Latest News
The Stars Group Reports Third Quarter 2018 Results
Reading Time: 24 minutes
The Stars Group Inc. today reported its financial results for the third quarter ended September 30, 2018 and provided certain additional highlights and updates. Unless otherwise noted, all dollar ($) amounts are in U.S. dollars.
“This was a landmark quarter during a transformative year for the company as we begin to deliver on our vision to become the world’s favorite iGaming destination,” stated Rafi Ashkenazi, The Stars Group’s Chief Executive Officer. “We completed our acquisition of Sky Betting & Gaming, which was cleared by the CMA in October, making us the leader in the UK online betting and gaming market. We also launched BetEasy in Australia and sports betting in New Jersey.”
“We are pleased with our quarterly results, which reflect both continued organic growth from our International business and contributions from both BetEasy and Sky Betting & Gaming, despite unfavorable sporting results during the period,” said Mr. Ashkenazi.
“As we continue our transformation and look towards 2019, we are excited to take advantage of the opportunities ahead of us by leveraging our leading positions in attractive markets, strong brands, technology and operating expertise,” concluded Mr. Ashkenazi.
Third Quarter 2018 Summary
Consolidated
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
In thousands of U.S. Dollars (except percentages and per share amounts) |
2018 |
2017 |
% |
2018 |
2017 |
% |
||||||
Total Revenue |
571,983 |
329,443 |
73.6% |
1,376,386 |
952,065 |
44.6% |
||||||
Gross Profit |
442,757 |
266,966 |
65.8% |
1,083,259 |
774,460 |
39.9% |
||||||
Operating Income |
70,901 |
118,724 |
(40.3%) |
185,832 |
335,128 |
(44.5%) |
||||||
Net Earnings (loss) |
9,730 |
75,874 |
(87.2%) |
(70,733) |
212,110 |
(133.3%) |
||||||
Adjusted Net Earnings ¹ |
119,500 |
119,595 |
(0.1%) |
389,285 |
346,990 |
12.2% |
||||||
Adjusted EBITDA ¹ |
198,252 |
155,767 |
27.3% |
541,545 |
453,305 |
19.5% |
||||||
Adjusted EBITDA Margin ¹ |
34.7% |
47.3% |
(26.7%) |
39.3% |
47.6% |
(17.4%) |
||||||
Diluted (loss) earnings per Common Share ($/Share) |
0.06 |
0.37 |
(84.9%) |
(0.34) |
1.05 |
(132.3%) |
||||||
Adjusted Diluted Net Earnings per Share ($/Share) ¹ |
0.45 |
0.58 |
(23.8%) |
1.67 |
1.71 |
(2.2%) |
||||||
Net cash flows from operating activities |
73,227 |
144,870 |
(49.5%) |
369,307 |
370,843 |
(0.4%) |
||||||
Free Cash Flow ¹ |
(26,723) |
95,306 |
(128.0%) |
140,392 |
255,028 |
(45.0%) |
_____________________________ |
1 Non-IFRS measure. For important information on The Stars Group’s non-IFRS measures, see below under “Non-IFRS Measures” and the tables under “Reconciliation of Non-IFRS Measures to Nearest IFRS Measures”. |
- Total Revenues – Revenues for the quarter increased 73.6% year-over-year primarily as a result of the contribution of revenue from the acquisitions of Sky Betting & Gaming (“SBG”) and BetEasy, as well as organic growth in the International segment.
- Adjusted EBITDA and Adjusted EBITDA Margin – Adjusted EBITDA for the quarter increased 27.3% year-over-year, primarily driven by the impact of the acquisitions of SBG and BetEasy and by increased gross profit from organic growth within the International segment. Adjusted EBITDA Margin for the quarter decreased 26.7% year-over-year, primarily driven by the higher contribution from the Betting and Gaming verticals within each segment.
- Consolidated Debt and Cash – The total principal amount owing on long-term debt outstanding at the end of the quarter was $5.65 billion with a carrying value of $5.52 billion. The Stars Group ended the third quarter of 2018 with approximately $419 million in operational cash on its balance sheet, which translated into Net Debt of $5.1 billion. Subsequent to the quarter end, on October 24, 2018, The Stars Group fully repaid the $100 million outstanding on its revolving credit facility using cash on its balance sheet.
- U.S. Sports Betting Update – On August 10, 2018, The Stars Group and Mount Airy Casino Resort announced a partnership to enter Pennsylvania’s online sports wagering and gaming market, where The Stars Group will offer to customers in Pennsylvania its online poker, casino (including slots and tables) and sports wagering products. On September 13, 2018, The Stars Group launched its BetStars online sports betting brand in New Jersey through its partnership with Resorts Casino Hotel. The offering, which is initially available through mobile, provides New Jersey customers with an innovative and robust mobile-led sportsbook alongside The Stars Group’s already existing online poker and casino offerings available through the PokerStarsNJ and PokerStars Casino NJ brands.
- Sky Betting & Gaming Update – On July 10, 2018, The Stars Group completed the previously announced Sky Betting & Gaming acquisition for $4.7 billion, and on October 11, 2018, the UK Competition & Markets Authority cleared the acquisition, allowing The Stars Group to begin executing on its integration plans. As it relates to the previously announced expected synergies of at least $70 million, The Stars Group currently believes that approximately 53% will relate to headcount and other staff costs, 23% to purchasing costs and 24% to other cost savings. In addition, The Stars Group currently estimates that it may achieve approximately $5 million of such synergies before year end, followed by a further $50 million in 2019 and an additional $15 million in 2020. The Stars Group continues to expect approximately $85 million in implementation costs to achieve those synergies, with the majority of such costs being incurred in 2019.
International
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||
In thousands of U.S. Dollars (except otherwise noted) |
2018 |
2017 |
% Change |
2018 |
2017 |
% Change |
|||||||
Stakes |
233,694 |
163,844 |
42.6% |
705,251 |
451,699 |
56.1% |
|||||||
Betting Net Win Margin (%) |
9.0% |
7.1% |
26.1% |
8.1% |
6.1% |
33.4% |
|||||||
Revenue |
|||||||||||||
Poker |
212,832 |
221,393 |
(3.9%) |
675,688 |
642,946 |
5.1% |
|||||||
Gaming |
107,602 |
83,474 |
28.9% |
316,253 |
243,959 |
29.6% |
|||||||
Betting |
21,030 |
11,688 |
79.9% |
57,351 |
27,541 |
108.2% |
|||||||
Other 2 |
10,982 |
12,888 |
(14.8%) |
35,155 |
37,619 |
(6.5%) |
|||||||
Total Revenue |
352,446 |
329,443 |
7.0% |
1,084,447 |
952,065 |
13.9% |
|||||||
Gross Profit |
287,522 |
266,966 |
7.7% |
873,444 |
774,460 |
12.8% |
|||||||
Gross Profit Margin (%) |
81.6% |
81.0% |
0.7% |
80.5% |
81.3% |
(1.0%) |
|||||||
General and administrative |
111,295 |
95,250 |
16.8% |
319,668 |
276,798 |
15.5% |
|||||||
Sales and marketing |
31,912 |
32,624 |
(2.2%) |
119,136 |
97,914 |
21.7% |
|||||||
Research and development |
6,808 |
6,030 |
12.9% |
22,985 |
18,513 |
24.2% |
|||||||
Operating Income |
137,507 |
133,062 |
3.3% |
411,655 |
381,235 |
8.0% |
|||||||
Adjusted EBITDA ¹ |
182,228 |
162,880 |
11.9% |
533,025 |
478,264 |
11.4% |
|||||||
Adjusted EBITDA Margin (%) ¹ |
51.7% |
49.4% |
4.6% |
49.2% |
50.2% |
(2.2%) |
_____________________________ |
1 Non-IFRS measure. For important information on The Stars Group’s non-IFRS measures, see below under “Non-IFRS Measures” and the tables under “Reconciliation of Non-IFRS Measures to Nearest IFRS Measures”. |
2 Other revenue includes $1.0 million that the Corporation excluded from its consolidated results as it related to certain non-gaming related transactions with the United Kingdom segment. |
- Poker – Poker revenue for the quarter was $212.8 million, or a decrease of approximately 3.9% year-over-year. Excluding the impact of year-over-year changes in foreign exchange rates, Poker revenues for the quarter would have increased by 0.3%. The reported decrease was primarily driven by foreign exchange fluctuations, the cessation of operations in certain markets, notably Australia in September 2017, and cross selling to other verticals (particularly during the FIFA World Cup), and offset by, among other things, the Stars Rewards loyalty program (introduced during the quarter ended September 30, 2017) and the introduction of shared poker liquidity in France and Spain in the first quarter and Portugal in the second quarter.
- Gaming – Gaming revenue for the quarter was $107.6 million, or an increase of 28.9% year-over-year. Excluding the impact of year-over-year changes in foreign exchange rates, Gaming revenues for the quarter would have increased by 32.5%. The reported increase was primarily the result of product and content improvements to PokerStars Casino, including the introduction of over 250 new casino games since the beginning of the year and the launch of PokerStars Casino in certain new markets. This was partially offset by, among other things, the impact of year-over-year changes in foreign exchange rates.
- Betting – Betting revenue for the quarter was $21.0 million, or an increase of 79.9% year-over-year. Excluding the impact of year-over-year changes in foreign exchange rates, Betting revenues for the quarter would have increased by 86.5%. The reported increase was primarily the result of increases in Stakes and Betting Net Win Margin. These increases were primarily driven by increased wagering activity due to product and content improvements to BetStars, the launch of BetStars in certain new markets, and the 2018 FIFA World Cup.
- Adjusted EBITDA and Adjusted EBITDA Margin – Adjusted EBITDA for the quarter increased 11.9% year-over-year, primarily driven by increased revenue and gross profit across all segments as noted above. Adjusted EBITDA Margin for the quarter increased 4.6% year-over-year, primarily driven by increased revenues combined with operational leverage from additional product and content improvements and a decline in sales and marketing expenses in the quarter.
- Quarterly Real-Money Active Uniques (QAUs) – QAUs were 2.0 million, which represents a decrease of 3.1% year-over-year. This decrease was primarily the result of the cessation of real-money online poker operations in certain markets, notably Australia in September 2017, and The Stars Group’s continued strategy of focusing on high-value customers (primarily recreational players), as offset by the growth and expansion of the real-money casino and betting product offerings.
- Quarterly Net Yield (QNY) – QNY was $167, an increase of 11.3% year-over-year, and QNY excluding the impact of year-over-year changes in foreign exchange rates was $174, an increase of 16.0% year-over-year. QNY is a non-IFRS measure.
- Net Deposits – Net Deposits were $335 million, an increase of 4.1% year-over-year. The increase was primarily driven by the implementation of the Stars Rewards loyalty program and continued focus on high-value customers (primarily recreational players), foreign exchange fluctuations and continued development of the casino and betting product offerings.
- Stakes and Betting Net Win Margin – Stakes were $233.7 million, an increase of 42.6% year-over-year, and Betting Net Win Margin was 9.0%, an increase of 1.9 percentage points year-over-year. The increases in the quarter were primarily due to product and content improvements to BetStars driving incremental QAUs, the launch of BetStars in certain new markets, and the World Cup. The Betting Net Win Margin for the International segment is less exposed to the English Premier League and UK horse racing, and as such, was not impacted to the same extent by the operator-unfavorable results The Stars Group experienced within the United Kingdom segment as a whole.
United Kingdom
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
In thousands of U.S. Dollars (except otherwise noted) |
2018 |
2017 |
% Change |
2018 |
2017 |
% Change |
||||||
Stakes |
1,221,854 |
— |
— |
1,221,854 |
— |
— |
||||||
Betting Net Win Margin (%) |
7.0% |
— |
— |
7.0% |
— |
— |
||||||
Revenue |
||||||||||||
Poker |
2,884 |
— |
— |
2,884 |
— |
— |
||||||
Gaming |
73,318 |
— |
— |
73,318 |
— |
— |
||||||
Betting |
85,189 |
— |
— |
85,189 |
— |
— |
||||||
Other |
6,989 |
— |
— |
6,989 |
— |
— |
||||||
Total Revenue |
168,380 |
— |
— |
168,380 |
— |
— |
||||||
Gross Profit |
121,226 |
— |
— |
121,226 |
— |
— |
||||||
Gross Profit Margin (%) |
72.0% |
— |
— |
72.0% |
— |
— |
||||||
— |
— |
|||||||||||
General and administrative |
104,697 |
— |
— |
104,697 |
— |
— |
||||||
Sales and marketing 2 |
40,224 |
— |
— |
40,224 |
— |
— |
||||||
Research and development |
4,940 |
— |
— |
4,940 |
— |
— |
||||||
Operating Loss |
(28,635) |
— |
— |
(28,635) |
— |
— |
||||||
Adjusted EBITDA ¹ |
27,943 |
— |
— |
27,943 |
— |
— |
||||||
Adjusted EBITDA Margin (%) ¹ |
16.6% |
— |
— |
16.6% |
— |
— |
____________________________ |
1 Non-IFRS measure. For important information on The Stars Group’s non-IFRS measures, see below under “Non-IFRS Measures” and the tables under “Reconciliation of Non-IFRS Measures to Nearest IFRS Measures”. |
2 Sales and marketing expense includes $1.0 million that the Corporation excluded from its consolidated results as it related to certain non-gaming related transactions with the United Kingdom segment. |
- Revenue, Adjusted EBITDA and Adjusted EBITDA Margin – Revenue from July 10, 2018 through the end of the quarter ended September 30, 2018, was $168.4 million. Adjusted EBITDA and Adjusted EBITDA Margin for the same period were $27.9 million and 16.6%, respectively. Revenue for the period was primarily impacted by low Betting Net Win Margin when compared to historical averages driven by particularly operator-unfavorable sports results. This was partially offset by strong Stakes during the period, due to strong growth in QAUs. Adjusted EBITDA and Adjusted EBTIDA Margin were similarly impacted by the low Betting Net Win Margin and were also impacted by marketing investment for the start of the European football season.
- Stakes and Betting Net Win Margin – Stakes and Betting Net Win Margin from July 10, 2018 through the end of the quarter ended September 30, 2018 were $1.22 billion and 7.0%, respectively. The Betting Net Win Margin can vary significantly from quarter to quarter; however, over the long term, the Corporation believes that these margins tend to become more predictable. The Betting Net Win Margin is below SBG’s expected long-term average of approximately 9% primarily as a result of operator-unfavorable results in English Premier League football and horse racing, which collectively represent a significant portion of Stakes. The Stars Group believes that had Betting Net Win Margin been 9% during the period, Betting revenue would have been $110.0 million as opposed to $85.2 million.
Australia
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
In thousands of U.S. Dollars (except otherwise noted) |
2018 |
2017 |
% Change |
2018 |
2017 |
% Change |
||||||
Stakes |
825,438 |
— |
— |
1,693,164 |
— |
— |
||||||
Betting Net Win Margin (%) |
6.3% |
— |
— |
7.4% |
— |
— |
||||||
Revenue |
||||||||||||
Betting |
52,157 |
— |
— |
124,559 |
— |
— |
||||||
Total Revenue |
52,157 |
— |
— |
124,559 |
— |
— |
||||||
Gross Profit |
35,154 |
— |
— |
89,589 |
— |
— |
||||||
Gross Profit Margin (%) |
67.4% |
— |
— |
71.9% |
— |
— |
||||||
General and administrative |
39,963 |
— |
— |
84,588 |
— |
— |
||||||
Sales and marketing |
21,050 |
— |
— |
37,523 |
— |
— |
||||||
Research and development |
114 |
— |
— |
1,098 |
— |
— |
||||||
Operating Loss |
(25,973) |
— |
— |
(33,620) |
— |
— |
||||||
Adjusted EBITDA ¹ |
(4,764) |
— |
— |
7,861 |
— |
— |
||||||
Adjusted EBITDA Margin (%) ¹ |
(9.1%) |
— |
— |
6.3% |
— |
— |
_____________________________ |
1 Non-IFRS measure. For important information on The Stars Group’s non-IFRS measures, see below under “Non-IFRS Measures” and the tables under “Reconciliation of Non-IFRS Measures to Nearest IFRS Measures”. |
- Revenue, Adjusted EBITDA and Adjusted EBITDA Margin – Revenue for the quarter was $52.2 million. Adjusted EBITDA and Adjusted EBITDA Margin for the same period were $(4.8) million and (9.1)%, respectively. Revenue for the quarter was impacted by low Betting Net Win Margin when compared to historical averages driven by particularly operator-unfavorable sports results.
- Stakes and Betting Net Win Margin – Stakes and Betting Net Win Margin for the quarter ended September 30, 2018 were $825.4 million and 6.3%, respectively. The Betting Net Win Margin can vary significantly from quarter to quarter; however, over the long term, the Corporation believes that these margins tend to become more predictable. The Betting Net Win Margin is below BetEasy’s long-term average of 8.5% primarily as a result of operator-unfavorable results in horse racing, which represents a significant portion of Stakes. The Stars Group believes that had Betting Net Win Margin been 8.5% during the quarter, Betting revenue would have been $70.2 million as opposed to $52.2 million.
For additional information regarding The Stars Group’s reporting segments and major lines of operations, please see The Stars Group’s unaudited interim condensed consolidated financial statements for the three and nine months ended September 30, 2018 (the “Q3 2018 Financial Statements”), including note 6 therein, and management’s discussion and analysis thereon (the “Q3 2018 MD&A”).
Historic Supplemental Information and 2019 Update
Due to its recent acquisitions of SBG and BetEasy and to provide additional clarity with respect to the historical performance of The Stars Group’s business on a proforma basis for the three and nine months ended September 30, 2018 and 2017, and presented based on The Stars Group’s current reporting segments and lines of operations, see the information below under the heading “Supplementary Information”. Certain of this information contains non-IFRS measures. For important information on The Stars Group’s non-IFRS measures, see below under “Non-IFRS Measures” and the tables under “Reconciliation of Non-IFRS Measures to Nearest IFRS Measures”.
In addition, to provide further clarity with respect to the potential impact of such acquisitions on its full year 2019 results, The Stars Group is also providing information for certain financial items:
- Depreciation and amortization excluding purchase price allocation amortization of between $65 and $75 million;
- Cash interest expense of between $295 and $305 million;
- Effective tax rate (applied to Adjusted EBITDA less cash interest expense and non-purchase price allocation related depreciation and amortization) of between 8.0 and 10.0%; and
- Diluted Shares of between 274 and 278 million.
These unaudited expected financial items are based on certain accounting assumptions and reflect management’s view of current and future market and business conditions, including assumptions of (i) no material impairment or write-down of the assets to which this depreciation and amortization relates, (ii) no material change in the prevailing EURIBOR or LIBOR rates as at September 30, 2018 and no material adverse impact on applicable hedging counterparties, (iii) no material change in the mix of taxable income by jurisdiction, in the rate of corporate tax or tax regimes in the jurisdictions in which The Stars Group currently operates and no material change in the geographies where The Stars Group currently offers its products, (iv) no material increases or decreases in The Stars Group’s issued and outstanding shares, (v) no other material regulatory events, and (vi) no material foreign currency exchange rate fluctuations, particularly against the Euro, Great Britain pound sterling and Australian dollar.
Supplementary information
Proforma Three Months Ended September 30, 2018 |
||||||||||
In millions of U.S. Dollars |
International |
United Kingdom |
Australia2 |
Corporate3 |
Consolidated |
|||||
Stakes |
233.7 |
1,404.7 |
825.4 |
— |
2,463.8 |
|||||
Betting Net Win Margin |
9.0% |
7.3% |
6.3% |
— |
7.1% |
|||||
Revenue |
||||||||||
Poker |
212.8 |
3.2 |
— |
— |
216.0 |
|||||
Gaming |
107.6 |
83.9 |
— |
— |
191.5 |
|||||
Betting |
21.0 |
102.3 |
52.2 |
— |
175.5 |
|||||
Other |
11.0 |
8.4 |
— |
(1.0) |
18.4 |
|||||
Total |
352.4 |
197.8 |
52.2 |
(1.0) |
601.4 |
|||||
Operating Income (loss) |
137.5 |
(67.9) |
(26.0) |
(12.0) |
31.6 |
|||||
Adjusted EBITDA1 |
182.2 |
37.5 |
(4.8) |
(7.2) |
207.7 |
|||||
Adjusted EBITDA Margin1 |
51.7% |
19.0% |
(9.1%) |
— |
34.5% |
|||||
QAUs (millions) |
2.0 |
2.0 |
0.3 |
— |
4.3 |
Proforma Three Months Ended September 30, 2017 |
||||||||||
In millions of U.S. Dollars |
International |
United Kingdom |
Australia2 |
Corporate |
Consolidated |
|||||
Stakes |
163.8 |
1,207.6 |
437.1 |
— |
1,808.5 |
|||||
Betting Net Win Margin |
7.1% |
9.0% |
9.1% |
— |
8.8% |
|||||
Revenue |
||||||||||
Poker |
221.4 |
3.6 |
— |
— |
225.0 |
|||||
Gaming |
83.5 |
72.8 |
— |
— |
156.3 |
|||||
Betting |
11.7 |
108.4 |
39.7 |
— |
159.8 |
|||||
Other |
12.8 |
6.6 |
— |
— |
19.4 |
|||||
Total |
329.4 |
191.4 |
39.7 |
— |
560.5 |
|||||
Operating Income (loss) |
133.1 |
(24.7) |
(10.0) |
(14.3) |
84.1 |
|||||
Adjusted EBITDA1 |
162.9 |
54.7 |
(2.9) |
(7.1) |
207.6 |
|||||
Adjusted EBITDA Margin1 |
49.4% |
28.6% |
(7.3%) |
— |
37.0% |
|||||
QAUs (millions) |
2.1 |
1.6 |
0.1 |
— |
3.8 |
Proforma Nine Months Ended September 30, 2018 |
||||||||||
In millions of U.S. Dollars |
International |
United Kingdom |
Australia2 |
Corporate3 |
Consolidated |
|||||
Stakes |
705.3 |
4,194.9 |
1,982.2 |
6,882.4 |
||||||
Betting Net Win Margin |
8.1% |
8.9% |
7.6% |
— |
8.4% |
|||||
Revenue |
||||||||||
Poker |
675.7 |
10.5 |
— |
— |
686.2 |
|||||
Gaming |
316.2 |
244.2 |
— |
— |
560.4 |
|||||
Betting |
57.3 |
372.0 |
150.4 |
— |
579.7 |
|||||
Other |
35.2 |
27.2 |
— |
(1.0) |
61.4 |
|||||
Total |
1,084.4 |
653.9 |
150.4 |
(1.0) |
1,887.7 |
|||||
Operating Income (loss) |
411.7 |
(177.8) |
(35.4) |
(163.5) |
35.0 |
|||||
Adjusted EBITDA1 |
533.0 |
161.4 |
13.5 |
(27.3) |
680.6 |
|||||
Adjusted EBITDA Margin1 |
49.2% |
24.7% |
9.0% |
— |
36.1% |
Proforma Nine Months Ended September 30, 2017 |
||||||||||
In millions of U.S. Dollars |
International |
United Kingdom |
Australia2 |
Corporate |
Consolidated |
|||||
Stakes |
451.7 |
3,728.6 |
1,194.5 |
— |
5,374.8 |
|||||
Betting Net Win Margin |
6.1% |
8.5% |
9.2% |
— |
8.4% |
|||||
Revenue |
||||||||||
Poker |
643.0 |
10.6 |
— |
— |
653.6 |
|||||
Gaming |
244.0 |
206.4 |
— |
— |
450.4 |
|||||
Betting |
27.5 |
315.8 |
109.5 |
— |
452.8 |
|||||
Other |
37.6 |
18.6 |
— |
— |
56.2 |
|||||
Total |
952.1 |
551.4 |
109.5 |
— |
1,613.0 |
|||||
Operating Income (loss) |
381.2 |
(80.0) |
(16.2) |
(46.1) |
238.9 |
|||||
Adjusted EBITDA1 |
478.3 |
161.0 |
3.5 |
(25.0) |
617.8 |
|||||
Adjusted EBITDA Margin1 |
50.2% |
29.2% |
3.2% |
— |
38.3% |
FX Rates |
Mar. 31, |
Jun. 30, |
Sept. 30, |
Mar. 31, |
Jun. 30, |
Sept. 30, |
||||||||||
Average for the three months ended |
2017 |
2017 |
2017 |
2018 |
2018 |
2018 |
||||||||||
GBP to USD |
1.2393 |
1.2786 |
1.3087 |
1.3917 |
1.3616 |
1.3035 |
||||||||||
AUD to USD |
0.7579 |
0.7508 |
0.7890 |
0.7861 |
0.7572 |
0.7393 |
_____________________________ |
1 Non-IFRS measure. For important information on The Stars Group’s non-IFRS measures, see below under “Non-IFRS Measures” and the tables under “Reconciliation of Non-IFRS Measures to Nearest IFRS Measures”. |
2 The Australia segment supplementary information includes the results of operations of William Hill Australia beginning with its acquisition on April 24, 2018. In August 2018, The Stars Group substantially completed its migration of customers and platforms and integration of William Hill Australia into BetEasy. |
3 Other revenue includes $1.0 million that the Corporation excluded from its consolidated results as it related to certain non-gaming related transactions with the United Kingdom segment. |
Financial Statements, Management’s Discussion and Analysis and Additional Information
The Stars Group’s Q3 2018 Financial Statements, Q3 2018 MD&A, and additional information relating to The Stars Group and its business, can be found on SEDAR at www.sedar.com, Edgar at www.sec.gov and The Stars Group’s website at www.starsgroup.com. The financial information presented in this news releases was derived from the Q3 2018 Financial Statements.
In addition to press releases, securities filings and public conference calls and webcasts, The Stars Group intends to use its investor relations page on its website as a means of disclosing material information to its investors and others and for complying with its disclosure obligations under applicable securities laws. Accordingly, investors and others should monitor the website in addition to following The Stars Group’s press releases, securities filings and public conference calls and webcasts. This list may be updated from time to time.
Conference Call and Webcast Details
The Stars Group will host a conference call today, November 7, 2018 at 8:30 a.m. ET to discuss its financial results for the third quarter ended 2018 and related matters, and provide additional detail with respect to the information in this news release, its webcast presentation, its Q3 2018 Financial Statements and Q3 2018 MD&A, as well as certain additional historical supplemental financial information, including on a proforma basis for the SBG and BetEasy acquisitions. To access via tele-conference, please dial +1 855-327-6838 or +1-631-891-4304 ten minutes prior to the scheduled start of the call. The playback will be made available two hours after the event at +1-844-512-2921 or +1 412-317-6671. The Conference ID number is 10005822. To access the webcast please use the following link: http://public.viavid.com/index.php?id=132084
Reconciliation of Non-IFRS Measures to Nearest IFRS Measures
The tables below present reconciliations of Adjusted EBITDA, Adjusted Net Earnings and Adjusted Diluted Net Earnings per Share to net (loss) earnings, which is the nearest IFRS measure:
Three Months Ended September 30, 2018 |
||||||||||
In thousands of U.S. Dollars (except per share amounts) |
International |
United Kingdom |
Australia |
Corporate |
Consolidated |
|||||
Net earnings (loss) |
137,507 |
(28,635) |
(25,973) |
(73,169) |
9,730 |
|||||
Income tax recovery |
— |
— |
— |
13,189 |
13,189 |
|||||
Net financing charges |
— |
— |
— |
(74,360) |
(74,360) |
|||||
Operating income (loss) |
137,507 |
(28,635) |
(25,973) |
(11,998) |
70,901 |
|||||
Depreciation and amortization |
34,398 |
53,642 |
10,855 |
43 |
98,938 |
|||||
Add (deduct) the impact of the following: |
||||||||||
Acquisition-related costs and deal contingent forwards |
— |
— |
— |
1,667 |
1,667 |
|||||
Stock-based compensation |
— |
— |
— |
3,154 |
3,154 |
|||||
Loss from investments and associates |
123 |
— |
— |
— |
123 |
|||||
Impairment of intangibles assets and assets held for sale |
3,869 |
— |
— |
— |
3,869 |
|||||
Other costs |
6,331 |
2,936 |
10,354 |
(21) |
19,600 |
|||||
Total adjusting items |
10,323 |
2,936 |
10,354 |
4,800 |
28,413 |
|||||
Adjusted EBITDA |
182,228 |
27,943 |
(4,764) |
(7,155) |
198,252 |
Nine Months Ended September 30, 2018 |
||||||||||
In thousands of U.S. Dollars (except per share amounts) |
International |
United Kingdom |
Australia |
Corporate |
Consolidated |
|||||
Net earnings (loss) |
412,723 |
(28,635) |
(33,620) |
(421,201) |
(70,733) |
|||||
Income tax recovery |
— |
— |
— |
15,438 |
15,438 |
|||||
Net financing charges |
— |
— |
— |
(273,071) |
(273,071) |
|||||
Net earnings from associates |
1,068 |
— |
— |
— |
1,068 |
|||||
Operating income (loss) |
411,655 |
(28,635) |
(33,620) |
(163,568) |
185,832 |
|||||
Depreciation and amortization |
108,354 |
53,642 |
20,723 |
62 |
182,781 |
|||||
Add (deduct) the impact of the following: |
||||||||||
Acquisition-related costs and deal contingent forwards |
— |
— |
— |
112,485 |
112,485 |
|||||
Stock-based compensation |
— |
— |
— |
8,802 |
8,802 |
|||||
Loss from investments and associates |
370 |
— |
— |
— |
370 |
|||||
Impairment of intangibles assets and assets held for sale |
4,943 |
— |
— |
— |
4,943 |
|||||
Other costs |
7,703 |
2,936 |
20,758 |
14,935 |
46,332 |
|||||
Total adjusting items |
13,016 |
2,936 |
20,758 |
136,222 |
172,932 |
|||||
Adjusted EBITDA |
533,025 |
27,943 |
7,861 |
(27,284) |
541,545 |
Three Months Ended September 30, 2017 |
||||||||||
In thousands of U.S. Dollars (except per share amounts) |
International |
United Kingdom |
Australia |
Corporate |
Consolidated |
|||||
Net earnings (loss) |
130,493 |
— |
— |
(54,619) |
75,874 |
|||||
Income tax recovery |
— |
— |
— |
(2,186) |
(2,186) |
|||||
Net financing charges |
— |
— |
— |
(38,095) |
(38,095) |
|||||
Net loss from associates |
(2,569) |
— |
— |
— |
(2,569) |
|||||
— |
— |
|||||||||
Operating income (loss) |
133,062 |
— |
— |
(14,338) |
118,724 |
|||||
Depreciation and amortization |
36,626 |
— |
— |
5 |
36,631 |
|||||
Add (deduct) the impact of the following: |
||||||||||
Stock-based compensation |
— |
— |
— |
3,298 |
3,298 |
|||||
Gain from investments |
(8,920) |
— |
— |
— |
(8,920) |
|||||
Reversal of impairment of intangibles assets and assets held for sale |
(1,117) |
— |
— |
— |
(1,117) |
|||||
Other costs |
3,229 |
— |
— |
3,922 |
7,151 |
|||||
Total adjusting items |
(6,808) |
— |
— |
7,220 |
412 |
|||||
Adjusted EBITDA |
162,880 |
— |
— |
(7,113) |
155,767 |
Nine Months Ended September 30, 2017 |
|||||||||||
In thousands of U.S. Dollars (except per share amounts) |
International |
United Kingdom |
Australia |
Corporate |
Consolidated |
||||||
Net earnings (loss) |
378,666 |
— |
— |
(166,556) |
212,110 |
||||||
Income tax recovery |
— |
— |
— |
(856) |
(856) |
||||||
Net financing charges |
— |
— |
— |
(119,593) |
(119,593) |
||||||
Net loss from associates |
(2,569) |
— |
— |
— |
(2,569) |
||||||
Operating income (loss) |
381,235 |
— |
— |
(46,107) |
335,128 |
||||||
Depreciation and amortization |
108,814 |
— |
— |
152 |
108,966 |
||||||
Add (deduct) the impact of the following: |
|||||||||||
Stock-based compensation |
7,914 |
7,914 |
|||||||||
Gain from investments |
(9,137) |
— |
— |
(4,429) |
(13,566) |
||||||
Reversal of impairment of intangibles assets and assets held for sale |
(6,162) |
— |
— |
(2,267) |
(8,429) |
||||||
Other costs |
3,514 |
— |
— |
19,778 |
23,292 |
||||||
Total adjusting items |
(11,785) |
— |
— |
20,996 |
9,211 |
||||||
Adjusted EBITDA |
478,264 |
— |
— |
(24,959) |
453,305 |
Three Months Ended |
Nine Months Ended |
|||||||
In thousands of U.S. Dollars (except per share amounts) |
2018 |
2017 |
2018 |
2017 |
||||
Net (loss) earnings |
9,730 |
75,874 |
(70,733) |
212,110 |
||||
Income tax (recovery) expense |
(13,189) |
2,186 |
(15,438) |
856 |
||||
Net loss (earnings) before tax |
(3,459) |
78,060 |
(86,171) |
212,966 |
||||
Add (deduct) the impact of the following: |
— |
— |
— |
— |
||||
Interest accretion |
8,984 |
10,767 |
30,064 |
35,708 |
||||
Loss on debt extinguishment |
18,521 |
— |
143,497 |
— |
||||
Re-measurement of contingent consideration |
5,056 |
— |
8,753 |
— |
||||
Re-measurement of derivatives |
(11,300) |
— |
(11,300) |
— |
||||
Ineffectiveness of cash flow hedges |
(11,949) |
— |
(11,949) |
— |
||||
Acquisition-related costs and deal contingent forwards |
1,667 |
— |
112,485 |
— |
||||
Amortization of acquisition intangibles |
92,107 |
31,077 |
154,965 |
93,227 |
||||
Stock based compensation |
3,154 |
3,298 |
8,802 |
7,914 |
||||
(Gain) loss from investments and associates |
123 |
(6,353) |
(698) |
(10,998) |
||||
Impairment (reversal of impairment) of intangibles assets and assets held for sale |
3,869 |
(1,117) |
4,943 |
(8,429) |
||||
Other costs (income) |
19,600 |
7,151 |
46,332 |
23,292 |
||||
Income tax impact of the above |
(6,873) |
(3,288) |
(10,438) |
(6,690) |
||||
Adjusted net earnings |
119,500 |
119,595 |
389,285 |
346,990 |
||||
Adjusted net earnings attributable to |
||||||||
Shareholders of The Stars Group Inc. |
119,961 |
119,595 |
389,430 |
346,990 |
||||
Non-controlling interest |
(461) |
— |
(145) |
— |
||||
— |
— |
— |
— |
|||||
Weighted average diluted number of shares |
269,526,633 |
204,800,009 |
232,640,294 |
202,796,952 |
||||
Adjusted Diluted Net Earnings per Share attributable to |
0.45 |
0.58 |
1.67 |
1.71 |
The table below presents certain items comprising “Other costs” in the reconciliation tables above:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||
2018 |
2017 |
2018 |
2017 |
|||||
In thousands of U.S. Dollars |
$000’s |
$000’s |
$000’s |
$000’s |
||||
Integration costs |
17,088 |
— |
28,555 |
— |
||||
Financial (income) expenses |
(4,948) |
2,839 |
(2,899) |
3,062 |
||||
Termination of employment agreements |
4,486 |
1,358 |
6,544 |
4,166 |
||||
AMF and other investigation professional fees |
(888) |
(1,265) |
3,771 |
3,888 |
||||
Lobbying (US and Non-US) and other legal expenses |
4,260 |
2,916 |
9,918 |
12,233 |
||||
Non-recurring professional fees |
1,423 |
664 |
1,976 |
2,168 |
||||
Retention bonuses |
25 |
41 |
259 |
1,271 |
||||
Loss on disposal of assets |
— |
338 |
41 |
599 |
||||
Austria gaming duty |
(3,679) |
— |
(3,679) |
(5,000) |
||||
Termination of affiliate agreements |
— |
— |
— |
407 |
||||
Other |
1,833 |
260 |
1,846 |
498 |
||||
Other costs |
19,600 |
7,151 |
46,332 |
23,292 |
The tables below present reconciliations of proforma Adjusted EBITDA to operating income (loss), which is the nearest IFRS measure:
Proforma Three Months Ended September 30, 2018 |
||||||||||
In millions of U.S. Dollars |
International |
United Kingdom |
Australia1 |
Corporate |
Consolidated |
|||||
Operating income (loss) |
137.5 |
(67.9) |
(26.0) |
(12.0) |
31.6 |
|||||
Depreciation and amortization |
34.4 |
102.5 |
10.9 |
— |
147.8 |
|||||
Add (deduct) the impact of the following: |
||||||||||
Acquisition related costs |
— |
2.9 |
10.3 |
1.7 |
14.9 |
|||||
Impairment of intangible assets |
3.9 |
— |
— |
— |
3.9 |
|||||
Other Adjustments |
6.4 |
— |
— |
3.1 |
9.5 |
|||||
Total adjusting items |
10.3 |
2.9 |
10.3 |
4.8 |
28.3 |
|||||
Adjusted EBITDA |
182.2 |
37.5 |
(4.8) |
(7.2) |
207.7 |
Proforma Three Months Ended September 30, 2017 |
||||||||||
In millions of U.S. Dollars |
International |
United Kingdom |
Australia1 |
Corporate |
Consolidated |
|||||
Operating income (loss) |
133.1 |
(24.7) |
(10.0) |
(14.3) |
84.1 |
|||||
Depreciation and amortization |
36.6 |
79.4 |
6.0 |
— |
122.0 |
|||||
Add (deduct) the impact of the following: |
||||||||||
Impairment of intangible assets |
(1.1) |
— |
— |
— |
(1.1) |
|||||
Other Adjustments |
(5.7) |
— |
1.1 |
7.2 |
2.6 |
|||||
Total adjusting items |
(6.8) |
— |
1.1 |
7.2 |
1.5 |
|||||
Adjusted EBITDA |
162.9 |
54.7 |
(2.9) |
(7.1) |
207.6 |
Proforma Nine Months Ended September 30, 2018 |
||||||||||
In millions of U.S. Dollars |
International |
United Kingdom |
Australia1 |
Corporate |
Consolidated |
|||||
Operating income (loss) |
411.7 |
(177.8) |
(35.4) |
(163.5) |
35.0 |
|||||
Depreciation and amortization |
108.4 |
269.9 |
25.6 |
— |
403.9 |
|||||
Add (deduct) the impact of the following: |
||||||||||
Acquisition related costs |
— |
2.9 |
10.3 |
112.5 |
125.7 |
|||||
Impairment of intangible assets |
4.8 |
— |
— |
— |
4.8 |
|||||
Transaction related costs |
— |
66.4 |
— |
— |
66.4 |
|||||
Other Adjustments |
8.1 |
— |
13.0 |
23.7 |
44.8 |
|||||
Total adjusting items |
12.9 |
69.3 |
23.3 |
136.2 |
241.7 |
|||||
Adjusted EBITDA |
533.0 |
161.4 |
13.5 |
(27.3) |
680.6 |
Proforma Nine Months Ended September 30, 2017 |
||||||||||
In millions of U.S. Dollars |
International |
United Kingdom |
Australia1 |
Corporate |
Consolidated |
|||||
Operating income (loss) |
381.2 |
(80.0) |
(16.2) |
(46.1) |
238.9 |
|||||
Depreciation and amortization |
108.8 |
232.9 |
17.1 |
0.2 |
359.0 |
|||||
Add (deduct) the impact of the following: |
||||||||||
Impairment of intangible assets |
(6.1) |
8.1 |
— |
(2.3) |
(0.3) |
|||||
Other Adjustments |
(5.6) |
— |
2.6 |
23.2 |
20.2 |
|||||
Total adjusting items |
(11.7) |
8.1 |
2.6 |
20.9 |
19.9 |
|||||
Adjusted EBITDA |
478.3 |
161.0 |
3.5 |
(25.0) |
617.8 |
_____________________________ |
1 The Australia segment supplementary information includes the results of operations of William Hill Australia beginning with its acquisition on April 24, 2018. In August 2018, The Stars Group substantially completed its migration of customers and platforms and integration of William Hill Australia into BetEasy. |
The table below presents a reconciliation of Free Cash Flow to net cash flows from operating activities, which is the nearest IFRS measure:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||
In thousands of U.S. Dollars |
2018 |
2017 |
2018 |
2017 |
||||
Net cash inflows from operating activities |
73,227 |
144,870 |
369,307 |
370,843 |
||||
Customer deposit liability movement |
1,552 |
(2,884) |
(12,349) |
22,398 |
||||
74,779 |
141,986 |
356,958 |
393,241 |
|||||
Capital Expenditure: |
||||||||
Additions to deferred development costs |
(16,496) |
(6,275) |
(32,686) |
(16,701) |
||||
Additions to property and equipment |
(9,530) |
(3,253) |
(18,791) |
(5,507) |
||||
Additions to intangible assets |
(4,426) |
(565) |
(16,268) |
(1,484) |
||||
Interest paid |
(62,113) |
(30,556) |
(128,391) |
(95,620) |
||||
Debt principal repayments |
(8,937) |
(6,031) |
(20,430) |
(18,901) |
||||
Free Cash Flow |
(26,723) |
95,306 |
140,392 |
255,028 |
The table below presents a reconciliation of Net Debt:
In thousands of U.S. Dollars |
As at September 30, 2018 |
|
Current portion of long-term debt |
35,750 |
|
Long-term debt |
5,483,900 |
|
Less: Cash and cash equivalents – operational |
418,896 |
|
Net Debt |
5,100,754 |
For additional information on The Stars Group’s non-IFRS measures, see below and the Q3 2018 MD&A, including under the headings “Management’s Discussion and Analysis”, “Limitations of Key Metrics, Other Data and Non-IFRS Measures” and “Key Metrics and Non-IFRS Measures”.
About The Stars Group
The Stars Group is a global leader in the online and mobile gaming and interactive entertainment industries, entertaining millions of customers across its online real- and play-money poker, gaming and betting product offerings, which are delivered through both mobile and desktop applications and the web. The Stars Group offers these products directly or indirectly under several ultimately owned or licensed gaming and related consumer businesses and brands, including, among others, PokerStars, PokerStars Casino, BetStars, Full Tilt, BetEasy, Sky Bet, Sky Vegas, Sky Casino, Sky Bingo, Sky Poker, and Oddschecker, as well as live poker tour and events brands, including the PokerStars Players No Limit Hold’em Championship, European Poker Tour, PokerStars Caribbean Adventure, Latin American Poker Tour, Asia Pacific Poker Tour, PokerStars Festival and PokerStars MEGASTACK. The Stars Group is one of the world’s most licensed online gaming operators with its subsidiaries collectively holding licenses or approvals in 19 jurisdictions throughout the world, including in Europe, Australia, and the Americas. The Stars Group’s vision is to become the world’s favorite iGaming destination and its mission is to provide its customers with winning moments.
Cautionary Note Regarding Forward Looking Statements
This news release contains forward-looking statements and information within the meaning of the Private Securities Litigation Reform Act of 1995 and applicable securities laws, including, without limitation, certain financial and operational expectations and projections, such as certain future operational and growth plans and strategies, and certain financial items relating to the full year 2019 results. Forward-looking statements and information can, but may not always, be identified by the use of words such as “seek”, “anticipate”, “plan”, “continue”, “estimate”, “expect”, “may”, “will”, “project”, “predict”, “potential”, “targeting”, “intend”, “could”, “might”, “would”, “should”, “believe”, “objective”, “ongoing”, “imply”, “assumes”, “goal”, “likely” and similar references to future periods or the negatives of these words or variations or synonyms of these words or comparable terminology and similar expressions. These statements and information, other than statements of historical fact, are based on management’s current expectations and are subject to a number of risks, uncertainties, and assumptions, including market and economic conditions, business prospects or opportunities, future plans and strategies, projections, technological developments, anticipated events and trends and regulatory changes that affect The Stars Group, its subsidiaries, and its and their respective customers and industries. Although The Stars Group and management believe the expectations reflected in such forward-looking statements and information are reasonable and are based on reasonable assumptions and estimates as of the date hereof, there can be no assurance that these assumptions or estimates are accurate or that any of these expectations will prove accurate. Forward-looking statements are inherently subject to significant business, regulatory, economic and competitive risks, uncertainties and contingencies that could cause actual events to differ materially from those expressed or implied in such statements. Specific risks and uncertainties include, but are not limited to: the heavily regulated industry in which The Stars Group carries on its business; risks associated with interactive entertainment and online and mobile gaming generally; current and future laws or regulations and new interpretations of existing laws or regulations, or potential prohibitions, with respect to interactive entertainment or online gaming or activities related to or necessary for the operation and offering of online gaming; potential changes to the gaming regulatory framework; legal and regulatory requirements; ability to obtain, maintain and comply with all applicable and required licenses, permits and certifications to offer, operate and market its product offerings, including difficulties or delays in the same; significant barriers to entry; competition and the competitive environment within addressable markets and industries; impact of inability to complete future or announced acquisitions or to integrate businesses successfully, including, without limitation, Sky Betting & Gaming and BetEasy; The Stars Group’s substantial indebtedness requires that it use a significant portion of its cash flow to make debt service payments; The Stars Group’s secured credit facilities contain covenants and other restrictions that may limit its flexibility in operating its business; risks associated with advancements in technology, including artificial intelligence; ability to develop and enhance existing product offerings and new commercially viable product offerings; ability to mitigate foreign exchange and currency risks; ability to mitigate tax risks and adverse tax consequences, including, without limitation, changes in tax laws or administrative policies relating to tax and the imposition of new or additional taxes, such as value-added and point of consumption taxes, and gaming duties; The Stars Group’s exposure to greater than anticipated tax liability; risks of foreign operations generally; protection of proprietary technology and intellectual property rights; ability to recruit and retain management and other qualified personnel, including key technical, sales and marketing personnel; defects in product offerings; losses due to fraudulent activities; management of growth; contract awards; potential financial opportunities in addressable markets and with respect to individual contracts; ability of technology infrastructure to meet applicable demand and reliance on online and mobile telecommunications operators; systems, networks, telecommunications or service disruptions or failures or cyber-attacks and failure to protect customer data, including personal and financial information; regulations and laws that may be adopted with respect to the Internet and electronic commerce or that may otherwise impact The Stars Group in the jurisdictions where it is currently doing business or intends to do business, particularly those related to online gaming or that could impact the ability to provide online product offerings, including, without limitation, as it relates to payment processing; ability to obtain additional financing or to complete any refinancing on reasonable terms or at all; customer and operator preferences and changes in the economy; dependency on customers’ acceptance of its product offerings; consolidation within the gaming industry; litigation costs and outcomes; expansion within existing and into new markets; relationships with vendors and distributors; natural events; contractual relationships of Sky Betting & Gaming or The Stars Group with Sky plc and/or its subsidiaries; counterparty risks; failure of systems and controls of The Stars Group to restrict access to its products; reliance on scheduling and live broadcasting of major sporting events; macroeconomic conditions and trends in the gaming and betting industry; bookmaking risks; an ability to realize projected financial increases attributable to acquisitions and The Stars Group’s business strategies; and an ability to realize all or any of The Stars Group’s estimated synergies and cost savings in connection with acquisitions, including, without limitation, the acquisition of Sky Betting & Gaming and the Australian acquisitions. These factors are not intended to represent a complete list of the factors that could affect The Stars Group; however, these factors as well as other applicable risks and uncertainties include, but are not limited to, those identified in The Stars Group’s annual information form for the year ended December 31, 2017, including under the heading “Risk Factors and Uncertainties”, in the June 21, 2018 prospectus supplement to the short form base shelf prospectus dated January 16, 2018 under the heading “Risk Factors”, and in the Q3 2018 MD&A, including under the headings “Risk Factors and Uncertainties”, “Limitations of Key Metrics, Other Data and Non-IFRS Measures” and “Key Metrics and Non-IFRS Measures”, each available on SEDAR at www.sedar.com, EDGAR at www.sec.gov and The Stars Group’s website at www.starsgroup.com, and in other filings that The Stars Group has made and may make in the future with applicable securities authorities in the future, should be considered carefully. Investors are cautioned not to put undue reliance on forward-looking statements or information. Any forward-looking statement or information in this news release are expressly qualified by this cautionary statement. Any forward-looking statement or information speaks only as of the date hereof, and The Stars Group undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law.
Non-IFRS Measures
This news release references non-IFRS financial measures, including Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Earnings, Adjusted Diluted Net Earnings per Share, Free Cash Flow, Net Debt and the numerator of QNY. The Stars Group believes these non-IFRS financial measures will provide investors with useful supplemental information about the financial performance of its business, enable comparison of financial results between periods where certain items may vary independent of business performance, and allow for greater transparency with respect to key metrics used by management in operating its business. Although management believes these financial measures are important in evaluating The Stars Group, they are not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with IFRS. They are not recognized measures under IFRS and do not have standardized meanings prescribed by IFRS. These measures may be different from non-IFRS financial measures used by other companies, limiting its usefulness for comparison purposes. Moreover, presentation of certain of these measures is provided for year-over-year comparison purposes, and investors should be cautioned that the effect of the adjustments thereto provided herein have an actual effect on The Stars Group’s operating results. In addition to QNY, which is defined below under “Key Metrics and Other Data”, The Stars Group provides the following non-IFRS measures in this news release:
Adjusted EBITDA means net earnings before financial expenses, income taxes expense (recovery), depreciation and amortization, stock-based compensation, restructuring, net earnings (loss) on associate and certain other items as set out in the reconciliation tables under “Reconciliation of Non-IFRS Measures to Nearest IFRS Measures” above.
Adjusted EBITDA Margin means Adjusted EBITDA as a proportion of total revenue.
Adjusted Net Earnings means net earnings before interest accretion, amortization of intangible assets resulting from purchase price allocations following acquisitions, stock-based compensation, restructuring, net earnings (loss) on associate, and certain other items. In addition, beginning with the Q3 2018 MD&A, adjustments are made for (i) the re-measurement of contingent consideration, which was previously included in, and adjusted for through, interest accretion, but starting with the Q3 2018 Financial Statements it is now a separate line item, (ii) the re-measurement of embedded derivatives and ineffectiveness on cash flow hedges, each of which are new line items in the Q3 2018 Financial Statements, and (iii) certain non-recurring tax adjustments and settlements. Each adjustment to net earnings is then adjusted for the tax impact, where applicable, in the respective jurisdiction to which the adjustment relates, as set out in the reconciliation tables under “Reconciliation of Non-IFRS Measures to Nearest IFRS Measures” above.
Adjusted Diluted Net Earnings per Share means Adjusted Net Earnings attributable to the Shareholders of The Stars Group Inc. divided by Diluted Shares. Diluted Shares means the weighted average number of Common Shares on a fully diluted basis, including options, other equity-based awards, warrants and the preferred shares of The Stars Group. The effects of anti-dilutive potential Common Shares are ignored in calculating Diluted Shares. Diluted Shares used in the calculation of diluted earnings per share may differ from diluted shares used in the calculation of Adjusted Diluted Net Earnings per Share where the dilutive effects of the potential Common Shares differ. See note 9 in the Q3 2018 Financial Statements. For the three and nine months ended September 30, 2018, Diluted Shares used for the calculation of Adjusted Diluted Net Earnings per Share equalled 269,526,633 and 232,640,294, respectively, compared with 204,800,009 and 202,796,952 for the same periods in 2017, respectively.
Free Cash Flow means net cash flows from operating activities after adding back customer deposit liability movements, and after capital expenditures and debt servicing cash flows (excluding voluntary prepayments), as set out in the reconciliation tables under “Reconciliation of Non-IFRS Measures to Nearest IFRS Measures” above. The Corporation believes that removing movements in customer deposit liabilities provides a more meaningful understanding of its free cash flows as customer deposits are not available funds for the Corporation to use for financial or operational purposes.
Net Debt means total long-term debt less operational cash.
To show the foreign exchange impact due to translation and purchasing power the Corporation calculates revenue on a constant currency basis, by translating the International segment’s revenue for the three and nine months ended September 30, 2018 using the prior year’s monthly exchange rates for its local source currencies other than the U.S. dollar, which The Stars Group believes is a useful metric that facilitates comparison to its historical performance.
For additional information on The Stars Group’s non-IFRS measures, see above and the Q3 2018 MD&A, including under the headings “Management’s Discussion and Analysis”, “Limitations of Key Metrics, Other Data and Non-IFRS Measures” and “Key Metrics and Non-IFRS Measures”.
Key Metrics and Other Data
The Stars Group provides the following key metrics in this news release:
QAUs for the International and Australia reporting segments means active unique customers (online, mobile and desktop client) who (i) made a deposit or transferred funds into their real-money account with The Stars Group at any time, and (ii) generated real-money online rake or placed a real-money online bet or wager on during the applicable quarterly period. The Stars Group defines “active unique customer” as a customer who played or used one of its real-money offerings at least once during the period, and excludes duplicate counting, even if that customer is active across multiple lines of operation (Poker, Gaming and/or Betting, as applicable) within the applicable reporting segment. The definition of QAUs excludes customer activity from certain low-stakes, non-raked real-money poker games, but includes real-money activity by customers using funds (cash and cash equivalents) deposited by The Stars Group into such customers’ previously funded accounts as promotions to increase their lifetime value.
QAUs for the United Kingdom reporting segment (which currently includes the Sky Betting & Gaming business operations only) means active unique customers (online and mobile) who have settled a Stake or made a wager on any betting or gaming product within the relevant period. The Stars Group defines unique for the United Kingdom reporting segment as a customer who played at least once on one of its real-money offerings during the period, and excludes duplicate counting, even if that customer is active across more than one line of operation. For the purpose of the three months ended September 30, 2018, QAUs for the United Kingdom reporting segment also include the applicable pre-acquisition period.
QNY means combined revenue for The Stars Group’s lines of operation (i.e., Poker, Gaming and/or Betting, as applicable), excluding Other revenues, as reported during the applicable quarterly period (or as adjusted to the extent any accounting reallocations are made in later periods) divided by the total QAUs during the same period. The United Kingdom reporting segment’s definition of QNY includes revenue noted in the definition above for the full financial quarter, including the pre-acquisition period. QNY is a non-IFRS measure. The Stars Group does not provide a reconciliation for the numerator of QNY as the revenue components thereof are set forth in this news release.
Net Deposits means the aggregate of gross deposits or transfer of funds made by customers into their real-money online accounts less withdrawals or transfer of funds by such customers from such accounts, in each case during the applicable quarterly period. Gross deposits exclude (i) any deposits, transfers or other payments made by such customers into The Stars Group’s play-money and social gaming offerings, and (ii) any real-money funds (cash and cash equivalents) deposited by The Stars Group into such customers’ previously funded accounts as promotions to increase their lifetime value.
Stakes means betting amounts wagered on The Stars Group’s applicable online betting product offerings, and is also an industry term that represents the aggregate amount of funds wagered by customers within the Betting line of operation for the period specified.
Betting Net Win Margin is calculated as Betting revenue as a proportion of Stakes.
The Stars Group is in the process of the integration and migration of customers and platforms with respect to the Australian acquisitions (which management believes is substantially complete as of the date hereof), the integration of Sky Betting & Gaming, and the implementation of its new operating and reporting segments, and once complete, The Stars Group may revise or remove currently presented key metrics or non-IFRS measures or report certain additional or other key metrics or non-IFRS measures in the future.
For additional information on The Stars Group’s key metrics and other data, see the Q3 2018 MD&A, including under the headings “Limitations of Key Metrics, Other Data and Non-IFRS Measures”, “Key Metrics and Non-IFRS Measures” and “Segment Results of Operations”.
UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||
In thousands of U.S. Dollars (except per share amounts) |
2018 |
2017 |
2018 |
2017 |
|||||||
Revenues |
571,983 |
329,443 |
1,376,386 |
952,065 |
|||||||
Cost of revenue |
(129,226) |
(62,477) |
(293,127) |
(177,605) |
|||||||
Gross profit |
442,757 |
266,966 |
1,083,259 |
774,460 |
|||||||
General and administrative |
(267,463) |
(109,096) |
(671,556) |
(322,344) |
|||||||
Sales and marketing |
(92,531) |
(33,116) |
(196,848) |
(98,475) |
|||||||
Research and development |
(11,862) |
(6,030) |
(29,023) |
(18,513) |
|||||||
Operating income |
70,901 |
118,724 |
185,832 |
335,128 |
|||||||
Net financing charges |
(74,360) |
(38,095) |
(273,071) |
(119,593) |
|||||||
Net earnings from associates |
— |
(2,569) |
1,068 |
(2,569) |
|||||||
(Loss) earnings before income taxes |
(3,459) |
78,060 |
(86,171) |
212,966 |
|||||||
Income tax recovery |
13,189 |
(2,186) |
15,438 |
(856) |
|||||||
Net (loss) earnings |
9,730 |
75,874 |
(70,733) |
212,110 |
|||||||
Net (loss) earnings attributable to |
|||||||||||
Shareholders of The Stars Group Inc. |
15,127 |
76,082 |
(63,067) |
211,987 |
|||||||
Non-controlling interest |
(5,397) |
(208) |
(7,666) |
123 |
|||||||
Net (loss) earnings |
9,730 |
75,874 |
(70,733) |
212,110 |
|||||||
(Loss) earnings per Common Share (U.S. dollars) |
|||||||||||
Basic |
$ |
0.06 |
$ |
0.52 |
$ |
(0.34) |
$ |
1.45 |
|||
Diluted |
$ |
0.06 |
$ |
0.37 |
$ |
(0.34) |
$ |
1.05 |
|||
Weighted Average Common Shares Outstanding (thousands) |
|||||||||||
Basic |
257,322 |
147,351 |
186,517 |
146,537 |
|||||||
Diluted |
269,527 |
204,800 |
186,517 |
202,797 |
UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
As at September 30, |
As at December 31, |
|||
In thousands of U.S. Dollars |
2018 |
2017 |
||
ASSETS |
||||
Current assets |
||||
Cash and cash equivalents – operational |
418,896 |
283,225 |
||
Cash and cash equivalents – customer deposits |
327,765 |
227,098 |
||
Total cash and cash equivalents |
746,661 |
510,323 |
||
Restricted cash advances and collateral |
10,696 |
7,862 |
||
Prepaid expenses and other current assets |
50,816 |
29,695 |
||
Current investments – customer deposits |
104,125 |
122,668 |
||
Accounts receivable |
154,102 |
100,409 |
||
Income tax receivable |
29,643 |
16,540 |
||
Derivatives |
— |
2,037 |
||
Total current assets |
1,096,043 |
789,534 |
||
Non-current assets |
||||
Restricted cash advances and collateral |
10,700 |
45,834 |
||
Prepaid expenses and other non-current assets |
27,496 |
26,551 |
||
Non-current accounts receivable |
12,430 |
11,818 |
||
Property and equipment |
76,745 |
44,837 |
||
Income tax receivable |
11,805 |
14,061 |
||
Deferred income taxes |
6,597 |
5,141 |
||
Derivatives |
32,904 |
— |
||
Goodwill and intangible assets |
10,205,886 |
4,477,350 |
||
Total non-current assets |
10,384,563 |
4,625,592 |
||
Total assets |
11,480,606 |
5,415,126 |
||
LIABILITIES |
||||
Current liabilities |
||||
Accounts payable and other liabilities |
434,087 |
194,187 |
||
Customer deposits |
429,574 |
349,766 |
||
Current provisions |
31,853 |
17,590 |
||
Derivatives |
14,136 |
— |
||
Income tax payable |
91,864 |
35,941 |
||
Due to related parties |
2,028 |
— |
||
Current portion of long-term debt |
35,750 |
4,990 |
||
Total current liabilities |
1,039,292 |
602,474 |
||
Non-current liabilities |
||||
Long-term debt |
5,483,900 |
2,353,579 |
||
Long-term provisions |
4,268 |
3,093 |
||
Derivatives |
21,093 |
111,762 |
||
Other long-term liabilities |
91,521 |
— |
||
Due to related parties |
34,267 |
— |
||
Income tax payable |
12,825 |
24,277 |
||
Deferred income taxes |
594,297 |
16,510 |
||
Total non-current liabilities |
6,242,171 |
2,509,221 |
||
Total liabilities |
7,281,463 |
3,111,695 |
||
EQUITY |
||||
Share capital |
4,095,038 |
1,884,219 |
||
Reserves |
(442,234) |
(142,340) |
||
Retained earnings |
542,146 |
561,519 |
||
Equity attributable to the Shareholders of The Stars Group Inc. |
4,194,950 |
2,303,398 |
||
Non-controlling interest |
4,193 |
33 |
||
Total equity |
4,199,143 |
2,303,431 |
||
Total liabilities and equity |
11,480,606 |
5,415,126 |
UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Nine Months Ended September 30, |
||||
In thousands of U.S. Dollars |
2018 |
2017 |
||
Operating activities |
||||
Net (loss) earnings |
(70,733) |
212,110 |
||
Add (deduct): |
||||
Income tax (recovery) expense recognized in net earnings |
(15,438) |
856 |
||
Net financing charges |
273,071 |
118,824 |
||
Depreciation and amortization |
182,781 |
108,966 |
||
Unrealized loss (gain) on foreign exchange |
58,954 |
(9,891) |
||
Unrealized loss (gain) on investments |
584 |
(9,332) |
||
Impairment (reversal of impairment) of intangible assets and assets held for sale |
4,901 |
(8,430) |
||
Net (earnings) loss from associates |
(1,068) |
2,569 |
||
Realized loss (gain) on current investments and promissory note |
420 |
(9,155) |
||
Income taxes paid |
(27,182) |
(8,941) |
||
Changes in non-cash operating elements of working capital |
(49,805) |
(10,284) |
||
Customer deposit liability movement |
12,349 |
(22,398) |
||
Other |
473 |
5,949 |
||
Net cash inflows from operating activities |
369,307 |
370,843 |
||
Investing activities |
||||
Acquisition of subsidiaries, net of cash acquired |
(1,865,262) |
(6,516) |
||
Additions to intangible assets |
(16,268) |
(1,484) |
||
Additions to property and equipment |
(18,791) |
(5,507) |
||
Additions to deferred development costs |
(32,686) |
(16,701) |
||
Net sale of investments utilizing customer deposits |
18,543 |
4,466 |
||
Cash movement from (to) restricted cash |
35,000 |
— |
||
Settlement of promissory note |
— |
8,084 |
||
Net investment in associates |
1,068 |
(2,000) |
||
Proceeds on disposal of interest in associate classified as held for sale |
— |
16,127 |
||
Other |
(1,074) |
(6,577) |
||
Net cash outflows from investing activities |
(1,879,470) |
(10,108) |
||
Financing activities |
||||
Issuance of Common Shares |
717,250 |
— |
||
Transaction costs on issuance of Common Shares |
(32,312) |
— |
||
Issuance of Common Shares in relation to stock options |
30,572 |
9,921 |
||
Redemption of SBG preferred shares and payment of shareholder loan on acquisition |
(674,286) |
— |
||
Issuance of long-term debt |
5,957,976 |
— |
||
Repayment of long-term debt |
(2,865,456) |
(133,901) |
||
Repayment of long-term debt assumed on business combination |
(1,079,729) |
— |
||
Interest paid |
(36,559) |
(4,719) |
||
Transaction costs on long-term debt |
31,730 |
— |
||
Net proceeds on related party debt |
(128,391) |
(95,620) |
||
Payment of deferred consideration |
— |
(197,510) |
||
Settlement of derivatives |
(125,822) |
13,904 |
||
Acquisition of further interest in subsidiaries |
(48,240) |
— |
||
Settlement of margin |
— |
(7,602) |
||
Capital contribution from non-controlling interest |
12,060 |
— |
||
Net cash inflows (outflows) from financing activities |
1,758,793 |
(415,527) |
||
Increase (decrease) in cash and cash equivalents |
248,630 |
(54,792) |
||
Unrealized foreign exchange difference on cash and cash equivalents |
(12,292) |
14,298 |
||
Cash and cash equivalents – beginning of period |
510,323 |
267,684 |
||
Cash and cash equivalents – end of period |
Source: Latest News on European Gaming Media Network
Latest News
Galaxsys Presents Slap Shot – A New Slap-Tastic Turbo Game
The post Galaxsys Presents Slap Shot – A New Slap-Tastic Turbo Game appeared first on European Gaming Industry News.
Latest News
SUPERSCALE RAISES $1.2 MILLION FOR GAME BUSINESS ANALYTICS ‘SUPERPLATFORM’
SuperScale, the game business analytics company, announces it has secured an investment round of $1.2 million to support the launch and rapid expansion of SuperPlatform, the ultimate game business analytics platform.
SuperPlatform solves a critical industry challenge: aligning changes in game business strategy from top to bottom with consistent and trustable data that is always up-to-date. The platform provides executives with a single source of reliable, standardized business insights from across the organization in order to execute data-backed strategies with coherence and confidence. After a soft launch in August 2024, 60 studios are already using SuperPlatform to understand their entire business in one integrated platform.
The fresh funding round was led by existing investors including Across Private Investments, LevelUp Ventures, Zero One Hundred, and Venture to Future Fund, along with new investor Strecko Investments. Following the successful soft launch and strong market adoption of SuperPlatform, SuperScale has already become cashflow positive and is extending the current funding round by a further $2.15 million by the end of 2024, positioning the company for sustained success.
The no-SDK SuperPlatform integration ensures consistency of business data from over 40 sources across marketing, product, and finance, providing an all-in-one, AI-powered view of games business performance. It brings games studios and publishers all the flexibility and data ownership of an internal solution at a fraction of the cost of today’s fragmented tools. SuperPlatform includes advanced features such as predictive modeling, automated data health monitoring, and hundreds of standardized use cases—all tailored to the unique needs of individual decision makers inside game organizations of all sizes.
A standout feature of SuperPlatform is its ‘Command Center’ which enables gaming executives and investors to model shifts in strategy, and execute them across their organizations. Whether a CEO of an indie studio focused on maximizing short-term cash flow or a Portfolio GM aiming to boost first-year profits in a larger gaming organization, SuperPlatform provides decision-makers with the accurate success criteria needed to align their teams with the organization’s goals.
Ivan Trančík, Founder and CEO of SuperScale, commented:
“Apple’s privacy changes and the post-pandemic slump rocked the games industry. CEOs, CFOs and investors have been kept up at night, scrambling to implement radically different business strategies across their organizations. By consolidating essential tools and analytics into one platform, we give studios of all sizes the peace of mind to trust their business data again, while reducing the need for multiple platform tools or costly internal solutions.”
He added:
“SuperPlatform is our flagship SaaS offering and is the culmination of eight years of internal development, encompassing all the tools and models developed by SuperScale. It has already delivered record profits to our partners as part of our existing complementary solutions and, by offering it as a unified platform, we can empower a much broader range of studios to achieve unprecedented results.”
Michal Csonga, partner at Zero One Hundred, said:
“SuperScale has executed a stellar corporate and product transformation during the most turbulent period in the history of the gaming industry. They have consolidated years of expertise into one software platform. SuperPlatform saves game studios and developers significant time and costs and increases profits drastically. We are thrilled to support this success story that is reshaping this global industry.”
Founded in 2015, SuperScale has long been known for offering a suite of solutions to game developers and publishers, powered by the proprietary analytics technology that now underpins SuperPlatform. By making it available to all on a subscription basis, SuperScale completes its transition from a service-based to a SaaS (software-as-a-service) model. To find out how SuperPlatform can unlock your game’s true potential, simply copy the link of your game in the Google Play or App Store into the platform’s Revenue Uplift calculator.
The post SUPERSCALE RAISES $1.2 MILLION FOR GAME BUSINESS ANALYTICS ‘SUPERPLATFORM’ appeared first on European Gaming Industry News.
Latest News
GR8 Tech Closes the Year at SiGMA Europe 2024 with Industry Success
SiGMA Europe 2024 closed the year with a bang, and GR8 Tech seized the spotlight, leaving a lasting impression on industry leaders and professionals. The event proved pivotal for GR8 Tech, with nearly 300 meetings showcasing robust interest in its offerings. Of these, 15 discussions are already progressing toward long-term agreements, laying the groundwork for expanded partnerships and future business launches. The event highlighted the demand for customizable iGaming solutions and GR8 Tech’s impactful presence at the year’s grand finale.
Kiril Nestorovski, Sales Director at GR8 Tech: “What’s really grabbed attention in SiGMA Europe is our openness to discuss and be flexible, but what truly surprises people is the quality of our products. I’ve had clients react with phrases like, “Can I touch the screen to see if it’s real?” when they saw our demos. That kind of response speaks volumes about the impact our products have, especially in the sportsbook area.”
Sharing Expertise: Panel Discussion Takeaways
At the “Trends and Predictions for 2025” panel, GR8 Tech CEO Evgen Belousov and other industry leaders shared insights into esports and sportsbooks’ future, spotlighting AI-driven personalization, opinion-based betting, and esports as key disruptors.
The panelists drew a fascinating parallel between sportsbooks and streaming platforms. As competition intensifies, operators are now juggling multiple feed suppliers to deliver exclusive, tailored content. Much like streaming services fighting for exclusive rights, sportsbooks are investing in diverse and unique betting experiences to stand out. Diversification is now becoming essential for staying relevant in the market.
Belousov explored how sportsbooks are evolving from casino add-ons to profitable standalone ventures, redefining their role within the iGaming ecosystem. The panel underscored AI’s transformative impact on player acquisition, gamification, CRM, and risk management – all the areas where GR8 Tech leads the way with practical innovations aimed at increasing operators’ profitability.
Opinion-based betting – wagering on elections or entertainment outcomes – emerged as a rising trend, appealing to younger, tech-savvy players seeking interactive experiences. Esports also increased its role as a game-changer, with younger generations gravitating toward familiar titles like Dota 2 and Counter-Strike over traditional sports.
Focus for 2025: Driving Innovation
Yevhen Krazhan, CBDO at GR8 Tech: “As we wrap up 2024, I’m proud to say that GR8 Tech has exceeded expectations, performing at 150% of our initial goals. The demand and interest in our solutions have been overwhelming, and we’re excited to see how the trends of reactivation and investment growth continue into 2025. With strong momentum from events like SiGMA and the upcoming ICE, we are poised for another successful year. Our strategic focus remains clear – leading the charge as a global sportsbook platform. We’re ready for what lies ahead, and we’re confident that 2025 will be another great year for GR8 Tech.”
As the year comes to a close, the partnerships forged at SiGMA Europe 2024 have paved the way for GR8 Tech’s next major event: ICE 2025. Building on this year’s success, GR8 Tech will showcase its cutting-edge solutions and push iGaming boundaries, solidifying its industry leadership. Stay tuned for exciting developments and join us at ICE 2025!
The post GR8 Tech Closes the Year at SiGMA Europe 2024 with Industry Success appeared first on European Gaming Industry News.
-
Latest News2 months ago
BlueOcean Gaming Wins Best Aggregator 2024 Award at SiGMA East Europe Awards
-
Latest News2 months ago
BOS/The Swedish Trade Association for Online Gambling commissions Advisense to strengthen efforts against money laundering
-
Latest News2 months ago
EGT’s bestseller Bell Link with another great success: Its bells are now ringing in the Czech market
-
Latest News1 month ago
MIRACL partners with Continent 8 to offer its single-step passwordless MFA solution to simplify the login experience
-
Latest News2 months ago
Applications invited to become safer gambling charity for 2025 editions of ICE, iGB Affiliate and iGB L!VE
-
Latest News1 month ago
ACR Poker’s OSS XL Exceeds Guarantee With Over $46 Million In Prize Pools
-
Latest News1 month ago
Match of LeGGends: Double Down. Highlights of the show match between NAVI and Team Vitality
-
Latest News1 month ago
FBMDS and FBM Foundation host solidarity keepy-uppy initiative at G2E Las Vegas 2024
You must be logged in to post a comment Login