Allwyn Investor Conference Presentation Deck
Summary of adjustments to EBITDA
Operating EBITDA
Austria
Czech Republic
Greece and Cyprus
Italy
Corporate - Allwyn International
Adjustments to Operating EBITDA
Austria
Czech Republic
Greece and Cyprus
Italy
Corporate Allwyn International
Adjusted EBITDA
Austria
Czech Republic
Greece and Cyprus
Italy
Corporate - Allwyn International
30
Standalone, 100% (€m)
0
2019
211
95
413
396
(27)
1
10
211
95
413
396
(17)
2020
147
84
260
311
(30)
(4)
(2)
66
15
143
82
326
311
(15)
2021
232
107
555
409
(14)
(21)
4
23
7
211
111
578
409
(7)
9m 2021
151
81
380
315
(15)
(1)
4
14
1
4
150
85
394
315
(11)
9m 2022
209
92
538
275
(23)
0
4
1
17
201
92
541
275
(6)
I
I
Austria adjustments
i Casino Linz insurance gain + restructuring non-
personnel costs
Argentina arbitration gain
I
I
I Czech Republic adjustments
Gain from cancellation of obligation to acquire
entity
I
I
I
I
! Charitable donation to support disaster relief and
other
iTotal Czech Republic adjustments
i Greece and Cyprus adjustments
I
I Hellenic Lotteries minimum gaming tax adjustment
I
EBITDA Adjustments Breakdown
Other
Total Austria adjustments
I Litigation provision
COVID-19 related extraordinary costs
Other non-recurring costs and write-offs
Total Greece and Cyprus adjustments
I
I
I Corporate adjustments - Allwyn International
I
UK National Lottery transition costs
Business development and financing
Arbitration gain
!Total Corporate adjustments - Allwyn
International
I
I
2019
1 1 11
1
1
|
(16)
17
1
10
10
2020
(4)
¦ ¦
(4)
(2)
(2)
38
5
10
13
66
15
15
2021
(1)
(16)
(4)
(21)
1
4
4
25
(1)
(4)
23
20
(13)
7
9m 2021 9m 2022
(1)
(1)
(1)
4
4
19
(1)
(4)
0
14
18
(13)
4
i
(7)
(1)
(7)
1
1|1
1
1
4
(1)
4
10
7
17
allwynView entire presentation