Allwyn Results Presentation Deck
Summary of adjustments to EBITDA
Standalone, 100% (€m)
Operating EBITDA
Austria
Czech Republic
Greece and Cyprus
Italy
Corporate
Adjustments to Operating
EBITDA
Austria
Czech Republic
Greece and Cyprus
Italy
Corporate
Adjusted EBITDA
Austria
Czech Republic
Greece and Cyprus
Italy
Corporate
25
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)
H1 20
60
46
102
126
(8)
(13)
(2)
27
4
47
44
129
126
(4)
H1 21
76
57
205
221
(6)
(1)
4₁
9₁
1
-1
1
141
75
61
214
221
8
EBITDA adjustments breakdown
I
i Austria adjustments
I
i Casino Linz insurance gain +
! restructuring non-personal costs
I
! Other
I
Total Austria adjustments
I
i Czech Republic adjustments
1
Gain from cancellation of obligation to
I acquire entity
Charitable donation to support disaster
I
I relief and other
i Total Czech Republic adjustments
I
1
Greece and Cyprus adjustments
I
I Hellenic Lotteries minimum gaming tax
! adjustment
I
Litigation provision
COVID-19 related extraordinary costs
I
I
i Other non-recurring costs and write-offs
I
Total Greece and Cyprus
1
adjustments
I
I
i Corporate adjustments
Inorganic business development costs
i Total Corporate adjustments
2019 2020 H1 20
(8)
(5)
(13)
2019
2019
(16)
17
1
2019
10
10
(4)
(4)
2020 H1 20
(2)
(2) (2)
38
5
10
14
66
16
I
2020 H1 20 H1 21
8
4
H1 21 T
27
(1)
(1)
H1 21
4
41
14
(1)
(4)
9
I
2020 H1 20 H1 21
15
4
14
15
4
14 I
Sazka
GROUPView entire presentation