Q4 Revenues of $247.9 Million, Net Loss of $25.0 Million, Inclusive of a $37.1 Million Loss on
Extinguishment of Debt, and Adjusted EBITDA of $51.3 Million
Provides Outlook for 2018 Revenue and Adjusted EBITDA Growth
LAS VEGAS, March 13, 2018 (GLOBE NEWSWIRE) -- Everi Holdings Inc. (NYSE:EVRI) (“Everi” or the “Company”) today
reported financial results for the fourth quarter and full year ended December 31, 2017.
Consolidated Full Quarter Comparative Results (unaudited)
|
|
Three Months Ended
December 31, |
|
|
|
2017 |
|
|
2016 |
|
|
|
(in millions, except per share
amounts) |
|
Revenues |
|
$ |
247.9 |
|
|
$ |
217.5 |
|
|
|
|
|
|
|
|
|
|
Operating income (loss) (1) |
|
$ |
18.1 |
|
|
$ |
(140.0 |
) |
|
|
|
|
|
|
|
|
|
Net loss (1)(2) |
|
$ |
(25.0 |
) |
|
$ |
(217.3 |
) |
|
|
|
|
|
|
|
|
|
Net loss per diluted share (1)(2) |
|
$ |
(0.37 |
) |
|
$ |
(3.29 |
) |
|
|
|
|
|
|
|
|
|
Diluted shares outstanding |
|
|
67.8 |
|
|
|
66.1 |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (3) |
|
$ |
51.3 |
|
|
$ |
49.4 |
|
(1) |
|
Operating loss, net loss and net loss per diluted share for the three
months ended December 31, 2016 included a non-cash $146.3 million goodwill impairment charge, $1.4 million for separation costs
related to the Company’s former CEO, and $0.4 million for costs associated with the relocation of the Company’s Las Vegas games
manufacturing operations. |
(2) |
|
Net loss and net loss per diluted share for the three months ended
December 31, 2017 included a $37.1 million loss on the extinguishment of debt incurred in connection with the Company’s
repricing of its First Lien Term Loan and refinancing of its Senior Unsecured Notes, and $23.8 million of income tax benefit
primarily related to a provisional tax benefit for the impact of the U.S. Tax Cuts and Jobs Act of 2017. Net loss and net loss
per share for the three months ended December 31, 2016 included $59.6 million of non-cash tax expense related to a valuation
allowance recorded on certain of the Company’s deferred tax assets relating to Net Operating Loss and Tax Credit
carryforwards. |
(3) |
|
For a reconciliation of net loss to Adjusted EBITDA, see the Unaudited
Reconciliation of Net Loss to EBITDA and Adjusted EBITDA and Adjusted EBITDA Margin provided at the end of this release. |
Michael Rumbolz, President and Chief Executive Officer of Everi, commented, “Our strong fourth quarter operating
results mark Everi’s sixth consecutive quarter of revenue and Adjusted EBITDA growth which reflect, in part, consistent market
share gains for the broad array of casino industry technology products we provide. For the full year, revenue increased 13.4%
to $974.9 million and Adjusted EBITDA rose 7.5% to $212.8 million, which exceeds the upper end of our guidance range. This
success is a direct result of our focus on innovation to further expand what is already the industry’s most diverse portfolio of
gaming technology solutions. We continue to gain traction in the market by enhancing our existing products and providing new
product offerings to help our customers engage more closely with their guests and more productively manage their operations.
“Through the efforts of the entire Everi team, over the last two years we have established a solid foundation
for consistent growth and we will continue to build and expand on this progress. Our industry-leading Payments systems are
stronger than ever. This is true of our traditional cash access products and our newer solutions, such as our comprehensive Everi
Compliance portfolio, which are collectively driving consistent growth. For the full year, Payments revenue increased 16.4%
and Adjusted EBITDA rose 18.1% powered by a high level of competitive take outs, wins at new casino openings, expansion of our cash
access services into Canada and very strong growth in our compliance revenue. We are pleased with the success Everi has
achieved as we expand our already market-leading Payments systems and operations.
“We also achieved notable success in our Games segment in 2017. We expanded our product diversity for the
slot floor with the introduction of our first wide-area progressive link, new licensed content themes, and a new gaming cabinet
form factor, the Empire MPX™ (“E43”). The performance of our newest games and cabinets led to improvements in our daily win per
unit, which increased year over year in the fourth quarter for the first time in eight quarters. In the first half of the
year we stabilized our installed base and then returned to unit growth, ending the year with 13,296 installed units.
Importantly, we have built a solid base that includes more than 350 wide-area progressive games at 2017 year-end. We expect
to further grow our installed base and return to achieving consistent year-over-year growth in daily win per unit going
forward. In July, we also secured the placement of approximately one third of our installed base for almost seven years with
the execution of a new placement arrangement with our largest customer in Oklahoma.
“In our product sales category, the positive player and customer response to our Core HDX™ video cabinet, our
Player Classic® mechanical reel cabinet and our newly introduced E43 large format single-screen cabinet helped to
deliver a 23% year-over-year increase in unit sales to 3,647 units. The approximately 25% increase in revenue from gaming
equipment sales was the primary reason for the return to revenue growth of our Games segment in 2017.
“Over the course of 2017, the Company’s strong operating performance and a favorable capital markets environment
created an opportunity to complete a series of financing transactions that based upon current rates lowered our expected overall
annual cash interest expense by almost $20 million. Looking ahead, we anticipate continued success across both of our
business segments will lead to further growth in our financial performance as we expect 2018 Adjusted EBITDA will be between $225
million to $230 million. This outlook, combined with significantly lower cash interest expense, is expected to benefit our
free cash flow generation in 2018, and lead to an even more significant acceleration in free cash flow generation beginning in
2019. Today, Everi is a leading gaming industry technology provider that is transforming the gaming floor and we look forward
to continuing to build on our many successes.”
Fourth Quarter 2017 Results Overview
Revenues for the fourth quarter of 2017 increased 14.0% to $247.9 million from $217.5 million in the fourth
quarter of 2016. Games and Payments segment revenues were $57.0 million and $190.9 million, respectively, for the fourth
quarter of 2017. The Company reported operating income of $18.1 million for the fourth quarter of 2017 compared to an
operating loss of $140.0 million in the prior-year period. The 2016 fourth quarter operating loss included a non-cash goodwill
impairment charge of $146.3 million.
The Company recorded a loss before income tax of $48.8 million in the fourth quarter of 2017 compared to a loss
before income tax of $164.7 million in the fourth quarter of 2016. The loss before income tax for the three months ended
December 31, 2017 included a $37.1 million loss on early extinguishment of debt related to the Company’s repricing of its First
Lien Term Loan and refinancing of its former Senior Unsecured Notes.
In the fourth quarter of 2017, the Company recorded a non-cash income tax benefit of $23.8 million compared to a
provision for income taxes of $52.6 million in the fourth quarter of 2016. The income tax benefit recognized in the fourth
quarter of 2017 was primarily due to a reduction in the carrying value of the Company’s deferred tax liabilities as a result of the
enactment of the U.S. Tax Cuts and Jobs Act of 2017. The income tax benefit was partially offset by an increase in the
valuation allowance for deferred tax assets. The fourth quarter of 2016 provision for income taxes reflected $59.6 million of
non-cash income tax expense primarily related to a valuation allowance on a portion of the Company’s deferred tax assets relating
to Net Operating Loss and Tax Credit carryforwards.
Net loss for the fourth quarter of 2017 was $25.0 million compared to a net loss of $217.3 million in the
prior-year period. Diluted loss per share was $0.37 in the fourth quarter of 2017 compared to diluted loss per share of $3.29 in
the prior-year period.
Adjusted EBITDA for the fourth quarter of 2017 increased $1.9 million, or approximately 4%, to $51.3 million
from $49.4 million in the fourth quarter of 2016. Games and Payments segment Adjusted EBITDA for the three months ended
December 31, 2017 was $27.2 million and $24.1 million, respectively. Games and Payments segment Adjusted EBITDA for the three
months ended December 31, 2016 was $28.4 million and $21.0 million, respectively.
Games Segment Full Quarter Comparative Results (unaudited)
|
|
Three Months Ended
December 31, |
|
|
|
2017 |
|
|
2016 |
|
|
|
(in millions, except unit amounts and
prices) |
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
57.0 |
|
|
$ |
54.6 |
|
|
|
|
|
|
|
|
|
|
Operating loss (1) |
|
$ |
(0.3 |
) |
|
$ |
(151.6 |
) |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (2) |
|
$ |
27.2 |
|
|
$ |
28.4 |
|
|
|
|
|
|
|
|
|
|
Unit sales: |
|
|
|
|
|
|
|
|
Units sold |
|
|
926 |
|
|
|
920 |
|
Average sales price ("ASP") |
|
$ |
17,611 |
|
|
$ |
17,548 |
|
|
|
|
|
|
|
|
|
|
Gaming operations installed base: |
|
|
|
|
|
|
|
|
Average units installed during period: |
|
|
|
|
|
|
|
|
Average units installed |
|
|
13,216 |
|
|
|
13,253 |
|
Approximate daily win per unit (3) |
|
$ |
26.60 |
|
|
$ |
26.35 |
|
|
|
|
|
|
|
|
|
|
Units installed at end of period: |
|
|
|
|
|
|
|
|
Class II |
|
|
8,875 |
|
|
|
8,234 |
|
Class III |
|
|
4,421 |
|
|
|
5,030 |
|
Total installed base |
|
|
13,296 |
|
|
|
13,264 |
|
|
|
|
|
|
|
|
|
|
Installed base - Oklahoma |
|
|
6,681 |
|
|
|
7,084 |
|
Installed base - non-Oklahoma |
|
|
6,615 |
|
|
|
6,180 |
|
Total installed base |
|
|
13,296 |
|
|
|
13,264 |
|
|
|
|
|
|
|
|
|
|
Premium units |
|
|
2,532 |
|
|
|
1,851 |
|
(1) |
|
Operating loss for the three months ended December 31, 2016 included a
non-cash $146.3 million goodwill impairment charge and $0.4 million in one-time costs associated with the relocation of the
Company’s Las Vegas games manufacturing operations. |
(2) |
|
For a reconciliation of net loss to Adjusted EBITDA, see the Unaudited
Reconciliation of Net Loss to EBITDA and Adjusted EBITDA and Adjusted EBITDA Margin provided at the end of this release. |
(3) |
|
Approximate daily win per unit excludes the impact of the direct costs
associated with the Company’s wide-area progressive jackpot expense. |
2017 Fourth Quarter Games Segment Highlights and Recent Developments:
- Revenues were $57.0 million in the fourth quarter of 2017 compared to $54.6 million in the fourth quarter of 2016.
Based on the timing of the TournEvent of Champions® slot tournament, which is held annually at the Global Gaming Expo,
revenues in the fourth quarter of 2017 were approximately $1.6 million higher than the comparable amount in the fourth quarter of
2016.
- The Company generated revenues of $17.5 million in the fourth quarter of 2017 from the sale of 926 gaming
units. In the prior-year period, the Company generated revenues of $17.6 million from the sale of 920 gaming
units.
- Revenues from gaming operations were $39.4 million in the fourth quarter of 2017 compared to $37.0 million in the prior-year
period. The increase is due primarily to the timing of the TournEvent of Champions®.
- The installed base at December 31, 2017, increased 32 units year over year to 13,296 units and increased 81 units on a
quarterly sequential basis primarily driven by growth in premium units. Premium units rose 37% year over year and 8% on a
quarterly sequential basis to 2,532 units. The non-Oklahoma installed base increased 7% year over year and 1% on a quarterly
sequential basis.
- Estimated daily win per unit (“DWPU”) was $26.60 for the fourth quarter of 2017 compared to $26.35 in the prior-year period
as the Company generated its first quarterly year-over-year increase in DWPU in eight quarters.
- Revenues from the New York Lottery business were $4.4 million in the fourth quarter of 2017 compared to $4.3 million in the
prior-year period. The Company recently extended its agreement to provide the video lottery central system to the New York
Lottery for an additional two years through December 2019.
Payments Segment Full Quarter Comparative Results (unaudited)
|
|
Three Months Ended
December 31, |
|
|
|
2017 |
|
|
2016 |
|
|
|
(in millions, unless otherwise
noted) |
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
190.9 |
|
|
$ |
162.9 |
|
|
|
|
|
|
|
|
|
|
Operating income (1) |
|
$ |
18.5 |
|
|
$ |
11.6 |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (2) |
|
$ |
24.1 |
|
|
$ |
21.0 |
|
|
|
|
|
|
|
|
|
|
Aggregate dollar amount processed (in billions): |
|
|
|
|
|
|
|
|
Cash advance |
|
$ |
1.6 |
|
|
$ |
1.3 |
|
ATM |
|
$ |
4.4 |
|
|
$ |
3.7 |
|
Check warranty |
|
$ |
0.3 |
|
|
$ |
0.3 |
|
|
|
|
|
|
|
|
|
|
Number of transactions completed (in millions): |
|
|
|
|
|
|
|
|
Cash advance |
|
|
2.5 |
|
|
|
2.2 |
|
ATM |
|
|
21.3 |
|
|
|
18.3 |
|
Check warranty |
|
|
0.9 |
|
|
|
0.9 |
|
(1) |
|
Operating income for the three months ended December 31, 2016 included
$1.4 million for separation costs related to the Company’s former CEO. |
(2) |
|
For a reconciliation of net loss to Adjusted EBITDA, see the Unaudited
Reconciliation of Net Loss to EBITDA and Adjusted EBITDA and Adjusted EBITDA Margin provided at the end of this release. |
2017 Fourth Quarter Payments Segment Highlights:
- Revenues increased approximately 17.2% to $190.9 million in the fourth quarter of 2017 compared to $162.9 million in the
prior-year period. The growth reflects segment-wide strength, including growth in core cash access revenue as a result
of increased same store transactions and dollars processed and surcharge and service fee increases implemented by customers.
Payments revenue also continues to benefit from new customer wins since the fourth quarter of 2016, including new casino
openings, competitive take outs, the expansion of ATM services into Canada, and increases in Everi Compliance revenue.
- Cash advance revenues increased approximately 17.2% to $73.1 million in the fourth quarter of 2017 compared to $62.4 million
in the prior-year period.
- ATM revenues increased approximately 19.0% to $100.6 million in the fourth quarter of 2017 compared to $84.5 million in the
prior-year period.
- Check services revenues increased approximately 2.0% to $5.2 million in the fourth quarter of 2017 compared to $5.1 million
in the prior-year period.
- Other revenues increased approximately $1.0 million to $12.0 million in the fourth quarter of 2017 compared to $11.0 million
in the prior-year period primarily as a result of increased kiosk sales.
2018 Outlook
Everi today provided its forecast for 2018 financial and operational metrics. The Company expects to
generate revenue and Adjusted EBITDA growth in 2018 with Adjusted EBITDA expected to grow 6% to 8% to between $225 million to $230
million.
The Company also provided the following expectations and assumptions that underlie its 2018 financial
outlook:
- The Company expects full year Games unit sales will increase approximately 10% from the 3,647 units sold in 2017. ASP for
units sold in 2018 is expected to be comparable to the ASP for units sold in 2017.
- The Games installed base at December 31, 2018 is expected to increase approximately 7% to 8% from the 13,296 units reported
at December 31, 2017 reflecting in part ongoing growth in the premium unit installed base driven by growth in wide-area
progressive (“WAP”) placements.
- The Company expects that the DWPU for its installed base will be higher in each quarter of 2018 compared to the DWPU of the
comparable quarterly periods in 2017.
- Payments Adjusted EBITDA is expected to grow in the mid-single digits compared to 2017. This assumes sustained
performance in the gaming industry and United States economy as a whole.
- Revenue from the sale and service of fully integrated kiosks and compliance products is expected to be higher in 2018
compared to 2017.
- Capital expenditures in 2018 are expected to be approximately $125 million to $130 million, which includes total placement
fee payments of approximately $20.2 million.
- Depreciation expense is expected to be approximately $56 million to $60 million and amortization expense is expected to be
approximately $66 million to $70 million.
- Net interest expense is expected to be approximately $83 million to $87 million, inclusive of Vault Cash interest expense of
approximately $7 million and $2 million of imputed interest on the Player Station Agreement. Non-cash amortization of debt
issuance costs is expected to be approximately $3.4 million.
- The Company expects to record a provision for income tax of between $3 million and $5 million for 2018, which includes cash
tax payments of approximately $2 million.
For a reconciliation of projected net loss to projected Adjusted EBITDA, see the Reconciliation of Projected Net
Loss to Projected EBITDA and Projected Adjusted EBITDA provided at the end of this release.
New Revenue Recognition Standard
In May 2014, the Financial Accounting Standards Board issued a new standard related to revenue
recognition, commonly referred to as ASC 606. The Company adopted the new standard effective January 1, 2018.
In connection with the adoption of this new revenue standard, the Company expects to present certain of its cost
of revenues on a net basis related to the associated revenue item, rather than a gross presentation. The modifications are
only expected to effect the presentation of the amounts reported and will not impact the actual amounts recorded to the Payments or
Games segment revenues and cost of revenues; and, therefore, will not have an effect on reported operating income (loss), net loss,
cash flows or the timing of revenues recognized and costs incurred.
The Company will file a separate Form 8-K with the Securities Exchange Commission today to present the
impact of these rules on prior periods for comparability purposes. Additionally, the Company will include a discussion on the
expected changes to its financial statements on this afternoon’s investor conference call to discuss its 2017 fourth quarter and
full year results.
Investor Conference Call and Webcast
The Company will host an investor conference call to discuss its 2017 fourth quarter and full year results at
5:00 p.m. ET. The conference call may be accessed live over the phone by dialing (800) 289-0438 or for international
callers by dialing (323) 794-2423. A replay will be available beginning at 8:00 p.m. ET today and may be accessed by dialing
(844) 512-2921 or (412) 317-6671 for international callers; the PIN number is 6224496. The replay will be available until
March 20, 2018. The call will be webcast live from the Company’s website at www.everi.com (select “Investors” followed by
“Events & Presentations”).
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, Adjusted EBITDA Margin, 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, and should be read in conjunction with, our (i) net earnings
(loss), operating income (loss), basic or diluted earnings (loss) per share and cash flow data prepared in accordance with GAAP,
with respect to Adjusted EBITDA and Adjusted EBITDA Margin, and (ii) cash and cash equivalents prepared in accordance with GAAP,
with respect to net cash position and net cash available.
We define Adjusted EBITDA as earnings (loss) before interest, taxes, loss on extinguishment of debt,
depreciation and amortization, non-cash stock compensation expense, goodwill impairment, accretion of contract rights, separation
costs related to the Company’s former CEO, write-down of note receivable and warrant, loss on sale of the aircraft, and
manufacturing relocation costs. 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 current credit facility and existing senior unsecured notes require us to
comply with a consolidated secured leverage ratio that includes performance metrics substantially similar to Adjusted EBITDA. We
define Adjusted EBITDA Margin as Adjusted EBITDA divided by revenues.
A reconciliation of the Company’s net loss per GAAP to Adjusted EBITDA and Adjusted EBITDA Margin is included in
the Unaudited Reconciliation of Net Loss to EBITDA and Adjusted EBITDA and Adjusted EBITDA Margin provided at the end of this
release. Additionally, a reconciliation of each segment’s operating income (loss) to Adjusted EBITDA is also included. On a segment
level, operating income (loss) per GAAP, rather than net earnings (loss) per GAAP, is reconciled to Adjusted EBITDA as the Company
does not report net earnings (loss) by segment. In addition, Adjusted EBITDA Margin is provided on a segment level. Management
believes that this presentation is meaningful to investors in evaluating the performance of the Company’s segments.
We define (i) net cash position as cash and cash equivalents plus settlement receivables less settlement
liabilities and (ii) 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. In this context, forward-looking statements often address our expected future business and financial
performance, and often contain words such as “goal,” “target,” “future,” “estimate,” “expect,” “anticipate,” “intend,” “plan,”
“believe,” “seek,” “project,” “may,” “should,” or “will” and similar expressions to identify forward-looking statements. Examples
of forward-looking statements include, among others, statements the Company makes regarding (a) its ability to lower its annual
cash interests costs and accelerate free cash flow generation; continue expanding the segments of the gaming floor the Company’s
games address; continue product innovation; drive growth for the Company’s installed base and its DWPU, and in the Company’s annual
ship share over the next several years; create incremental value for its shareholders; and improve its financial profile; and (b)
its guidance related to 2018 financial and operational metrics, including Adjusted EBITDA, unit sales, the installed base size and
placements, DWPU, revenue and anticipated levels of capital expenditures, depreciation expense, amortization expense, cash interest
expense, and income tax provision, including cash tax payments.
The forward-looking statements in this press release are subject to additional risks and uncertainties,
including those set forth under the heading “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and
Results of Operations” in our periodic reports filed with the Securities and Exchange Commission (the “SEC”), including, without
limitation, our Annual Reports on Form 10-K and quarterly reports on Form 10-Q, and are based on information available to us
on the date hereof.
These cautionary statements qualify our forward-looking statements and you are cautioned not to place undue
reliance on these forward-looking statements. Any forward-looking statement contained herein speaks only as of the date on which it
is made, and we do not intend, and assume no obligation, to update or revise any forward-looking statements, whether as a result of
new information, future events or otherwise.
This press release should be read in conjunction with the Form 10-K or Form 10-Q to which it relates, 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 is a leading supplier of technology solutions for the casino gaming industry. The Company provides
casino operators with a diverse portfolio of products including innovative gaming machines that power the casino floor, and casino
operational and management systems that include comprehensive, end-to-end payments solutions, critical intelligence offerings, and
gaming operations efficiency technology. Everi’s mission is to be a transformative force for casino operations by facilitating
memorable player experiences, delivering reliable protection and security, and striving for customer satisfaction and operational
excellence.
Contacts
Investor Relations
Richard Land, James Leahy
JCIR
212-835-8500 or evri@jcir.com
EVERI HOLDINGS INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF LOSS AND
COMPREHENSIVE LOSS
(In thousands, except loss per share amounts)
|
|
Three Months Ended
December 31, |
|
|
Year Ended
December 31, |
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Games |
|
$ |
56,945 |
|
|
$ |
54,593 |
|
|
$ |
222,777 |
|
|
$ |
213,253 |
|
Payments |
|
|
190,914 |
|
|
|
162,918 |
|
|
|
752,171 |
|
|
|
646,203 |
|
Total revenues |
|
|
247,859 |
|
|
|
217,511 |
|
|
|
974,948 |
|
|
|
859,456 |
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Games cost of revenue (exclusive of
depreciation and amortization) |
|
|
15,192 |
|
|
|
13,436 |
|
|
|
54,695 |
|
|
|
50,308 |
|
Payments cost of revenue (exclusive of
depreciation and amortization) |
|
|
147,746 |
|
|
|
125,340 |
|
|
|
583,850 |
|
|
|
498,706 |
|
Operating expenses |
|
|
31,700 |
|
|
|
30,975 |
|
|
|
118,935 |
|
|
|
118,709 |
|
Research and development |
|
|
5,156 |
|
|
|
4,856 |
|
|
|
18,862 |
|
|
|
19,356 |
|
Goodwill impairment |
|
|
— |
|
|
|
146,299 |
|
|
|
— |
|
|
|
146,299 |
|
Depreciation |
|
|
12,517 |
|
|
|
12,824 |
|
|
|
47,282 |
|
|
|
49,995 |
|
Amortization |
|
|
17,419 |
|
|
|
23,751 |
|
|
|
69,505 |
|
|
|
94,638 |
|
Total costs and expenses |
|
|
229,730 |
|
|
|
357,481 |
|
|
|
893,129 |
|
|
|
978,011 |
|
Operating income (loss) |
|
|
18,129 |
|
|
|
(139,970 |
) |
|
|
81,819 |
|
|
|
(118,555 |
) |
Other expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net of interest income |
|
|
29,830 |
|
|
|
24,680 |
|
|
|
102,136 |
|
|
|
99,228 |
|
Loss on extinguishment of debt |
|
|
37,135 |
|
|
|
— |
|
|
|
51,750 |
|
|
|
— |
|
Total other expenses |
|
|
66,965 |
|
|
|
24,680 |
|
|
|
153,886 |
|
|
|
99,228 |
|
Loss before income tax |
|
|
(48,836 |
) |
|
|
(164,650 |
) |
|
|
(72,067 |
) |
|
|
(217,783 |
) |
Income tax (benefit) provision |
|
|
(23,787 |
) |
|
|
52,626 |
|
|
|
(20,164 |
) |
|
|
31,696 |
|
Net loss |
|
|
(25,049 |
) |
|
|
(217,276 |
) |
|
|
(51,903 |
) |
|
|
(249,479 |
) |
Foreign currency translation |
|
|
146 |
|
|
|
(1,113 |
) |
|
|
1,856 |
|
|
|
(2,427 |
) |
Comprehensive loss |
|
$ |
(24,903 |
) |
|
$ |
(218,389 |
) |
|
$ |
(50,047 |
) |
|
$ |
(251,906 |
) |
Loss per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.37 |
) |
|
$ |
(3.29 |
) |
|
$ |
(0.78 |
) |
|
$ |
(3.78 |
) |
Diluted |
|
$ |
(0.37 |
) |
|
$ |
(3.29 |
) |
|
$ |
(0.78 |
) |
|
$ |
(3.78 |
) |
Weighted average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
67,755 |
|
|
|
66,074 |
|
|
|
66,816 |
|
|
|
66,050 |
|
Diluted |
|
|
67,755 |
|
|
|
66,074 |
|
|
|
66,816 |
|
|
|
66,050 |
|
EVERI HOLDINGS INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
|
|
Year Ended December
31, |
|
|
|
2017 |
|
|
2016 |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(51,903 |
) |
|
$ |
(249,479 |
) |
Adjustments to reconcile net loss to cash provided by operating
activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
116,787 |
|
|
|
144,633 |
|
Amortization of financing costs |
|
|
8,706 |
|
|
|
6,695 |
|
Loss on sale or disposal of assets |
|
|
2,513 |
|
|
|
2,563 |
|
Accretion of contract rights |
|
|
7,819 |
|
|
|
8,692 |
|
Provision for bad debts |
|
|
9,737 |
|
|
|
9,908 |
|
Deferred income taxes |
|
|
(20,015 |
) |
|
|
29,940 |
|
Write-down of assets |
|
|
— |
|
|
|
4,289 |
|
Reserve for obsolescence |
|
|
397 |
|
|
|
3,581 |
|
Goodwill impairment |
|
|
— |
|
|
|
146,299 |
|
Loss on extinguishment of debt |
|
|
51,750 |
|
|
|
— |
|
Stock-based compensation |
|
|
6,411 |
|
|
|
6,735 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Settlement receivables |
|
|
(98,390 |
) |
|
|
(83,998 |
) |
Trade and other receivables |
|
|
(884 |
) |
|
|
(8,207 |
) |
Inventory |
|
|
(5,753 |
) |
|
|
5,600 |
|
Prepaid and other assets |
|
|
(1,536 |
) |
|
|
4,480 |
|
Settlement liabilities |
|
|
78,465 |
|
|
|
99,245 |
|
Accounts payable and accrued expenses |
|
|
(8,276 |
) |
|
|
735 |
|
Net cash provided by
operating activities |
|
|
95,828 |
|
|
|
131,711 |
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(96,490 |
) |
|
|
(80,741 |
) |
Acquisitions, net of cash acquired |
|
|
— |
|
|
|
(694 |
) |
Proceeds from sale of fixed assets |
|
|
10 |
|
|
|
4,599 |
|
Placement fee agreements |
|
|
(13,300 |
) |
|
|
(11,312 |
) |
Changes in restricted cash |
|
|
(199 |
) |
|
|
94 |
|
Net cash used in investing
activities |
|
|
(109,979 |
) |
|
|
(88,054 |
) |
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Proceeds from new credit facility |
|
|
820,000 |
|
|
|
— |
|
Proceeds from unsecured notes |
|
|
375,000 |
|
|
|
— |
|
Repayments of prior credit facility |
|
|
(465,600 |
) |
|
|
(24,400 |
) |
Repayments of secured notes |
|
|
(335,000 |
) |
|
|
— |
|
Repayments of unsecured notes |
|
|
(350,000 |
) |
|
|
— |
|
Repayments of new credit facility |
|
|
(4,100 |
) |
|
|
— |
|
Debt issuance costs |
|
|
(28,702 |
) |
|
|
(480 |
) |
Proceeds from exercise of stock options |
|
|
10,906 |
|
|
|
— |
|
Purchase of treasury stock |
|
|
(110 |
) |
|
|
(42 |
) |
Net cash provided by (used
in) financing activities |
|
|
22,394 |
|
|
|
(24,922 |
) |
Effect of exchange rates on cash |
|
|
1,292 |
|
|
|
(1,714 |
) |
Cash and cash equivalents |
|
|
|
|
|
|
|
|
Net increase for the period |
|
|
9,535 |
|
|
|
17,021 |
|
Balance, beginning of the period |
|
|
119,051 |
|
|
|
102,030 |
|
Balance, end of the
period |
|
$ |
128,586 |
|
|
$ |
119,051 |
|
EVERI HOLDINGS INC. AND SUBSIDIARIES
UNAUDITED RECONCILIATION OF CASH AND CASH EQUIVALENTS
TO NET CASH POSITION AND NET CASH AVAILABLE
(In thousands)
|
|
At December 31, |
|
|
At December 31, |
|
|
|
2017 |
|
|
2016 |
|
|
|
|
|
|
|
|
|
|
Cash available |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
128,586 |
|
|
$ |
119,051 |
|
Settlement receivables |
|
|
227,403 |
|
|
|
128,821 |
|
Settlement liabilities |
|
|
(317,744 |
) |
|
|
(239,123 |
) |
Net cash position |
|
|
38,245 |
|
|
|
8,749 |
|
|
|
|
|
|
|
|
|
|
Undrawn revolving credit facility |
|
|
35,000 |
|
|
|
50,000 |
|
|
|
|
|
|
|
|
|
|
Net cash available |
|
$ |
73,245 |
|
|
$ |
58,749 |
|
EVERI HOLDINGS INC. AND SUBSIDIARIES
UNAUDITED RECONCILIATION OF NET LOSS TO EBITDA AND ADJUSTED EBITDA AND
ADJUSTED EBITDA MARGIN
(In thousands)
|
|
Three Months Ended |
|
|
Three Months Ended |
|
|
|
December 31,
2017 |
|
|
December 31,
2016 |
|
|
|
Games |
|
|
Payments |
|
|
Total |
|
|
Games |
|
|
Payments |
|
|
Total |
|
Net loss |
|
|
|
|
|
|
|
|
|
$ |
(25,049 |
) |
|
|
|
|
|
|
|
|
|
$ |
(217,276 |
) |
Income tax (benefit) provision |
|
|
|
|
|
|
|
|
|
|
(23,787 |
) |
|
|
|
|
|
|
|
|
|
|
52,626 |
|
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
37,135 |
|
|
|
|
|
|
|
|
|
|
|
— |
|
Interest expense, net of interest income |
|
|
|
|
|
|
|
|
|
|
29,830 |
|
|
|
|
|
|
|
|
|
|
|
24,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss) income |
|
$ |
(349 |
) |
|
$ |
18,478 |
|
|
$ |
18,129 |
|
|
$ |
(151,605 |
) |
|
$ |
11,635 |
|
|
$ |
(139,970 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus: depreciation and amortization |
|
|
25,328 |
|
|
|
4,608 |
|
|
|
29,936 |
|
|
|
30,761 |
|
|
|
5,815 |
|
|
|
36,576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
24,979 |
|
|
$ |
23,086 |
|
|
$ |
48,065 |
|
|
$ |
(120,844 |
) |
|
$ |
17,450 |
|
|
$ |
(103,394 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash stock compensation expense |
|
|
287 |
|
|
|
1,000 |
|
|
|
1,287 |
|
|
|
408 |
|
|
|
2,181 |
|
|
|
2,589 |
|
Goodwill impairment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
146,299 |
|
|
|
— |
|
|
|
146,299 |
|
Separation costs for former CEO |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,413 |
|
|
|
1,413 |
|
Accretion of contract rights |
|
|
1,975 |
|
|
|
— |
|
|
|
1,975 |
|
|
|
2,170 |
|
|
|
— |
|
|
|
2,170 |
|
Manufacturing relocation costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
358 |
|
|
|
— |
|
|
|
358 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
27,241 |
|
|
$ |
24,086 |
|
|
$ |
51,327 |
|
|
$ |
28,391 |
|
|
$ |
21,044 |
|
|
$ |
49,435 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
56,945 |
|
|
$ |
190,914 |
|
|
$ |
247,859 |
|
|
$ |
54,593 |
|
|
$ |
162,918 |
|
|
$ |
217,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA Margin |
|
|
48 |
% |
|
|
13 |
% |
|
|
21 |
% |
|
|
52 |
% |
|
|
13 |
% |
|
|
23 |
% |
EVERI HOLDINGS INC. AND SUBSIDIARIES
UNAUDITED RECONCILIATION OF NET LOSS TO EBITDA AND ADJUSTED EBITDA AND
ADJUSTED EBITDA MARGIN
(In thousands)
|
|
Year Ended |
|
|
Year Ended |
|
|
|
December 31,
2017 |
|
|
December 31,
2016 |
|
|
|
Games |
|
|
Payments |
|
|
Total |
|
|
Games |
|
|
Payments |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
|
|
|
|
|
|
|
$ |
(51,903 |
) |
|
|
|
|
|
|
|
|
|
$ |
(249,479 |
) |
Income tax (benefit) provision |
|
|
|
|
|
|
|
|
|
|
(20,164 |
) |
|
|
|
|
|
|
|
|
|
|
31,696 |
|
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
51,750 |
|
|
|
|
|
|
|
|
|
|
|
— |
|
Interest expense, net of interest income |
|
|
|
|
|
|
|
|
|
|
102,136 |
|
|
|
|
|
|
|
|
|
|
|
99,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
$ |
8,952 |
|
|
$ |
72,867 |
|
|
$ |
81,819 |
|
|
$ |
(166,243 |
) |
|
$ |
47,688 |
|
|
$ |
(118,555 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus: depreciation and amortization |
|
|
97,487 |
|
|
|
19,300 |
|
|
|
116,787 |
|
|
|
120,974 |
|
|
|
23,659 |
|
|
|
144,633 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
106,439 |
|
|
$ |
92,167 |
|
|
$ |
198,606 |
|
|
$ |
(45,269 |
) |
|
$ |
71,347 |
|
|
$ |
26,078 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash stock compensation expense |
|
|
1,728 |
|
|
|
4,683 |
|
|
|
6,411 |
|
|
|
1,642 |
|
|
|
5,091 |
|
|
|
6,733 |
|
Goodwill impairment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
146,299 |
|
|
|
— |
|
|
|
146,299 |
|
Accretion of contract rights |
|
|
7,819 |
|
|
|
— |
|
|
|
7,819 |
|
|
|
8,692 |
|
|
|
— |
|
|
|
8,692 |
|
Separation costs for former CEO |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,687 |
|
|
|
4,687 |
|
Write-down of note receivable and warrant |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,289 |
|
|
|
— |
|
|
|
4,289 |
|
Loss on sale of the aircraft |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
878 |
|
|
|
878 |
|
Manufacturing relocation costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
358 |
|
|
|
— |
|
|
|
358 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
115,986 |
|
|
$ |
96,850 |
|
|
$ |
212,836 |
|
|
$ |
116,011 |
|
|
$ |
82,003 |
|
|
$ |
198,014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
222,777 |
|
|
$ |
752,171 |
|
|
$ |
974,948 |
|
|
$ |
213,253 |
|
|
$ |
646,203 |
|
|
$ |
859,456 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA Margin |
|
|
52 |
% |
|
|
13 |
% |
|
|
22 |
% |
|
|
54 |
% |
|
|
13 |
% |
|
|
23 |
% |
EVERI HOLDINGS INC. AND SUBSIDIARIES
RECONCILIATION OF PROJECTED NET INCOME (LOSS) TO PROJECTED EBITDA
AND PROJECTED ADJUSTED EBITDA
FOR THE YEAR ENDING DECEMBER 31, 2018
(In thousands)
|
|
2018 Adjusted EBITDA
Guidance
Range(1) |
|
|
|
Low |
|
|
High |
|
Projected net income (loss) |
|
$ |
200 |
|
|
$ |
(10,500 |
) |
Projected income tax provision |
|
|
3,000 |
|
|
|
5,000 |
|
Projected interest expense, net of interest income |
|
|
83,000 |
|
|
|
87,000 |
|
Projected operating income |
|
$ |
86,200 |
|
|
$ |
81,500 |
|
|
|
|
|
|
|
|
|
|
Plus: projected depreciation and amortization |
|
|
122,000 |
|
|
|
130,000 |
|
|
|
|
|
|
|
|
|
|
Projected EBITDA |
|
$ |
208,200 |
|
|
$ |
211,500 |
|
|
|
|
|
|
|
|
|
|
Projected non-cash stock compensation expense |
|
|
9,000 |
|
|
|
10,000 |
|
Projected accretion of contract rights |
|
|
7,800 |
|
|
|
8,500 |
|
|
|
|
|
|
|
|
|
|
Projected Adjusted EBITDA |
|
$ |
225,000 |
|
|
$ |
230,000 |
|
(1) All figures presented are projected estimates for the year ending December 31,
2018.