Allwyn Results Presentation Deck
Summary of adjustments to EBITDA
Operating EBITDA
Austria
Czech Republic
Greece and Cyprus
United Kingdom²
Allwyn LS Group
Corporate²
Adjustments to Operating EBITDA
Austria
Czech Republic
Greece and Cyprus
United Kingdom
Allwyn LS Group
Corporate
Adjusted EBITDA
Austria
Czech Republic
Greece and Cyprus
United Kingdom
Allwyn LS Group
Corporate
32
Standalone, 100% (€m)¹
I
I
1
I
I
2019
211
95
413
(27)
1
10
211
95
413
(17)
2020 2021
147
84
260
I
(4)
66
I
1
15
143
82
326
I
3
(30) (14) (43) (19)
1
232
(15)
107
555
4
23
1
(21) (5)
7
211
111
578
2022
I
266
F
120
726
5
36
261
120
730
I
J
Q1'23
66
(8)
36
197
26
@
I
18
6
18
66
32
197
45
9
(1)
Q2'23
67
34
178
50
8
(25)
(3)
2
I
25
67
31
180
50
8
0
Q3'23
78
29
145
45
7
(38)
24
(1)
I
36
75
29
170
44
7
(2)
Casino Linz insurance gain + restructuring non-personnel
I costs
I
Argentina arbitration gain
I
I Other
Total Austria adjustments
I
! Gain from cancellation of obligation to acquire entity
Charitable donations and other
I Penalty income
i Change in accounting principles
I
i Total Czech Republic adjustments
I
i Hellenic Lotteries minimum gaming tax adjustment
I
Litigation provision
I
! COVID-19 related extraordinary costs
I
I
I
EBITDA Adjustments Breakdown³
I
I
I
Other non-recurring costs and write-offs
Total Greece and Cyprus adjustments
Expenses related to license bid and transaction costs
Restructuring
Change in accounting principles
Litigation settlement income
!Total United Kingdom adjustments
I
I
I Transaction costs
I
I
I
! Total Allwyn LS Group adjustments
I
I
I UK National Lottery transition costs
I
Business development and financing
Arbitration gain
Total Corporate adjustments
All entities shown on 100% basis; all of Q1 2023 shown for United Kingdom and Allwyn LS Group (formerly Camelot LS Group)
Activities related to the next UK National Lottery license, which will commence in February 2024 and will be operated by the Company's subsidiary Allwyn UK, are currently reported as part of the Corporate segment.
See additional disclosure relating to EBITDA adjustments in Allwyn International Q3 2023 Preliminary Unaudited Results and Update on Current Trading
2019 2020
I
(16)
17
1
I
I
I
10
10
(4)
I
(4)
(4) (21)
(2)
(2)
38
5
10
13
66
I
1
I
I
T
I
15
2021
15
(1)
(16)
I
4
4
25
(1)
(4)
I
I
3 (1)
23
5
I
I
I
2022
20
(13)
7
(6)
0
(5)
4
I
I
I
I
21
14
36
Q1'23
(1)
(2)
(3)
I
7
4
8
18
6
6
18
18
Q2'23 Q3'23
I
II INI
(3)
(3)
2
I
2
I
I
I
25
0
25
(2)
24
24
(1)
(1)
I
36
37
allwynView entire presentation