Allwyn Results Presentation Deck
Summary of pro rata Adjusted FCF
1
Pro rata to interest at end of each period (€m) ¹
Adjusted EBITDA - pro rata
Austria
Czech Republic
Greece and Cyprus
United Kingdom²
Allwyn LS Group
Italy
Other³
Corporate²
Total Adjusted EBITDA - pro rata
Capex - pro rata
Austria
Czech Republic
Greece and Cyprus
United Kingdom
Allwyn LS Group
Italy
Other
Corporate
Total Capex- pro rata
Ownership at
the end Q3'23
59.7%
100%
50.43%
100%
100%
32.5%
59.7%
100%
50.43%
100%
100%
32.5%
2019
80
95
133
129
12
5
10
2020
79
82
118
(17) (15)
420
366
27
101
18
7
8
33
2021
126
111
235
1
I
133
121
27
(7) (8)
597
782
10
14
8
1
1
1
2022 Q1'23
156 39
120
32
366
98
45
9
32
26
(1)
281
32
12
12
10
I
I
8
16
58
3
1
7
2
1
2
4
20
Q2'23 Q3'23
40 45
31
29
91
86
50
44
8
7
31
30
44
53
294
3
1
2
1
1
3
6
17
292
3
2
2
3
1
I
3
20
34
Adjusted FCF -
1
Pro rata to interest at end of each period (€m) ¹
pro rata
Austria
Czech Republic
Greece and Cyprus
United Kingdom
Allwyn LS Group
Italy
Other
Corporate
Total Adjusted FCF - pro rata
Ownership at
the end Q3'23
59.7%
100%
50.43%
100%
100%
32.5%
34 1) For acquisitions, pro rata by definition reflects the contribution for the entire period or year in which the entity was acquired.
2) 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.
3) Other comprises the pro rata effect of other equity method investees directly owned by Allwyn. Financial metrics are based on unaudited management accounts.
2019 2020 2021
61 116
97
68
90
74
122
110
227
128
101
1
I
133
(17) (15)
(7)
393 332 565
2022 Q1'23 Q2'23 Q3'23
36 37
144
41
109
31
29
27
356
91
88
84
43
49
42
8
7
6
32
31
30
23
41
50
(4) (4)
(21)
262 278
259
I
1
121
19
(24)
724
allwynView entire presentation