EX-99.1 2 igtq320earningspressre.htm EX-99.1 Document

image_01.jpg


NEWS RELEASE


INTERNATIONAL GAME TECHNOLOGY PLC REPORTS
THIRD QUARTER 2020 RESULTS

Consolidated revenue of $982 million driven by the strongest lottery same-store sales growth in seven quarters; sharp improvement from the second quarter across all major revenue sources
Delivered $285 million in cash from operating activities and $220 million in free cash flow during the third quarter; reduced net debt by $46 million as reported and $228 million at constant currency during the third quarter

Net loss of $128 million includes $149 million in foreign exchange losses, primarily non-cash; Adjusted net income was $54 million
Solid lottery profit flow-through and benefit of cost-saving actions led to $354 million in Adjusted EBITDA

LONDON – November 11, 2020 – International Game Technology PLC (“IGT”) (NYSE:IGT) today reported financial results for the third quarter ended September 30, 2020. Tomorrow, at 8:00 a.m. EST, management will host a conference call and webcast to present the results; access details are provided below.

“The resilience of our portfolio, particularly in lottery, and benefits from our swift cost reduction initiatives are on full display in our third quarter results," said Marco Sala, CEO of IGT. “Strong player demand and a host of compelling new games, systems, and digital solutions led to a sharp, sequential improvement in our most important markets. We continue to monitor the evolution and impact of the pandemic around the world. With a simplified organization firmly in place, we are creating a leaner, stronger IGT."
 
“Robust cash flow generation during the quarter and year-to-date periods have enabled us to improve our liquidity and reduce net debt,” said Max Chiara, CFO of IGT. “We are on track to achieve our 2020 temporary cost-reduction targets and have identified a number of initiatives that will enable us to deliver over $200 million of structural savings over the next two years. As a result, the improvement in our profitability should support our continued focus on reducing debt."

1



Overview of Consolidated Third Quarter 2020 Results

Quarter EndedY/Y Change (%)Constant Currency Change (%)
September 30,
20202019
(In $ millions, unless otherwise noted)
GAAP Financials:
Revenue
    Global Lottery5705523%0%
    Global Gaming412601(31)%(34)%
Total revenue9821,153(15)%(17)%
Operating income (loss)
    Global Lottery19616122%17%
    Global Gaming(8)68NANA
    Corporate support expense(18)(26)33%37%
    Other(1)
(42)(49)13%13%
Total operating income129154(16)%(22)%
Net (loss) income attributable to IGT PLC(128)104NA
Non-GAAP Financial Measures:
Adjusted net income attributable to IGT PLC544325%
Adjusted EBITDA
    Global Lottery30927014%10%
    Global Gaming58156(63)%(65)%
    Corporate support expense(13)(20)32%36%
Total Adjusted EBITDA354407(13)%(17)%
Net debt7,2437,354(2)%
(1) Primarily includes purchase price amortization
Note: Reconciliations of non-GAAP financial measures to the most directly comparable GAAP financial measures are provided at the end of this news release

Key Highlights:

Delivered $220 million in positive free cash flow in the quarter; generated $610 million in cash from operations and $384 million in free cash flow year-to-date
Robust player demand drives highest Global Lottery same-store sales growth and Adjusted EBITDA in seven quarters
Signed 2-year contract extension with New York Lottery
Recently awarded 7-year contracts with Poland and Nebraska Lotteries following competitive bid processes
Sharp, sequential improvement in Global Gaming revenue and profit following acute impact of the pandemic in the second quarter
41% increase in Digital & Betting revenue; launched full-service, in-house U.S. sports betting trading team in the third quarter and recently established new partnerships with Boyd Gaming and the National Basketball Association (NBA)
2



Awarded three spots on Casino Journal's esteemed "Top 20 Most Innovative Gaming Technology Products Awards," the most of any gaming supplier
Cashless solutions gaining traction as Resort Wallet™ launched at Resorts World Catskills

Financial highlights:

Third quarter 2020 results reflect the continued, global impact of the COVID-19 pandemic, but at a lower level compared to the second quarter

Resilient consolidated revenue of $982 million, down 15% from the prior year
Global Lottery revenue of $570 million, up 3%, driven by double-digit growth in North America same-store sales
Global Gaming revenue totals $412 million, down 31%, on pandemic-related closures and restrictions; positive sequential trends as casinos re-open and installed base is gradually reactivated

Operating income of $129 million, compared to $154 million in the prior year
Benefit of disciplined cost-saving actions
Global Lottery same-store sales growth translates into high profit flow-through
Contribution from Global Gaming impacted by $36 million higher bad debt and obsolescence charges, primarily due to the protracted pandemic slow-down in business activities

Net interest expense of $101 million compared to $103 million in the prior year
Benefit from income taxes of $27 million, compared to a provision for income taxes of $45 million, driven by lower pre-tax income and the tax impact of significant foreign exchange losses in the third quarter of 2020 versus significant foreign exchange gains in the prior-year period

Net loss attributable to IGT was $128 million; adjusted net income attributable to IGT of $54 million compared to adjusted net income of $43 million in the prior year
Net loss includes $149 million in non-cash foreign exchange loss, primarily on Euro-denominated debt instruments

Net loss per diluted share of $0.62; adjusted net income per diluted share of $0.26 compared to adjusted net income per diluted share of $0.21 in the prior year

Adjusted EBITDA of $354 million compared to $407 million in the prior-year period
Benefit from previously mentioned cost-saving actions
Global Lottery achieves highest segment-level Adjusted EBITDA in seven quarters

Net debt of $7.24 billion compared to $7.38 billion at December 31, 2019; Net debt to LTM adjusted EBITDA of 5.72x up from 4.31x at December 31, 2019, due to pandemic's impact on EBITDA in the first nine months of 2020
3



Cash and Liquidity Update
At September 30, 2020, liquidity totaled $2.55 billion, an improvement from the second quarter level on strong cash flow generation; comprised of $943 million in unrestricted cash and $1.61 billion available under revolving credit facilities

Conference Call and Webcast:

November 12, 2020, at 8:00 a.m. EST

Live webcast available under “News, Events & Presentations” on IGT’s Investor Relations website at www.IGT.com; replay available on the website following the live event

Dial-In Numbers
US/Canada toll-free dial-in number: +1 844 842 7999
Outside the US/Canada toll-free number: +1 612 979 9887
Conference ID/confirmation code: 9189642
A telephone replay of the call will be available for one week
US/Canada replay number: +1 855 859 2056
Outside the US/Canada replay number: +1 404 537 3406
ID/Confirmation code: 9189642

Note: Certain totals in the tables included in this press release may not add due to rounding

Comparability of Results

All figures presented in this news release are prepared under U.S. GAAP, unless noted otherwise. Adjusted figures exclude the impact of items such as purchase accounting, impairment charges, restructuring expense, foreign exchange, and certain one-time, primarily transaction-related items. Reconciliations to the most directly comparable U.S. GAAP measures are included in the tables in this news release. Constant currency changes for 2020 are calculated using the same foreign exchange rates as the corresponding 2019 period. Management uses non-GAAP financial measures to understand and compare operating results across accounting periods, for internal budgeting and forecasting purposes, and to evaluate the Company’s financial performance. Management believes these non-GAAP financial measures reflect the Company’s ongoing business in a manner that allows for meaningful period-to-period comparisons and analysis of business trends. These constant currency changes and non-GAAP financial measures should however be viewed in addition to, and not as an alternative for, the Company’s reported results prepared in accordance with U.S. GAAP.

About IGT
IGT (NYSE:IGT) is the global leader in gaming. We deliver entertaining and responsible gaming experiences for players across all channels and regulated segments, from Gaming Machines and Lotteries to Sports Betting and Digital. Leveraging a wealth of compelling content, substantial investment in innovation, player insights, operational expertise, and leading-edge technology, our solutions deliver unrivalled gaming experiences that engage players and drive growth. We have a well-established local presence and relationships with governments and regulators in more than 100 countries around the world, and create value by adhering to the highest standards of service, integrity, and responsibility. IGT has approximately 11,000 employees. For more information, please visit www.IGT.com.

Cautionary Statement Regarding Forward-Looking Statements
This news release may contain forward-looking statements (including within the meaning of the Private Securities Litigation Reform Act of 1995) concerning International Game Technology PLC and its consolidated subsidiaries (the “Company”) and other matters. These statements may discuss goals, intentions, and expectations as to future plans, trends, events, dividends, results of operations, or financial condition, or otherwise, based on current beliefs of the management of the Company as well as assumptions made by, and information currently available to, such management. Forward-looking statements may be accompanied by words such as “aim,” “anticipate,” “believe,” “plan,” “could,” “would,”
4



“should,” “shall”, “continue,” “estimate,” “expect,” “forecast,” “future,” “guidance,” “intend,” “may,” “will,” “possible,” “potential,” “predict,” “project” or the negative or other variations of them. These forward-looking statements speak only as of the date on which such statements are made and are subject to various risks and uncertainties, many of which are outside the Company’s control. Should one or more of these risks or uncertainties materialize, or should any of the underlying assumptions prove incorrect, actual results may differ materially from those predicted in the forward-looking statements and from past results, performance, or achievements. Therefore, you should not place undue reliance on such statements. Factors that could cause actual results to differ materially from those in the forward-looking statements include (but are not limited to) the factors and risks described in the Company’s annual report on Form 20-F for the financial year ended December 31, 2019 and other documents filed from time to time with the SEC, which are available on the SEC’s website at www.sec.gov and on the investor relations section of the Company’s website at www.IGT.com. Except as required under applicable law, the Company does not assume any obligation to update these forward-looking statements. You should carefully consider these factors and other risks and uncertainties that affect the Company’s business. Nothing in this news release is intended, or is to be construed, as a profit forecast or to be interpreted to mean that the financial performance of International Game Technology PLC for the current or any future financial years will necessarily match or exceed the historical published financial performance or International Game Technology PLC, as applicable. All forward-looking statements contained in this news release are qualified in their entirety by this cautionary statement. All subsequent written or oral forward-looking statements attributable to International Game Technology PLC, or persons acting on its behalf, are expressly qualified in their entirety by this cautionary statement.

Non-GAAP Financial Measures
Management supplements the reporting of financial information, determined under GAAP, with certain non-GAAP financial information. Management believes the non-GAAP information presented provides investors with additional useful information, but it is not intended to nor should it be considered in isolation or as a substitute for the related GAAP measures. Moreover, other companies may define non-GAAP measures differently, which limits the usefulness of these measures for comparisons with such other companies. The Company encourages investors to review its financial statements and publicly-filed reports in their entirety and not to rely on any single financial measure.

Consolidated Adjusted EBITDA represents net income (loss) (a GAAP measure) before income taxes, interest expense, foreign exchange gain (loss), other non-operating expenses, depreciation, impairment losses, amortization (service revenue, purchase accounting and non-purchase accounting) restructuring expenses, stock-based compensation, and certain other non-recurring items. Other non-recurring items are infrequent in nature and are not reflective of on-going operational activities. For the business segments, Adjusted EBITDA represents segment operating income (loss) before depreciation, amortization (service revenue, purchase accounting and non-purchase accounting) restructuring expenses, stock-based compensation, and certain other non-recurring items. Adjusted net (loss) income attributable to IGT PLC represents Net (loss) income attributable to IGT PLC before foreign exchange, purchase accounting depreciation and amortization, restructuring expenses, loss on extinguishment of debt and certain other non-recurring items. Adjusted Diluted EPS represents Adjusted net (loss) income attributable to IGT PLC per weighted-average number of common shares outstanding during the period that takes into consideration potential common shares outstanding deriving from the IGT PLC share-based payment awards, when inclusion is not antidilutive. Other non-recurring items are discrete, infrequent in nature and are not reflective of on-going operational activities. Management believes that the non-GAAP measures just mentioned are useful in providing period-to-period comparisons of the results of the Company’s ongoing operational performance.

Net debt is a non-GAAP financial measure that represents debt (a GAAP measure, calculated as long-term obligations plus short-term borrowings) minus cash and equivalents. Cash and cash equivalent are subtracted from the GAAP measure because they could be used to reduce the Company’s debt obligations. Management believes that net debt is a useful measure to monitor leverage and evaluate the balance sheet.

5



Free cash flow is a non-GAAP financial measure that represents cash flow from operations (a GAAP measure) less capital expenditures. Management believes free cash flow is a useful measure of liquidity and an additional basis for assessing IGT’s ability to fund its activities, including debt service and distribution of earnings to shareholders.

A reconciliation of the non-GAAP measures to the corresponding amounts prepared in accordance with GAAP appears in the tables in this release. The tables provide additional information as to the items and amounts that have been excluded from the adjusted measures.

Contact:
Phil O’Shaughnessy, Global Communications, toll free in U.S./Canada +1 (844) IGT-7452; outside U.S./Canada +1 (401) 392-7452
Francesco Luti, +39 3485475493; for Italian media inquiries
James Hurley, Investor Relations, +1 (401) 392-7190
6



Select Performance and KPI data: (In $ millions, unless otherwise noted)
Q3'20Q3'19% Change% Change
GLOBAL LOTTERYAs ReportedAt Constant FX
Revenue
Service
Operating and facilities management contracts5255025%1%
Upfront license fee amortization(52)(48)(7)%—%
Operating and facilities management contracts, net4744544%2%
Other766615%9%
Total service revenue5495206%3%
Product sales2033(38)%(38)%
Total revenue5705523%—%
Operating income19616122%17%
Adjusted EBITDA30927014%10%
Global same-store sales growth (%)
Instant ticket & draw games10.6%
Multi-jurisdiction jackpots(14.3)%
Total 8.7%
North America & Rest of world same-store sales growth (%)
Instant ticket & draw games15.0%
Multi-jurisdiction jackpots(14.3)%
Total 12.1%
Italy same-store sales growth (%)
Instant ticket & draw games(3.5)%
7



Q3'20Q3'19% Change% Change
GLOBAL GAMINGAs ReportedAt Constant FX
Revenue
Service
Terminal193276(30)%(33)%
Systems, software, and other13812610%6%
Total service revenue331402(18)%(21)%
Product sales
Terminal49139(64)%(65)%
Other3260(47)%(48)%
Total product sales revenue81199(59)%(60)%
Total revenue412601(31)%(34)%
Operating (loss) income(8)68NANA
Adjusted EBITDA58156(63)%(65)%
Installed base units
Casino48,28051,592(6)%
Casino - L/T lease (1)
1,102NA
Italy VLT - Operator (B2C)10,84510,984(1)%
Italy VLT - Supplier (B2B)7,1127,514(5)%
Italy AWP36,27941,129(12)%
Total installed base units103,618111,219(7)%
Installed base units (by geography)
US & Canada34,58437,260(7)%
Rest of world14,79814,3323%
  Subtotal49,38251,592(4)%
Italy54,23659,627(9)%
Total installed base units103,618111,219(7)%
Yields (by geography)(2), in absolute $
US & Canada$26.79$41.31(35)%
Rest of world (ex-Italy)$4.31$8.04(46)%
Total yields (ex-Italy)$19.88$32.06(38)%
Global machine units sold
New/expansion8181,001(18)%
Replacement2,8539,190(69)%
Total machine units sold3,67110,191(64)%
US & Canada machine units sold
New/expansion667791(16)%
Replacement2,0074,150(52)%
Total machine units sold2,6744,941(46)%
(1) Excluded from yield calculations due to treatment as sales-type leases
(2) Excludes Casino L/T lease units due to treatment as sales-type leases
8



Q3'20Q3'19% Change% Change
GLOBAL GAMING (Continued)As ReportedAt Constant FX
Rest of world machine units sold
New/expansion151210(28)%
Replacement8465,040(83)%
Total machine units sold9975,250(81)%
Average Selling Price (ASP), in absolute $
US & Canada13,80014,800(7)%
Rest of world12,10011,8003%
Total ASP13,30013,3000%
Gaming Systems Revenue3253(41)%
Italy Wagers (€)
VLT (B2C)9401,324(29)%
AWP711877(19)%
Italy sports betting wagers (€)2372275%
Italy sports betting payout (%)83.0 %83.4 %0%
Q3'20Q3'19% Change% Change
CONSOLIDATEDAs ReportedAt Constant FX
Revenue (by geography)
US & Canada443538(18)%(18)%
Italy4164023%(4)%
Rest of world123213(42)%(43)%
Total revenue9821,153(15)%(17)%
Digital & Betting Revenue (1)
1047441%35%
(1) Included within consolidated revenue


9



International Game Technology PLC
Consolidated Statements of Operations
($ and shares in thousands, except per share amounts)
Unaudited
For the three months endedFor the nine months ended
September 30,September 30,
2020201920202019
Service revenue880,133 921,712 2,223,772 2,892,774 
Product sales101,377 231,535 335,417 639,642 
Total revenue981,510 1,153,247 2,559,189 3,532,416 
Cost of services541,118 575,594 1,479,605 1,765,519 
Cost of product sales81,516 136,246 239,822 397,217 
Selling, general and administrative180,315 201,416 515,858 616,516 
Research and development48,039 68,804 140,111 200,305 
Restructuring(98)16,152 46,955 21,853 
Goodwill impairment— — 296,000 — 
Other operating expense (income), net2,118 1,153 3,721 (24,743)
Total operating expenses853,008 999,365 2,722,072 2,976,667 
Operating income (loss)128,502 153,882 (162,883)555,749 
Interest expense, net(101,023)(102,551)(297,284)(309,480)
Foreign exchange (loss) gain, net(149,403)124,068 (153,427)141,609 
Other (expense) income, net(7,031)(308)(39,791)22,687 
Total non-operating (expenses) income(257,457)21,209 (490,502)(145,184)
(Loss) income before (benefit from) provision for income taxes(128,955)175,091 (653,385)410,565 
(Benefit from) provision for income taxes(26,617)44,530 (34,806)160,522 
Net (loss) income(102,338)130,561 (618,579)250,043 
Less: Net income attributable to non-controlling interests25,652 26,998 37,315 101,370 
Net (loss) income attributable to IGT PLC(127,990)103,563 (655,894)148,673 
Net (loss) income attributable to IGT PLC per common share - basic(0.62)0.51 (3.20)0.73 
Net (loss) income attributable to IGT PLC per common share - diluted(0.62)0.51 (3.20)0.73 
Weighted-average shares - basic204,857 204,435 204,680 204,352 
Weighted-average shares - diluted204,857 204,528 204,680 204,532 

10



International Game Technology PLC
Consolidated Balance Sheets
($ thousands)
Unaudited
September 30,December 31,
20202019
Assets
Current assets:
Cash and cash equivalents943,346 662,934 
Restricted cash and cash equivalents196,252 231,317 
Trade and other receivables, net828,459 1,006,127 
Inventories183,220 161,790 
Other current assets556,607 571,869 
Total current assets2,707,884 2,634,037 
Systems, equipment and other assets related to contracts, net1,180,511 1,307,940 
Property, plant and equipment, net129,636 146,055 
Operating lease right-of-use assets332,121 341,538 
Goodwill5,188,657 5,451,494 
Intangible assets, net1,672,750 1,836,002 
Other non-current assets1,779,807 1,927,524 
Total non-current assets10,283,482 11,010,553 
Total assets12,991,366 13,644,590 
Liabilities and shareholders' equity
Current liabilities:
Accounts payable1,116,854 1,120,922 
Current portion of long-term debt374,656 462,155 
Short-term borrowings3,193 
Other current liabilities1,006,658 882,081 
Total current liabilities2,498,172 2,468,351 
Long-term debt, less current portion7,821,723 7,600,169 
Deferred income taxes272,555 366,822 
Operating lease liabilities305,805 310,721 
Other non-current liabilities372,428 413,549 
Total non-current liabilities8,772,511 8,691,261 
Total liabilities11,270,683 11,159,612 
Commitments and contingencies
Shareholders’ equity1,720,683 2,484,978 
Total liabilities and shareholders’ equity12,991,366 13,644,590 
11



International Game Technology PLC
Consolidated Statements of Cash Flows
($ thousands)
Unaudited
For the three months endedFor the nine months ended
September 30,September 30,
2020201920202019
Cash flows from operating activities
Net (loss) income(102,338)130,561(618,579)250,043
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
Depreciation102,578106,020300,826315,291
Goodwill impairment296,000
Amortization65,62469,960201,581207,161
Amortization of upfront license fees54,22950,695155,576154,630
Foreign exchange loss (gain), net149,403(124,068)153,427(141,609)
(Gain) loss on extinguishment of debt(10)2,33628,26711,964
Debt issuance cost amortization5,4515,48115,74817,004
Loss (gain) on sale of assets389(2,085)455(65,324)
Stock-based compensation1,1037,544(10,703)20,046
Deferred income taxes(69,815)(3,925)(106,520)2,590
Other non-cash items, net2,62117,3395,12548,731
Changes in operating assets and liabilities, excluding the effects of acquisitions:
Trade and other receivables58,553(32,513)198,13116,546
Inventories(3,457)23,073(9,435)23,875
Accounts payable(17,984)57,928(23,646)611
Other assets and liabilities38,867(111,362)24,060(72,854)
Net cash provided by operating activities285,214196,984610,313788,705
Cash flows from investing activities
Capital expenditures(65,668)(101,713)(225,847)(332,716)
Proceeds from sale of assets1,27235,3146,457100,743
Other1,5403,58112,4376,126
Net cash used in investing activities(62,856)(62,818)(206,953)(225,847)
Cash flows from financing activities
Principal payments on long-term debt(579,175)(431,518)(959,275)(1,264,647)
Payments in connection with extinguishment of debt(25,000)(8,598)
Payments of debt issuance costs (1,863)(18,853)(21,479)(24,787)
Net payments of short-term borrowings(82,537)(54,092)(7,610)(34,519)
Proceeds from long-term debt550,050895,8961,397,025
Net receipts from financial liabilities59,23012,14895,698753
Dividends paid(40,887)(40,887)(122,616)
Dividends paid - non-controlling interests(44,516)(6,290)(135,892)(135,684)
Return of capital - non-controlling interests(9,985)(80,384)
Capital increase - non-controlling interests1,3042943,3341,369
Other(2,540)(1,065)(8,598)(7,798)
Net cash used in financing activities(650,097)(198)(203,813)(279,886)
Net (decrease) increase in cash and cash equivalents and restricted cash and cash equivalents(427,739)133,968199,547282,972
Effect of exchange rate changes on cash and cash equivalents and restricted cash and cash equivalents37,575(27,343)45,800(31,091)
Cash and cash equivalents and restricted cash and cash equivalents at the beginning of the period1,529,762657,033894,251511,777
Cash and cash equivalents and restricted cash and cash equivalents at the end of the period1,139,598763,6581,139,598763,658
Supplemental Cash Flow Information
Interest paid(141,263)(160,256)(372,127)(371,847)
Income taxes paid(41,637)(88,232)(59,432)(138,009)
12



International Game Technology PLC
Net Debt
($ thousands)
Unaudited
September 30,December 31,
20202019
6.250% Senior Secured U.S. Dollar Notes due February 20221,004,662 1,491,328 
4.750% Senior Secured Euro Notes due February 2023989,909 948,382 
5.350% Senior Secured U.S. Dollar Notes due October 202360,811 60,885 
3.500% Senior Secured Euro Notes due July 2024581,534 557,331 
6.500% Senior Secured U.S. Dollar Notes due February 20251,091,210 1,089,959 
3.500% Senior Secured Euro Notes due June 2026871,151 835,105 
6.250% Senior Secured U.S. Dollar Notes due January 2027743,958 743,387 
2.375% Senior Secured Euro Notes due April 2028580,333 556,403 
5.250% Senior Secured U.S. Dollar Notes due January 2029743,004 — 
Senior Secured Notes6,666,572 6,282,780 
Euro Term Loan Facility due January 2023994,835 1,317,389 
U.S. Dollar Revolving Credit Facility A due July 2024160,316 — 
Long-term debt, less current portion7,821,723 7,600,169 
4.750% Senior Secured Euro Notes due March 2020— 434,789 
5.500% Senior Secured U.S. Dollar Notes due June 2020— 27,366 
Euro Term Loan Facility due January 2023374,656 — 
Current portion of long-term debt374,656 462,155 
Short-term borrowings3,193 
Total debt8,196,383 8,065,517 
Less: Cash and cash equivalents943,346 662,934 
Less: Debt issuance costs, net - Euro Revolving Credit Facility B due July 202410,422 20,464 
Net debt7,242,615 7,382,119 
Note: Net debt is a non-GAAP financial measure
13



International Game Technology PLC
Reconciliation of Non-GAAP Financial Measures
($ and shares in thousands, except per share amounts)
Unaudited
For the three months ended September 30, 2020
Operating
GlobalGlobalSegmentCorporateTotal
LotteryGamingTotaland OtherIGT PLC
Net loss(102,338)
Benefit from income taxes(26,617)
Interest expense, net101,023 
Foreign exchange loss, net149,403 
Other non-operating expense, net7,031 
Operating income (loss)195,766 (7,550)188,216 (59,714)128,502 
Depreciation51,248 51,007 102,255 323 102,578 
Amortization - service revenue (1)
54,229 — 54,229 — 54,229 
Amortization - non-purchase accounting7,926 15,178 23,104 762 23,866 
Amortization - purchase accounting— — — 41,758 41,758 
Restructuring(52)(428)(480)382 (98)
Stock-based compensation81 71 152 951 1,103 
Other (2)
— — — 2,118 2,118 
Adjusted EBITDA309,198 58,278 367,476 (13,420)354,056 
Cash flows from operating activities285,214 
Capital expenditures(65,668)
Free Cash Flow219,546 
Net loss attributable to IGT PLC(127,990)
Foreign exchange loss, net149,403 
Depreciation and amortization - purchase accounting42,069 
Restructuring(98)
Gain on extinguishment of debt(10)
Other (2)
2,118 
Income tax impact on adjustments (3)
(11,167)
Adjusted net income attributable to IGT PLC54,325 
Weighted-average shares - diluted204,857 
Adjusted weighted-average shares - diluted (4)
205,013 
Net loss attributable to IGT PLC per common share - diluted(0.62)
Adjusted net income attributable to IGT PLC per common share - diluted0.26 
(1) Includes amortization of upfront license fees
(2) Primarily includes transaction-related costs
(3) Adjustments for income taxes are determined based on the statutory tax rate in effect in the respective jurisdiction where the adjustment originated
(4) Adjusted weighted-average shares - diluted includes shares that were excluded from the GAAP computation, due to the net loss as reported

14



International Game Technology PLC
Reconciliation of Non-GAAP Financial Measures
($ and shares in thousands, except per share amounts)
Unaudited
For the three months ended September 30, 2019
Operating
GlobalGlobalSegmentCorporateTotal
LotteryGamingTotaland OtherIGT PLC
Net income130,561 
Provision for income taxes44,530 
Interest expense, net102,551 
Foreign exchange gain, net(124,068)
Other non-operating expense, net308 
Operating income (loss) 160,820 68,025 228,845 (74,963)153,882 
Depreciation50,099 55,160 105,259 761 106,020 
Amortization - service revenue (1)
50,695 — 50,695 — 50,695 
Amortization - non-purchase accounting6,843 14,415 21,258 754 22,012 
Amortization - purchase accounting— — — 47,948 47,948 
Restructuring211 16,283 16,494 (342)16,152 
Stock-based compensation1,582 2,126 3,708 3,836 7,544 
Other (2)
— 432 432 2,391 2,823 
Adjusted EBITDA270,250 156,441 426,691 (19,615)407,076 
Cash flows from operating activities196,984 
Capital expenditures(101,713)
Free Cash Flow95,271 
Net income attributable to IGT PLC103,563 
Foreign exchange gain, net(124,068)
Depreciation and amortization - purchase accounting48,580 
Restructuring16,152 
Loss on extinguishment of debt2,336 
Other (2)
2,823 
Income tax impact on adjustments (3)
(6,041)
Adjusted net income attributable to IGT PLC43,345 
Weighted-average shares - diluted204,528 
Adjusted weighted-average shares - diluted
204,528 
Net income attributable to IGT PLC per common share - diluted0.51 
Adjusted net income attributable to IGT PLC per common share - diluted0.21 
(1) Includes amortization of upfront license fees
(2) Primarily includes transaction-related costs
(3) Adjustments for income taxes are determined based on the statutory tax rate in effect in the respective jurisdiction where the adjustment originated

15



International Game Technology PLC
Reconciliation of Non-GAAP Financial Measures
($ and shares in thousands, except per share amounts)
Unaudited
For the nine months ended September 30, 2020
Operating
GlobalGlobalSegmentCorporateTotal
LotteryGamingTotaland OtherIGT PLC
Net loss(618,579)
Benefit from income taxes(34,806)
Interest expense, net297,284 
Foreign exchange loss, net153,427 
Other non-operating expense, net39,791 
Operating income (loss)446,965 (124,787)322,178 (485,061)(162,883)
Goodwill impairment— — — 296,000 296,000 
Depreciation147,055 152,670 299,725 1,101 300,826 
Amortization - service revenue (1)
155,576 — 155,576 — 155,576 
Amortization - non-purchase accounting22,006 46,726 68,732 2,341 71,073 
Amortization - purchase accounting— — — 130,508 130,508 
Restructuring5,332 35,430 40,762 6,193 46,955 
Stock-based compensation(3,713)(5,063)(8,776)(1,927)(10,703)
Other (2)
— — — 3,623 3,623 
Adjusted EBITDA773,221 104,976 878,197 (47,222)830,975 
Cash flows from operating activities610,313 
Capital expenditures(225,847)
Free Cash Flow384,466 
Net loss attributable to IGT PLC(655,894)
Foreign exchange loss, net153,427 
Goodwill impairment296,000 
Depreciation and amortization - purchase accounting131,442 
Restructuring46,955 
Loss on extinguishment of debt23,250 
Other (2)
3,623 
Income tax impact on adjustments (3)
(49,430)
Adjusted net loss attributable to IGT PLC(50,627)
Weighted-average shares - diluted204,680 
Adjusted weighted-average shares - diluted204,680 
Net loss attributable to IGT PLC per common share - diluted(3.20)
Adjusted net loss attributable to IGT PLC per common share - diluted(0.25)
(1) Includes amortization of upfront license fees
(2) Primarily includes transaction-related costs
(3) Adjustments for income taxes are determined based on the statutory tax rate in effect in the respective jurisdiction where the adjustment originated

16



International Game Technology PLC
Reconciliation of Non-GAAP Financial Measures
($ and shares in thousands, except per share amounts)
Unaudited
For the nine months ended September 30, 2019
Operating
GlobalGlobalSegmentCorporateTotal
LotteryGamingTotaland OtherIGT PLC
Net income250,043 
Provision for income taxes160,522 
Interest expense, net309,480 
Foreign exchange gain, net(141,609)
Other non-operating income, net(22,687)
Operating income (loss) 542,913 239,940 782,853 (227,104)555,749 
Depreciation147,461 165,490 312,951 2,340 315,291 
Amortization - service revenue (1)
154,629 — 154,629 — 154,629 
Amortization - non-purchase accounting18,175 43,090 61,265 2,231 63,496 
Amortization - purchase accounting— — — 143,666 143,666 
Restructuring1,003 16,959 17,962 3,891 21,853 
Stock-based compensation3,854 5,088 8,942 11,104 20,046 
Other (2)
— 432 432 2,296 2,728 
Adjusted EBITDA868,035 470,999 1,339,034 (61,576)1,277,458 
Cash flows from operating activities788,705 
Capital expenditures(332,716)
Free Cash Flow455,989 
Net income attributable to IGT PLC148,673 
Foreign exchange gain, net(141,609)
Depreciation and amortization - purchase accounting145,562 
Restructuring21,853 
Loss on extinguishment of debt11,964 
Other (2)
2,728 
Income tax impact on adjustments (3)
(30,819)
Adjusted net income attributable to IGT PLC158,352 
Weighted-average shares - diluted204,532 
Adjusted weighted-average shares - diluted204,532 
Net income attributable to IGT PLC per common share - diluted0.73 
Adjusted net income attributable to IGT PLC per common share - diluted0.77 
(1) Includes amortization of upfront license fees
(2) Primarily includes transaction-related costs
(3) Adjustments for income taxes are determined based on the statutory tax rate in effect in the respective jurisdiction where the adjustment originated
17