Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / EVRI - Everi Reports Record 2019 First Quarter Results


EVRI - Everi Reports Record 2019 First Quarter Results

  • Revenues increase 11.5% to quarterly record $123.8 million reflecting record Games and FinTech revenue
  • Net Income improves 28% to $5.9 million from $4.6 million; Diluted Earnings per share rise to $0.08
  • Adjusted EBITDA increases 5.7% to quarterly record $61.3 million

LAS VEGAS, May 07, 2019 (GLOBE NEWSWIRE) -- Everi Holdings Inc. (NYSE:EVRI) (“Everi” or the “Company”) today reported record financial results for the first quarter ended March 31, 2019.

“Our record first quarter results reflect the eleventh consecutive quarter we have achieved year over year revenue and Adjusted EBITDA growth as we again generated solid organic growth while also benefiting from initial contributions of our recent acquisition of player loyalty technology,” said Everi President and CEO, Michael Rumbolz. “First quarter revenues rose 11.5% to a record $123.8 million, net income improved 28% to $5.9 million, Adjusted EBITDA rose 5.7% to a record $61.3 million and Free Cash Flow improved 80% to $21.2 million. These results reflect ongoing improvement in both of our segments including a quarterly record for FinTech revenue and FinTech Adjusted EBITDA, and a quarterly record for Games revenue, including record gaming operations revenue. Overall 2019 is off to the solid start we anticipated and as a result, we remain on track to achieve our full year expectation for Adjusted EBITDA of between $252 million to $255 million. We also continue to expect that Free Cash Flow will approximately double compared to the nearly $25 million in Free Cash Flow generated in 2018.”

Consolidated Full Quarter Comparative Results (unaudited)

 
Three Months Ended March 31,
 
2019
 
2018
 
 
 
(in millions, except per share amounts)
Revenues
$
123.8
 
 
$
111.0
 
 
 
 
 
Operating income (1)
$
25.9
 
 
$
24.5
 
 
 
 
 
Net income (1)
$
5.9
 
 
$
4.6
 
 
 
 
 
Net earnings per diluted share (1)
$
0.08
 
 
$
0.06
 
 
 
 
 
Diluted shares outstanding
75.3
 
 
73.3
 
 
 
 
 
Adjusted EBITDA (2)
$
61.3
 
 
$
58.0
 

(1) Operating income, net income and net earnings per diluted share for the three months ended March 31, 2019 included approximately $0.5 million of operating expense related to the acquisition of certain player loyalty assets and other non-recurring professional service fees.
(2) For a reconciliation of net income to Adjusted EBITDA, see the Unaudited Reconciliation of Net Income to EBITDA and Adjusted EBITDA and to Free Cash Flow provided at the end of this release.

Mr. Rumbolz added, “Our investments in new cabinets, game content and features continue to strengthen the appeal of our Games’ segment portfolio for customers and their players. We sold a record number of new units in the first quarter, with more than 80% of the 1,259 units sold on either our newer Empire MPX cabinet or our recently updated, popular Player Classic cabinet for the mechanical reel segment. Our game performance also drove a nearly 12%, or $3.36, year over year increase in the daily win per unit for our installed units - our highest ever improvement.  We are delivering higher performing games across our entire installed base, with the continued growth of premium units, and specifically our wide-area progressive (“WAP”) units representing a significant driver of this growth.  The number of WAP unit placements in our premium unit installed base has grown approximately 80% year-over year and approximately 20% since year end. Interactive revenue increased five-fold year over year to approximately $1.0 million as we continue to scale the business and benefit from the availability of over 20 game themes on our Remote Game Server that was recently approved for real-money wagering in its first domestic market.

“FinTech is delivering similar growth across all of the key business drivers, including growth in core cash access services revenue, reflecting consistent market share gains and increases in same store transactions and dollars processed. We also sold our highest number of kiosks in 14 quarters as we begin to realize the benefits of the expected uptick in our unit replacement cycle, and we continue to generate growth in information services and other revenues, including the initial benefits from the recently acquired player loyalty technology.

“Our first quarter results and our expectations for full year growth in revenue and Adjusted EBITDA as well as for continued acceleration in our Free Cash Flow provide ample proof that Everi possesses an attractive growth profile. We remain focused on leveraging this growth profile to deliver increased shareholder value.”

First Quarter 2019 Results Overview

Revenues for the first quarter of 2019 increased 11.5% to a record $123.8 million, from $111.0 million in the first quarter of 2018.  Games and FinTech segment revenues were $67.5 million and $56.3 million, respectively, for the first quarter of 2019. Operating income of $25.9 million for the first quarter of 2019 compares to $24.5 million in the first quarter of 2018.

The Company recorded income before income tax of $5.5 million in the first quarter of 2019 compared to $4.2 million in the first quarter of 2018.  Net income increased approximately 28.3% to $5.9 million, or $0.08 per diluted share, for the first quarter of 2019 as compared to net income of $4.6 million, or $0.06 per diluted share, in the prior-year period.

Adjusted EBITDA for the first quarter of 2019 increased approximately 5.7%, or $3.3 million, to a record $61.3 million from $58.0 million in the first quarter of 2018.  Games and FinTech segment Adjusted EBITDA for the three months ended March 31, 2019 were $33.1 million and $28.2 million, respectively.  Games and FinTech segment Adjusted EBITDA for the three months ended March 31, 2018 were $31.7 million and $26.3 million, respectively.

Games Segment Full Quarter Comparative Results (unaudited)

 
Three Months Ended March 31,
 
2019
 
2018
 
 
 
(in millions, except unit amounts and prices)
Revenues
$
67.5
 
$
60.2
 
 
 
 
Operating income (1)
$
3.1
 
$
4.4
 
 
 
 
Adjusted EBITDA (2)
$
33.1
 
$
31.7
 
 
 
 
Unit sales:
 
 
 
Units sold
1,259
 
1,063
Average sales price ("ASP")
$
17,361
 
$
17,745
 
 
 
 
Gaming operations installed base:
 
 
 
Average units installed during period:
 
 
 
Average units installed
13,634
 
13,805
Approximate daily win per unit (3)
$
31.76
 
$
28.40
 
 
 
 
Units installed at end of period:
 
 
 
Class II
9,218
 
9,497
Class III
4,426
 
4,627
    Total installed base
13,644
 
14,124
 
 
 
 
Installed base - Oklahoma
6,400
 
6,838
Installed base - non-Oklahoma
7,244
 
7,286
    Total installed base
13,644
 
14,124
 
 
 
 
Premium units
3,004
 
2,797

(1) Operating income for the three months ended March 31, 2019 includes the impact of approximately $0.2 million related to certain non-recurring professional fees.
(2) For a reconciliation of net income to Adjusted EBITDA, see the Unaudited Reconciliation of Net Income to EBITDA and Adjusted EBITDA and to Free Cash Flow 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.

2019 First Quarter Games Segment Highlights

Games segment revenues were $67.5 million in the first quarter of 2019 compared to $60.2 million in the first quarter of 2018.

  • Revenues from gaming operations increased approximately 10.5%, or $4.2 million, to a record $44.3 million in the first quarter of 2019 compared to $40.1 million in the prior-year period.  The year-over-year improvement reflects an approximate 12% increase in estimated daily win per unit (“DWPU”) to $31.76, which was partially offset by the anticipated year-over-year decline in the average installed base.

    º  As anticipated, the installed base at March 31, 2019 decreased by 480 units year over year and by 355 units on a quarterly sequential basis to 13,644 units, primarily reflecting the removal of approximately 330 lower performing units from a customer in Oklahoma and the sale of approximately 200 units from the installed base to a customer in Indiana.

    º  The premium portion of the installed base increased 7.4% year over year, or 207 units, to 3,004 units.  Wide-area progressive units, which are a component of premium units, rose 320 units year over year and by 119 units on a quarterly sequential basis to 723 units at March 31, 2019.

    º  DWPU in the first quarter of 2019 increased 11.8%, or $3.36, to $31.76, compared to $28.40 in the prior-year period. The increase reflects, in part, improvements in the overall unit performance following capital investments in new cabinets and games to update a portion of the installed base and an increase in premium unit placements, including wide-area progressive games.  This was the sixth consecutive quarter of year-over-year growth in DWPU.

    º  Interactive revenue was $1.0 million in the first quarter of 2019 compared to $0.2 million in the prior-year period.

    º  Revenues from the New York Lottery business were $4.7 million in the first quarter of 2019 compared to $4.5 million in the prior-year period.

  • Revenues generated from the sale of gaming units and other related parts and equipment totaled $23.1 million in the first quarter of 2019 compared to revenues of $20.2 million in the prior-year period. Unit sales increased 18% year over year to 1,259 units in the first quarter of 2019 compared to 1,063 units in the prior-year period.

  • Other gaming revenues, which include revenues from TournEvent of Champions® qualifying events, were less than $0.1 million in both periods.

Financial Technology Solutions Segment Full Quarter Comparative Results (unaudited)

 
Three Months Ended March 31,
 
2019
 
2018
 
 
 
(in millions, unless otherwise noted)
Revenues
$
56.3
 
$
50.8
 
 
 
 
Operating income (1)
$
22.8
 
$
20.1
 
 
 
 
Adjusted EBITDA (2)
$
28.2
 
$
26.3
 
 
 
 
Aggregate dollar amount processed (in billions):
 
 
 
Cash advance
$
1.9
 
$
1.7
ATM
$
5.3
 
$
4.8
Check warranty
$
0.3
 
$
0.3
 
 
 
 
Number of transactions completed (in millions):
 
 
 
Cash advance
2.9
 
2.7
ATM
24.8
 
22.9
Check warranty
0.9
 
0.9

(1) Operating income for the three months ended March 31, 2019 includes the impact of approximately $0.3 million of non-recurring operating expenses related to the acquisition of certain player loyalty assets and other professional service fees.
(2) For a reconciliation of net income to Adjusted EBITDA, see the Unaudited Reconciliation of Net Income to EBITDA and Adjusted EBITDA and to Free Cash Flow at the end of this release.

2019 First Quarter Financial Technology Solutions Segment Highlights

FinTech revenues increased approximately 10.8% to $56.3 million in the first quarter of 2019 compared to $50.8 million in the prior-year period.

  • Revenues from cash access services, which include ATM, cash advance and check services, increased 6.8%, or $2.6 million, to $40.8 million in the first quarter of 2019 compared to $38.2 million in the first quarter of 2018. Core cash access revenue growth was the result of increased same store transactions and dollars processed, as well as the benefits from new customer wins from competitive bid processes and new casino openings or expansions.

  • Equipment sales revenues increased 59%, or $2.6 million, to $7.0 million in the first quarter of 2019 compared to $4.4 million in the first quarter of 2018. This increase is the result of higher year over year sales of fully integrated kiosks and other operator efficiency products in the first quarter of 2019.

  • Revenues from information services and other, which includes kiosk maintenance, compliance products, Central Credit, player loyalty and other revenue, increased $0.3 million, to $8.5 million, in the first quarter of 2019 compared to $8.2 million in the first quarter of 2018.

2019 Outlook

Everi reiterated its 2019 forecast initially provided on March 12, 2019.  The Company expects to generate growth in revenue, Adjusted EBITDA and Free Cash Flow in 2019. Adjusted EBITDA is expected to rise to between $252 million to $255 million, with broad-based growth across the Company’s operating segments including expectations for:

  • An increase in Gaming unit sales from the 4,513 units sold in 2018;

  • Growth in gaming operations driven by growth in both DWPU and an increase in the number of units in the year-end installed base;

  • Increasing Interactive revenue;

  • Higher cash access service revenue in the FinTech segment;

  • An increase in sales of fully integrated kiosks and other FinTech equipment; and,

  • An increase in information services and other revenue driven by expected growth in revenue related to the servicing of FinTech equipment, higher compliance revenue and software sales, maintenance and professional services from the recently acquired player loyalty technology.

The Company expects capital expenditures and placement fees for 2019 will be between $122 million and $125 million, which includes approximately $3 million to $5 million related to the player loyalty acquisition.

For a reconciliation of projected net income to projected Adjusted EBITDA, see the Reconciliation of Projected Net Income to Projected EBITDA, Projected Adjusted EBITDA and Free Cash Flow provided at the end of this release.

Investor Conference Call and Webcast

The Company will host an investor conference call to discuss its 2019 first quarter results at 5:00 p.m. ET today.  The conference call may be accessed live over the phone by dialing (866) 548-4713 or for international callers by dialing (323) 794-2093.  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 3668090.  The replay will be available until May 14, 2019. 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, Free Cash Flow, 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, Adjusted EBITDA, and Free Cash Flow 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, basic or diluted earnings per share 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, non-cash stock compensation expense, accretion of contract rights, and the expense related to the acquisition of certain player loyalty assets and other non-recurring professional service fees. 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 Free Cash Flow as Adjusted EBITDA less cash paid for interest, cash paid for capital expenditures, cash paid for placement fees, and cash paid for taxes.  We present Free Cash Flow as a measure of performance and believe it provides investors with another indicator of our operating 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 Net Income to EBITDA and Adjusted EBITDA and to Free Cash Flow provided at the end of this release. Additionally, a reconciliation of each segment’s operating income to Adjusted EBITDA is also included. On a segment level, operating income per GAAP, rather than net earnings per GAAP, is reconciled to 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 (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 continue expanding the segments of the gaming floor the Company’s games address; execute on key initiatives and deliver ongoing improvements; accelerate Free Cash Flow generation; integrate the acquisition and achieve future growth; drive growth for the Company’s installed base and its DWPU, and create incremental value for its shareholders; and (b) its guidance related to 2019 financial and operational metrics, including Adjusted EBITDA, Free Cash Flow, unit sales of Gaming units and FinTech equipment, the installed base size and placements, DWPU, revenues, the contribution from the acquisition and anticipated levels of capital expenditures and placement fees, depreciation expense, amortization expense, interest expense, and income tax benefit, including cash tax payments, cash interest payments, non-cash stock compensation expense, accretion of contract rights and net income.

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 Report on Form 10-K for the year ended December 31, 2018 , 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-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 Powers the Casino Floor® by providing casino operators with a diverse portfolio of products including innovative gaming machines and casino operational and management systems that include comprehensive, end-to-end financial technology solutions, critical intelligence offerings, and gaming operations efficiency technology. Everi also provides proven, tier one land-based game content to online social and real-money markets via its Remote Game Server and operates social play for fun casinos. 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. For more information, visit www.everi.com.

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 INCOME AND
COMPREHENSIVE INCOME
(In thousands, except earnings per share amounts)
 
 
Three Months Ended March 31,
 
2019
 
2018
Revenues
 
 
 
  Games revenues
 
 
 
  Gaming operations
$
44,286
 
 
$
40,056
 
  Gaming equipment and systems
23,087
 
 
20,154
 
  Gaming other
54
 
 
7
 
  Games total revenues
67,427
 
 
60,217
 
 
 
 
 
  FinTech revenues
 
 
 
  Cash access services
40,832
 
 
38,218
 
  Equipment
7,028
 
 
4,419
 
  Information services and other
8,488
 
 
8,147
 
  FinTech total revenues
56,348
 
 
50,784
 
 
 
 
 
  Total revenues
123,775
 
 
111,001
 
 
 
 
 
Costs and expenses
 
 
 
  Games cost of revenues
 
 
 
  Gaming operations
4,124
 
 
4,182
 
  Gaming equipment and systems
12,529
 
 
10,741
 
  Gaming other
 
 
 
  Games total cost of revenues
16,653
 
 
14,923
 
 
 
 
 
  FinTech cost of revenues
 
 
 
  Cash access services
2,697
 
 
2,231
 
  Equipment
4,330
 
 
2,514
 
  Information services and other
958
 
 
1,216
 
  FinTech total cost of revenues
7,985
 
 
5,961
 
 
 
 
 
  Operating expenses
34,648
 
 
32,187
 
  Research and development
7,531
 
 
4,311
 
  Depreciation
14,789
 
 
12,825
 
  Amortization
16,297
 
 
16,303
 
  Total costs and expenses
97,903
 
 
86,510
 
 
 
 
 
  Operating income
25,872
 
 
24,491
 
 
 
 
 
Other expenses
 
 
 
  Interest expense, net of interest income
20,400
 
 
20,307
 
  Total other expenses
20,400
 
 
20,307
 
 
 
 
 
Income before income tax
5,472
 
 
4,184
 
 
 
 
 
 
 
 
  Income tax benefit
(388)
 
 
 
(425
)
  Net income
5,860
 
 
 
4,609
 
  Foreign currency translation
504
 
 
 
323
 
  Comprehensive income
$
6,364
 
 
$
4,932
 
Earnings per share
 
 
 
 
 
 
 
  Basic
$
0.08
 
 
$
0.07
 
  Diluted
$
0.08
 
 
$
0.06
 
Weighted average common shares outstanding
 
 
 
 
 
 
  Basic
70,334
 
 
 
68,686
 
  Diluted
75,256
 
 
 
73,285
 
 
 
 
 
 
 
 


 
EVERI HOLDINGS INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
 
 
Three Months Ended March 31,
 
2019
 
2018
Cash flows from operating activities
 
 
 
Net income
$
5,860
 
 
$
4,609
 
Adjustments to reconcile net income to cash (used in) provided by operating activities:
 
 
 
Depreciation
14,789
 
 
12,825
 
Amortization
16,297
 
 
16,303
 
Amortization of financing costs and discounts
890
 
 
905
 
Loss (gain) on sale or disposal of assets
513
 
 
(13
)
Accretion of contract rights
2,122
 
 
2,057
 
Provision for bad debts
2,864
 
 
2,182
 
Deferred income taxes
(513
)
 
(561
)
Reserve for obsolescence
441
 
 
305
 
Stock-based compensation
1,773
 
 
2,350
 
Changes in operating assets and liabilities:
 
 
 
Settlement receivables
(175,748
)
 
73,571
 
Trade and other receivables
(12,385
)
 
(9,715
)
Inventory
57
 
 
(1,157
)
Other assets
(16,756
)
 
1,251
 
Settlement liabilities
19,931
 
 
(74,617
)
Other liabilities
27,677
 
 
2,456
 
Net cash (used in) provided by operating activities
(112,188
)
 
32,751
 
Cash flows from investing activities
 
 
 
Capital expenditures
(22,194
)
 
(26,339
)
Acquisition
(20,000
)
 
 
Proceeds from sale of fixed assets
33
 
 
72
 
Placement fee agreements
(5,329
)
 
(4,643
)
Net cash used in investing activities
(47,490
)
 
(30,910
)
Cash flows from financing activities
 
 
 
Repayments of credit facilities
(2,050
)
 
(2,050
)
Proceeds from exercise of stock options
4,686
 
 
4,088
 
Purchase of treasury stock
(15
)
 
(38
)
Net cash provided by financing activities
2,621
 
 
2,000
 
Effect of exchange rates on cash
(343
)
 
147
 
Cash, cash equivalents and restricted cash
 
 
 
Net (decrease) increase for the period
(157,400
)
 
3,988
 
Balance, beginning of the period
299,181
 
 
129,604
 
Balance, end of the period
$
141,781
 
 
$
133,592
 
 
 
 
 
 
 
 
 


 
EVERI HOLDINGS INC. AND SUBSIDIARIES
UNAUDITED RECONCILIATION OF CASH AND CASH EQUIVALENTS
TO NET CASH POSITION AND NET CASH AVAILABLE
(In thousands)
 
 
At March 31,
 
At December 31,
 
2019
 
2018
Cash available
 
 
 
Cash and cash equivalents
$
139,857
 
 
$
297,532
 
Settlement receivables
259,288
 
 
82,359
 
Settlement liabilities
(354,402
)
 
(334,198
)
Net cash position
44,743
 
45,693
 
 
 
 
Undrawn revolving credit facility
35,000
 
35,000
 
 
 
 
Net cash available
$
79,743
 
 
$
80,693
 
 
 
 
 
 
 
 
 


 
EVERI HOLDINGS INC. AND SUBSIDIARIES
UNAUDITED RECONCILIATION OF NET INCOME TO EBITDA AND ADJUSTED EBITDA AND
TO FREE CASH FLOW
(In thousands)
 
 
Three Months Ended March 31, 2019
 
Three Months Ended March 31, 2018
 
Games
 
FinTech
 
Total
 
Games
 
FinTech
 
Total
Net income
 
 
 
 
$
5,860
 
 
 
 
 
 
$
4,609
 
Income tax benefit
 
 
 
 
(388
)
 
 
 
 
 
(425
)
Interest expense, net of interest income
 
 
 
 
20,400
 
 
 
 
 
 
20,307
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income
$
3,104
 
 
$
22,768
 
 
$
25,872
 
 
$
4,353
 
 
$
20,138
 
 
$
24,491
 
 
 
 
 
 
 
 
 
 
 
 
 
Plus: depreciation and amortization
27,156
 
 
3,930
 
 
31,086
 
 
24,623
 
 
4,505
 
 
29,128
 
 
 
 
 
 
 
 
 
 
 
 
 
EBITDA
$
30,260
 
 
$
26,698
 
 
$
56,958
 
 
$
28,976
 
 
$
24,643
 
 
$
53,619
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-cash stock compensation expense
557
 
 
1,216
 
 
1,773
 
 
627
 
 
1,723
 
 
2,350
 
Accretion of contract rights
2,122
 
 
 
 
2,122
 
 
2,057
 
 
 
 
2,057
 
Asset acquisition expense and other non-recurring professional fees
186
 
 
271
 
 
457
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA
$
33,125
 
 
$
28,185
 
 
$
61,310
 
 
$
31,660
 
 
$
26,366
 
 
$
58,026
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash paid for interest
 
 
 
 
(12,470
)
 
 
 
 
 
(15,206
)
Cash paid for capital expenditures
 
 
 
 
(22,194
)
 
 
 
 
 
(26,339
)
Cash paid for placement fees
 
 
 
 
(5,329
)
 
 
 
 
 
(4,643
)
Cash paid for income taxes, net of refunds
 
 
 
 
(92
)
 
 
 
 
 
(66
)
 
 
 
 
 
 
 
 
 
 
 
 
Free Cash Flow
 
 
 
 
$
21,225
 
 
 
 
 
 
$
11,772
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


 
EVERI HOLDINGS INC. AND SUBSIDIARIES
RECONCILIATION OF PROJECTED NET INCOME TO PROJECTED EBITDA
AND PROJECTED ADJUSTED EBITDA AND TO PROJECTED FREE CASH FLOW
FOR THE YEAR ENDING DECEMBER 31, 2019
(In thousands)
 
 
2019 Adjusted EBITDA
Guidance Range(1)
 
Low
 
High
Projected net income
$
16,600
 
 
$
22,000
 
Projected income tax benefit
(1,000
)
 
(2,000
)
Projected interest expense, net of interest income
86,000
 
 
83,000
 
 
 
 
 
Projected operating income
$
101,600
 
 
$
103,000
 
 
 
 
 
Projected depreciation and amortization
132,000
 
 
136,000
 
 
 
 
 
Projected EBITDA
$
233,600
 
 
$
239,000
 
 
 
 
 
Projected non-cash stock compensation expense
8,000
 
 
7,000
 
Projected accretion of contract rights
10,000
 
 
8,000
 
Projected asset acquisition expense and other non-recurring professional fees
400
 
 
1,000
 
 
 
 
 
Projected Adjusted EBITDA
$
252,000
 
 
$
255,000
 
 
 
 
 
Projected cash paid for interest
(82,000
)
 
(80,000
)
Projected cash paid for capital expenditures
(105,000
)
 
(108,000
)
Projected cash paid for placement fees
(17,000
)
 
(17,000
)
Projected cash paid for income taxes, net of refunds
(1,000
)
 
(1,000
)
 
 
 
 
Projected Free Cash Flow
$
47,000
 
 
$
49,000
 

(1)   All figures presented are projected estimates for the year ending December 31, 2019.

Stock Information

Company Name: Everi Holdings Inc.
Stock Symbol: EVRI
Market: NYSE
Website: everi.com

Menu

EVRI EVRI Quote EVRI Short EVRI News EVRI Articles EVRI Message Board
Get EVRI Alerts

News, Short Squeeze, Breakout and More Instantly...