Le Lézard
Classified in: Tourism and vacations, Science and technology, Business
Subjects: ERN, ERP

EVERI REPORTS SECOND QUARTER 2023 RESULTS


Revenues Rise 6% Reflecting Growth in Both Games and FinTech Segments including a 9% Increase in Recurring Revenues

Company Updates Full Year Outlook

LAS VEGAS, Aug. 9, 2023 /PRNewswire/ -- Everi Holdings Inc. (NYSE: EVRI) ("Everi" or the "Company"), today announced results for the second quarter ended June 30, 2023.

Randy Taylor, Chief Executive Officer of Everi, said, "Our second quarter results include 6% year over year revenue growth. Revenues for both our FinTech and Games segment grew as we continue to benefit from our investments in new product development as well as from several tuck-in acquisitions we completed since the beginning of 2022. Importantly, despite the impact from higher interest rates and inflationary pressures, we continued to generate strong Free Cash Flow, which positions the Company to invest in our growth initiatives and return capital to shareholders through share repurchases.

"Our FinTech segment continued to generate strong year-over-year gains across all of our product categories as revenue rose 13% to an all-time quarterly record, with operating income increasing 13% and Adjusted EBITDA growing 6% compared to the year-ago period. Player funding reached an all-time quarterly record of $11.7 billion, exceeding $11 billion for the second quarter in a row, which drove growth in financial access services revenues. We also achieved strong year-over-year growth in hardware sales, as well as software and other revenues.

"While Games segment revenue continued to grow, gaming operations revenues and unit sales were impacted by near-term challenges during a transition period as we roll-out new cabinets and content. Following several consecutive years of growth in our installed base and increased unit shipments, we expect our Games segment revenue will be flat to slightly down in the second half of the year as compared to the second half of 2022. With the expected launch of several new cabinets in the back half of this year and first half of 2024, we expect our Games segment will return to an attractive growth profile.

"We continue to generate strong Free Cash Flow and are on track to deliver approximately $150 million of Free Cash Flow in 2023. We expect to continue to invest in development initiatives to sustain longer-term growth while remaining active in share repurchases.  We are confident that we have the right product strategies and capital allocation priorities in place to continue creating value for shareholders."

 

Consolidated Full Quarter Comparative Results (unaudited)             


As of and for the Three Months
Ended June 30,


2023


2022


(in millions, except per share amounts)

Revenues

$                    208.7


$                    197.2





Operating income (1)

$                      53.3


$                      54.5





Net income (1)

$                      27.4


$                      32.5





Net earnings per diluted share (1)

$                      0.29


$                      0.33





Adjusted EPS (2)

$                      0.41


$                      0.48





Weighted average diluted shares outstanding

93.5


98.7





Adjusted EBITDA (3)

$                      96.1


$                      94.4





Free Cash Flow (3)

$                      47.7


$                      49.8





Cash and cash equivalents

$                    210.6


$                    238.1





Net Cash Position (4)

$                      28.4


$                      93.1

(1)

Operating income, net income, and net earnings per diluted share for the three months ended June 30, 2023, included $1.2 million for
employee severance costs and related expenses, $0.6 million for non-recurring professional fees associated with acquisitions,
litigation and the debt amendment, and $0.2 million for office and warehouse consolidation costs. Operating income for the three
months ended June 30, 2022, included $0.7 million for office and warehouse consolidation costs and $0.9 million for non-recurring
professional fees and other.

(2)

For a reconciliation of net earnings per diluted share to Adjusted EPS, see the Unaudited Reconciliation of net earnings per diluted
share to Adjusted EPS provided toward the end of this release.

(3)

For a reconciliation of net income to Adjusted EBITDA and Free Cash Flow, see the Unaudited Reconciliation of Selected Financial
GAAP to Non-GAAP Measures provided toward the end of this release.

(4)

For a reconciliation of Net Cash Position to Cash and Cash Equivalents, see the Unaudited Reconciliation of Cash and Cash
Equivalents to Net Cash Position and Net Cash Available provided toward the end of this release.

Second Quarter 2023 Results Overview

Revenues for the three-month period ended June 30, 2023 increased 6% to $208.7 million compared to $197.2 million in the year-ago quarter. Organic revenues rose 3% over the prior year, while revenues from acquisitions completed since July 1, 2022 contributed $5.3 million in the quarter. Recurring revenues increased 9% to $151.6 million from $139.7 million in the prior-year period driven by growth in both the Games and FinTech segments. Revenues from one-time sales declined 1% to $57.1 million from $57.5 million a year ago, driven by an 8% decrease in gaming equipment and systems sales partially offset by a 6% increase in FinTech hardware and one-time software sales.

Operating income of $53.3 million declined 2% from $54.5 million in the prior-year period as a result of higher costs. The year-over-year increases in operating expenses, research and development expense, and depreciation reflect higher labor costs, higher development costs and investment in growth initiatives.

Lower operating income and higher interest expense drove a 16% decline in net income to $27.4 million, or $0.29 per diluted share, compared to $32.5 million, or $0.33 per diluted share, in the second quarter of 2022. Higher interest expense partially offset by a lower provision for income tax and fewer weighted average diluted shares outstanding resulted in Adjusted EPS of $0.41 per diluted share compared with $0.48 per diluted share in the prior year.

Adjusted EBITDA increased 2% to $96.1 million from $94.4 million in the prior-year period.

Free Cash Flow was $47.7 million compared with $49.8 million in the year-ago period, primarily reflecting higher net cash interest paid and cash taxes, partially offset by lower capital expenditures.

Outlook

Everi revised its full year 2023 guidance today.  Net income guidance is revised upward as a result of lower expected depreciation and amortization and income tax expense and is now expected to be in a range of $98 million to $106 million compared to the prior range of $92 million to $100 million. Adjusted EBITDA is now expected to be in a range of $380 million to $386 million compared to the prior outlook range of $384 million to $396 million, primarily due to lower gaming equipment sales in the second half of 2023 as compared to the second half of 2022.  Free Cash Flow is now expected to be in a range of $147 million to $153 million compared to the prior range of $150 million to $160 million. Earnings per diluted share is now expected in the range of $1.05 to $1.13 compared to the prior expectation of $0.97 to $1.06 and Adjusted EPS is now expected to be in a range of $1.62 to $1.67 compared to the prior expectation of between $1.58 to $1.66, with the new range inclusive of the higher net income and a lower-than-previously expected diluted share count.

A summary and reconciliation of the full year 2023 financial targets are included in a supplemental table at the end of this release.

 

Games Segment Full Quarter Comparative Results (unaudited)


Three Months Ended June 30,


2023


2022


(in millions, except unit amounts and
prices)

Games revenues




Gaming operations - Land-based casinos

$                     70.8


$                      68.2

Gaming operations - Digital iGaming

7.0


5.8

   Gaming operations - Total

77.8


74.0

Gaming equipment and systems

35.3


38.3

Games total revenues

$                   113.1


$                   112.3





Operating income (1)

$                     24.4


$                     28.9





Adjusted EBITDA (2)

$                     58.1


$                     58.7





Research and development expense

$                     11.2


$                       9.5





Capital expenditures

$                     23.9


$                     28.9





Gaming operations information:




Units installed at period end:




Class II

10,552


9,792

Class III

7,260


7,672

Total installed base at period end

17,812


17,464





Average units installed during period

17,855


17,362





Daily win per unit ("DWPU") (3)

$                   37.22


$                   39.94





Unit sales information:




Units sold

1,597


1,957

Average sales price ("ASP")

$                 20,512


$                 18,800

(1)

Operating income for the three months ended June 30, 2023, included $0.3 million for employee severance costs and related
expenses, $0.3 million for non-recurring professional fees associated with acquisitions, and $0.2 million for office and warehouse
consolidation costs. Operating income for the three months ended June 30, 2022 included $0.7 million for office and warehouse
consolidation costs.

(2)

For a reconciliation of net income to Adjusted EBITDA, see the Unaudited Reconciliation of Selected Financial GAAP to Non-GAAP
measures provided toward the end of this release.

(3)

Daily win per unit excludes the impact of the direct costs associated with the Company's wide-area progressive jackpot expense.

2023 Second Quarter Games Segment Highlights

Games segment revenues increased 1% to $113.1 million compared to $112.3 million in the second quarter of 2022, reflecting a 5% increase in gaming operations revenues, inclusive of digital gaming operations, partially offset by an 8% decrease in revenues from gaming equipment and systems sales. The recent acquisition of Video King contributed $4.1 million in revenues in the 2023 second quarter.

Operating income was $24.4 million compared to $28.9 million in the second quarter of 2022, reflecting higher operating expenses including research and development expenditures, primarily due to higher labor costs, as well as increased depreciation and amortization associated with acquisitions.  Adjusted EBITDA was $58.1 million compared with $58.7 million in the second quarter of 2022.

Gaming operations revenues increased 5% to $77.8 million compared to $74.0 million a year ago.

Gaming equipment and systems revenues generated from the sale of gaming machines and other related parts and equipment, declined 8% to $35.3 million compared to $38.3 million in the second quarter of 2022.

 

Financial Technology Solutions Segment Full Quarter Comparative Results (unaudited)


Three Months Ended June 30,


2023


2022


(in millions, unless otherwise noted)

FinTech revenues




Financial access services

$                  55.7


$                      50.9

Software and other

24.0


19.0

Hardware

15.9


15.0

FinTech total revenues

$                  95.6


$                      84.9





Operating income (1)

$                  28.9


$                      25.7





Adjusted EBITDA (2)

$                  38.0


$                      35.7





Research and development expenses

$                    5.4


$                        4.6





Capital expenditures

$                    6.3


$                        7.5





Value of financial access transactions:




     Funds advanced

$             3,005.0


$                 2,661.1

     Funds dispensed

8,176.2


7,511.0

     Check warranty

483.6


439.1

Total value processed

$           11,664.8


$               10,611.2





Number of financial access transactions:




     Funds advanced

4.5


3.5

     Funds dispensed

30.9


28.6

     Check warranty

0.9


1.2

Total transactions completed

36.3


33.3

(1)

Operating income for the three months ended June 30, 2023 included $0.9 million for employee severance costs and related expenses
and $0.3 million for non-recurring professional fees associated with acquisitions, litigation and the debt amendment. Operating income
for the three months ended June 30, 2022, included $0.9 million for professional fees associated with acquisitions and non-recurring
litigation costs.

(2)

For a reconciliation of net income and operating income to Adjusted EBITDA, see the Unaudited Reconciliation of Selected Financial
GAAP to Non-GAAP Measures provided toward the end of this release.

2023 Second Quarter Financial Technology Solutions ("FinTech") Segment Highlights

FinTech revenues for the 2023 second quarter increased 13% to $95.6 million compared to $84.9 million in the second quarter of 2022, reflecting a 26% gain in software and other revenues, 9% growth in financial access services, and a 6% increase in hardware sales.

Operating income increased 12% to $28.9 million compared to $25.7 million in the prior-year period, reflecting higher revenues partially offset by higher operating expenses and increased research and development expense for new and enhanced products. Adjusted EBITDA rose 6% to $38.0 million compared to $35.7 million in the 2022 second quarter.

Balance Sheet, Liquidity and Cash Flow

Investor Conference Call and Webcast

The Company will host an investor conference call to discuss its 2023 second quarter results at 11:00 a.m. EST (8:00 a.m. PST) today. The conference call may be accessed live by phone by dialing (201) 689-8471. A replay of the call will be available beginning at 2:00 p.m. ET today and may be accessed by dialing (412) 317-6671; the PIN number is 13739295. A replay will be available until August 16, 2023. The call also will be webcast live and archived on www.everi.com (select "Investors" followed by "Events & Contact").

Non-GAAP Financial Information

In order to enhance investor understanding of the underlying trends in our business, our cash balance, and cash available for our operating needs, and to provide for better comparability between periods in different years, we are providing in this press release Adjusted EBITDA, Free Cash Flow, Adjusted EPS, Net Cash Position and Net Cash Available, which are not measures of our financial performance or position under United States Generally Accepted Accounting Principles ("GAAP"). Accordingly, these measures should not be considered in isolation or as a substitute for measures prepared in accordance with GAAP. These measures should be read in conjunction with our net earnings, operating income, and cash flow data prepared in accordance with GAAP. With respect to Net Cash Position and Net Cash Available, these measures should be read in conjunction with cash and cash equivalents prepared in accordance with GAAP.

We define Adjusted EBITDA as earnings before interest, taxes, depreciation and amortization, of debt, non-cash stock compensation expense, accretion of contract rights, non-recurring litigation costs net of settlements and insurance proceeds received, facilities consolidation costs, asset acquisition expense, non-recurring professional fees, debt amendment costs and other one-time charges and benefits. We present Adjusted EBITDA, as we use this measure to manage our business and consider this measure to be supplemental to our operating performance. We also make certain compensation decisions based, in part, on our operating performance, as measured by Adjusted EBITDA; and our credit facility and senior unsecured notes require us to comply with a consolidated secured leverage ratio that includes performance metrics substantially similar to Adjusted EBITDA.

We define Free Cash Flow as Adjusted EBITDA less cash paid for interest net of cash received for interest income, cash paid for capital expenditures, cash paid for placement fees, and cash paid for taxes net of refunds. We present Free Cash Flow as a measure of performance. It should not be inferred that the entire Free Cash Flow amount is available for discretionary expenditures.

A reconciliation of the Company's net income per GAAP to Adjusted EBITDA and Free Cash Flow is included in the Unaudited Reconciliation of Selected Financial GAAP to Non-GAAP Measures provided at the end of this release. Additionally, a reconciliation of each segment's operating income to EBITDA and Adjusted EBITDA is also included. On a segment level, operating income per GAAP, rather than net earnings per GAAP, is reconciled to EBITDA and Adjusted EBITDA as the Company does not report net earnings by segment. Management believes that this presentation is meaningful to investors in evaluating the performance of the Company's segments.

We define Adjusted EPS as earnings per diluted share before non-cash stock compensation expense, accretion of contract rights, amortization of acquired intangible assets, non-recurring litigation costs net of settlements and insurance proceeds received, facilities consolidation costs, asset acquisition expense, non-recurring professional fees, and one-time charges and benefits. We consider Adjusted EPS as a supplemental measure to our operating performance and believe it provides investors with another indicator of our operating performance. A reconciliation of the Company's earnings per diluted share per GAAP to Adjusted EPS is included in the Unaudited Reconciliation of Earnings per Diluted Share to Adjusted EPS provided at the end of this release.

We define Net Cash Position as cash and cash equivalents plus settlement receivables less settlement liabilities and Net Cash Available as Net Cash Position plus undrawn amounts available under our revolving credit facility. We present Net Cash Position because our cash position, as measured by cash and cash equivalents, depends upon changes in settlement receivables and the timing of payments related to settlement liabilities. As such, our cash and cash equivalents can change substantially based upon the timing of our receipt of payments for settlement receivables and payments we make to customers for our settlement liabilities. We present Net Cash Available as management monitors this amount in connection with its forecasting of cash flows and future cash requirements.

A reconciliation of the Company's cash and cash equivalents per GAAP to Net Cash Position and Net Cash Available is included in the Unaudited Reconciliation of Cash and Cash Equivalents to Net Cash Position and Net Cash Available provided at the end of this release.

Cautionary Note Regarding Forward-Looking Statements

This press release contains "forward-looking statements" as defined in the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements are neither historical facts nor assurances of future performance, but instead are based only on our current beliefs, expectations, and assumptions regarding the future of our business, plans and strategies, projections, anticipated events and trends, the economy, and other future conditions, as of the date this press release is issued. Forward-looking statements often, but do not always, contain words such as "expect," "anticipate," "aim to," "designed to," "intend," "plan," "believe," "goal," "target," "future," "assume," "estimate," "indication," "seek," "project," "may," "can," "could," "should," "favorably positioned," or "will" and other words and terms of similar meaning. Readers are cautioned not to place undue reliance on the forward-looking statements contained herein, which are based only on information currently available to us and only as of the date hereof. We undertake no obligation to update or publicly revise any forward-looking statements as a result of new information, future developments or otherwise.

Examples of forward-looking statements include, among others, statements regarding our ability to execute on key initiatives and deliver ongoing operating and financial improvements, including guidance related to 2023 financial and operational metrics, such as maintaining revenue, earnings and Free Cash Flow momentum; sustaining our growth; driving growth of the gaming operations installed base and DWPU; expanding the portions of the gaming floor the Company's games address, including into the Historical Horse Racing category of gaming devices and the Company's overall targeted ship share of gaming machines sold; successfully performing obligations required by acquisition agreements; and creating incremental value for our shareholders, as well as statements regarding our expectations for the industry environment and mitigating potential challenges created by macroeconomic uncertainties and conditions; and the adoption of our products and technologies.

Forward-looking statements are subject to inherent risks, uncertainties, and changes in circumstances that are often difficult to predict and many of which are beyond our control, including, but not limited to, statements regarding: macro-economic impacts on consumer discretionary spending, interest rates and interest expense; global supply chain disruption; inflationary impact on supply chain costs; inflationary impact on labor costs and retention; equity incentive activity and compensation expense; our ability to maintain revenue, earnings, and cash flow momentum or lack thereof; changes in global market, business and regulatory conditions whether as a result of a pandemic or other economic or geopolitical developments around the world, including availability of discretionary spending income of casino patrons as well as expectations for the closing or re-opening of casinos; product innovations that address customer needs in a new and evolving operating environment; to enhance shareholder value in the long-term; trends in gaming establishment and patron usage of our products; benefits realized by using our products and services; benefits and/or costs associated with mergers, acquisitions, and/or strategic alliances; product development, including the benefits from the release of new products, new product features, product enhancements, or product extensions; regulatory approvals and changes; gaming, financial regulatory, legal, card association, and statutory compliance and changes; the implementation of new or amended card association and payment network rules or interpretations; consumer collection activities; competition (including consolidations); tax liabilities; borrowings and debt repayments; goodwill impairment charges; international expansion or lack thereof; resolution of litigation or government investigations; our share repurchase and dividend policy; new customer contracts and contract renewals or lack thereof; and financial performance and results of operations (including revenue, expenses, margins, earnings, cash flow, and capital expenditures).

Our actual results and financial condition may differ materially from those indicated in forward-looking statements, and important factors that could cause them to do so include, but are not limited to, the following: our ability to generate profits in the future and to create incremental value for shareholders; our ability to withstand economic slowdowns, inflationary and other economic factors that pressure discretionary consumer spending; our ability to execute on mergers, acquisitions and/or strategic alliances, including our ability to integrate and operate such acquisitions or alliances consistent with our forecasts in order to achieve future growth; our ability to execute on key initiatives and deliver ongoing improvements; expectations regarding growth for the Company's installed base and daily win per unit; expectations regarding placement fee arrangements; inaccuracies in underlying operating assumptions; our ability to withstand direct and indirect impacts of a pandemic outbreak or other public health crisis of uncertain duration on our business and the businesses of our customers and suppliers, including as a result of actions taken in response to governments, regulators, markets and individual consumers; changes in global market, business, and regulatory conditions arising as a result of economic, geopolitical and other developments around the world, including a global pandemic, increased conflict and political turmoil, capital market disruptions and instability of financial institutions; climate change or currently unexpected crises or natural disasters; our leverage and the related covenants that restrict our operations; our ability to comply with our debt covenants and our ability to generate sufficient cash to service all of our indebtedness, fund working capital, and capital expenditures; our ability to withstand the loss of revenue during a closure of our customers' facilities; our ability to maintain our current customers; our ability to replace revenue associated with terminated contracts or margin degradation from contract renewals: expectations regarding customers' preferences and demands for future product and service offerings; our ability to successfully introduce new products and services, including third-party licensed content; gaming establishment and patron preferences; failure to control product development costs and create successful new products; the overall growth or contraction of the gaming industry; anticipated sales performance; our ability to prevent, mitigate, or timely recover from cybersecurity breaches, attacks, and compromises or other security vulnerabilities; national and international economic and industry conditions including the prospect of a shutdown of the U.S. federal government; changes in gaming regulatory, financial regulatory, legal, card association, and statutory requirements; the impact of evolving legal and regulatory requirements, including emerging environmental, social and governance requirements;  regulatory and licensing difficulties, competitive pressures and changes in the competitive environment; operational limitations; changes to tax laws; uncertainty of litigation outcomes; interest rate fluctuations; business prospects; unanticipated expenses or capital needs; technological obsolescence and our ability to adapt to evolving technologies; employee hiring, turnover, and retention; our ability to comply with regulatory requirements under the Payment Card Industry ("PCI") Data Security Standards and maintain our certified status; and those other risks and uncertainties discussed in "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Item 1A. Risk Factors" of our Annual Report on Form 10-K for the year ended December 31, 2022 (the "Annual Report"). Given these risks and uncertainties, there can be no assurance that the forward-looking information contained in this press release will in fact transpire or prove to be accurate.

This press release should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2022, and with the information included in our other press releases, reports and other filings with the SEC. Understanding the information contained in these filings is important in order to fully understand our reported financial results and our business outlook for future periods.

About Everi

Everi's mission is to lead the gaming industry through the power of people, imagination, and technology. As one of the largest suppliers of technology solutions for the casino floor that also has an expanding focus in adjacent industries, our commitment is to continually develop products and services that provide gaming entertainment, improve our customers' patron engagement, and help our customers operate their businesses more efficiently. We develop entertaining game content, gaming machines, and gaming systems to serve our land-based, iGaming and bingo operators. Everi is a leading innovator and provider of trusted financial technology solutions that power casino floors, improve casinos' operational efficiencies, and fulfill regulatory compliance requirements. The Company also develops and supplies player loyalty tools and mobile-first applications that drive increased patron engagement for our customers and venues in the casino, sports, entertainment, and hospitality industries. For more information, please visit www.everi.com, which is updated regularly with financial and other information about the company.

Investor Relations Contacts:

Everi Holdings Inc.

Jennifer Hills                                                                                     
VP, Investor Relations                                                           
702-676-9513 or [email protected]

JCIR
Richard Land, James Leahy
212-835-8500 or [email protected]

Join Everi on Social Media
Twitter:  https://twitter.com/everi_inc
LinkedIn:  https://www.linkedin.com/company/everi
Facebook:  https://www.facebook.com/EveriHoldingsInc/
Instagram:  https://www.instagram.com/everi_inc

EVERI HOLDINGS INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND

COMPREHENSIVE INCOME

(In thousands, except earnings per share amounts)


Three Months Ended June 30,


Six Months Ended June 30,


2023


2022


2023


2022

Revenues                                                                








Games revenues








Gaming operations

$              77,781


$              74,079


$            153,090


$            144,417

Gaming equipment and systems

35,351


38,268


67,416


66,266

Games total revenues

113,132


112,347


220,506


210,683

FinTech revenues








Financial access services

55,660


50,876


111,874


100,755

Software and other

23,995


18,997


48,210


36,864

Hardware

15,930


15,002


28,599


24,536

FinTech total revenues

95,585


84,875


188,683


162,155

Total revenues

208,717


197,222


409,189


372,838

Costs and expenses








Games cost of revenues(1)








Gaming operations

8,388


6,122


15,194


12,117

Gaming equipment and systems

20,141


23,394


40,390


40,176

Games total cost of revenues

28,529


29,516


55,584


52,293

FinTech cost of revenues








Financial access services

2,697


2,470


5,596


4,645

Software and other

1,923


886


3,346


1,821

Hardware

10,574


10,362


19,022


16,303

FinTech total cost of revenues

15,194


13,718


27,964


22,769

Operating expenses

61,390


55,051


120,582


104,876

Research and development

16,637


14,064


32,733


26,583

Depreciation

19,522


15,678


38,471


30,898

Amortization

14,173


14,646


28,537


28,279

Total costs and expenses

155,445


142,673


303,871


265,698

Operating income

53,272


54,549


105,318


107,140

Other expenses








Interest expense, net of interest income

20,136


12,294


38,106


23,642

Total other expenses

20,136


12,294


38,106


23,642

Income before income tax

33,136


42,255


67,212


83,498

Income tax provision

5,740


9,734


11,750


19,455

Net income

27,396


32,521


55,462


64,043

Foreign currency translation gain (loss)

118


(2,606)


(68)


(2,026)

Comprehensive income

$              27,514


$              29,915


$              55,394


$              62,017

Earnings per share








          Basic

$                  0.31


$                  0.35


$                  0.62


$                  0.70

          Diluted

$                  0.29


$                  0.33


$                  0.59


$                  0.65

Weighted average common shares outstanding








          Basic

88,213


91,710


88,866


91,560

          Diluted

93,472


98,706


94,708


99,249

 

(1)

Exclusive of depreciation and amortization.

 

EVERI HOLDINGS INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except par value amounts)


At June 30,


At December 31,


2023


2022

ASSETS




Current assets




Cash and cash equivalents

$                210,618


$                293,394

Settlement receivables

83,087


263,745

Trade and other receivables, net of allowances for credit losses of $5,057 and
$4,855 at June 30, 2023 and December 31, 2022, respectively

117,392


118,895

Inventory

74,403


58,350

Prepaid expenses and other current assets

43,342


38,822

Total current assets

528,842


773,206

Non-current assets




Property and equipment, net

133,475


133,645

Goodwill

740,344


715,870

Other intangible assets, net

255,408


238,275

Other receivables

28,280


27,757

Deferred tax assets, net

532


1,584

Other assets

25,216


27,906

Total non-current assets

1,183,255


1,145,037

Total assets

$             1,712,097


$             1,918,243

LIABILITIES AND STOCKHOLDERS' EQUITY




Current liabilities




Settlement liabilities

$                265,274


$                467,903

 Accounts payable and accrued expenses

200,279


217,424

 Current portion of long-term debt

3,000


6,000

Total current liabilities

468,553


691,327

Non-current liabilities




Deferred tax liabilities, net

13,015


5,994

Long-term debt, less current portion

970,230


971,995

Other accrued expenses and liabilities

18,116


31,286

Total non-current liabilities

1,001,361


1,009,275

Total liabilities

1,469,914


1,700,602

Commitments and contingencies




Stockholders' equity




Convertible preferred stock, $0.001 par value, 50,000 shares authorized and no
shares outstanding at June 30, 2023 and December 31, 2022, respectively

?


?

Common stock, $0.001 par value, 500,000 shares authorized and 122,295 and
87,695 shares issued and outstanding at June 30, 2023, respectively, and 119,390
and 88,036 shares issued and outstanding at December 31, 2022, respectively

122


119

Additional paid-in capital

544,704


527,465

Retained earnings (accumulated deficit)

34,196


(21,266)

Accumulated other comprehensive loss

(4,265)


(4,197)

Treasury stock, at cost, 34,600 and 31,353 shares at June 30, 2023 and
December 31, 2022, respectively

(332,574)


(284,480)

Total stockholders' equity

242,183


217,641

Total liabilities and stockholders' equity

$             1,712,097


$             1,918,243

 

EVERI HOLDINGS INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)


Six Months Ended June 30,


2023


2022

Cash flows from operating activities




Net income

$                  55,462


$                  64,043

Adjustments to reconcile net income to cash provided by operating activities:




Depreciation

38,471


30,898

Amortization

28,537


28,279

Non-cash lease expense

2,725


2,257

Amortization of financing costs and discounts

1,427


1,427

Loss on sale or disposal of assets

350


289

Accretion of contract rights

4,670


4,897

Provision for credit losses

5,591


4,275

Deferred income taxes

6,065


18,548

Reserve for inventory obsolescence

867


468

Stock-based compensation

9,653


10,311

Changes in operating assets and liabilities:




Settlement receivables

180,816


30,041

Trade and other receivables

(898)


(8,888)

Inventory

(13,962)


(15,157)

Prepaid expenses and other assets

(656)


(23,892)

Settlement liabilities

(202,811)


(87,607)

Accounts payable and accrued expenses

(20,107)


14,046

Net cash provided by operating activities

96,200


74,235

Cash flows from investing activities




Capital expenditures

(60,035)


(60,044)

Acquisitions, net of cash acquired

(59,151)


(33,250)

Proceeds from sale of property and equipment

101


67

Placement fee agreements

?


(547)

Net cash used in investing activities

(119,085)


(93,774)

Cash flows from financing activities




Repayments of term loan

(6,000)


(3,000)

Proceeds from exercise of stock options

7,115


719

Treasury stock - restricted stock vesting, net of shares withheld

(8,071)


(11,582)

Treasury stock - repurchase of shares

(40,000)


(30,298)

Payment of contingent consideration, acquisition

(10,412)


?

Net cash used in financing activities

(57,368)


(44,161)

Effect of exchange rates on cash and cash equivalents

382


(450)

Cash, cash equivalents and restricted cash




Net decrease for the period

(79,871)


(64,150)

Balance, beginning of the period

295,063


303,726

Balance, end of the period

$                215,192


$                239,576





Supplemental cash disclosures




Cash paid for interest

$                  42,474


$                  22,259

Cash paid for income tax, net

4,231


87

Supplemental non-cash disclosures




Accrued and unpaid capital expenditures

$                     1,880


$                     3,587

Transfer of leased gaming equipment to inventory

3,636


4,078

 

EVERI HOLDINGS INC. AND SUBSIDIARIES

UNAUDITED RECONCILIATION OF CASH AND CASH EQUIVALENTS

TO NET CASH POSITION AND NET CASH AVAILABLE

(In thousands)


At June 30,


At December 31,


At June 30,


2023


2022


2022

Cash available






Cash and cash equivalents (1)

$                  210,618


$                  293,394


$                  238,106

Settlement receivables

83,087


263,745


59,195

Settlement liabilities

(265,274)


(467,903)


(204,199)

Net Cash Position

28,431


89,236


93,102







Undrawn revolving credit facility

125,000


125,000


125,000

Net Cash Available

$                  153,431


$                  214,236


$                  218,102

(1)

Cash and cash equivalents does not include $4.6 million, $1.7 million, and $1.5 million of restricted cash at June 30, 2023,
December 31, 2022, and June 30, 2022, respectively.

 

EVERI HOLDINGS INC. AND SUBSIDIARIES

UNAUDITED RECONCILIATION OF EARNINGS PER DILUTED SHARE

TO ADJUSTED EPS

(In thousands, except per share amounts)


Three Months Ended June 30,

Six Months Ended June 30,


2023


2022

2023


2022

Net income

$            27,396


$            32,521

$            55,462


$            64,043

Weighted average common shares - diluted

93,472


98,706

94,708


99,249

Earnings per diluted share

$                0.29


$                0.33

$                0.59


$                0.65








Non-cash stock compensation expense

0.05


0.06

0.10


0.10

Accretion of contract rights

0.02


0.03

0.05


0.05

Amortization of acquired intangible assets (1)

0.07


0.08

0.14


0.15

Office and warehouse consolidation

?


0.01

?


0.01

Employee severance costs and other expenses

0.01


?

0.01


?

Asset acquisition and non-recurring professional fees

?


0.01

?


0.02

Income tax impact on adjustments (2)

(0.03)


(0.04)

(0.05)


(0.08)

Adjusted EPS (3)

$                0.41


$                0.48

$                0.84


$                0.90

(1)

Includes amortization of developed technology and software, customer contracts, trademarks and other similar items that the Company
acquired through business combinations with fair values assigned in connection with the purchase accounting valuation process.

(2)

The income tax impact of non-GAAP adjustments is calculated using the estimated tax rate for the respective non-GAAP adjustments.

(3)

Adjusted EPS is calculated based on diluted shares outstanding. The financial measure calculated under GAAP, which is most directly
comparable to Adjusted EPS is earnings per diluted share.

 

EVERI HOLDINGS INC. AND SUBSIDIARIES

UNAUDITED RECONCILIATION OF SELECTED FINANCIAL GAAP TO NON-GAAP MEASURES

(In thousands)


Three Months Ended June 30, 2023


Games


FinTech


Total

Net income





$                  27,396

Income tax provision





5,740

Interest expense, net of interest income





20,136

Operating income

$                  24,395


$                  28,877


$                  53,272







Plus: depreciation and amortization

28,140


5,555


33,695

EBITDA

$                  52,535


$                  34,432


$                  86,967







Non-cash stock-based compensation expense

2,449


2,379


4,828

Accretion of contract rights

2,335


?


2,335

Litigation fees, net of insurance proceeds received

?


100


100

Office and warehouse consolidation

162


?


162

Employee severance costs and other expenses

347


884


1,231

Debt amendment costs

?


56


56

Asset acquisition expense, non-recurring professional fees and other

289


93


382

Adjusted EBITDA

$                  58,117


$                  37,944


$                  96,061







Cash paid for interest, net (1)





(14,407)

Cash paid for capital expenditures





(30,214)

Cash paid for income taxes, net





(3,766)

Free Cash Flow





$                  47,674

(1)

Cash paid for interest, net includes the cash received for interest income of $3.0 million.

 

EVERI HOLDINGS INC. AND SUBSIDIARIES

UNAUDITED RECONCILIATION OF SELECTED FINANCIAL GAAP TO NON-GAAP MEASURES

(In thousands)


Three Months Ended June 30, 2022


Games


FinTech


Total

Net income





$                  32,521

Income tax provision





9,734

Interest expense, net of interest income





12,294

Operating income

$                  28,883


$                  25,666


$                  54,549







Plus: depreciation and amortization

23,801


6,523


30,324

EBITDA

$                  52,684


$                  32,189


$                  84,873







Non-cash stock-based compensation expense

2,815


2,685


5,500

Accretion of contract rights

2,470


?


2,470

Office and warehouse consolidation

678


?


678

Non-recurring professional fees and other

34


868


902

Adjusted EBITDA

$                  58,681


$                  35,742


$                  94,423







Cash paid for interest, net (1)





(7,558)

Cash paid for capital expenditures





(36,405)

Cash paid for placement fees





(547)

Cash paid for income taxes, net





(128)

Free Cash Flow





$                  49,785

(1)

Cash paid for interest, net includes the cash received for interest income of $0.2 million, as compared to the previously reported cash
paid for interest of $7.8 million for the three months ended June 30, 2022.

 

EVERI HOLDINGS INC. AND SUBSIDIARIES

UNAUDITED RECONCILIATION OF SELECTED FINANCIAL GAAP TO NON-GAAP MEASURES

(In thousands)


Six Months Ended June 30, 2023


Games


FinTech


Total

Net income





$                  55,462

Income tax provision





11,750

Interest expense, net of interest income





38,106

Operating income

$                  46,674


$                  58,644


$                105,318







Plus: depreciation and amortization

54,655


12,353


67,008

EBITDA

$                101,329


$                  70,997


$                172,326







Non-cash stock-based compensation expense

4,921


4,732


9,653

Accretion of contract rights

4,670


?


4,670

Litigation fees, net of insurance proceeds received

?


(56)


(56)

Employee severance costs and other expenses

347


884


1,231

Office and warehouse consolidation

209


?


209

Debt amendment costs

?


56


56

Asset acquisition expense, non-recurring professional fees and other

361


93


454

Adjusted EBITDA

$                111,837


$                  76,706


$                188,543







Cash paid for interest, net (1)





(36,546)

Cash paid for capital expenditures





(60,035)

Cash paid for income taxes, net





(4,231)

Free Cash Flow





$                  87,731

(1)

Cash paid for interest, net includes the cash received for interest income of $5.9 million, The previously reported cash paid for interest
for the three months ended March 31, 2023 was adjusted from $25.1 million to reflect the cash received for interest of $2.9 million.

 

EVERI HOLDINGS INC. AND SUBSIDIARIES

UNAUDITED RECONCILIATION OF SELECTED FINANCIAL GAAP TO NON-GAAP MEASURES

(In thousands)


Six Months Ended June 30, 2022


Games


FinTech


Total

Net income





$                  64,043

Income tax provision





19,455

Interest expense, net of interest income





23,642

Operating income

$                  56,680


$                  50,460


$                107,140







Plus: depreciation and amortization

46,587


12,590


59,177

EBITDA

$                103,267


$                  63,050


$                166,317







Non-cash stock-based compensation expense

5,286


5,025


10,311

Accretion of contract rights

4,897


?


4,897

Office and warehouse consolidation

678


?


678

Non-recurring professional fees and other

34


1,808


1,842

Adjusted EBITDA

$                114,162


$                  69,883


$                184,045







Cash paid for interest, net (1)





(21,939)

Cash paid for capital expenditures





(60,044)

Cash paid for placement fees





(547)

Cash paid for income taxes, net





(87)

Free Cash Flow





$                101,428

(1)

Cash paid for interest, net includes the cash received for interest income of $0.3 million, as compared to the previously reported cash
paid for interest of $22.3 million for the six months ended June 30, 2022. The previously reported cash paid for interest for the three
months ended March 31, 2022 was adjusted from $14.4 million to reflect the cash received for interest of $0.1 million.

 

EVERI HOLDINGS INC. AND SUBSIDIARIES

UNAUDITED RECONCILIATION OF PROJECTED NET INCOME TO PROJECTED EBITDA

AND PROJECTED ADJUSTED EBITDA, AND TO PROJECTED FREE CASH FLOW

FOR THE YEAR ENDING DECEMBER 31, 2023

(In thousands)


  2023 Guidance Range





Projected net income

$                      98,000


$                  106,000





Projected income tax provision @ 18% - 20%

18,000


22,000

Projected interest expense, net of interest income

86,000


81,000

Projected operating income

$                   202,000


$                  209,000

Plus: projected depreciation and amortization

140,000


145,000

Projected EBITDA

$                   342,000


$                  354,000





Projected non-cash stock compensation expense

21,000


18,000

Projected accretion of contract rights

10,000


9,000

Projected office consolidation costs, asset acquisition, employee severance,
non-recurring professional fees, and certain litigation fees

7,000


5,000

Projected Adjusted EBITDA

$                   380,000


$                  386,000





Projected cash paid for interest, net

(83,000)


(79,000)

Projected cash paid for capital expenditures

(112,000)


(119,000)

Projected cash paid for new production facility and IT infrastructure expenditures

(30,000)


(25,000)

Projected cash paid for placement fees

(1,000)


?

Projected cash paid for income taxes, net of refunds

(7,000)


(10,000)

Projected Free Cash Flow

$                   147,000


$                  153,000

 

EVERI HOLDINGS INC. AND SUBSIDIARIES

UNAUDITED RECONCILIATION OF PROJECTED EARNINGS PER DILUTED SHARE

TO PROJECTED ADJUSTED EPS

FOR THE YEAR ENDING DECEMBER 31, 2023

(In thousands, except per share amounts)


  2023 Guidance Range

Projected net income

$                      98,000


$                  106,000

Projected weighted average common shares - diluted

93,472


93,472

Projected earnings per diluted share

$                          1.05


$                         1.13





Projected non-cash stock compensation expense

0.22


0.19

Projected amortization of acquired intangible assets (1)

0.30


0.33

Projected accretion of contract rights

0.11


0.10

Projected office consolidation costs, asset acquisition, employee severance,
non-recurring professional fees, and certain litigation fees

0.07


0.05

Income tax impact of adjustments (2)

(0.13)


(0.13)

Projected Adjusted EPS (3)

$                          1.62


$                         1.67

(1)

Includes amortization of developed technology and software, customer contracts, trademarks and other similar items that the Company
acquired through business combinations with fair values assigned in connection with the purchase accounting valuation process.

(2)

The income tax impact of non-GAAP adjustments is calculated using a projected tax rate for the non-GAAP adjustments.

(3)

Projected Adjusted EPS is calculated based on projected diluted shares outstanding. The financial measure calculated under GAAP,
which is most directly comparable to Projected Adjusted EPS is projected earnings per diluted share.

 

SOURCE Everi Holdings Inc.


These press releases may also interest you

at 17:56
Sling Pilot Academy, a premier flight training institution located in Torrance, CA, and the City of Torrance have settled a dispute in State Court over Sling's business license....

at 08:35
The fourth edition of the Coppa delle Alpi by 1000 Miglia starts this afternoon, in Trieste, with technical and administrative checks in Piazza Unità d'Italia, where the regularity race for cars built before 1990 will start in the morning. The race...

27 avr 2024
Standing in the streets of Beijing in 1978, Gregoire de Gaulle, a 23-year-old French young man, was on his first visit to the faraway country and was eager to take everything he saw with a camera in hand. Before that, his father went to China in...

27 avr 2024
On April 24, 2024, Puyuan Fashion Week debuted in Puyuan Fashion Resort. Continuing the core concept of "Knitting is Fashion," proposed the theme of "Weaving a Wise Future". Combining the beauty of fashion knitwear with the idyllic charm of Jiangnan...

27 avr 2024
Holly by Nightfall, a film produced by Vance Howard and Lucky Number Eight Productions is scheduled for its first screening April 27th at 4:00 PM CTD. As part of the Texas Feature Competition, the film will be played in the Violet Crown ? Auditorium...

26 avr 2024
The Korean Cultural Center New York (KCCNY), a branch of the Ministry of Culture, Sports and Tourism of the Republic of Korea, is proud to present a special exhibition "Whanki in New York," from May 2 to June 13, 2024. This exhibition commemorates...



News published on and distributed by: