $261 million, as higher lottery profits were partially offset by the timing of bad debt expense, investment in the installed base, increased global product marketing costs, and research & development spending.

Adjusted EBITDA of $430 million was 4% higher than in the third quarter of 2015, representing the fourth consecutive quarter of year-over-year growth.   

Interest expense was $118 million compared to $122 million in the prior-year period.

Net loss attributable to IGT was $2 million in the third quarter of 2016, reflecting the impact of $21 million in primarily non-cash foreign exchange losses. On an adjusted basis, net income attributable to IGT rose 6% to $90 million. The Company reported net loss per diluted share of $(0.01) and earned $0.45 per diluted share on an adjusted basis.

In the first nine months of the year, cash from operations was $621 million and capital expenditures were $372 million. The Company made the first of three upfront installment payments for the new Lotto concession in Italy during the year-to-date period.  

Cash and cash equivalents were $350 million as of September 30, 2016, compared to $627 million as of December 31, 2015. Consolidated shareholders' equity totaled $3,421 million and net debt was $7,937 million as of September 30, 2016.

Operating Segment Review

North America Gaming & Interactive      

North America Gaming & Interactive revenue was $317 million compared to $341 million in the third quarter of 2015.

Service revenue was $241 million compared to $267 million in the prior-year period, largely driven by fewer daily active users ("DAU") at DoubleDown and a year-on-year decrease in the installed base. Sequentially, terminal service revenue and the installed base were   relatively stable.

Product sales increased to $76 million from $73 million in the third quarter of 2015, primarily due to higher replacement unit volume. The segment shipped 5,238 units compared to 3,326 units in the prior-year period. A portion of the new and expansion unit revenue was deferred and is expected to be recognized in the fourth quarter of 2016. 

Operating income for North America Gaming & Interactive was $66 million compared to $85 million in the third quarter of 2015. The decrease was largely attributed to lower revenue, as well as costs to revitalize the installed base and higher research & development spending.

North America Lottery

North America Lottery revenue was $307 million, up 22% from the third quarter of 2015. The strong growth reflects robust same-store revenue expansion as well as an incentive contribution from the New Jersey Lottery, largely driven by the record Powerball jackpot in the first quarter of 2016. Excluding the New Jersey contribution, revenue for the North America Lottery segment rose 10%.

Service revenue of $290 million was 19% higher than in the prior-year period, reflecting 6.3% same-store revenue growth and the New Jersey incentive contribution. The same-store revenue growth was primarily driven by continued strength in multi-state Jackpot games. Product sales were $18 million in the third quarter of 2016, compared to $10 million in the prior-year period, and included higher hardware sales in California as well as increased instant ticket printing revenue.

Operating income for North America Lottery rose 70% to $85 million, reflecting the strong same-store revenue growth and the New Jersey incentive.

International

International revenue was $215 million in the quarter, up from $210 million in the third quarter of 2015. At constant currency, revenue for the International segment rose 5% from the prior year.

International lottery service revenue of $71 million was 8% higher than in the prior-year period at constant currency. Same-store revenue growth of 5.7% was supported by strength in Latin America and Eastern Europe, partially offset by weakness in the United Kingdom. 

International gaming service revenue was $43 million compared to $50 million in the third quarter of 2015, mainly due to the exit of certain interactive operations. At constant currency, terminal service revenue grew 3% over the prior year and the installed base rose 500 units to 10,268. Revenue from gaming product sales rose 12% at constant currency, supported by the 3,742 gaming machines shipped at higher average unit prices during the third quarter of 2016 compared to 3,296 units in the prior-year period. Product sales also benefited from a large systems sale in Asia.

International operating income was $39 million compared to $37 million in the third quarter of 2015. At constant currency, operating income rose 15% on strength in lottery, improved contribution from the installed base, and higher gaming product sales.

Italy

Italy revenue was $426 million, 7% higher than in the third quarter of 2015.  

Total Lotto wagers in the quarter were €1,967 million, a 17% increase over the prior-year period, reflecting a significant contribution from late numbers. Excluding late numbers, Lotto wagers increased 2% over the same period last year. Scratch & Win wagers were relatively stable at €2,091 million.

Machine gaming service revenue increased 8% over the third quarter of 2015 on improved unit productivity. The strength in service revenues was partially offset by lower installed units. Sports betting wagers increased 7% and payout was steady compared to the prior year.   

Operating income for the Italy segment was $147 million, 12% higher than the third quarter of 2015. The increase in operating income was mainly attributable to strong Lotto and sports betting contribution.

Other Developments

The Company's Board of Directors has declared a quarterly cash dividend of $0.20 per ordinary share. The dividend is payable on December 19, 2016 to all shareholders of record as of the close of business on December 5, 2016.

Outlook

The Company continues to expect adjusted EBITDA of $1,740-$1,790 million for the full year 2016 period. Capital expenditures excluding upfront Lotto concession payments are now expected to be no more than $550 million. This compares to previous capital expenditure guidance of $550-$580 million. Net debt is still expected to be $7,700-$7,900 million at the end of 2016.

Adjusted EBITDA is a non-GAAP measure. 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.

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 2016 results. Listeners may access a live webcast of the conference call along with accompanying slides under "News, Events & 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 1904 for participants in the United Kingdom and +1 877 280 2296 for listeners outside the United Kingdom. The conference ID/confirmation code is 8241308. A telephone replay of the call will be available for one week at +44 (0) 20 3427 0598 or +1 866 932 5017 using the conference ID/confirmation code 8241308.

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 over 12,000 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 International Game Technology PLC 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 International Game Technology PLC 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 International Game Technology PLC'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) the possibility that the businesses of International Game Technology (Nevada) 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; unanticipated costs of integration of International Game Technology (Nevada) and GTECH S.p.A.; the possibility that International Game Technology PLC will be unable to pay future dividends to shareholders or that the amount of such dividends may be less than anticipated; the possibility that International Game Technology PLC may not obtain its anticipated financial results in one or more future periods; reductions in customer spending; a slowdown in customer payments and changes in customer demand for products and services as a result of changing economic conditions or otherwise; unanticipated changes relating to competitive factors in the industries in which International Game Technology PLC operates; International Game Technology PLC's ability to hire and retain key personnel; the impact of the consummation of the business combination on relationships with third parties, including customers, employees and competitors; International Game Technology PLC's 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 International Game Technology PLC, including as a consequence of the announced withdrawal of the U.K. from the EU; international, national or local economic, social or political conditions that could adversely affect International Game Technology PLC or its customers; conditions in the credit markets; changes in the top management team; risks associated with assumptions International Game Technology PLC makes in connection with its critical accounting estimates; the resolution of pending and potential future legal, regulatory or tax proceedings and investigations; and International Game Technology PLC'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 International Game Technology PLC's business, including those described in International Game Technology PLC's annual report on Form 20-F for the financial year ended December 31, 2015 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 International Game Technology PLC's website at www.IGT.com. Except as required under applicable law, International Game Technology PLC 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 International Game Technology PLC share for the current or any future financial years will necessarily match or exceed the historical published earnings per International Game Technology PLC 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 International Game Technology PLC, or persons acting on its behalf, are expressly qualified in their entirety by this cautionary statement.

Contact:
Robert K. Vincent, Corporate Communications, toll free in U.S./Canada +1 (844) IGT-7452; outside U.S./Canada +1 (401) 392-7452
James Hurley, Investor Relations, +1 (401) 392-7190
Simone Cantagallo, +39 06 51899030; for Italian media inquiries

 

International Game Technology PLC

Condensed Consolidated Statements of Operations

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

Unaudited








 For the three months ended  



 September 30, 



2016


2015






Service revenue


1,088,842


1,043,709

Product sales


176,808


157,864

Total revenue


1,265,650


1,201,573






Cost of services


625,235


619,630

Cost of sales


136,702


127,980

Selling, general and administrative


242,510


224,487

Research and development


87,354


85,864

Restructuring expense


5,658


11,271

Impairment loss


4,230


-

Transaction expense, net


129


2,301

Total operating expenses


1,101,818


1,071,533






Operating income


163,832


130,040






Interest income


3,240


4,797

Other income (expense), net


2,907


(508)

Foreign exchange (loss) gain, net


(21,143)


9,848

Interest expense


(117,618)


(121,845)

Total non-operating expenses


(132,614)


(107,708)






Income before provision for income taxes


31,218


22,332






Provision for income taxes


12,812


13,367






Net income


18,406


8,965






Less: Net income attributable to non-controlling interests


20,309


1,833






Net (loss) income attributable to IGT PLC


(1,903)


7,132











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

(0.01)


0.04

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

(0.01)


0.04






Weighted-average shares - basic


202,029


199,480

Weighted-average shares - diluted


202,029


200,910






 

International Game Technology PLC

Condensed Consolidated Statements of Operations

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

Unaudited








 For the nine months ended  



 September 30, 



2016


2015






Service revenue


3,313,917


2,868,664

Product sales


518,763


455,435

Total revenue


3,832,680


3,324,099






Cost of services


1,911,830


1,743,013

Cost of sales


403,118


340,322

Selling, general and administrative


709,277


552,254

Research and development


256,349


192,849

Restructuring expense


21,514


41,570

Impairment loss


6,582


-

Transaction expense, net


1,560


45,695

Total operating expenses


3,310,230


2,915,703






Operating income


522,450


408,396






Interest income


10,287


12,916

Other expense, net


(4,994)


(120,222)

Foreign exchange loss, net


(94,547)


(85,493)

Interest expense


(353,748)


(338,651)

Total non-operating expenses


(443,002)


(531,450)






Income (loss) before provision for income taxes


79,448


(123,054)






Provision for income taxes


64,593


15,907






Net income (loss)


14,855


(138,961)






Less: Net income attributable to non-controlling interests


36,836


10,114






Net loss attributable to IGT PLC


(21,981)


(149,075)











Net loss attributable to IGT PLC per common share - basic


(0.11)


(0.79)

Net loss attributable to IGT PLC per common share - diluted


(0.11)


(0.79)






Weighted-average shares - basic


201,238


189,884

Weighted-average shares - diluted


201,238


189,884






 

International Game Technology PLC

Condensed Consolidated Balance Sheets

($ thousands)

Unaudited






 September 30, 


 December 31,  


2016


2015

ASSETS




Current assets:




  Cash and cash equivalents

349,899


627,484

  Restricted cash and investments

135,340


169,101

  Trade and other receivables, net

880,943


959,592

  Inventories

324,415


269,982

  Other current assets

454,666


423,701

  Income taxes receivable

35,372


35,514

  Total current assets

2,180,635


2,485,374





  Systems, equipment and other assets related to contracts, net

1,175,954


1,127,518

  Property, plant and equipment, net

346,390


349,677

  Goodwill, net

6,843,725


6,830,499

  Intangible assets, net

3,010,075


3,335,633

  Other non-current assets

1,690,815


937,917

  Deferred income taxes

47,556


48,074

  Total non-current assets

13,114,515


12,629,318





    Total Assets

15,295,150


15,114,692





LIABILITIES AND SHAREHOLDERS' EQUITY




Current liabilities:




  Accounts payable

917,891


1,057,860

  Other current liabilities

1,269,510


922,586

  Current portion of long-term debt

123


160

  Income taxes payable

138,289


30,020

  Total current liabilities

2,325,813


2,010,626





  Long-term debt, less current portion

8,286,690


8,334,013

  Deferred income taxes

822,247


941,418

  Other non-current liabilities

439,593


462,493

  Total non-current liabilities

9,548,530


9,737,924





  Total Liabilities

11,874,343


11,748,550





Commitments and contingencies

-


-





Shareholders' equity

3,420,807


3,366,142





    Total liabilities and shareholders' equity

15,295,150


15,114,692





 

International Game Technology PLC

Consolidated Statements of Cash Flows

($ thousands)

Unaudited













 For the nine months ended  



 September 30, 



2016


2015

Operating activities





Net income (loss)


14,855


(138,961)

Adjustments for:





Amortization 


377,163


286,264

Depreciation 


293,284


259,676

Foreign exchange loss, net


94,547


85,493

Amortization of upfront payments to customers


85,160


81,178

Stock-based compensation expense


24,502


32,732

Debt issuance cost amortization


13,757


35,788

Loss on early extinguishment of debt


-


73,806

Write-off of bridge facility costs


-


35,061

Other, net


23,185


15,196

Cash flows before changes in operating assets and liabilities


926,453


766,233

Changes in operating assets and liabilities:





Trade and other receivables


83,085


122,739

Inventories


(46,761)


(29,275)

Accounts payable


(135,297)


(102,170)

Other assets and liabilities


(206,483)


(286,533)

Net cash flows from operating activities


620,997


470,994






Investing activities





Upfront payments to customers


(390,390)


-

Capital expenditures


(371,497)


(288,743)

Purchases of jackpot annuity investments


(2,598)


(1,562)

Proceeds from jackpot annuity investments


14,856


27,509

Proceeds from sale of assets


55,713


23,610

Acquisition of IGT, net of cash acquired


-


(3,241,415)

Other


2,938


(127)

Net cash flows used in investing activities


(690,978)


(3,480,728)






Financing activities





Principal payments on long-term debt


(177,977)


(2,492,354)

Dividends paid 


(120,726)


(169,633)

Return of capital - non-controlling interest


(35,407)


(30,568)

Dividends paid - non-controlling interest 


(27,813)


(28,842)

Debt issuance costs paid


(10,736)


(81,100)

Capital contribution non-controlling interest


151,359


-

Proceeds from issuance of long-term debt


-


6,584,801

Proceeds from interest rate swaps


-


67,773

Payments in connection with note consents


-


(29,022)

Payments on bridge facility


-


(51,409)

Payments in connection with the early extinguishment of debt


-


(79,526)

Payments to withdrawing shareholders


-


(407,759)

Other


2,225


(11,942)

Net cash flows (used in) provided by financing activities


(219,075)


3,270,419






Net (decrease) increase in cash and cash equivalents


(289,056)


260,685

Effect of exchange rate changes on cash


11,471


(25,876)

Cash and cash equivalents at the beginning of the period


627,484


317,106

Cash and cash equivalents at the end of the period


349,899


551,915











Supplemental Cash Flow Information:





Interest paid


(408,864)


(322,074)

Income taxes paid


(136,015)


(163,995)






 

International Game Technology PLC

Net Debt

($ thousands)










September 30,


December 31,


2016


2015

Long-term debt, less current portion




6.250% Senior Secured Notes due 2022

1,495,417


1,468,875

6.500% Senior Secured Notes due 2025

1,085,207


1,084,249

4.750% Senior Secured Notes due 2023

936,562


912,418

4.125% Senior Secured Notes due 2020

772,849


752,212

5.625% Senior Secured Notes due 2020

593,517


592,245

Senior Secured Notes

4,883,552


4,809,999





6.625% Senior Secured Notes due 2018

550,973


533,915

4.750% Senior Secured Notes due 2020

537,650


520,649

Legacy GTECH Notes

1,088,623


1,054,564





7.500% Senior Secured Notes due 2019

523,966


530,009

5.500% Senior Secured Notes due 2020

126,433


126,833

5.350% Senior Secured Notes due 2023

61,213


61,303

Legacy IGT Notes

711,612


718,145





Term Loan Facilities due 2019

888,438


866,785

Revolving Credit Facilities due 2021

714,465


834,968

Capital Securities

-


49,472

Other

-


80

Long-term debt, less current portion

8,286,690


8,334,013





Current portion of long-term debt 

123


160

Total debt

8,286,813


8,334,173





Cash and cash equivalents

349,899


627,484





Net debt

7,936,914


7,706,689





 

 International Game Technology PLC 

 Condensed Consolidated Statement of Operations 

 Reconciliation of Non-GAAP Financial Measures 

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































Adjustments





Q3 2016






Impairment/


Transaction


Q3 2016



As


Purchase


Foreign


Restructuring


(Income)


As



Reported


Accounting


Exchange


Expense


Expense


Adjusted














 Total revenue 


1,265,650


376


-


-


-


1,266,026














 Cost of services 


625,235


(46,222)


-


-


-


579,013

 Cost of sales 


136,702


(29,740)


-


-


-


106,962

 Selling, general and administrative 


242,510


(35,254)


-


-


-


207,256

 Research and development 


87,354


(465)


-


-


-


86,889

 Restructuring expense 


5,658


-


-


(5,658)


-


-

 Impairment loss 


4,230


-


-


(4,230)


-


-

 Transaction expense, net 


129


-


-


-


(129)


-

 Total operating expenses 


1,101,818


(111,681)


-


(9,888)


(129)


980,120














 Operating income 


163,832


112,057


-


9,888


129


285,906














 Foreign exchange loss, net 


(21,143)


-


21,143


-


-


-

 Other income, net 


2,907


(211)


-


-


-


2,696

 Interest expense, net 


(114,378)


2,073


-


-


-


(112,305)

 Total non-operating expenses 


(132,614)


1,862


21,143


-


-


(109,609)














 Income before provision for income taxes 


31,218


113,919


21,143


9,888


129


176,297














 Provision for income taxes (a) 


12,812


40,437


9,857


2,538


40


65,684














 Net income 


18,406


73,482


11,286


7,350


89


110,613














 Less: Net income attributable to non-controlling interests 


20,309


26


-


-


-


20,335














 Net (loss) income attributable to IGT PLC 


(1,903)


73,456


11,286


7,350


89


90,278














 Net (loss) income per common share - diluted 


(0.01)










0.45

 Weighted-average shares - diluted 


202,029










202,606



























 (a) Provision for income taxes was determined based on the statutory tax rate in effect in the respective jurisdiction where the adjustment originated. 
















 

 Condensed Consolidated Statement of Operations 

 Reconciliation of Non-GAAP Financial Measures 

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

































Adjustments






Q3 2015








Transaction


Q3 2015




As


Purchase


Foreign


Restructuring


and Refinancing


As




Reported


Accounting


Exchange


Expense


Expense


Adjusted
















 Total revenue 


1,201,573


2,271


-


-


-


1,203,844
















 Cost of services 


619,630


(48,022)


-


-


-


571,608


 Cost of sales 


127,980


(34,536)


-


-


-


93,444


 Selling, general and administrative 


224,487


(32,447)


-


-


-


192,040


 Research and development 


85,864


(564)


-


-


-


85,300


 Restructuring expense 


11,271


-


-


(11,271)


-


-


 Transaction expense, net 


2,301


-


-


-


(2,301)


-


 Total operating expenses 


1,071,533


(115,569)


-


(11,271)


(2,301)


942,392
















 Operating income 


130,040


117,840


-


11,271


2,301


261,452
















 Foreign exchange gain, net 


9,848


-


(9,848)


-


-


-


 Other expense, net 


(508)


(208)


-


-


-


(716)


 Interest expense, net 


(117,048)


20


-


-


-


(117,028)


 Total non-operating expenses 


(107,708)


(188)


(9,848)


-


-


(117,744)
















 Income before provision for income taxes 


22,332


117,652


(9,848)


11,271


2,301


143,708
















 Provision for income taxes (a) 


13,367


40,869


(1,788)


3,818


377


56,643
















 Net income 


8,965


76,783


(8,060)


7,453


1,924


87,065
















 Less: Net income attributable to non-controlling interests 


1,833


26


-


-


-


1,859
















 Net income attributable to IGT PLC 


7,132


76,757


(8,060)


7,453


1,924


85,206
















 Net income per common share - diluted 


0.04










0.42


 Weighted-average shares - diluted 


200,910










200,910












































 (a) Provision for income taxes was determined based on the statutory tax rate in effect in the respective jurisdiction where the adjustment originated. 


















 

 International Game Technology PLC 

 Condensed Consolidated Statement of Operations 

 Reconciliation of Non-GAAP Financial Measures 

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





























 Year to date 


Adjustments


 Year to date 



September 2016






Impairment/




September 2016



As


Purchase


Foreign


Restructuring


Transaction


As



Reported


Accounting


Exchange


Expense


Expense


Adjusted














 Total revenue 


3,832,680


1,332


-


-


-


3,834,012














 Cost of services 


1,911,830


(137,366)


-


-


-


1,774,464

 Cost of sales 


403,118


(89,091)


-


-


-


314,027

 Selling, general and administrative 


709,277


(104,857)


-


-


-


604,420

 Research and development 


256,349


(1,459)


-


-


-


254,890

 Restructuring expense 


21,514


-


-


(21,514)


-


-

 Impairment loss 


6,582


-


-


(6,582)


-


-

 Transaction expense, net 


1,560


-


-


-


(1,560)


-

 Total operating expenses 


3,310,230


(332,773)


-


(28,096)


(1,560)


2,947,801














 Operating income 


522,450


334,105


-


28,096


1,560


886,211














 Foreign exchange loss, net 


(94,547)


-


94,547


-


-


-

 Other expense, net 


(4,994)


3,881


-


-


-


(1,113)

 Interest expense, net 


(343,461)


6,147


-


-


-


(337,314)

 Total non-operating expenses 


(443,002)


10,028


94,547


-


-


(338,427)














 Income before provision for income taxes 


79,448


344,133


94,547


28,096


1,560


547,784














 Provision for income taxes (a) 


64,593


122,338


23,431


7,718


302


218,382














 Net income 


14,855


221,795


71,116


20,378


1,258


329,402














 Less: Net income attributable to non-controlling interests 


36,836


76


-


-


-


36,912














 Net (loss) income attributable to IGT PLC 


(21,981)


221,719


71,116


20,378


1,258


292,490














 Net (loss) income per common share - diluted 


(0.11)










1.45

 Weighted-average shares - diluted 


201,238










201,901



























 (a) Provision for income taxes was determined based on the statutory tax rate in effect in the respective jurisdiction where the adjustment originated. 
















 

 International Game Technology PLC 


 Condensed Consolidated Statement of Operations 


 Reconciliation of Non-GAAP Financial Measures 


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








































 Year to date 


Adjustments


 Year to date 




 Year to date 




September 2015








Transaction


September 2015




September 2015




As


Purchase


Foreign


Restructuring


and Refinancing


As


Pro Forma


Pro




Reported


Accounting


Exchange


Expense


Expense


Adjusted


Adjustments


Forma




















 Total revenue 


3,324,099


13,919


-


-


-


3,338,018


399,387


3,737,405




















 Cost of services 


1,743,013


(104,686)


-


-


-


1,638,327


113,306


1,751,633


 Cost of sales 


340,322


(66,764)


-


-


-


273,558


63,355


336,913


 Selling, general and administrative 


552,254


(67,023)


-


-


-


485,231


134,166


619,397


 Research and development 


192,849


(1,693)


-


-


-


191,156


62,760


253,916


 Restructuring expense 


41,570


-


-


(41,570)


-


-


-


-


 Transaction expense, net 


45,695


-


-


-


(45,695)


-


-


-


 Total operating expenses 


2,915,703


(240,166)


-


(41,570)


(45,695)


2,588,272


373,587


2,961,859




















 Operating income 


408,396


254,085


-


41,570


45,695


749,746


25,800


775,546




















 Foreign exchange loss, net 


(85,493)


-


85,493


-


-


-






 Other (expense) income, net 


(120,222)


6,042


-


-


117,877


3,697






 Interest expense, net 


(325,735)


-


-


-


-


(325,735)






 Total non-operating expenses 


(531,450)


6,042


85,493


-


117,877


(322,038)
























 (Loss) income before provision for income taxes 


(123,054)


260,127


85,493


41,570


163,572


427,708
























 Provision for income taxes (a) 


15,907


92,015


19,768


13,000


41,115


181,805
























 Net (loss) income 


(138,961)


168,112


65,725


28,570


122,457


245,903
























 Less: Net income attributable to non-controlling interests 


10,114


77


-


-


-


10,191
























 Net (loss) income attributable to IGT PLC 


(149,075)


168,035


65,725


28,570


122,457


235,712
























 Net (loss) income per common share - diluted 


(0.79)










1.23






 Weighted-average shares - diluted 


189,884










191,142




























































 (a) Provision for income taxes was determined based on the statutory tax rate in effect in the respective jurisdiction where the adjustment originated. 


























 

International Game Technology PLC

Adjusted EBITDA and Free Cash Flow

Reconciliations of Non-GAAP Financial Measures

($ thousands)













For the three months ended



September 30,



2016


2015






Net income


18,406


8,965

Provision for income taxes


12,812


13,367

Non-operating expenses


132,614


107,708

Amortization


124,089


134,129

Depreciation 


94,403


95,133

Amortization of upfront payments to customers


29,982


27,302

Stock-based compensation expense


7,468


11,762

Restructuring expense


5,658


11,271

Impairment loss


4,230


-

Non-cash purchase accounting (excluding D&A)


67


1,860

Transaction expense, net


129


2,301

Adjusted EBITDA


429,858


413,798
















Cash flows from operating activities


97,190


253,909

Capital expenditures


(151,865)


(121,651)

Free Cash Flow


(54,675)


132,258






 

International Game Technology PLC Segment Performance

Revenue Detail 







($ millions)































INTERNATIONAL GAME TECHNOLOGY PLC



Quarter Change





2015

2016



Percentage

Constant FX





Q3 

Q3 



Q3

Q3

Gaming


Total Revenue

651

644



-1.1%

-0.6%












Gaming Services

508

489



-3.8%

-2.9%




Terminal 

322

322



0.0%

0.7%




Social (DDI)

80

66



-17.5%

-17.5%




Other

106

101



-5.4%

-3.2%













Product Sales

142

155



8.8%

7.6%




Terminal 

95

108



13.1%

11.8%




Other

47

47



0.0%

-0.8%












Lottery


Total Revenue

478

545



14.1%

14.8%












Lottery Services

463

523



13.1%

13.8%




FM/Concessions

416

436



4.8%

5.4%




LMA

22

59



172.2%

172.2%




Other Services

25

28



14.3%

18.3%













Product Sales

15

22



44.9%

44.8%




Terminal 

0

2



592.3%

592.1%




Systems/Other

15

20



35.9%

35.9%












Other


Total Revenue

73

77



5.0%

5.3%












Service Revenue

73

77



5.6%

5.9%



Product Sales

0

(0)



-110.5%

-103.0%












Consolidated


Revenue

1,202

1,266



5.3%

5.9%






















Operating Income:










Segment Total

303

338



11.6%

11.7%




Purchase Accounting

(118)

(112)



-4.9%

-4.8%




Corporate Support

(55)

(62)



12.7%

15.1%




Total

130

164



26.0%

26.5%




























North American Gaming Interactive



Quarter Change






2015

2016



Percentage

Constant FX






Q3 

Q3 



Q3

Q3


Gaming


Total Revenue

341

317



-7.0%

-7.0%













Gaming Services

267

241



-9.8%

-9.8%




Terminal 

144

133



-7.8%

-7.8%




Social (DDI)

80

66



-17.5%

-17.5%




Other

43

42



-2.2%

-2.2%













Product Sales

73

76



3.3%

3.2%




Terminal 

46

51



11.2%

11.1%




Other

27

24



-10.2%

-10.2%













Total


Revenue

341

317



-7.0%

-7.0%













Operating Income

85

66



-21.8%

-25.0%









































North America Lottery



Quarter Change






2015

2016



Percentage

Constant FX






Q3 

Q3 



Q3

Q3


Gaming


Total Revenue

37

37



0.8%

0.7%













Gaming Services

36

37



0.9%

0.8%




Terminal 

26

25



-3.7%

-3.7%




Social (DDI)

0

0



0.0%

0.0%




Other

10

12



12.7%

12.4%













Product Sales

0

0



0.0%

0.0%




Terminal 

(0)

0



0.0%

0.0%




Other

0

0



0.0%

0.0%













Lottery


Total Revenue

216

271



25.1%

25.1%













Lottery Services

206

253



22.6%

22.6%




FM/Concessions

156

163



4.6%

4.6%




LMA

22

59



172.2%

172.2%




Other Services

29

31



8.0%

8.0%













Product Sales

10

18



73.3%

73.3%




Terminal 

0

2



682.6%

682.4%




Systems/Other

10

16



60.3%

60.2%













Total


Revenue

253

307



21.6%

21.5%













Operating Income

50

85



70.1%

69.3%









































INTERNATIONAL



Quarter Change






2015

2016



Percentage

Constant FX






Q3 

Q3 



Q3

Q3


Gaming


Total Revenue

120

122



2.1%

4.7%













Gaming Services

50

43



-14.2%

-4.7%




Terminal 

15

13



-13.8%

2.8%




Social (DDI)

0

0



0.0%

0.0%




Other

36

31



-14.3%

-7.7%













Product Sales

69

79



13.9%

11.6%




Terminal 

49

57



14.9%

12.4%




Other

20

22



11.5%

9.6%













Lottery


Total Revenue

73

75



3.5%

6.0%













Lottery Services

68

71



4.8%

7.5%




FM/Concessions

49

51



3.5%

5.3%




LMA

0

0



0.0%

0.0%




Other Services

19

20



8.3%

13.4%













Product Sales

5

4



-15.6%

-15.7%




Terminal 

0

0



-100.0%

-100.0%




Systems/Other

5

4



-15.1%

-15.2%













Other


Total Revenue

18

18



1.1%

2.7%













Service Revenue

17

18



3.7%

5.2%



Product Sales

0

(0)



-110.5%

-103.0%













Total


Revenue

210

215



2.5%

5.0%













Operating Income

37

39



6.0%

15.4%








































ITALY



Quarter Change






2015

2016



Percentage

Constant FX






Q3 

Q3 



Q3

Q3


Gaming


Total Revenue

156

168



7.7%

7.6%













Gaming Services

156

168



7.7%

7.7%




Terminal 

137

151



10.4%

10.4%




Social (DDI)

0

0



0.0%

0.0%




Other

19

16



-12.1%

-12.1%













Product Sales

0

0



0.0%

0.0%




Terminal 

0

0



0.0%

0.0%




Other

0

0



0.0%

0.0%













Lottery


Total Revenue

188

199



5.7%

5.6%













Lottery Services

188

199



5.7%

5.6%




FM/Concessions

211

222



5.2%

5.2%




LMA

0

0



0.0%

0.0%




Other Services

(23)

(23)



1.4%

1.3%













Product Sales

0

0



0.0%

0.0%




Terminal 

0

0



0.0%

0.0%




Systems/Other

0

0



0.0%

0.0%













Other


Total Revenue

55

59



6.3%

6.2%













Service Revenue

55

59



6.3%

6.2%



Product Sales

0

0



0.0%

0.0%













Total


Revenue

400

426



6.5%

6.5%













Operating Income

131

147



12.4%

12.4%























Consolidated Key Performance Indicators (KPIs)








Third Quarter

Periods Ended September 30


2016

2015

% change 








Installed base (end of period)





   Casino




34,159

34,755

-1.7%

   VLT - Government Sponsored (ex-Italy)


15,594

15,648

-0.3%

   VLT - Italy Supplier (B2B)



8,464

8,439

0.3%

   Total installed base



58,217

58,842

-1.1%

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


32.27

34.10

-5.4%








   Additional Italian Network Details:





   VLT - Operator (B2C)



10,930

10,955

-0.2%

   AWP




58,069

60,262

-3.6%








Machine units shipped






   New/Expansion



2,315

1,399

65.5%

   Replacement 



6,665

5,223

27.6%

   Total machines shipped



8,980

6,622

35.6%








Global lottery same-store revenue growth





   Instants & draw games





2.7%

   Multistate Jackpots





35.0%

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



6.1%

   Italy lottery revenue growth




5.6%





























North America KPIs










Third Quarter

Periods Ended September 30


2016

2015

% change 








Installed base (end of period)





    Casino




24,163

25,237

-4.3%

    VLT - Government Sponsored


15,322

15,398

-0.5%

   Total installed base



39,485

40,635

-2.8%








Machine units shipped






   New/Expansion



2,017

895

125.4%

   Replacement 



3,221

2,431

32.5%

   Total machines shipped



5,238

3,326

57.5%








DoubleDown 






   Revenue ($ Thousands)



65,820

79,748

-17.5%

   Mobile penetration



56%

50%

11.2%

   DAU (Daily Active Users - Thousands) 1 


1,506

1,852

-18.7%

   MAU (Monthly Active Users - Thousands) 1


3,604

4,536

-20.5%

   Bookings per DAU ($0.00) 1



$      0.48

$      0.48

0.3%








Lottery same-store revenue growth





   Instants & draw games





1.6%

   Multistate Jackpots





40.6%

   Total lottery same-store revenue growth




6.3%








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
























International KPIs










Third Quarter

Periods Ended September 30


2016

2015

% change 








Installed base (end of period)





    Casino




9,996

9,518

5.0%

    VLT - Government Sponsored


272

250

8.8%

   Total installed base



10,268

9,768

5.1%








Machine units shipped






   New/Expansion



298

504

-40.9%

   Replacement 



3,444

2,792

23.4%

   Total machines shipped



3,742

3,296

13.5%








Lottery same-store revenue growth





   Instants & draw games





5.9%

   Multistate Jackpots





3.3%

   Total lottery same-store revenue growth




5.7%





























Italy KPIs











Third Quarter

Periods Ended September 30


2016

2015

% change 

(In € millions, except machines)





Lottery







Lotto wagers



1,967

1,677

17.3%

   10eLotto




1,094

1,009

8.4%

   Core




550

605

-9.1%

   Late Numbers



324

63

417.5%








Scratch & Win Wagers



2,091

2,108

-0.8%








Italy lottery revenue growth





5.6%








Gaming







Installed base (end of period)





   VLT - Operator (B2C)



10,930

10,955

-0.2%

   VLT - Supplier (B2B)



8,464

8,439

0.3%

   AWP




58,069

60,262

-3.6%

   Total Installed Base



77,463

79,656

-2.8%








Wagers







   VLT - Operator (B2C)



1,309

1,314

-0.4%

   AWP




986

1,026

-3.9%

   Interactive Wagers (Gaming)



393

378

4.0%








Other







   Sports Betting Wagers1



178

167

6.7%

   Sports Betting Payout (%)1



82.0%

81.9%

0.1 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-2016-results-300366441.html

SOURCE International Game Technology PLC

Analysen zu Northrop Grumman Corp.mehr Analysen

Eintrag hinzufügen
Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
Es ist ein Fehler aufgetreten!

Aktien in diesem Artikel

International Game Technology PLC 17,90 -0,56% International Game Technology PLC
Northrop Grumman Corp. 464,70 0,61% Northrop Grumman Corp.