Allwyn Results Presentation Deck
Summary of adjustments to EBITDA
Operating EBITDA
Austria
Czech Republic
Greece and Cyprus
Italy
Corporate - SAZKA Group
Adjustments to Operating EBITDA
Austria
Czech Republic
Greece and Cyprus
Italy
Corporate SAZKA Group
Adjusted EBITDA¹
Austria
Czech Republic
Greece and Cyprus
Italy
Corporate - SAZKA Group
33
Standalone, 100% (€m)
I
2019
211
95
413
396
(27)
1
1
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)
23
71
211
111
578
409
(7)
EBITDA Adjustments Breakdown
Austria adjustments
Casino Linz insurance gain
Argentina arbitration gain
Other
Total Austria adjustments
restructuring non-personnel costs
Czech Republic adjustments
Gain from cancellation of obligation to acquire entity
Charitable donation to support disaster relief and other
Total Czech Republic adjustments
Greece and Cyprus adjustments
Hellenic Lotteries minimum gaming tax adjustment
Litigation provision
COVID-19 related extraordinary costs
Other non-recurring costs and write-offs
Total Greece and Cyprus adjustments
Corporate adjustments - SAZKA Group
Inorganic business development costs
Arbitration gain
Total Corporate adjustments - SAZKA Group
2019
1
!
(16)
17
1
10
10
2020
GROUP
(4)
(4)
(2)
(2)
38
5
10
13
66
15
15
2021
(1)
(16)
(5)
(21)
4
4
25
(1)
(4)
3
23
20
(13)
7
sazka allwynView entire presentation