Aristocrat Acquisition of VGT Presentation
NOT FOR DISTRIBUTION OR RELEASE IN THE UNITED STATES.
Combined group - Pro forma financial summary (cont.)
Pro forma adj. EBITDA (A$ million)(1),(2)
Group
278
400
350
300
250
130
200
150
Pro forma adj. operating cash flow (A$ million)(1),(3)
337
355
Group
247
350
300
250
167
159
200
139
150
100
100
188
178
148
50
50
50
321
156
165
108
50
260
162
98
0
2011
2012
0
2013
2011
2012
2013
■ Aristocrat
- VGT
Note: Numbers may not add due to rounding
(1)
17
(2)
rate CRAT
Aristocrat 30 September year end for 2012 and 2013, 31 December year end for 2011; VGT 31 December year end; VGT values converted to AUD at a 0.94 AUD/USD exchange rate
VGT EBITDA is normalised for quality of earnings adjustments and machine placement fee amortisation
VGT operating cash flow normalised for quality of earnings adjustmentsView entire presentation