Latest News
The Stars Group Reports Fourth Quarter and Full Year 2018 Results; Provides 2019 Full Year Guidance
Reading Time: 27 minutes
The Stars Group Inc. today reported its financial results for the fourth quarter and year ended December 31, 2018 and provided 2019 full year financial guidance ranges, as well as certain additional highlights and updates. Unless otherwise noted, all dollar ($) amounts are in U.S. dollars.
“2018 was a landmark year for the company,” said Rafi Ashkenazi, The Stars Group’s Chief Executive Officer. “We completed the acquisitions of Sky Betting & Gaming in the U.K. and BetEasy in Australia, extended our licensed footprint to 21 jurisdictions around the world and began laying the foundations to grow our presence in the U.S.,” stated Mr. Ashkenazi.
“Our International business saw strong organic growth in the year despite restrictions in certain markets and lapping the initial roll-out of our Stars Rewards program. Our United Kingdom and Australia segments both performed in-line with our expectations during the fourth quarter, and we believe they are currently well-positioned to continue gaining market share in 2019,” said Mr. Ashkenazi.
“As we look at 2019 and beyond, 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. We are pleased with our performance in the first two months of the year, underpinning our confidence in our financial guidance for 2019, and we are currently on track to deliver the full $70 million in cost synergies from the acquisition of Sky Betting & Gaming within the current year alone, with potential opportunities for incremental synergies under review,” concluded Mr. Ashkenazi.
Fourth Quarter and Full Year 2018 Summary
Consolidated
Quarter Ended December 31, |
Year Ended December 31, |
|||||||||||||||||||||||
In thousands of U.S. Dollars (except percentages and per share amounts) |
2018 |
2017 |
% Change |
2018 |
2017 |
% Change |
||||||||||||||||||
Total revenue |
652,852 |
360,250 |
81.2% |
2,029,238 |
1,312,315 |
54.6% |
||||||||||||||||||
Gross profit (excluding depreciation and amortization) |
486,815 |
290,359 |
67.7% |
1,570,074 |
1,064,818 |
47.4% |
||||||||||||||||||
Operating income |
67,090 |
112,266 |
(40.2%) |
252,922 |
447,394 |
(43.5%) |
||||||||||||||||||
Net earnings (loss) |
(38,173) |
47,175 |
(180.9%) |
(108,906) |
259,285 |
(142.0%) |
||||||||||||||||||
Adjusted Net Earnings ¹ |
144,663 |
111,951 |
29.2% |
533,948 |
458,940 |
16.3% |
||||||||||||||||||
Adjusted EBITDA ¹ |
239,404 |
147,002 |
62.9% |
780,949 |
600,306 |
30.1% |
||||||||||||||||||
Adjusted EBITDA Margin ¹ |
36.7% |
40.8% |
(10.1%) |
38.5% |
45.7% |
(15.9%) |
||||||||||||||||||
Diluted (loss) earnings per Common Share ($/Share) |
(0.14) |
0.23 |
(162.8%) |
(0.49) |
1.27 |
(138.7%) |
||||||||||||||||||
Adjusted Diluted Net Earnings per Share ($/Share) ¹ |
0.52 |
0.54 |
(4.2%) |
2.19 |
2.25 |
(2.9%) |
||||||||||||||||||
Net cash inflows from operating activities |
190,537 |
123,757 |
54.0% |
559,844 |
494,600 |
13.2% |
||||||||||||||||||
Free Cash Flow ¹ |
82,558 |
84,854 |
(2.7%) |
222,950 |
339,882 |
(34.4%) |
||||||||||||||||||
As at |
December 31, 2018 |
December 31, 2017 |
% Change |
|||||||||||||||||||||
Long-term debt – principal |
5,566,075 |
2,453,185 |
126.9% |
|||||||||||||||||||||
Long-term debt – carrying value |
5,446,958 |
2,358,569 |
130.9% |
|||||||||||||||||||||
Cash – operational |
392,853 |
283,225 |
38.7% |
_____________________________ |
- Revenue – Revenue for the quarter and year increased primarily as a result of the contribution of revenue from Sky Betting & Gaming and BetEasy. Revenue for the year was also driven by growth in the International segment, primarily through the continued development of its real-money online casino and sports betting offerings.
- Debt and Cash – During the quarter, The Stars Group fully repaid the $100 million outstanding on its revolving credit facility, ending the year with approximately $393 million in operational cash and $5.45 billion in of debt on its balance sheet, resulting in Net Debt of $5.05 billion. In February 2019, The Stars Group continued to reduce its debt by prepaying $100 million on its first lien term loans using cash on its balance sheet.
- Kentucky – At the end of December, the Kentucky Court of Appeals ruled in The Stars Group’s favor and reversed in its entirety the $870 million judgment issued against it by a trial court judge in December 2015 under a centuries old statute and relating to alleged losses by Kentucky residents who played real-money online poker on PokerStars’ website during a period between 2006 and 2011. The Supreme Court of Kentucky is currently considering whether to hear the Commonwealth’s appeal of the reversal.
- U.S. Sports Betting – In the second half of 2018, following the U.S. Supreme Court decision relating to sports betting, The Stars Group entered into various market access agreements with Mount Airy Casino and Eldorado Resorts, Inc. (NASDAQ: ERI) which, when combined with its existing market access deal in New Jersey with Resorts Casino Hotel, gives The Stars Group potential access to 13 states. The Stars Group also launched its BetStars online sports betting brand in New Jersey and became an authorized gaming operator of the NBA.
International
Quarter Ended December 31, |
Year Ended December 31, |
|||||||||||||||||||||
In thousands of U.S. Dollars (except otherwise noted) |
2018 |
2017 |
% Change |
2018 |
2017 |
% Change |
||||||||||||||||
Stakes |
261,055 |
195,714 |
33.4% |
966,306 |
647,413 |
49.3% |
||||||||||||||||
Betting Net Win Margin (%) |
8.3% |
11.1% |
(25.1%) |
8.2% |
7.6% |
7.5% |
||||||||||||||||
Revenue |
||||||||||||||||||||||
Poker |
210,940 |
234,350 |
(10.0%) |
886,628 |
877,296 |
1.1% |
||||||||||||||||
Poker Constant Currency Revenue |
224,148 |
234,350 |
(4.4%) |
880,485 |
877,296 |
0.4% |
||||||||||||||||
Gaming |
112,111 |
90,822 |
23.4% |
428,364 |
334,781 |
28.0% |
||||||||||||||||
Gaming Constant Currency Revenue |
117,500 |
90,822 |
29.4% |
421,207 |
334,781 |
25.8% |
||||||||||||||||
Betting |
21,766 |
21,690 |
0.4% |
79,117 |
49,231 |
60.7% |
||||||||||||||||
Betting Constant Currency Revenue |
22,700 |
21,690 |
4.7% |
77,558 |
49,231 |
57.5% |
||||||||||||||||
Other 2 |
10,913 |
13,388 |
(18.5%) |
46,068 |
51,007 |
(9.7%) |
||||||||||||||||
Other Constant Currency Revenue |
11,317 |
13,388 |
(15.5%) |
46,315 |
51,007 |
(9.2%) |
||||||||||||||||
Total revenue |
355,730 |
360,250 |
(1.3%) |
1,440,177 |
1,312,315 |
9.7% |
||||||||||||||||
Constant Currency Revenue |
375,665 |
360,250 |
4.3% |
1,425,565 |
1,312,315 |
8.6% |
||||||||||||||||
Quarterly Active Uniques (millions) |
2.1 |
2.2 |
(2.9%) |
— |
— |
— |
||||||||||||||||
Quarterly Net Yield ($/QAU) |
163 |
160 |
1.9% |
— |
— |
— |
||||||||||||||||
Gross profit (excluding depreciation and amortization) |
286,167 |
290,358 |
(1.4%) |
1,159,611 |
1,064,818 |
8.9% |
||||||||||||||||
Gross profit margin (%) |
80.4% |
80.6% |
(0.2%) |
80.5% |
81.1% |
(0.8%) |
||||||||||||||||
General and administrative |
141,500 |
92,912 |
52.3% |
461,168 |
369,710 |
24.7% |
||||||||||||||||
Sales and marketing |
45,464 |
55,626 |
(18.3%) |
164,600 |
153,540 |
7.2% |
||||||||||||||||
Research and development |
4,880 |
6,667 |
(26.8%) |
27,865 |
25,180 |
10.7% |
||||||||||||||||
Operating income |
94,323 |
135,153 |
(30.2%) |
505,978 |
516,388 |
(2.0%) |
||||||||||||||||
Adjusted EBITDA ¹ |
167,862 |
158,140 |
6.1% |
700,887 |
636,404 |
10.1% |
||||||||||||||||
Adjusted EBITDA Margin (%) ¹ |
47.2% |
43.9% |
7.5% |
48.7% |
48.5% |
0.4% |
||||||||||||||||
Net Deposits (millions) |
338 |
327 |
3.4% |
— |
— |
— |
____________________________ |
2 Other revenue includes $1.0 million and $2.0 million for the quarter and year ended December 31, 2018, respectively, that The Stars Group excluded from its consolidated results as it related to certain non-gaming related transactions with the United Kingdom segment. |
- Poker – Poker revenue slightly increased for the year, in-line with expectations, and showed overall resiliency against continued headwinds, which primarily negatively impacted the quarter, including foreign exchange fluctuations, reduced deposits by customers in certain markets as a result of local restrictions on some methods of payment processing and on certain methods of downloading The Stars Group’s poker applications, as well as increased cross-selling of customers to The Stars Group’s online casino offerings. Poker revenue in 2018 also continued to see the positive impact of shared poker liquidity across France, Spain and Portugal, but was offset by exiting certain markets, such as Australia, and lapping the launch of the Stars Rewards loyalty program.
- Gaming and Betting – Gaming and Betting revenue for the quarter and year both increased primarily as a result of product and content improvements, including, with respect to Gaming revenue, through the introduction of over 350 new casino games during the year, the launch of its real-money online casino and sports betting offerings in certain new markets and the continued success of cross-selling customers from poker to casino.
- Customers – QAUs decreased primarily due to reduced activity in certain markets as a result of local restrictions on some methods of payment processing and on certain methods of downloading The Stars Group’s poker applications.
United Kingdom
Quarter Ended December 31, |
Year Ended December 31, |
|||||||||||||||||||||||
In thousands of U.S. Dollars (except otherwise noted) |
2018 |
2017 |
% Change |
2018 |
2017 |
% Change |
||||||||||||||||||
Stakes |
1,289,374 |
— |
— |
2,511,228 |
— |
— |
||||||||||||||||||
Betting Net Win Margin (%) |
10.1% |
— |
— |
8.6% |
— |
— |
||||||||||||||||||
Revenue |
||||||||||||||||||||||||
Poker |
3,045 |
— |
— |
5,929 |
— |
— |
||||||||||||||||||
Gaming |
84,164 |
— |
— |
157,482 |
— |
— |
||||||||||||||||||
Betting |
130,732 |
— |
— |
215,921 |
— |
— |
||||||||||||||||||
Other |
7,810 |
— |
— |
14,799 |
— |
— |
||||||||||||||||||
Total revenue |
225,751 |
— |
— |
394,131 |
— |
— |
||||||||||||||||||
Quarterly Active Uniques (millions) |
1.9 |
— |
— |
— |
— |
— |
||||||||||||||||||
Quarterly Net Yield ($/QAU) |
116 |
— |
— |
— |
— |
— |
||||||||||||||||||
Gross profit (excluding depreciation and amortization) |
153,880 |
— |
— |
275,106 |
— |
— |
||||||||||||||||||
Gross profit margin (%) |
68.2% |
— |
— |
69.8% |
— |
— |
||||||||||||||||||
General and administrative |
135,326 |
— |
— |
240,023 |
— |
— |
||||||||||||||||||
Sales and marketing 2 |
35,413 |
— |
— |
75,637 |
— |
— |
||||||||||||||||||
Research and development |
5,660 |
— |
— |
10,600 |
— |
— |
||||||||||||||||||
Operating loss |
(22,519) |
— |
— |
(51,154) |
— |
— |
||||||||||||||||||
Adjusted EBITDA ¹ |
72,017 |
— |
— |
99,960 |
— |
— |
||||||||||||||||||
Adjusted EBITDA Margin (%) ¹ |
31.9% |
— |
— |
25.4% |
— |
— |
____________________________ |
2 Sales and marketing includes $1.0 million and $2.0 million for the quarter and year ended December 31, 2018, respectively, that The Stars Group excluded from its consolidated results as it related to certain non-gaming related transactions with the International segment. |
- Revenue – Revenue for the quarter was positively impacted by a high Betting Net Win Margin as compared to the historical long-term average of approximately 9%, which was driven by the mix of Stakes across different sporting events and bet types throughout the quarter as such sporting events and bet types can have different average Betting Net Win Margins. The comparable prior year period, which was before The Stars Group’s acquisition of Sky Betting & Gaming, saw a sustained run of operator-favorable sporting results, leading to a high Betting Net Win Margin of 14.0%.
- Customers – Growth in QAUs and Stakes remained strong for the quarter primarily driven by Sky Bet as momentum from the 2018 FIFA World Cup and start of the English Premier League season continued into the period. QAUs also benefited from the continued roll-out of personalized promotions and new and exclusive content across the Sky Gaming brands.
Australia
Quarter Ended December 31, |
Year Ended December 31, |
|||||||||||||||||||||||
In thousands of U.S. Dollars (except otherwise noted) |
2018 |
2017 |
% Change |
2018 |
2017 |
% Change |
||||||||||||||||||
Stakes |
877,338 |
— |
— |
2,570,502 |
— |
— |
||||||||||||||||||
Betting Net Win Margin (%) |
8.2% |
— |
— |
7.6% |
— |
— |
||||||||||||||||||
Revenue |
||||||||||||||||||||||||
Betting |
71,542 |
— |
— |
196,101 |
— |
— |
||||||||||||||||||
Other |
829 |
829 |
||||||||||||||||||||||
Total revenue |
72,371 |
— |
— |
196,930 |
— |
— |
||||||||||||||||||
Quarterly Active Uniques (millions) |
0.30 |
— |
— |
— |
— |
— |
||||||||||||||||||
Quarterly Net Yield ($/QAU) |
243 |
— |
— |
— |
— |
— |
||||||||||||||||||
Gross profit (excluding depreciation and amortization) |
47,768 |
— |
— |
137,357 |
— |
— |
||||||||||||||||||
Gross profit margin (%) |
66.0% |
— |
— |
69.7% |
— |
— |
||||||||||||||||||
General and administrative |
32,934 |
— |
— |
117,522 |
— |
— |
||||||||||||||||||
Sales and marketing |
15,862 |
— |
— |
53,385 |
— |
— |
||||||||||||||||||
Research and development |
432 |
— |
— |
1,530 |
— |
— |
||||||||||||||||||
Operating loss |
(1,460) |
— |
— |
(35,080) |
— |
— |
||||||||||||||||||
Adjusted EBITDA ¹ |
13,211 |
— |
— |
21,072 |
— |
— |
||||||||||||||||||
Adjusted EBITDA Margin (%) ¹ |
18.3% |
— |
— |
10.7% |
— |
— |
_____________________________ |
- Revenue – Revenue for the quarter was marginally impacted by a lower Betting Net Win Margin as compared to the historical long-term average of approximately 8.5% which was due to a combination of operator-unfavorable sports results as well as promotional spend relating to the migration of William Hill Australia customers to the BetEasy platform.
- Customers – The Stars Group’s migration of William Hill Australia customers to the newly rebranded BetEasy platform (formerly CrownBet) continued with approximately 85% of customers successfully migrated by the end of the quarter.
For additional information regarding The Stars Group’s reporting segments and major lines of operations, please see The Stars Group’s consolidated financial statements for the year ended December 31, 2018 (the “2018 Annual Financial Statements”), including note 7 therein, and management’s discussion and analysis thereon (the “2018 Annual MD&A”).
2019 Full Year Guidance
The Stars Group currently expects the following 2019 full year consolidated financial guidance ranges:
- Revenue of between $2,640 million and $2,765 million;
- Adjusted EBITDA of between $960 million and $1,010 million; and
- Adjusted Diluted Net Earnings per Share of between $1.87 and $2.11.
The above Adjusted EBITDA guidance range includes currently expected foreign currency headwinds of approximately $33 million previously announced expected headwinds from applicable duty increases or regulatory developments of approximately $85 million and an incremental benefit from expected cost synergies related to the acquisition of Sky Betting & Gaming of approximately $60 million. Excluding the impact of these items and certain changes to applicable accounting standards, would imply an expected Adjusted EBITDA growth of between 10% and 15% as compared to Adjusted EBITDA for the year ended December 31, 2018. For additional assumptions, see below.
The Stars Group currently intends to provide certain expected growth target ranges for the next three to five years, including Revenue and Adjusted Diluted Net Earnings per Share, as well as its expectations for Adjusted EBITDA Margin over the same time periods, and certain related information immediately prior to its Investor Day on March 27, 2019.
In addition, to provide further clarity with respect to certain key assumptions and the impact of its 2018 acquisitions on its full year 2019 expected results, The Stars Group is also providing information for certain financial items:
- Depreciation and amortization (excluding purchase price allocation amortization) of between $75 million and $85 million;
- Cash interest expense of between $290 million and $300 million;
- Effective tax rate (applied to Adjusted EBITDA less cash interest expense and non-purchase price allocation related depreciation and amortization) of between 8% and 10%;
- Diluted Shares of 277 million; and
- Capital expenditures, which include estimated spend on intangible assets, property, plant and equipment and certain development costs, of between $110 million and $150 million.
These unaudited expected results and other information reflect management’s view of current and future market and business conditions, including certain accounting assumptions and assumptions of (i) expected Betting Net Win Margin of approximately 9%, (ii) no material changes in the current challenging operating conditions in certain markets from prior regulatory changes, including constraints on payment processing, and no material changes to current expectations with respect to certain macroeconomic or political events, including Brexit, (iii) no other material regulatory events or material changes in applicable taxes or duty rates, (iv) no material investments associated with the entry into new markets, (v) no material foreign currency exchange rate fluctuations, particularly against the Euro, Great Britain pound sterling and Australian dollar, (vi) no material impairment or write-down of the assets to which depreciation and amortization relates, (vii) no material change in the prevailing EURIBOR or LIBOR rates as at December 31, 2018 and no material adverse impact on applicable hedging counterparties, (viii) no material change in the mix of taxable income by jurisdiction, rate of corporate tax or tax regimes in the jurisdictions in which The Stars Group currently operates; (ix) no material change in the geographies where The Stars Group currently offers its products, and * no material change in The Stars Group’s Diluted Shares. Such guidance is based on a Euro to U.S. dollar exchange rate of 1.135 to 1.00, a Great Britain pound sterling to U.S. dollar exchange rate of 1.31 to 1.00 and an Australian dollar to U.S. dollar exchange rate of 0.712 to 1.00.
Annual Information Form, Consolidated Financial Statements, Management’s Discussion and Analysis and Additional Information; Internal Control Over Financial Reporting
The Stars Group’s annual information form for the year ended December 31, 2018 (the “2018 AIF”), 2018 Annual Financial Statements, 2018 Annual 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 2018 Annual Financial Statements.
Management has identified internal control deficiencies that constitute material weaknesses in The Stars Group’s internal control over financial reporting as of December 31, 2018. These deficiencies relate to the foreign exchange translation of intercompany loans to reporting currency and the timely assessment of inputs and assumptions used in the valuation of embedded derivatives. The Stars Group has identified and implemented, and continues to implement, steps to remediate these deficiencies. There were no restatements required in the 2018 Annual Financial Statements or otherwise as a result of the foregoing. The impact of translation of intercompany loans was correctly recorded in the 2018 Annual Financial Statements and there was no correction required in relation to the valuation of embedded derivatives. For additional information, see “Disclosure Controls and Procedures and Internal Control Over Financial Reporting” in the 2018 Annual MD&A.
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, March 6, 2019 at 8:30 a.m. ET to discuss its financial results for the fourth quarter and year ended December 31, 2018 and related matters, and provide additional detail with respect to the information in this news release, its webcast presentation, and related annual reports and filings. To access via tele-conference, please dial +1-877-451-6152 or +1-201-389-0879 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 13687915. To access the webcast please use the following link: http://public.viavid.com/index.php?id=133404.
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. For additional information, see “Reconciliations” in the 2018 Annual MD&A.
Quarter Ended December 31, 2018 |
||||||||||||||||||||
In thousands of U.S. Dollars (except per share amounts) |
International |
United Kingdom |
Australia |
Corporate |
Consolidated |
|||||||||||||||
Net earnings (loss) |
94,323 |
(22,519) |
(1,460) |
(108,517) |
(38,173) |
|||||||||||||||
Income tax recovery |
— |
— |
— |
(14,450) |
(14,450) |
|||||||||||||||
Net financing charges |
— |
— |
— |
(90,813) |
(90,813) |
|||||||||||||||
Operating income (loss) |
94,323 |
(22,519) |
(1,460) |
(3,254) |
67,090 |
|||||||||||||||
Depreciation and amortization |
35,950 |
55,237 |
8,753 |
85 |
100,025 |
|||||||||||||||
Add (deduct) the impact of the following: |
||||||||||||||||||||
Acquisition-related costs |
— |
— |
— |
3,084 |
3,084 |
|||||||||||||||
Stock-based compensation |
— |
— |
— |
4,004 |
4,004 |
|||||||||||||||
Loss from investments |
1,297 |
— |
— |
— |
1,297 |
|||||||||||||||
Impairment of intangibles assets |
678 |
602 |
— |
— |
1,280 |
|||||||||||||||
Other costs (income) |
35,614 |
38,697 |
5,918 |
(17,605) |
62,624 |
|||||||||||||||
Total adjusting items |
37,589 |
39,299 |
5,918 |
(10,517) |
72,289 |
|||||||||||||||
Adjusted EBITDA |
167,862 |
72,017 |
13,211 |
(13,686) |
239,404 |
Year Ended December 31, 2018 |
||||||||||||||||||||
In thousands of U.S. Dollars (except per share amounts) |
International |
United Kingdom |
Australia |
Corporate |
Consolidated |
|||||||||||||||
Net earnings (loss) |
507,046 |
(51,154) |
(35,080) |
(529,718) |
(108,906) |
|||||||||||||||
Income tax recovery |
— |
— |
— |
988 |
988 |
|||||||||||||||
Net financing charges |
— |
— |
— |
(363,884) |
(363,884) |
|||||||||||||||
Net earnings from associates |
1,068 |
— |
— |
— |
1,068 |
|||||||||||||||
Operating income (loss) |
505,978 |
(51,154) |
(35,080) |
(166,822) |
252,922 |
|||||||||||||||
Depreciation and amortization |
144,304 |
108,879 |
29,476 |
147 |
282,806 |
|||||||||||||||
Add (deduct) the impact of the following: |
||||||||||||||||||||
Acquisition-related costs and deal contingent forwards |
— |
— |
— |
115,569 |
115,569 |
|||||||||||||||
Stock-based compensation |
— |
— |
— |
12,806 |
12,806 |
|||||||||||||||
Loss from investments and associates |
1,667 |
— |
— |
— |
1,667 |
|||||||||||||||
Impairment of intangibles assets and assets held for sale |
5,621 |
602 |
— |
— |
6,223 |
|||||||||||||||
Other costs (income) |
43,317 |
41,633 |
26,676 |
(2,670) |
108,956 |
|||||||||||||||
Total adjusting items |
50,605 |
42,235 |
26,676 |
125,705 |
245,221 |
|||||||||||||||
Adjusted EBITDA |
700,887 |
99,960 |
21,072 |
(40,970) |
780,949 |
Quarter Ended December 31, 2017 |
||||||||||||||||||||
In thousands of U.S. Dollars (except per share amounts) |
International |
United Kingdom |
Australia |
Corporate |
Consolidated |
|||||||||||||||
Net earnings (loss) |
135,153 |
— |
— |
(87,978) |
47,175 |
|||||||||||||||
Income tax recovery |
— |
— |
— |
(26,352) |
(26,352) |
|||||||||||||||
Net financing charges |
— |
— |
— |
(38,739) |
(38,739) |
|||||||||||||||
Operating income (loss) |
135,153 |
— |
— |
(22,887) |
112,266 |
|||||||||||||||
Depreciation and amortization |
38,213 |
— |
— |
8 |
38,221 |
|||||||||||||||
Add (deduct) the impact of the following: |
||||||||||||||||||||
Stock-based compensation |
— |
— |
— |
2,708 |
2,708 |
|||||||||||||||
Gain from investments |
(20,032) |
— |
— |
— |
(20,032) |
|||||||||||||||
Impairment of intangibles assets and assets held for sale |
1,630 |
— |
— |
— |
1,630 |
|||||||||||||||
Other costs |
3,176 |
— |
— |
9,033 |
12,209 |
|||||||||||||||
Total adjusting items |
(15,226) |
— |
— |
11,741 |
(3,485) |
|||||||||||||||
Adjusted EBITDA |
158,140 |
— |
— |
(11,138) |
147,002 |
Year Ended December 31, 2017 |
||||||||||||||||||||
In thousands of U.S. Dollars (except per share amounts) |
International |
United Kingdom |
Australia |
Corporate |
Consolidated |
|||||||||||||||
Net earnings (loss) |
513,819 |
— |
— |
(254,534) |
259,285 |
|||||||||||||||
Income tax recovery |
— |
— |
— |
(27,208) |
(27,208) |
|||||||||||||||
Net financing charges |
— |
— |
— |
(158,332) |
(158,332) |
|||||||||||||||
Net loss from associates |
(2,569) |
— |
— |
— |
(2,569) |
|||||||||||||||
Operating income (loss) |
516,388 |
— |
— |
(68,994) |
447,394 |
|||||||||||||||
Depreciation and amortization |
147,027 |
— |
— |
159 |
147,186 |
|||||||||||||||
Add (deduct) the impact of the following: |
||||||||||||||||||||
Stock-based compensation |
— |
— |
— |
10,622 |
10,622 |
|||||||||||||||
Gain from investments |
(29,169) |
— |
— |
(4,429) |
(33,598) |
|||||||||||||||
Impairment of intangibles assets and assets held for sale |
(4,532) |
— |
— |
(2,267) |
(6,799) |
|||||||||||||||
Other costs |
6,690 |
— |
— |
28,811 |
35,501 |
|||||||||||||||
Total adjusting items |
(27,011) |
— |
— |
32,737 |
5,726 |
|||||||||||||||
Adjusted EBITDA |
636,404 |
— |
— |
(36,098) |
600,306 |
Quarter Ended December 31, |
Year Ended December 31, |
|||||||||||||||
In thousands of U.S. Dollars (except per share amounts) |
2018 |
2017 |
2018 |
2017 |
||||||||||||
Net (loss) earnings |
(38,173) |
47,175 |
(108,906) |
259,285 |
||||||||||||
Income tax (recovery) expense |
14,450 |
26,352 |
(988) |
27,208 |
||||||||||||
Net loss (earnings) before tax |
(23,723) |
73,527 |
(109,894) |
286,493 |
||||||||||||
Add (deduct) the impact of the following: |
||||||||||||||||
Interest accretion |
12,367 |
12,057 |
42,431 |
47,764 |
||||||||||||
Loss on debt extinguishment |
3,453 |
— |
146,950 |
— |
||||||||||||
Re-measurement of contingent consideration |
(9,095) |
— |
(342) |
— |
||||||||||||
Re-measurement of embedded derivative |
17,400 |
— |
6,100 |
— |
||||||||||||
Ineffectiveness on cash flow hedges |
(2,960) |
— |
(14,909) |
— |
||||||||||||
Acquisition-related costs and deal contingent forwards |
3,084 |
— |
115,569 |
— |
||||||||||||
Amortization of acquisition intangibles |
86,686 |
31,075 |
241,651 |
124,301 |
||||||||||||
Stock-based compensation |
4,004 |
2,708 |
12,806 |
10,622 |
||||||||||||
Loss (gain) from investments and associates |
1,297 |
(20,032) |
599 |
(31,029) |
||||||||||||
Impairment (reversal of impairment) of intangibles assets and assets held for sale |
1,280 |
1,630 |
6,223 |
(6,799) |
||||||||||||
Other costs |
62,624 |
12,209 |
108,956 |
35,502 |
||||||||||||
Adjust for income tax expense |
(11,754) |
(1,223) |
(22,192) |
(7,914) |
||||||||||||
Adjusted Net Earnings |
144,663 |
111,951 |
533,948 |
458,940 |
||||||||||||
Adjusted Net Earnings attributable to |
||||||||||||||||
Shareholders of The Stars Group Inc. |
141,738 |
111,951 |
531,168 |
458,940 |
||||||||||||
Non-controlling interest |
2,925 |
— |
2,780 |
— |
||||||||||||
Weighted average diluted number of Common Shares |
273,294,532 |
206,807,485 |
242,768,766 |
203,707,589 |
||||||||||||
Adjusted Diluted Net Earnings per Share |
0.52 |
0.54 |
2.19 |
2.25 |
||||||||||||
The table below presents certain items comprising “Other costs” in the reconciliation tables above:
Quarter Ended December 31, |
Year Ended December 31, |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
In thousands of U.S. Dollars |
$000’s |
$000’s |
$000’s |
$000’s |
||||||||||||
Integration costs |
17,042 |
— |
45,597 |
— |
||||||||||||
Financial expenses |
10,547 |
719 |
7,648 |
3,781 |
||||||||||||
Restructuring expenses |
2,283 |
1,676 |
8,827 |
5,842 |
||||||||||||
AMF and other investigation professional fees |
2,902 |
2,544 |
6,673 |
6,432 |
||||||||||||
Lobbying (US and Non-US) and other legal expenses |
6,276 |
4,862 |
16,194 |
17,095 |
||||||||||||
Professional fees in connection with non-core activities |
2,602 |
912 |
4,578 |
3,080 |
||||||||||||
Retention bonuses |
— |
117 |
259 |
1,388 |
||||||||||||
Loss on disposal of assets |
— |
— |
41 |
599 |
||||||||||||
Refund of Austria gaming duty |
— |
— |
(3,679) |
(5,000) |
||||||||||||
Termination of affiliate agreements |
— |
— |
— |
407 |
||||||||||||
Acquisition of option rights for market access |
20,661 |
— |
20,661 |
— |
||||||||||||
Other |
311 |
1,379 |
2,157 |
1,877 |
||||||||||||
Other costs |
62,624 |
12,209 |
108,956 |
35,501 |
The table below presents a reconciliation of Free Cash Flow to net cash flows from operating activities, which is the nearest IFRS measure:
Quarter Ended December 31, |
Year Ended December 31, |
||||||||||||||
In thousands of U.S. Dollars |
2018 |
2017 |
2018 |
2017 |
|||||||||||
Net cash inflows from operating activities |
190,537 |
123,757 |
559,844 |
494,600 |
|||||||||||
Customer deposit liability movement |
4,712 |
8,526 |
(7,637) |
30,924 |
|||||||||||
195,249 |
132,283 |
552,207 |
525,524 |
||||||||||||
Capital Expenditure: |
|||||||||||||||
Additions to deferred development costs |
(18,888) |
(6,511) |
(51,574) |
(23,212) |
|||||||||||
Additions to property and equipment |
(15,161) |
(5,490) |
(33,952) |
(10,997) |
|||||||||||
Additions to intangible assets |
(11,934) |
(409) |
(28,202) |
(1,893) |
|||||||||||
Interest paid |
(57,771) |
(29,007) |
(186,162) |
(124,627) |
|||||||||||
Debt servicing cash flows (excluding voluntary prepayments) |
(8,937) |
(6,012) |
(29,367) |
(24,913) |
|||||||||||
Free Cash Flow |
82,558 |
84,854 |
222,950 |
339,882 |
The table below presents a reconciliation of Net Debt:
In thousands of U.S. Dollars |
As at December 31, 2018 |
||
Current portion of long-term debt |
35,750 |
||
Long-term debt |
5,411,208 |
||
Less: Cash and cash equivalents – operational |
392,853 |
||
Net Debt |
5,054,105 |
The Stars Group has not provided a reconciliation of the non-IFRS measures to the nearest IFRS measures included in its full year 2019 financial guidance provided in this news release because certain reconciling or adjusting items and costs for 2019 cannot be projected or predicted with reasonable certainty without unreasonable effort due to a number of factors, including variability from potential foreign exchange fluctuations impacting financial expenses, the nature and timing of other non-recurring or one-time costs (such as impairment of intangibles assets and certain professional fees), which could vary materially based on actual events or transactions or unknown or unpredictable variables, as well as the typical variability arising from the preparation and completion of annual financial statements, including, without limitation, certain income tax provision accounting, annual impairment testing and other accounting matters. Other adjusting items and costs (such as stock-based compensation, acquisition and integration-related costs, operational efficiency-related costs and other strategy-related expenses) may otherwise reveal commercially or competitively sensitive information.
The table below presents a reconciliation of The Stars Group’s 2019 financial guidance ranges for Adjusted EBITDA and Adjusted Diluted Net Earnings per Share to their corresponding 2018 historical balances. Reconciliations of such 2018 historical balances to their nearest non-IFRS measures are presented above.
In thousands of U.S. Dollars (except per share amounts) |
2018 Actual |
2019 Guidance Low1 |
2019 Guidance High1 |
|||||||||
Operating Income (loss) |
253 |
450 |
500 |
|||||||||
Depreciation and amortization |
283 |
450 |
430 |
|||||||||
Add (deduct) the impact of the following: |
||||||||||||
Adjusting items2 |
136 |
10 |
20 |
|||||||||
Other costs3 |
109 |
50 |
60 |
|||||||||
Total Adjustments |
245 |
60 |
80 |
|||||||||
Adjusted EBITDA |
781 |
960 |
1,010 |
|||||||||
Depreciation and amortization4 |
41 |
85 |
75 |
|||||||||
Interest5 |
184 |
300 |
290 |
|||||||||
Taxes6 |
22 |
52 |
58 |
|||||||||
Adjusted Net Earnings |
534 |
523 |
587 |
|||||||||
Adjusted Net Earnings attributable to |
||||||||||||
Shareholders of The Stars Group Inc. |
531 |
518 |
584 |
|||||||||
Non-controlling Interest |
3 |
5 |
3 |
|||||||||
Diluted Shares |
243 |
277 |
277 |
|||||||||
Adjusted Diluted Net Earnings per Share |
2.19 |
1.87 |
2.11 |
1 For relevant assumptions, see above under “2019 Financial Guidance”. Note that certain reconciling or adjusting items and costs for 2019 cannot be projected or predicted with reasonable certainty without unreasonable effort due to a number of factors, including variability from potential foreign exchange fluctuations impacting financial expenses, the nature and timing of other non-recurring or one-time costs (such as impairment of intangibles assets and certain professional fees), which could vary materially based on actual events or transactions or unknown or unpredictable variables, as well as the typical variability arising from the preparation and completion of annual financial statements, including, without limitation, certain income tax provision accounting, annual impairment testing and other accounting matters. Other adjusting items and costs (such as stock-based compensation, acquisition and integration-related costs, operational efficiency-related costs and other strategy-related expenses) may otherwise reveal commercially or competitively sensitive information |
2 With respect to the relevant adjusting items for 2018 (excluding “Other costs”), see the Adjusted EBITDA reconciliation above. With respect to 2019, The Stars Group currently expects to incur and adjust for substantially similar items as it did in 2018 except for “acquisition-related costs and deal contingent forwards”, which related to the acquisitions of Sky Betting & Gaming and BetEasy and comprised the majority of such adjusting items in that year |
3 With respect to 2018, see the table above which presents certain items comprising “Other costs”. With respect to 2019, The Stars Group currently expects to incur and adjust for substantially similar costs as it did in 2018 |
4 “Depreciation and amortization” means total depreciation and amortization, excluding amortization of acquisition intangibles, which is not adjusted for in this measure |
5 “Interest” means total net financing charges, including interest on long term debt and other interest (income) expense but excluding interest accretion, ineffectiveness on cash flow hedges, re-measurement of deferred contingent consideration, and re-measurement of embedded derivatives, each of which is not adjusted for in this measure |
6 “Taxes” means total income tax expense, excluding the impact of tax on “Adjusting items” and “Other costs” included in the calculation of Adjusted EBITDA for each period |
For additional information on The Stars Group’s non-IFRS measures, see below and the 2018 Annual MD&A, including under the headings “Management’s Discussion and Analysis”, “Non-IFRS Measures, Key Metrics and Other Data”, “Segment Results of Operations” and “Reconciliations”.
About The Stars Group
The Stars Group is a provider of technology-based product offerings in the global gaming and interactive entertainment industries. Its brands have millions of registered customers globally and collectively are leaders in online and mobile betting, poker, casino and other gaming-related offerings. The Stars Group owns or licenses gaming and related consumer businesses and brands, including 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 21 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: customer and operator preferences and changes in the economy; reputation and brand growth; competition and the competitive environment within addressable markets and industries; macroeconomic conditions and trends in the gaming and betting industry; ability to predict fluctuations in financial results from quarter to quarter; 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 substantial indebtedness requires that it use a significant portion of its cash flow to make debt service payments; impact of inability to complete future or announced acquisitions or to integrate businesses successfully, including, without limitation, Sky Betting & Gaming and BetEasy; 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 applicable law; ability to mitigate foreign exchange and currency risks; legal and regulatory requirements; potential changes to the gaming regulatory framework; the heavily regulated industry in which The Stars Group carries on its business; 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; social responsibility concerns and public opinion; protection of proprietary technology and intellectual property rights; intellectual property infringement or invalidity claims; and systems, networks, telecommunications or service disruptions or failures or cyber-attacks and failure to protect customer data, including personal and financial information. 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 2018 AIF, including under the heading “Risk Factors and Uncertainties”, and in the 2018 Annual MD&A, including under the headings “Caution Regarding Forward-Looking Statements”, “Risk Factors and Uncertainties” and “Non-IFRS Measures, Key Metrics and Other Data”, 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. The Stars Group believes these non-IFRS financial measures will provide investors with useful supplemental information about the financial and operational 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, identifying and evaluating trends, and making decisions. The Stars Group believes that such non-IFRS financial measures provide useful information about its underlying, core operating results and trends, enhance the overall understanding of its past performance and future prospects and allow for greater transparency with respect to metrics and measures used by management in its financial and operational decision-making.
Although management believes these non-IFRS 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 any may not be comparable to similar meanings prescribed by other companies, limiting its usefulness for comparison purposes. Moreover, presentation of certain of these measures is provided for period-over-period 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 “Reconciliations” below.
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, as previously disclosed, The Stars Group makes adjustments for (i) the re-measurement of contingent consideration, which was previously included in, and adjusted for through, interest accretion, but starting with The Stars Group’s interim condensed consolidated financial statements and related notes for the three and nine months ended September 30, 2018 (the “Q3 2018 Financial Statements”), it is a separate line item, (ii) the re-measurement of embedded derivatives and ineffectiveness on cash flow hedges, each of which were 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. Adjusted Net Earnings and any other non-IFRS measures used by The Stars Group that relies on or otherwise incorporates Adjusted Net Earnings that was reported for previous periods have not been restated under the updated definition on the basis that The Stars Group believes that the impact of the change to those periods would not be material.
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 such as warrants and any convertible preferred shares of The Stars Group then outstanding. 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. For the quarter and year ended December 31, 2018, Diluted Shares used for the calculation of Adjusted Diluted Net Earnings per Share equalled 273,294,532 and 242,768,766, respectively, compared with 206,807,485 and 203,707,589 for the same periods in 2017, respectively.
Constant Currency Revenue means IFRS reported revenue for the relevant period calculated using the prior year’s monthly average exchange rates for its local currencies other than the U.S. dollar. Currently, The Stars Group provides Constant Currency Revenue for the International segment and its applicable lines of operations. It does not currently provide Constant Currency Revenue for the United Kingdom and Australia segments because The Stars Group does not have comparative periods for these segments.
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).
Net Debt means total long-term debt less operational cash.
For additional information on certain of The Stars Group’s non-IFRS measures and the reasons why it believes such measures are useful, see above and the 2018 Annual MD&A, including under the headings “Management’s Discussion and Analysis”, “Non-IFRS Measures, Key Metrics and Other Data”, “Segment Results of Operations” and “Reconciliations”.
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 SBG 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 active unique customer 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.
QNY means combined revenue for its lines of operation (i.e., Poker, Gaming and/or Betting, as applicable) for each reporting segment, excluding Other revenue, 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.
Net Deposits for the International segment 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 means Betting revenue as a proportion of Stakes.
The Stars Group is also in the process of integrating its recent acquisitions, as applicable, and implementing its recently changed operating and reporting segments, and once complete, The Stars Group may revise or remove currently presented key metrics or report certain additional or other measures in the future.
For additional information on The Stars Group’s key metrics and other data, see the 2018 Annual MD&A, including under the headings “Non-IFRS Measures, Key Metrics and Other Data” and “Segment Results of Operations”.
CONSOLIDATED STATEMENTS OF (LOSS) EARNINGS
Year Ended December 31, |
||||||||||
In thousands of U.S. Dollars (except per share amounts) |
2018 |
2017 |
||||||||
Revenue |
2,029,238 |
1,312,315 |
||||||||
Cost of revenue (excluding depreciation and amortization) |
(459,164) |
(247,497) |
||||||||
Gross profit (excluding depreciation and amortization) |
1,570,074 |
1,064,818 |
||||||||
General and administrative |
(984,194) |
(437,886) |
||||||||
Sales and marketing |
(292,963) |
(154,358) |
||||||||
Research and development |
(39,995) |
(25,180) |
||||||||
Operating income |
252,922 |
447,394 |
||||||||
Net earnings from associates |
1,068 |
(2,569) |
||||||||
Net financing charges |
(363,884) |
(158,332) |
||||||||
(Loss) earnings before income taxes |
(109,894) |
286,493 |
||||||||
Income tax recovery |
988 |
(27,208) |
||||||||
Net (loss) earnings |
(108,906) |
259,285 |
||||||||
Net (loss) earnings attributable to |
||||||||||
Shareholders of The Stars Group Inc. |
(102,452) |
259,231 |
||||||||
Non-controlling interest |
(6,454) |
54 |
||||||||
Net (loss) earnings |
(108,906) |
259,285 |
||||||||
(Loss) earnings per Common Share (U.S. dollars) |
||||||||||
Basic |
$ |
(0.49) |
$ |
1.77 |
||||||
Diluted |
$ |
(0.49) |
$ |
1.27 |
||||||
Weighted Average Common Shares Outstanding (thousands) |
||||||||||
Basic |
208,270 |
146,819 |
||||||||
Diluted |
208,270 |
203,708 |
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
As at December 31, |
As at December 31, |
|||||||||
In thousands of U.S. Dollars |
2018 |
2017 |
||||||||
ASSETS |
||||||||||
Current assets |
||||||||||
Cash and cash equivalents – operational |
392,853 |
283,225 |
||||||||
Cash and cash equivalents – customer deposits |
328,223 |
227,098 |
||||||||
Total cash and cash equivalents |
721,076 |
510,323 |
||||||||
Restricted cash advances and collateral |
10,819 |
7,862 |
||||||||
Prepaid expenses and other current assets |
43,945 |
29,695 |
||||||||
Current investments – customer deposits |
103,153 |
122,668 |
||||||||
Accounts receivable |
136,347 |
100,409 |
||||||||
Income tax receivable |
26,085 |
16,540 |
||||||||
Derivatives |
— |
2,037 |
||||||||
Total current assets |
1,041,425 |
789,534 |
||||||||
Non-current assets |
||||||||||
Restricted cash advances and collateral |
10,630 |
45,834 |
||||||||
Prepaid expenses and other non-current assets |
32,760 |
26,551 |
||||||||
Non-current accounts receivable |
14,906 |
11,818 |
||||||||
Property and equipment |
85,169 |
44,837 |
||||||||
Income tax receivable |
15,611 |
14,061 |
||||||||
Deferred income taxes |
1,775 |
5,141 |
||||||||
Derivatives |
54,583 |
— |
||||||||
Intangible assets |
4,742,699 |
1,672,140 |
||||||||
Goodwill |
5,265,980 |
2,805,210 |
||||||||
Total non-current assets |
10,224,113 |
4,625,592 |
||||||||
Total assets |
11,265,538 |
5,415,126 |
||||||||
LIABILITIES |
||||||||||
Current liabilities |
||||||||||
Accounts payable and other liabilities |
424,007 |
194,187 |
||||||||
Customer deposits |
423,739 |
349,766 |
||||||||
Current provisions |
39,189 |
17,590 |
||||||||
Derivatives |
16,493 |
— |
||||||||
Income tax payable |
72,796 |
35,941 |
||||||||
Current portion of long-term debt |
35,750 |
4,990 |
||||||||
Total current liabilities |
1,011,974 |
602,474 |
||||||||
Non-current liabilities |
||||||||||
Long-term debt |
5,411,208 |
2,353,579 |
||||||||
Long-term provisions |
4,002 |
3,093 |
||||||||
Derivatives |
6,068 |
111,762 |
||||||||
Other long-term liabilities |
79,716 |
— |
||||||||
Income tax payable |
18,473 |
24,277 |
||||||||
Deferred income taxes |
580,697 |
16,510 |
||||||||
Total non-current liabilities |
6,100,164 |
2,509,221 |
||||||||
Total liabilities |
7,112,138 |
3,111,695 |
||||||||
EQUITY |
– |
– |
||||||||
Share capital |
4,116,287 |
1,884,219 |
||||||||
Reserves |
(469,629) |
(142,340) |
||||||||
Retained earnings |
502,761 |
561,519 |
||||||||
Equity attributable to the Shareholders of The Stars Group Inc. |
4,149,419 |
2,303,398 |
||||||||
Non-controlling interest |
3,981 |
33 |
||||||||
Total equity |
4,153,400 |
2,303,431 |
||||||||
Total liabilities and equity |
11,265,538 |
5,415,126 |
CONSOLIDATED STATEMENTS OF CASH FLOWS
Year Ended December 31, |
||||||||
In thousands of U.S. Dollars |
2018 |
2017 |
||||||
Operating activities |
||||||||
Net (loss) earnings |
(108,906) |
259,285 |
||||||
Add (deduct): |
||||||||
Income tax (recovery) expense recognized in net earnings |
(988) |
27,208 |
||||||
Net financing charges |
363,884 |
156,842 |
||||||
Depreciation and amortization |
282,806 |
147,186 |
||||||
Stock-based compensation |
12,806 |
10,622 |
||||||
Acquisition of market access rights in connection with Eldorado |
20,661 |
— |
||||||
Unrealized loss (gain) on foreign exchange |
25,336 |
(10,324) |
||||||
Unrealized (gain) on investments |
(673) |
(170) |
||||||
Impairment (reversal of impairment) of intangible assets and assets held for sale |
6,156 |
(6,799) |
||||||
Net (earnings) loss from associates |
(1,068) |
2,569 |
||||||
Realized loss (gain) on current investments and promissory note |
2,727 |
(50,038) |
||||||
Income taxes paid |
(41,117) |
(9,357) |
||||||
Changes in non-cash operating elements of working capital |
(9,403) |
(3,801) |
||||||
Customer deposit liability movement |
7,637 |
(30,924) |
||||||
Other |
(14) |
2,301 |
||||||
Net cash inflows from operating activities |
559,844 |
494,600 |
||||||
Investing activities |
||||||||
Acquisition of subsidiaries, net of cash acquired |
(1,865,262) |
(6,516) |
||||||
Additions to intangible assets |
(28,202) |
(1,893) |
||||||
Additions to property and equipment |
(33,952) |
(10,997) |
||||||
Additions to deferred development costs |
(51,574) |
(23,212) |
||||||
Net sale of investments utilizing customer deposits |
19,515 |
117,106 |
||||||
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 |
||||||
Sale of investments |
— |
88,760 |
||||||
Settlement of minimum revenue guarantee |
(7,006) |
(9,311) |
||||||
Other |
(3,760) |
(1,298) |
||||||
Net cash (outflows) inflows from investing activities |
(1,934,173) |
174,850 |
||||||
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 |
31,066 |
16,665 |
||||||
Redemption of SBG preferred shares |
(663,407) |
— |
||||||
Repayment of shareholder loan on acquisition |
(10,879) |
— |
||||||
Issuance of long-term debt |
5,957,976 |
— |
||||||
Transaction costs on long-term debt |
(36,559) |
(4,719) |
||||||
Repayment of long-term debt |
(2,974,393) |
(139,913) |
||||||
Repayment of long-term debt assumed on business combination |
(1,079,729) |
— |
||||||
Interest paid |
(186,162) |
(124,627) |
||||||
Net proceeds on loan from non-controlling interest |
31,730 |
— |
||||||
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 |
1,592,579 |
(443,802) |
||||||
Increase in cash and cash equivalents |
218,250 |
225,648 |
||||||
Unrealized foreign exchange difference on cash and cash equivalents |
(7,497) |
16,991 |
||||||
Cash and cash equivalents – beginning of period |
510,323 |
267,684 |
||||||
Cash and cash equivalents – end of period |
721,076 |
510,323 |
||||||
Source: The Stars Group Inc.
Source: Latest News on European Gaming Media Network
This is a Syndicated News piece. Photo credits or photo sources can be found on the source article: The Stars Group Reports Fourth Quarter and Full Year 2018 Results; Provides 2019 Full Year Guidance

Latest News
Flutter Entertainment: Q2 2025 Update
Flutter Entertainment (NYSE: FLUT; LSE: FLTR) (“Flutter”) the world’s leading online sports betting and iGaming operator today announces Q2 results, and increased 2025 guidance.
Key financial highlights:
In $ millions except where stated otherwise | Three months ended June 30, | |||||
2025 | 2024 | YOY | ||||
Average monthly players (AMPs) (‘000s)1 | 15,978 | 14,344 | +11% | |||
Revenue | 4,187 | 3,611 | +16% | |||
Net income | 37 | 297 | (88)% | |||
Net income margin | 0.9% | 8.2% | (730)bps | |||
Adjusted EBITDA2 | 919 | 738 | +25% | |||
Adjusted EBITDA margin2 | 21.9% | 20.4% | +150bps | |||
Earnings per share ($) | 0.59 | 1.45 | (59)% | |||
Adjusted earnings per share ($)2 | 2.95 | 2.04 | +45% | |||
Net cash provided by operating activities | 359 | 323 | +11% | |||
Free Cash Flow2 | 156 | 171 | (9)% | |||
Leverage ratio2 (December 2024 2.2x) | 3.2x | |||||
Leverage ratio including Snai2 |
3.0x |
Q2 2025 overview
- Adjusted EBITDA growth of 25% driven by 11% AMP and 16% revenue growth, as our US business continues to scale rapidly. Net income decline of 88% impacted by a non-cash charge related to the movement in the Fox Option valuation3, increased non-cash amortization of acquired intangibles and an increased income taxes expense
- US: growth underpinned by sustained strength in pre-2024 launch states4 with FanDuel’s lead in iGaming extended; US revenue +17% (sportsbook +11% and iGaming +42%). Adjusted EBITDA of $400m includes the benefit of favorable sports results and strong operating leverage
- International: revenue and adjusted EBITDA growth of 15% and 13% respectively, includes the benefit of Snai and NSX acquisitions. Excellent iGaming revenue growth of 27% driven by UK and Ireland (“UKI”), Southern Europe and Africa (“SEA”) and Asia Pacific (“APAC”). Sportsbook revenue growth of 4% reflects a very strong performance in the 2024 European Football Championships (“Euros”) in the prior year, and less favorable year-over-year sports results
- Earnings per share decreased by $0.86 reflecting the non-cash movements noted above, with adjusted earnings per share increasing by $0.91 driven by strong adjusted EBITDA growth
- Net cash provided by operating activities grew +11% while free cash flow2 was 9% lower mainly due to an increase in capital expenditure from the Snai acquisition and increased technology investment across the Group
Updated full year 2025 guidance
2025 outlook5 is increased to include (i) the impact of US sports results6, (ii) the impact of US gaming tax changes, (iii) renegotiated US market access savings, and (iv) the impact of new state timings.
Group revenue and adjusted EBITDA are now expected to be $17.26bn and $3.295bn at the midpoint representing 23% and 40% year-over-year growth, respectively.
Peter Jackson, CEO, commented:
“I am pleased with the excellent underlying performance we have delivered in the second quarter alongside the good progress made on a number of key strategic initiatives. Revenue grew by 16% year-on-year, as we continue to build scale positions in the most attractive markets through strong organic growth and value creating M&A. Since Q1, Flutter gained additional US index inclusion and accelerated ownership of FanDuel to 100%. We also became the largest operator in Italy with the addition of Snai; established a scale position in Brazil through NSX; and successfully executed two transformative customer migrations. Such varied achievements in one quarter are a great reflection of our teams’ focus and ability to execute effectively, leaving us well positioned for the second half of the year.”
Shareholder Letter
To our shareholders
I am delighted to report a great set of results and meaningful strategic progress during the quarter. We experienced strong year-over-year growth with revenue 16% ahead, adjusted EBITDA 25% higher and cash from operating activities $36m higher than last year’s quarter. Net income, which reduced by 88%, was impacted by increased non-cash charges year-over-year. These included an increase in amortization of acquired intangibles, an increase in income tax expense, and a large swing in the Fox option charge driven by an increase in FanDuel’s valuation.
Before I provide an update on the excellent operational performance across our US and International businesses, there are some key areas of strategic progress I would like to share. Following our move to a US primary listing on the New York Stock Exchange (“NYSE”) in May last year, Flutter has now become a well-established business within US capital markets, demonstrated by our inclusion in two major share indices: CRSP and Russell. Positioning Flutter closer to its primary market in the US was a core objective of our US listing, and the inclusion in these indices demonstrates the clear benefits of this strategy, with the vast majority of our trading volumes now passing through NYSE. We believe we also remain well-placed for admission to other major US indices.
We progressed another key strategic objective in July with the extension of our US market access partnership with Boyd to 2038. This is a great example of our position as an “and” business, able to deploy capital to various uses to drive value creation. In addition to increasing our ownership of FanDuel to 100% at an attractive valuation, this transaction also secures US state market access at much more favorable terms. This supports our conviction that market access efficiency, alongside other cost levers, can help to offset regulatory and tax changes that may affect FanDuel in the future and gives us further confidence in the delivery of our long-term adjusted EBITDA margin targets.
On the US regulatory front, while some state legislative sessions concluded with announced tax increases, I believe our sector is making meaningful progress in encouraging law-makers to adopt a balanced approach. As we have noted in the past, our substantial US scale positions us well to mitigate tax changes and benefit from the market share gains market leaders such as FanDuel have experienced when regulatory changes are introduced. We were, however, disappointed to see the state of Illinois introduce a wager fee on July 1, which we believe unfairly impacts our recreational, lower-handle customers. As previously announced, starting September 1, we will introduce a 50 cent fee on each bet placed in Illinois to help mitigate the significantly higher operating costs in the state. The approach taken by the state of Illinois is very much an outlier when compared with our broad International portfolio, and we believe it risks driving customers to the unregulated market offering limited consumer protections and no state revenue generation. We are confident, as evidenced by the majority approach to date, that law-makers will recognize the importance of adopting a balanced tax strategy which promotes market growth and investment.
The event contracts landscape continues to develop at pace. We have two decades’ experience of operating the world’s largest betting exchange, the Betfair Exchange, which shares similar characteristics with event contracts, and this will help inform our views. We are closely monitoring regulatory developments, and are assessing the opportunities and potential participation strategies this may present for FanDuel.
In our International markets, the completion of the Snai and NSX transactions in the quarter have created a leadership position in Italy for Flutter and established a scale position in the newly regulated Brazilian market. Both acquisitions are driven by a clear strategic rationale to expand our footprint in attractive, regulated markets while leveraging the Flutter Edge to drive operational and product improvements.
In Italy, we are executing on our integration plans and have increasing confidence in our synergy targets. Snai has been consolidated within our SEA region under a well-formed organizational plan. We finished the quarter with 21.7% overall market share, and 30.2% of the online market7 in Italy. Looking ahead, our attention is now focused on bringing Snai customers onto SEA’s market leading online platform in the first half of 2026.
Finally, in Brazil, following the combination of NSX and Betfair Brazil, creating Flutter Brazil, our immediate focus has been on resourcing our newest region with the best talent from across Flutter. The Brazilian market remains highly competitive, and we retain a strong conviction that scale operators with the best products will win the largest share of the market. To that extent, our strategy is to elevate our Brazilian proposition, leveraging the Flutter Edge to deliver unit economics we can invest behind and scale meaningfully. We have targeted quick-wins in product and marketing, where immediate improvements have already been made to iGaming content, generosity capabilities and digital marketing effectiveness, while our sports product roadmap will ensure significant improvements are delivered to the customer proposition over the next twelve months.
US update
Turning to our US business, I was really pleased with our performance in Q2. I have previously highlighted that the inherent variability of sports results creates fluctuations around the average in the short-term, but that cumulatively, sports results will align to our expected outcomes over the long-term. Following the last two quarters with very unfavorable sports results in the US, Q2 saw favorable outcomes, with June in particular delivering the highest gross revenue margin month on record of 16.3%. This, alongside very strong iGaming growth, helped deliver total US revenue growth of 17%. We maintained our number one sportsbook position while extending our number one position in iGaming, closing the quarter with sportsbook GGR market share of 41%, a 44% NGR market share and a record 27% iGaming GGR market share8.
Our phenomenal iGaming performance is clear evidence of our strategy at work, with Q2 AMP growth of 32% reflecting a consistent product roadmap tailored to casino-first customers, the fastest-growing segment in the market. iGaming customers continued to enjoy the site-wide jackpot functionality introduced in Q1 with over 200k jackpot wins since it was first introduced. We launched our FanDuel Rewards Club to all iGaming customers in April and also added the second installment of our exclusive Huff and Puff series. Leveraging the Flutter Edge via our proprietary iGaming platform, Q2 saw us add a record volume of new titles to the platform. These features resonated with casino-first customers driving increased player volumes and frequency.
In sportsbook, continued product improvements led to an increase in player frequency year-over-year which drove handle 7% higher. AMPs were 4% lower as we lapped our very successful North Carolina launch in the prior year when we drove significant population penetration during the opening months. We were pleased with customer activity during the NBA playoffs, with four separate seven-game series, including the finals, helping to drive better engagement than expected.
From a sportsbook product perspective, we continued to deliver innovative and highly engaging features to our customers during Q2. Harnessing our next generation pricing capability, we added Same Game Parlay+ (“SGP+”) and profit boost functionality to our Your Way feature during the NBA playoffs and have been really pleased with engagement.
Our market-leading SGP offering continues to see excellent customer engagement and underpinned a further structural gross revenue margin expansion of 70bps to 13.6% during the quarter. Building on the success of our Parlay Your Bracket offering during March Madness, we added similar features for both NHL and WNBA during Q2 and we also expanded our SGP live offering to tennis for the first time in the quarter helping to deliver a record Wimbledon for FanDuel. On MLB, our Batter Up feature which allows customers to parlay outcomes for the next three batters up was rolled out for all live games, together with an accompanying Quick Bets page launched in July which has been resonating well.
The strong live betting volumes we delivered during the quarter were supported by our product improvements, with live betting over half our handle in Q2 and SGP live its fastest growing component. A seamless live proposition, with optimized in-game settlement and minimized friction was key to our growth, underpinned by our best-in-class pricing and risk management capabilities.
International update
Our International performance continues to be positive, delivering year-over-year revenue growth of 15%, with the acquisitions of Snai and NSX contributing 11 percentage points of the increase. The organic growth of 4% is particularly pleasing when compared against a strong sportsbook performance in the prior year, which included the Euros and more favorable sports results. iGaming has underscored the organic growth in Q2, with exceptional growth achieved in Turkey and continued excellent momentum in SisaI’s Italian online business and in India. In addition, we delivered impressive double digit growth in UKI despite implementing slots restrictions in line with the UK Gambling Act Review requirements.
We continue to see good product delivery, driven by our focus on the Flutter Edge, which is helping deliver innovation across our business. In July, we launched Flutter’s first bingo network following the successful partnership between Sisal and tombola, which brings the latter’s innovative product and deep liquidity pool to Sisal’s Italian online bingo customers. The launch of MyCombo, our full Same Game Parlay proposition for Sisal Italy ahead of the new soccer season is a market-first and represents a step-change in product differentiation, made possible by our global scale and deep industry expertise.
We are making very good progress against the $300m operational cost saving program previously set out at our Investor Day in 2024. This quarter, we successfully completed the large-scale migration of Sky Bet, moving over nine million customers onto our shared UKI platform. Overall customer reaction to the new offering has been positive and early performance on iGaming has been very strong. Achieving this major milestone means we can now turn our attention to enhancing the core experience for our Sky Bet customers. This will include introducing a host of new exciting features, including a version of our SuperSub offering alongside new products powered by our next-generation pricing capability.
The PokerStars transformation is another significant part of the program, and we delivered our largest milestone to date in July, when PokerStars customers in Italy were migrated onto the shared SEA platform. The majority of the Pokerstars transformation savings will be recognized towards the end of the three year program in 2027, following the final planned migration off the PokerStars technology stack in the second half of 2026.
The migrations of Sky Bet and PokerStars in Italy mark significant progress in our transformation journey, unlocking efficiencies, helping us simplify and shape our organizational structures for the future, providing further scale benefits and positioning us to deliver enhanced experiences for our customers. The strategic cost transformation program is a great example of underlying cost discipline, and we will continue to strive for further optimization and efficiencies in the business.
Final thoughts and outlook
As I reflect on the progress we’ve made so far this year, I am particularly proud that our growth is being achieved in a sustainable way. In May, FanDuel launched an innovative safer gambling tool. The Real-Time Check-In feature uses machine learning to detect risk and generate personalized interventions at the point of play. This industry leading feature builds on work pioneered in our Australian business, and reflects our commitment to leverage data and technology to protect our customers.
Looking ahead to the remainder of the year, our strong performance in the first half of 2025 underlines the strength of Flutter’s fundamentals. I feel confident as I consider our positioning heading into the second half of 2025. Our performance in Q2 positions us well to deliver on our strategic objectives and execute strongly throughout the content rich calendars for NFL, NBA and European soccer during the remainder of the year.
Sincerely,
Peter Jackson
Flutter CEO
Detailed financial review
In $ millions unless stated, unaudited | US | International | Group | |||||||||||||||||
Three months ended June 30, | 2025 | 2024 | YoY | 2025 | 2024 | YoY | 2025 | 2024 | YoY | |||||||||||
Average monthly players (‘000s) | 3,519 | 3,466 | +2% | 12,459 | 10,878 | +15% | 15,978 | 14,344 | +11% | |||||||||||
Handle | 11,699 | 10,976 | +7% | 7,970 | 7,422 | +7% | 19,669 | 18,398 | +7% | |||||||||||
Net revenue margin | 10.4% | 10.0% | +40bps | 13.1% | 13.4% | (30)bps | 11.5% | 11.4% | +10bps | |||||||||||
Sportsbook revenue | 1,219 | 1,099 | +11% | 1,041 | 997 | +4% | 2,260 | 2,096 | +8% | |||||||||||
iGaming revenue | 507 | 357 | +42% | 1,268 | 997 | +27% | 1,775 | 1,354 | +31% | |||||||||||
Other revenue | 65 | 71 | (8)% | 87 | 90 | (3)% | 152 | 161 | (6)% | |||||||||||
Total revenue | 1,791 | 1,527 | +17% | 2,396 | 2,084 | +15% | 4,187 | 3,611 | +16% | |||||||||||
Cost of sales | (968) | (839) | +15% | (1,104) | (894) | +23% | ||||||||||||||
Technology, research and development expenses | (86) | (73) | +18% | (107) | (106) | +1% | ||||||||||||||
Sales and marketing expenses | (219) | (253) | (13)% | (376) | (358) | +5% | ||||||||||||||
General and administrative expenses | (118) | (102) | +16% | (218) | (203) | +7% | ||||||||||||||
Reportable segment adjusted EBITDA | 400 | 260 | +54% | 591 | 523 | +13% | ||||||||||||||
Unallocated corporate overhead9 | (72) | (45) | +60% | |||||||||||||||||
Group adjusted EBITDA | 919 | 738 | +25% | |||||||||||||||||
Adjusted EBITDA margin | 22.3% | 17.0% | +530bps | 24.7% | 25.1% | (40)bps | 21.9% | 20.4% | +150bps |
Group
The Group delivered a strong second quarter with AMP1 and revenue growth of 11% and 16% respectively, driven by continued US momentum and a robust underlying performance within International further enhanced by the addition of the Snai and NSX businesses.
Net income of $37m reduced by $260m from $297m in Q2 2024 after including:
(i) a non-cash loss in the fair value of the Fox Option liability of $81m (Q2 2024: $91m gain)
(ii) a non-cash charge for the amortization of acquired intangibles of $209m (Q2 2024: $147m) with the Snai and NSX acquisitions and the cost transformation programs in PokerStars and Sky Bet driving a year-over-year increase
(iii) an income tax charge of $168m (Q2 2024: $53m), with the year-over-year increase primarily driven by the utilization of historic US deferred tax assets in Q2 2024 and an income tax expense related to the Betfair Brazil business reorganization in Q2 2025
(iv) restructuring, integration and transaction costs of $89m (Q2 2024: $38m) with the the year-over-year increase primarily driven by costs incurred in relation to the Snai and NSX acquisitions and subsequent integrations, and the cost transformation programs in PokerStars and Sky Bet
Adjusted EBITDA of $919m grew 25% with adjusted EBITDA margin2 150bps higher principally attributable to the expansion of our US business.
Earnings per share decreased by $0.86 to $0.59 inclusive of the impacts to net income described above, and partially offset by an $80m reduction in redeemable non-controllable interest charge (increasing earnings per share by $0.45) driven by a temporary reduction in the Maxbet redemption value.
Adjusted earnings per share increased by $0.91 to $2.95 driven by the strong adjusted EBITDA growth and the reduction in redeemable non-controlling interest charge.
The Group’s net cash provided by operating activities grew 11% underpinned by the second quarter adjusted EBITDA growth outlined above, partly offset by increased income tax payments. Free cash flow was 9% lower due to an increase in capital expenditure from the Snai acquisition, and technology investment across the Group which continues to pay dividends as we harness the Flutter Edge and continue to innovate at pace.
US
US Q2 AMPs of 3.5m grew 2% year-over-year as we lapped the benefit of the North Carolina launch in March during the prior year. (Pre-2024 state AMPs +5%, pre-2022 state AMPs +7%). Revenue grew 17% including sportsbook revenue growth of 11% and iGaming revenue growth of 42%.
Sportsbook revenue growth was driven by an increase in player frequency together with improved structural revenue margin as handle grew 7%, with live betting representing over half of handle during the quarter, and net revenue margin increasing by 40 basis points year-over-year to 10.4%.
The increase in net revenue margin included:
- Structural revenue margin expansion of 70bps to 13.6% enabled by our market-leading pricing and risk management capabilities delivering continued increased penetration of parlay bets
- An adverse sports results impact year-over-year of 30 basis points with the gross revenue impact of sports results in Q2 2025 being less favorable than the prior year (Q2 2025: 80bps favorable, Q2 2024: 110bps favorable). This converted to a small revenue benefit year over year (Q2 2025: $90m, Q2 2024: $80m)
- Promotional spend of 4% which was broadly in-line with the prior year
iGaming revenue grew 42% underpinned by AMP growth of 32% and an increase in player frequency year-over-year.
Adjusted EBITDA was $400m (Q2 2024 $260m) with an adjusted EBITDA margin of 22.3%, up 530bps year-over-year supported by continued strong operating leverage across the business.
Cost of sales as a percentage of revenue was 54.0%. Cost of sales in both the current and prior year included the benefit from positive sports results. The year-over-year reduction of 90bps was primarily due to the benefit of payment processing cost initiatives deployed in H2 2024, partly offset by increased taxes in Illinois year-over-year.
Sales and marketing expenses were 13% lower, driven by heightened investment in the North Carolina launch in the prior year and a greater proportion of expenditure for 2025 expected to be incurred during H2 than in the prior year. The 440bps reduction year-over-year as a percentage of revenue to 12.2% also reflected continued good operating leverage in pre-2024 states. Technology, research and development costs were $13m higher year-over-year, primarily as a result of the scaling of data storage and processing costs. General and administrative costs were $16m higher as a result of finance and legal costs, together with the impact of increased headcount in key support functions.
International
International revenue was 15% higher year-over year (up 12% on a constant currency10 basis, “cc”) with 15% AMP growth. The inclusion of the Snai and NSX acquisitions contributed 11 percentage points of the year-over-year revenue growth.
Sportsbook revenue was 4% higher year-over-year (+2% cc), with the inclusion of Snai and NSX acquisitions contributing 9 percentage points of the year-over-year growth. Sportsbook handle grew 7% year-over-year, with Snai and NSX contributing 9 percentage points of growth. This offset the impact of a strong 2024 comparative period containing the Euros, which accounted for 6% of handle in Q2 2024.
Net revenue margin decreased by 30 basis points year-over-year to 13.1%:
- Structural revenue margin of 16.3% was broadly flat year-over-year, as growth driven by our superior pricing capabilities was offset by the impact of faster growth in regions with lower structural revenue margins including SEA, Brazil and CEE
- An adverse sports results impact year-over-year of 90 basis points with sports results in Q2 2025 less favorable than the prior year period (Q2 2025: 30bps favorable, Q2 2024 120bps favorable)
- A year-over-year reduction in promotional spend of 60 basis points to 3.6% of handle
iGaming revenue was 27% higher year-over-year (+23% cc), with Snai and NSX contributing 13 percentage points of growth. On an organic basis, SEA growth of 24% comprised Sisal Italy online growth of 36% and Turkey growth of 87%. UKI grew 17% (+10% cc) year-over-year, APAC experienced growth of 24% (+27% cc) in India and CEE grew 13% (+10% cc), driven by performance in Georgia.
In $ millions except percentages, unaudited | Three months ended June 30, | |||||
International revenue by region | 2025 | 2024 | YoY | YoY CC | ||
UK and Ireland | 936 | 928 | +1 | % | (5 | )% |
Southern Europe and Africa | 657 | 390 | +68 | % | +63 | % |
Asia Pacific | 402 | 385 | +4 | % | +7 | % |
Central and Eastern Europe | 138 | 128 | +8 | % | +5 | % |
Brazil | 44 | 18 | +144 | % | +175 | % |
Other regions | 219 | 235 | (7 | )% | (9 | )% |
International total revenue | 2,396 | 2,084 | +15 | % | +12 | % |
Revenue performance across our International regions year-over-year was as follows:
- UKI revenue grew 1% (-5% cc) with sportsbook revenue down 12% (-17% cc) driven by a 3% reduction in handle (-8% cc) impacted by the Euros which accounted for 10% of overall handle in the prior year, combined with an adverse 190bps swing in sports results. iGaming growth of 17% (+10% cc) was delivered through continued product enhancements and generosity optimization which offset the impact of the Gambling Act Review-led player restrictions implemented during the quarter
- SEA revenue grew 68% (+63% cc) with the inclusion of Snai contributing 52 percentage points of the growth. Sportsbook revenue was up 64% (+57% cc) including Snai which contributed 61 percentage points of the growth. Organic sportsbook revenue growth was impacted by the Euros which accounted for 8% of handle in Q2 2024, and an adverse swing in sports results of 100bps which offset continued structural gross revenue margin expansion. iGaming revenue grew 70% (+67% cc) with Snai contributing 46 percentage points of growth. SEA Italian revenue11 grew 67%, with Snai contributing 59 percentage points of growth (sportsbook was up 65% with Snai contributing 62 percentage points of growth and iGaming was up 67% with Snai contributing 55 percentage points of growth). Turkey growth was also strong with revenue growing 87% (+124% cc). This growth was attributable to strong AMP growth, improved online penetration and an expansion in the products offered within the market
- APAC revenue grew 4% (+7% cc) with sportsbook growth in Australia of 3% (+6% cc) where a handle reduction of 6% (-3% in cc) was more than offset by the benefits of optimized generosity and favorable sports results year-over-year. iGaming growth in India of 24% (+27% cc) was driven by 15% growth in AMPs and improved monetization through pricing and generosity optimizations
- CEE revenue grew by 8% (+5% cc) with iGaming growth of 13% (+10% cc). This was largely driven by iGaming revenue growth of 26% year-over-year in Georgia, which offset a sportsbook revenue reduction of 15% (-19% cc) primarily attributable to the Euros which accounted for 14% of handle in 2024
- Brazil revenue grew by 144% (+175% cc), benefiting from the acquisition of NSX which contributed 185 percentage points of growth. Betfair Brazil revenue declined year-over-year driven by adverse sports results in the quarter and the continuing impact of the customer re-registration friction post regulation.
- Other regions revenue was 7% lower (-9% cc) due to the impact of some smaller market exits and regulatory change
Adjusted EBITDA increased by 13% year-over-year (+10% cc) with the acquisition of Snai and NSX contributing 7 percentage points of growth year-over-year. Adjusted EBITDA margin, before including Snai and NSX, expanded by 70 basis points to 25.9%. Inclusive of Snai and NSX, adjusted EBITDA margin for the quarter was 24.7%, a 40 basis point reduction, reflective of our investment phase in Brazil.
Cost of sales as a percentage of revenue increased by 320 basis points to 46.1%, with the acquisition of Snai and NSX contributing 170 basis points of the year-over-year increase. The remaining 150 basis point organic increase was due to increased taxes in CEE and in Betfair Brazil, along with a continued shift in revenue mix in favor of iGaming which generally incurs higher third party costs than sportsbook.
Sales and marketing expenses increased by $18m or 5% year-over-year with the acquisition of Snai and NSX contributing $37m or 10 percentage points of the increase. As a percentage of revenue, sales and marketing reduced by 150 basis points to 15.7%, with savings from Euros-related marketing spend in Q2 2024 more than offsetting increased investment in Italy to support conversion of our retail customer base to online, and our growth plans in Turkey and Brazil.
Technology, research and development costs were $1m or 1% higher year-over-year with the acquisition of Snai and NSX contributing $5m or 5 percentage points of the increase. General and administrative costs were $15m or 7% higher with the inclusion of Snai and NSX contributing $14m or 7 percentage points of the increase. Operating leverage has been achieved across both technology, research and development costs, and general and administrative costs, with improvements of 60bps to each, bringing them to 4.5% and 9.1% of revenue for the quarter, respectively.
Unallocated corporate overhead9 increased by $27m or 60% year-over-year. This was driven by a $14m charge related to foreign exchange movements, primarily due to a non-cash revaluation of related monetary items on the Group balance sheet. The remaining increase is broadly split across inflationary pay increases, investment in Flutter Edge initiatives primarily Flutter Studios and shared technology.
Capital structure
Available cash increased $154m quarter-on-quarter, closing at approximately $1.7bn. The $3,216m increase in total debt to $9,952m at June 30, 2025 from $6,736m at December 31, 2024 reflects the financing for the Snai and NSX acquisitions. Net debt was $8,522m at the end of Q2 2025, with a leverage ratio2 of 3.2x at June 30, 2025 (2.2x at December 31, 2024). The leverage ratio2 was 3.0x based on the last 12 months adjusted EBITDA including Snai.
The purchase of Boyd’s 5% interest in FanDuel for $1.76bn12 was completed on July 31, 2025 and financed by extending the existing Term Loan B and Euro, Sterling and Dollar Senior Notes at attractive terms. We therefore expect our leverage to increase in the near term but then reduce rapidly given the highly visible and profitable growth opportunities that exist across the Group. We remain committed to our medium-term leverage ratio target of 2.0-2.5x.
The share repurchase program, continued in Q2 2025 with 1.25 million shares repurchased in the quarter for a consideration of $300m excluding excise duties ($296m was paid for the program in the quarter). We are highly disciplined allocators of capital and we expect to return up to $1bn of cash to shareholders through the program during 2025, and up to $5bn of cash to shareholders over a three to four year period, whilst also maintaining the flexibility to invest significant amounts of capital both organically and inorganically. The Boyd deal is a great example of both this flexible approach and the value we believe we can create.
Guidance
Full year 2025 guidance is now increased for the following adjustments (i) the impact of US sports results, (ii) the impact of US tax changes, (iii) renegotiated US market access savings, and (iv) the impact of new state timings.
The changes to the midpoints of our previous guidance are summarized in the table below:
US | International | Corporate | Group | ||||||||
($ in millions) | Revenue | Adjusted EBITDA | Revenue | Adjusted EBITDA | Adjusted EBITDA | Revenue | Adjusted EBITDA | ||||
US existing states | 7,440 | 1,220 | |||||||||
US new states | (40) | (90) | |||||||||
Previous Guidance | 7,400 | 1,130 | 9,680 | 2,300 | (250) | 17,080 | 3,180 | ||||
US sports results (May-Jun)6 | 140 | 100 | 140 | 100 | |||||||
Boyd market access | 0 | 35 | 0 | 35 | |||||||
NJ, IL and LA tax impacts | 30 | (40) | 30 | (40) | |||||||
New state timing | 10 | 20 | 10 | 20 | |||||||
Change | 180 | 115 | 0 | 0 | 0 | 180 | 115 | ||||
Revised Guidance4 | 7,580 | 1,245 | 9,680 | 2,300 | (250) | 17,260 | 3,295 | ||||
US existing states | 7,610 | 1,315 | |||||||||
US new states | (30) | (70) |
Our updated outlook for 2025 now includes the following midpoints:
Group: revenue and adjusted EBITDA of $17.26bn and $3.295bn representing 23% and 40% year-over-year growth, respectively.
US: revenue and adjusted EBITDA of $7.58bn and $1.245bn, representing year-over-year growth of 31% and 146%, respectively. We expect revenue of approximately $2.6bn and approximately $580m of adjusted EBITDA to arise in Q4.
This comprises increased guidance for both existing and new states as follows:
Existing states
- Revenue of $7.61bn and adjusted EBITDA of $1.315bn, with year-over-year growth of 31% and 159%, respectively
- Increased from previous guidance primarily due to the benefit of May and June sports results of $140m revenue, $100m adjusted EBITDA
- H2 2025 gaming tax costs include the previously announced changes in Illinois, New Jersey and Louisiana net of anticipated direct mitigation
- Illinois transaction fee: net cost of $5m with gross cost of $35m mitigated by $30m in other revenue from the proposed FanDuel transaction fee
- New Jersey and Louisiana: net cost of $35m with gross cost of $45m and approximately 20% mitigation through locally optimized promotional and marketing spend
- Maryland gross cost of $10m was already included within our guidance set out in May and therefore does not represent a change to that previous guidance
- The benefit of Boyd market access savings of $35m are therefore expected to almost entirely mitigate the net impact of incremental gaming tax costs of $40m above in H2
New states
- Now expect negative revenue of $30m and adjusted EBITDA cost of $70m due to slightly later launch timings versus previous expectations (previous guidance -$40m revenue and -$90m adjusted EBITDA)
International: Foreign currency changes since our previous guidance are not material and therefore revenue and adjusted EBITDA guidance of $9.68bn and $2.30bn is re-affirmed, representing year-over-year growth of 17% and 11% respectively.
Unallocated corporate overhead: cost guidance of $250m is unchanged.
Other items: also remain unchanged, with the exception of Interest expense, which now includes the financing costs associated with the Boyd transaction.
Updated 2025 guidance | Previous guidance | |||
Low | Midpoint | High | Midpoint | |
Group revenue | $16.81bn | $17.26bn | $17.71bn | $17.08bn |
Group adjusted EBITDA | $3.075bn | $3.295bn | $3.515bn | $3.18bn |
US existing state4 revenue | $7.36bn | $7.61bn | $7.86bn | $7.44bn |
US existing state adjusted EBITDA | $1.195bn | $1.315bn | $1.435bn | $1.220bn |
US new states revenue cost | Approximately ($30m) | ($40m) | ||
US new states adjusted EBITDA | Approximately ($70m) | ($90m) | ||
US total revenue | $7.33bn | $7.58bn | $7.83bn | $7.40bn |
US total adjusted EBITDA | $1.125bn | $1.245bn | $1.365bn | $1.13bn |
International revenue | $9.48bn | $9.68bn | $9.88bn | $9.68bn |
International adjusted EBITDA | $2.20bn | $2.30bn | $2.40bn | $2.30bn |
Unallocated corporate overhead | Approximately $250m | $250m | ||
Interest expense, net | $525m | $535m | $545m | $490m |
Depreciation and amortization excl. acquired intangibles | Approximately $670m | $670m | ||
Capital expenditure12 | Approximately $820m | $820m | ||
Share repurchases | Up to $1bn | Up to $1bn |
Guidance is provided (i) on the basis that sports results are in line with our expected margin for the remainder of the year, (ii) at stated foreign exchange rates13 and (iii) on the basis of a consistent regulatory and tax framework except where otherwise stated.
A reconciliation of our forward-looking non-GAAP financial measures to the most directly comparable GAAP financial measure cannot be provided without unreasonable effort. This is due to the inherent difficulty of accurately forecasting the occurrence and financial impact of the adjusting items necessary for such a reconciliation to be prepared of items that have not yet occurred, are out of our control, or cannot be reasonably predicted.
This announcement contains inside information as defined under assimilated Regulation (EU) No. 596/2014, which is part of the laws of the United Kingdom by virtue of the European Union (Withdrawal) Act 2018 (as amended). The person responsible for arranging release of this information on behalf of Flutter is Edward Traynor, Company Secretary of Flutter.
Conference call:
Flutter management will host a conference call today at 4:30 p.m. ET (9:30 p.m. BST) to review the results and be available for questions, with access via webcast and telephone.
A public audio webcast of management’s call and the related Q&A can be accessed by registering via www.flutter.com/investors. For those unable to listen to the live broadcast, a replay will be available approximately one hour after the conclusion of the call. This earnings release and supplementary materials will also be made available via www.flutter.com/investors.
Analysts and investors who wish to participate in the live conference call must do so by dialing any of the numbers below and using conference ID 20251. Please dial in 10 minutes before the conference call begins.
+1 888 500 3691 (North America)
+44 800 358 0970 (United Kingdom)
+353 1800 943926 (Ireland)
+61 1800 519 630 (Australia)
+1 646 307 1951 (International)
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements reflect our current expectations as to future events based on certain assumptions and include any statement that does not directly relate to any historical or current fact. These statements include, but are not limited, to statements related to our expectations regarding the performance of our business, our financial results, our operations, our liquidity and capital resources, the conditions in our industry and our growth strategy. In some cases, you can identify these forward-looking statements by the use of words such as “outlook,” “believe(s),” ”expect(s),” “potential,” “continue(s),” “may,” “will,” “should,” “could,” “would,” “seek(s),” “predict(s),” “intend(s),” “trends,” “plan(s),” “estimate(s),” “anticipates,” “projection,” “goal,” “target,” “aspire,” “will likely result,” and or the negative version of these words or other comparable words of a future or forward looking nature. Such forward-looking statements are subject to various risks and uncertainties. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. Such factors include, among others: Flutter’s ability to effectively compete in the global entertainment and gaming industries; Flutter’s ability to retain existing customers and to successfully acquire new customers; Adverse changes to the regulation (including taxation) of online betting and iGaming; Flutter’s ability to accurately determine the odds in relation to any particular event exposes us to trading, liability management and pricing risk; Flutter’s ability to develop new product offerings; Flutter’s ability to successfully acquire and integrate new businesses; Flutter’s ability to maintain relationships with third-parties; Flutter’s ability to maintain its reputation; Public sentiment towards online betting and iGaming generally; The potential impact of general economic conditions, including inflation, tariffs and/or trade disputes, fluctuating interest rates and instability in the banking system, on Flutter’s liquidity, operations and personnel; Flutter’s ability to obtain and maintain licenses with gaming authorities; The failure of additional jurisdictions to legalize and regulate online betting and iGaming; Flutter’s ability to comply with complex, varied and evolving U.S. and international laws and regulations relating to its business; Flutter’s ability to raise financing in the future; Flutter’s success in retaining or recruiting officers, key employees or directors; Litigation and the ability to adequately protect Flutter’s intellectual property rights; The impact of data security breaches or cyber-attacks on Flutter’s systems; and Flutter’s ability to remediate material weaknesses in its internal control over financial reporting.
Additional factors that could cause the Company’s results to differ materially from those described in the forward-looking statements can be found in Part I, “Item 1A. Risk Factors” of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024 filed with the Securities and Exchange Commission (the “SEC”) on March 4, 2025 and other periodic filings with the SEC, which are accessible on the SEC’s website at www.sec.gov. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in the Company’s filings with the SEC. The Company undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law.
About Flutter Entertainment plc
Flutter is the world’s leading online sports betting and iGaming operator, with a market leading position in the US and across the world. Our ambition is to leverage our size and our challenger mindset to change our industry for the better. By Changing the Game, we believe we can deliver long-term growth while promoting a positive, sustainable future for all our stakeholders. We are well-placed to do so through the distinctive, global advantages of the Flutter Edge, which gives our brands access to group-wide benefits, as well as our clear vision for sustainability through our Positive Impact Plan.
Flutter operates a diverse portfolio of leading online sports betting and iGaming brands including FanDuel, Sky Betting & Gaming, Sportsbet, PokerStars, Paddy Power, Sisal, Snai, tombola, Betfair, MaxBet, Junglee Games, Adjarabet and Betnacional. We are the industry leader with $14,048m of revenue globally for fiscal 2024, up 19% YoY, and $4,187m of revenue globally for the quarter ended June 30, 2025.
Contacts:
Investor Relations: | Media Relations: |
Paul Tymms, Investor Relations | Kate Delahunty, Corporate Communications |
Ciara O’Mullane, Investor Relations | Lindsay Dunford, Corporate Communications |
Chris Hancox, Investor Relations | Rob Allen, Corporate Communications |
Email: [email protected] | Email: [email protected] |
Notes
1 | Average Monthly Players (“AMPs”) is defined as the average over the applicable reporting period of the total number of players who have placed and/or wagered a stake and/or contributed to rake or tournament fees during the month. This measure does not include individuals who have only used new player or player retention incentives, and this measure is for online players only and excludes retail player activity. In circumstances where a player uses multiple product categories within one brand, we are generally able to identify that it is the same player who is using multiple product categories and therefore count this player as only one AMP at the Group level while also counting this player as one AMP for each separate product category that the player is using. As a result, the sum of the AMPs presented at the product category level is greater than the total AMPs presented at the Group level. See Part II, “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Key Operational Metrics” of Flutter’s Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC on March 4, 2025 for additional information regarding how we calculate AMPs data, including a discussion regarding duplication of players that exists in such data. |
2 | Adjusted EBITDA, adjusted EBITDA margin, last twelve months adjusted EBITDA including Snai, Free Cash Flow, net debt, leverage ratio, leverage ratio including Snai, constant currency, adjusted net income attributable to Flutter shareholders and adjusted earnings per share are non-GAAP financial measures. See “Definitions of non-GAAP financial measures” and “Reconciliations of Non-GAAP Financial Measures” sections of this announcement for definitions of these measures and reconciliations to the most directly comparable financial measures calculated in accordance with GAAP. Due to rounding, these numbers may not add up precisely to the totals provided. |
3 | Fox has an option to acquire an 18.6% equity interest in FanDuel (the Fox Option). Gains or losses in the fair value of the Fox Option primarily due to changes in the fair value of FanDuel during the reporting period are recorded in Other income (expense), net. See Part II, “Item 8. Financial Statements and Supplementary Data—Fair Value Measurements” of Flutter’s Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC on March 4, 2025 for additional information regarding the Fox Option. |
4 | US analysis by state cohort includes the states and provinces by FanDuel launch date. Pre-2024, states include: New Jersey, Pennsylvania, West Virginia, Indiana, Colorado, Illinois, Iowa, Michigan, Tennessee, Virginia, Arizona, Connecticut, New York, Ontario, Louisiana, Wyoming, Kansas, Maryland, Ohio, Massachusetts, Kentucky. |
5 | A reconciliation of our forward-looking non-GAAP financial measures to the most directly comparable GAAP financial measure cannot be provided without unreasonable effort. This is due to the inherent difficulty of accurately forecasting the occurrence and financial impact of the adjusting items necessary for such a reconciliation to be prepared of items that have not yet occurred, are out of our control, or cannot be reasonably predicted. |
6 | Q1 impact: revenue $230m unfavorable, adjusted EBITDA $150m unfavorable, Q2 impact: revenue $90m favorable, adjusted EBITDA $70m favorable (April impact $50m revenue unfavorable, $30m adjusted EBITDA unfavorable. May/June impact: revenue $140m favorable, adjusted EBITDA $100m favorable). Impact of sports results year to date to the end of June: revenue $140m unfavorable and adjusted EBITDA $80m unfavorable. Impacts include an estimate for the benefit of recycling. |
7 | Italian market position and share based on regulator GGR data from Agenzia delle dogane e dei Monopoli. |
8 | US market position based on available market share data for states in which FanDuel is active. Online sportsbook market share is the gross gaming revenue (GGR) and net gaming revenue (NGR) market share of our FanDuel brand for the three months to June 30, 2025 in the states in which FanDuel was live (excluding Tennessee as they no longer report this data), based on published gaming regulator reports in those states. iGaming market share is the GGR market share of FanDuel for the three months to June 30, 2025 in the states in which FanDuel was live, based on published gaming regulator reports in those states. US iGaming GGR market share including PokerStars US (which is reported in the International segment) for the three months to June 30, 2025 was 28%. |
9 | Unallocated corporate overhead includes shared technology, research and development, sales and marketing, and general and administrative expenses that are not allocated to a specific segment. |
10 | Constant currency growth rates are calculated by retranslating the non-US dollar denominated component of Q2 2024 at Q2 2025 exchange rates. See reconciliation below. |
11 | In addition to Q2 Italian revenue reported within SEA, there was also Italian revenue in the quarter generated across tombola (reported in UKI) and Betfair (reported in Other regions). |
12 | Consideration comprises approximately $1.56bn attributable to the acquisition of Boyd’s 5% stake in FanDuel and approximately $0.2bn attributable to the revision of various existing commercial terms. The amount of $0.2bn will be reflected as a cash outflow within net cash provided by operating activities during Q3 2025 |
13 | Capital expenditure is defined as payments for the purchase of property and equipment, the purchase of intangible assets and capitalized software. |
14 | The impact of changes in foreign exchange rates versus those used in the guidance issued on May 7, 2025 is not significant with movements in EUR and GBP offsetting at an International segment adjusted EBITDA level. Therefore, foreign exchange rates assumed for 2025 guidance remain unchanged versus those used for guidance issued on May 7, 2025 of USD:GBP of 0.746, USD:EUR of 0.878 and USD:AUD of 1.563. |
Definitions of non-GAAP financial measures
This press release includes Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income Attributable to Flutter Shareholders, Adjusted Earnings Per Share (“Adjusted EPS”), leverage ratio, leverage ratio including Snai, Net Debt, Free Cash Flow, and constant currency which are non-GAAP financial measures that we use to supplement our results presented in accordance with U.S. generally accepted accounting principles (“GAAP”). These non-GAAP measures are presented solely as supplemental disclosures to reported GAAP measures because we believe that these non-GAAP measures are useful in evaluating our operating performance, similar to measures reported by its publicly-listed U.S. competitors, and regularly used by analysts, lenders, financial institutional and investors as measures of performance. Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income Attributable to Flutter Shareholders, Adjusted EPS, leverage ratio, Net Debt, Free Cash Flow, and Adjusted Depreciation are not intended to be substitutes for any GAAP financial measures, and, as calculated, may not be comparable to other similarly titled measures of performance of other companies in other industries or within the same industry.
Constant currency reflects certain operating results on a constant-currency basis in order to facilitate period-to-period comparisons of our results without regard to the impact of fluctuating foreign currency exchange rates. The term foreign currency exchange rates refer to the exchange rates used to translate our operating results for all countries where the functional currency is not the U.S. Dollar, into U.S. Dollars. Because we are a global company, foreign currency exchange rates used for translation may have a significant effect on our reported results. In general, our financial results are affected positively by a weaker U.S. Dollar and are affected negatively by a stronger U.S. Dollar. References to operating results on a constant-currency basis mean operating results without the impact of foreign currency exchange rate fluctuations. We believe the disclosure of constant-currency results is helpful to investors because it facilitates period-to-period comparisons of our results by increasing the transparency of our underlying performance by excluding the impact of fluctuating foreign currency exchange rates. We calculate constant currency revenue, Adjusted EBITDA and Segment Adjusted EBITDA by translating prior-period revenue, Adjusted EBITDA and Segment Adjusted EBITDA, as applicable, using the average exchange rates from the current period rather than the actual average exchange rates in effect in the prior period.
Last twelve months (“LTM”) net income is defined on a Group basis as net income for the year ended December 31, 2024, minus net income for six months ended June 30, 2024 and plus net income for six months ended June 30, 2025.
LTM net income including Snai is defined on a Group basis as LTM net income plus Snai’s net income for the ten months ended April 30, 2025 prior to the completion of acquisition. Snai’s historical condensed consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”). We have made adjustments to conform Snai’s financial information prepared under IFRS to U.S. GAAP.
LTM adjusted net income including Snai is defined on a Group basis as LTM adjusted net income, after adjusting for the following:
• | Transaction fees and associated costs and restructuring and integration costs related to the acquisition assumed to have incurred prior to or soon after the acquisition date of January 1, 2024, and therefore are reversed from the twelve months result ended June 30, 2025. |
• | New debt financing required to complete the acquisition of Snai is assumed to have occurred on January 1, 2024. The additional interest expense recognized is calculated, together with the associated hedge impact and the amortization of related debts issuance costs. For the new debt at floating rate, we have assumed the actual 3 months SOFR rates for Q2 2025 was constant from July 2024 to April 2025. |
• | Intangible assets are assumed to be recorded at their estimated fair value as of January 1, 2024, and are amortized over their estimated useful lives from that date along with the consequent deferred tax benefit. The amortization expense relating to the historical fair value uplift on Snai’s intangible assets acquired by Playtech in 2018, together with the deferred tax benefit are reversed. |
Adjusted EBITDA is defined on a Group basis as net income (loss) before income taxes; other income, net; interest expense, net; depreciation and amortization; transaction fees and associated costs; restructuring and integration costs; impairment of PPE and intangible assets and share based compensation expense.
LTM adjusted EBITDA including Snai is defined on a Group basis as LTM adjusted net income including Snai before income taxes; other expense, net; interest expense, net; depreciation and amortization; share-based compensation expense; transaction fees and associated costs; and restructuring and integration costs.
Adjusted EBITDA Margin is Adjusted EBITDA as a percentage of revenue, respectively.
Adjusted Net Income Attributable to Flutter Shareholders is defined as net income (loss) as adjusted for after-tax effects of transaction fees and associated costs; restructuring and integration costs; gaming taxes dispute, amortization of acquired intangibles, accelerated amortization, loss (gain) on settlement of long-term debt; impairment of PPE and intangible assets; financing related fees not eligible for capitalization; gain from disposal of businesses, fair value (gain)/loss on derivative instruments, fair value (gain)/loss on contingent consideration, fair value (gain)/loss on Fox Option Liability and fair value (gain)/loss on investment, and share-based compensation.
Adjusted EPS is calculated by dividing adjusted net income attributable to Flutter shareholders by the number of diluted weighted-average ordinary shares outstanding in the period.
Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted net income attributable to Flutter shareholders and Adjusted EPS are non-GAAP measures and should not be viewed as measures of overall operating performance, indicators of our performance, considered in isolation, or construed as alternatives to operating profit (loss), net income (loss) measures or earnings per share, or as alternatives to net cash provided by (used in) operating activities, as measures of liquidity, or as alternatives to any other measure determined in accordance with GAAP.
Management has historically used these measures when evaluating operating performance because we believe that they provide additional perspective on the financial performance of our core business.
Adjusted EBITDA has further limitations as an analytical tool. Some of these limitations are:
• | it does not reflect the Group’s cash expenditures or future requirements for capital expenditure or contractual commitments; |
• | it does not reflect changes in, or cash requirements for, the Group’s working capital needs; |
• | it does not reflect interest expense, or the cash requirements necessary to service interest or principal payments, on the Group’s debt; |
• | it does not reflect share-based compensation expense which is primarily a non-cash charge that is part of our employee compensation; |
• | although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements; |
• | it is not adjusted for all non-cash income or expense items that are reflected in the Group’s statements of cash flows; and |
• | the further adjustments made in calculating Adjusted EBITDA are those that management consider not to be representative of the underlying operations of the Group and therefore are subjective in nature. |
Net debt is defined as total debt, excluding premiums, discounts, and deferred financing expense, and the effect of foreign exchange that is economically hedged as a result of our cross-currency interest rate swaps reflecting the net cash outflow on maturity less cash and cash equivalents.
Leverage ratio is defined as net debt divided by last twelve months Adjusted EBITDA. We use this non-GAAP financial measure to evaluate our financial leverage. We present net debt to Adjusted EBITDA because we believe it is more representative of our financial position as it is reflective of our ability to cover our net debt obligations with results from our core operations, and is an indicator of our ability to obtain additional capital resources for our future cash needs. We believe net debt is a meaningful financial measure that may assist investors in understanding our financial condition and recognizing underlying trends in our capital structure. The Leverage Ratio is not a substitute for, and should be used in conjunction with, GAAP financial ratios. Other companies may calculate leverage ratios differently.
Leverage ratio including Snai is defined as net debt divided by LTM adjusted EBITDA including Snai.
Free Cash Flow is defined as net cash provided by (used in) operating activities less payments for property and equipment, intangible assets and capitalized software. We believe that excluding these items from free cash flow better portrays our ability to generate cash, as such items are not indicative of our operating performance for the period. This non-GAAP measure may be useful to investors and other users of our financial statements as a supplemental measure of our cash performance, but should not be considered in isolation, as a measure of residual cash flow available for discretionary purposes, or as an alternative to operating cash flows presented in accordance with GAAP. Free Cash Flow does not necessarily represent funds available for discretionary use and is not necessarily a measure of our ability to fund our cash needs. Our calculation of Free Cash Flow may differ from similarly titled measures used by other companies, limiting their usefulness as a comparative measure.
Adjusted depreciation is defined as depreciation and amortization excluding amortization of acquired intangibles.
Condensed Consolidated Balance Sheets
($ in millions except share and per share amounts) | As of June 30, |
As of December 31, |
|||
2025 | 2024 | ||||
Current assets: | |||||
Cash and cash equivalents | 1,691 | 1,531 | |||
Cash and cash equivalents – restricted | 79 | 48 | |||
Player deposits – cash and cash equivalents | 1,745 | 1,930 | |||
Player deposits – investments | 30 | 130 | |||
Accounts receivable, net | 161 | 98 | |||
Prepaid expenses and other current assets | 665 | 607 | |||
Asset held for sale | 23 | — | |||
Total current assets | 4,394 | 4,344 | |||
Investments | 7 | 6 | |||
Property and equipment, net | 602 | 493 | |||
Operating lease right-of-use assets | 562 | 507 | |||
Intangible assets, net | 7,545 | 5,364 | |||
Goodwill | 16,487 | 13,352 | |||
Deferred tax assets | 182 | 267 | |||
Other non-current assets | 95 | 175 | |||
Total assets | 29,874 | 24,508 | |||
Liabilities, redeemable non-controlling interests and shareholders’ equity | |||||
Current liabilities: | |||||
Accounts payable | 350 | 266 | |||
Player deposit liability | 1,712 | 1,940 | |||
Operating lease liabilities | 122 | 119 | |||
Long-term debt due within one year | 70 | 53 | |||
Other current liabilities | 2,371 | 2,212 | |||
Liability held for sale | 1 | — | |||
Total current liabilities | 4,626 | 4,590 | |||
Operating lease liabilities – non-current | 486 | 428 | |||
Long-term debt | 9,882 | 6,683 | |||
Deferred tax liabilities | 1,093 | 605 | |||
Other non-current liabilities | 1,145 | 935 | |||
Total liabilities | 17,232 | 13,241 | |||
Commitments and contingencies | |||||
Redeemable non-controlling interests | 2,236 | 1,808 | |||
Shareholders’ equity | |||||
Ordinary share (Authorized 3,000,000,000 shares of €0.09 ($0.11) par value each; issued June 30, 2025: 176,370,705 shares; December 31, 2024: 177,895,367 shares) | 36 | 36 | |||
Additional paid-in capital | 1,810 | 1,611 | |||
Accumulated other comprehensive loss | (880) | (1,927) | |||
Retained earnings | 9,249 | 9,573 | |||
Total Flutter Shareholders’ Equity | 10,215 | 9,293 | |||
Non-controlling interests | 191 | 166 | |||
Total shareholders’ equity | 10,406 | 9,459 | |||
Total liabilities, redeemable non-controlling interests and shareholders’ equity | 29,874 | 24,508 |
Condensed Consolidated Statements of Comprehensive Income (Loss)
($ in millions except share and per share amounts) | Three months ended June 30, | ||||
2025 | 2024 | ||||
Revenue | 4,187 | 3,611 | |||
Cost of sales | (2,228) | (1,835) | |||
Gross profit | 1,959 | 1,776 | |||
Technology, research and development expenses | (256) | (216) | |||
Sales and marketing expenses | (789) | (746) | |||
General and administrative expenses | (525) | (445) | |||
Operating profit | 389 | 369 | |||
Other (expense) income, net | (74) | 89 | |||
Interest expense, net | (110) | (108) | |||
Income before income taxes | 205 | 350 | |||
Income tax expense | (168) | (53) | |||
Net income | 37 | 297 | |||
Net income attributable to non-controlling interests and redeemable non-controlling interests | 12 | 18 | |||
Adjustment of redeemable non-controlling interest to redemption value | (80) | 18 | |||
Net income attributable to Flutter shareholders | 105 | 261 | |||
Earnings per share | |||||
Basic | 0.59 | 1.47 | |||
Diluted | 0.59 | 1.45 | |||
Other comprehensive income (loss), net of tax: | |||||
Effective portion of changes in fair value of cash flow hedges | (67) | (10) | |||
Fair value of cash flow hedges transferred to the income statement | 65 | 12 | |||
Changes in excluded components of fair value hedge | (1) | — | |||
Foreign exchange (loss) gain on net investment hedges | (30) | 50 | |||
Foreign exchange gain (loss) on translation of the net assets of foreign currency denominated entities | 778 | (60) | |||
Fair value movements on available for sale debt instruments | — | 1 | |||
Other comprehensive income (loss) | 745 | (7) | |||
Other comprehensive income (loss) attributable to Flutter shareholders | 711 | (3) | |||
Other comprehensive income (loss) attributable to non-controlling interest and redeemable non-controlling interest | 34 | (4) | |||
Total comprehensive income | 782 | 290 | |||
Condensed Consolidated Statements of Cash Flows1
Three months ended June 30, | |||||
($ in millions) | 2025 | 2024 | |||
Cash flows from operating activities | |||||
Net income | 37 | 297 | |||
Adjustments to reconcile net income to net cash from operating activities: | |||||
Depreciation and amortization | 369 | 272 | |||
Change in fair value of derivatives | — | (7) | |||
Non-cash interest expense, net | 2 | 17 | |||
Non-cash operating lease expense | 28 | 33 | |||
Unrealized foreign currency exchange (gain) loss, net | (25) | 2 | |||
Loss (gain) on disposals | 3 | (1) | |||
Share-based compensation – equity classified | 70 | 57 | |||
Share-based compensation – liability classified | 2 | 2 | |||
Other expense (income), net | 81 | (91) | |||
Deferred tax benefit | (17) | (35) | |||
Loss on extinguishment | 14 | 5 | |||
Change in contingent consideration | — | (3) | |||
Change in operating assets and liabilities: | |||||
Player deposits | 104 | (2) | |||
Accounts receivable | 37 | (3) | |||
Prepaid expenses and other current assets | 58 | 19 | |||
Accounts payable | (90) | (28) | |||
Other liabilities | (53) | (115) | |||
Player deposit liability | (235) | (59) | |||
Operating leases liabilities | (26) | (37) | |||
Net cash provided by operating activities | 359 | 323 | |||
Cash flows from investing activities: | |||||
Purchases of property and equipment | (37) | (28) | |||
Purchases of intangible assets | (9) | (40) | |||
Capitalized software | (157) | (84) | |||
Acquisitions, net of cash acquired | (2,688) | (25) | |||
Cash settlement of derivatives designated in net investment hedge | 17 | — | |||
Other advances | 9 | — | |||
Net cash used in investing activities | (2,865) | (177) | |||
Cash flows from financing activities: | |||||
Proceeds from issue of ordinary share upon exercise of options | 3 | 7 | |||
Proceeds from issuance of long-term debt (net of transactions costs) | 6,004 | 1,045 | |||
Repayment of long-term debt | (3,130) | (1,095) | |||
Distributions to non-controlling interests | (5) | (6) | |||
Payment of contingent consideration | — | — | |||
Repurchase of ordinary shares and taxes withheld and paid on employee share awards | (339) | — | |||
Net cash provided by (used in) financing activities | 2,533 | (49) | |||
Net increase in cash, cash equivalents and restricted cash | 27 | 97 | |||
Cash, cash equivalents and restricted cash – Beginning of the period | 3,393 | 3,157 | |||
Foreign currency exchange gain (loss) on cash and cash equivalents | 95 | (19) | |||
Cash, cash equivalents and restricted cash – End of the period | 3,515 | 3,235 | |||
Cash, cash equivalents and restricted cash comprise of: | |||||
Cash and cash equivalents | 1,691 | 1,526 | |||
Cash and cash equivalents – restricted | 79 | 25 | |||
Player deposits – cash & cash equivalents | 1,745 | 1,684 | |||
Cash, cash equivalents and restricted cash – End of the period | 3,515 | 3,235 | |||
Supplemental disclosures of cash flow information: | |||||
Interest paid | 126 | 108 | |||
Income tax paid (net of refunds) | 231 | 86 | |||
Operating cash flows from operating leases | 44 | 43 | |||
Non-cash investing and financing activities: | |||||
Purchase of intangible assets with accrued expense2 | 77 | — | |||
Capitalized software with accrued expense2 | 8 | — | |||
Purchase of property and equipment with accrued expense2 | 8 | — | |||
Right of use assets obtained in exchange for new operating lease liabilities | 9 | 54 | |||
Adjustments to lease balances as a result of remeasurement | 1 | (1) | |||
Business acquisitions (including contingent consideration) | 331 | 2 | |||
Repurchase of ordinary shares with accrued expense2 | 11 | — | |||
Non-cash issuance of common stock upon exercise of options2 | 29 | — | |||
Non-cash transaction costs on issuance of long-term debt2 | 17 | — | |||
1. | The Condensed Consolidated Statements of Cash Flows for the three months ended June 30, 2025 is derived by subtracting the cash flows from the three months ended March 31, 2025 from the cash flows for the six months ended June 30, 2025. As such it does not reflect the settlement of pre-existing relationships for which Flutter has recognized an asset. |
2. | Figures represent the closing position at the end of the reporting period and not the movement during the period |
Reconciliations of non-GAAP financial measures
Adjusted EBITDA reconciliation
See below a reconciliation of Adjusted EBITDA and Adjusted EBITDA Margin to net income, the most comparable GAAP measure.
Three months ended June 30, | |||||
($ in millions) | 2025 | 2024 | |||
Net income | 37 | 297 | |||
Add back: | |||||
Income taxes | 168 | 53 | |||
Other income (expense), net | 74 | (89) | |||
Interest expense, net | 110 | 108 | |||
Depreciation and amortization | 369 | 272 | |||
Share-based compensation expense | 72 | 59 | |||
Transaction fees and associated costs 1 | 19 | 16 | |||
Restructuring and integration costs 2 | 70 | 22 | |||
Group Adjusted EBITDA | 919 | 738 | |||
Group Revenue | 4,187 | 3,611 | |||
Group Adjusted EBITDA Margin | 21.9% | 20.4% |
1. | Fees primarily associated with (i) 2025 transaction costs related to Snaitech and NSX acquisitions; and (ii) 2024 advisory fees related to implementation of internal controls, information system changes and other strategic advisory related to the change in the primary listing of the Group. |
2. | Costs primarily relate to various restructuring and other strategic initiatives to drive synergies. The programs are expected to run until 2027. These actions include efforts to consolidate and integrate our technology infrastructure, back-office functions and relocate certain operations to lower cost locations. It also includes business process re-engineering cost, planning and design of target operating models for the Group’s enabling functions and discovery and planning related to the Group’s anticipated migration to a new enterprise resource planning system. The costs primarily include severance expenses, advisory fees and temporary staffing costs. |
Adjusted net income attributable to Flutter shareholders
See below a reconciliation of Adjusted net income attributable to Flutter shareholders to net income/ (loss), the most comparable GAAP measure.
Three months ended June 30, | |||||
($ in millions) | 2025 | 2024 | |||
Net income | 37 | 297 | |||
Less: | |||||
Transaction fees and associated costs | 19 | 16 | |||
Restructuring and integration costs | 70 | 22 | |||
Amortization of acquired intangibles | 209 | 147 | |||
Share-based compensation | 72 | 59 | |||
Loss on settlement of long-term debt | 14 | 5 | |||
Financing related fees not eligible for capitalization | 1 | — | |||
Fair value (gain) / loss on derivative instruments | — | (7) | |||
Fair value (gain) / loss on contingent consideration | — | (3) | |||
Fair value (gain) / loss on Fox Option Liability | 81 | (91) | |||
Fair value (gain) / loss on Investment | — | — | |||
Tax impact of above adjustments1 | (45) | (42) | |||
Adjusted net income | 458 | 403 | |||
Less: | |||||
Net income attributable to non-controlling interests and redeemable non-controlling interests2 | 12 | 18 | |||
Adjustment of redeemable non-controlling interest3 | (80) | 18 | |||
Adjusted net income attributable to Flutter shareholders | 526 | 367 | |||
Weighted average number of shares | 179 | 180 | |||
1. | Tax rates used in calculated adjusted net income attributable to Flutter shareholders is the statutory tax rate applicable to the geographies in which the adjustments were incurred. |
2. | Represents net loss attributed to the non-controlling interest in Sisal and the redeemable non-controlling interest in FanDuel, MaxBet, Junglee and NSX. |
3. | Represents the adjustment made to the carrying value of the redeemable non-controlling interests in Junglee and MaxBet to account for the higher of (i) the initial carrying amount adjusted for cumulative earnings allocations, or (ii) redemption value at each reporting date through retained earnings. |
Adjusted earnings per share reconciliation
See below a reconciliation of adjusted earnings per share to diluted earnings per share, the most comparable GAAP measure.
Three months ended June 30, | |||||
$ | 2025 | 2024 | |||
Earnings per share to Flutter shareholders | 0.59 | 1.45 | |||
Add/ (Less): | |||||
Transaction fees and associated costs | 0.11 | 0.09 | |||
Restructuring and integration costs | 0.39 | 0.12 | |||
Amortization of acquired intangibles | 1.17 | 0.82 | |||
Share-based compensation | 0.40 | 0.33 | |||
Loss on settlement of long-term debt | 0.08 | 0.03 | |||
Financing related fees not eligible for capitalization | 0.01 | — | |||
Fair value (gain) / loss on derivative instruments | — | (0.04) | |||
Fair value (gain) / loss on contingent consideration | — | (0.02) | |||
Fair value (gain) / loss on Fox Option Liability | 0.45 | (0.51) | |||
Fair value (gain) / loss on Investment | — | — | |||
Tax impact of above adjustments | (0.25) | (0.23) | |||
Adjusted earnings per share | 2.95 | 2.04 | |||
Last twelve months adjusted EBITDA
See below a reconciliation of LTM adjusted EBITDA to net income for the year ended December 31, 2024.
($ in millions)
Unaudited |
Year ended December 31, 2024 | Six months ended June 30, 2024 | Six months ended June 30, 2025 | Twelve months ended June 30, 2025 | |||
Net income | 162 | 120 | 372 | 414 | |||
Add back: | |||||||
Income taxes | (146) | 68 | 187 | (27) | |||
Other expense (income), net | 434 | 85 | (142) | 207 | |||
Interest expense, net | 419 | 220 | 195 | 394 | |||
Depreciation and amortization | 1,097 | 569 | 663 | 1,191 | |||
Share-based compensation expense | 202 | 100 | 129 | 231 | |||
Transaction fees and associated costs | 54 | 45 | 20 | 29 | |||
Restructuring and integration costs | 135 | 45 | 111 | 201 | |||
LTM adjusted EBITDA | 2,357 | 1,252 | 1,535 | 2,640 | |||
Net debt | 8,522 | ||||||
Leverage ratio | 3.2x | ||||||
See below a reconciliation of LTM adjusted EBITDA including Snai to net income for the year ended December 31, 2024. These figures have been adjusted to include the relevant amounts for Snai during the pre-acquisition period as though it formed part of the Group since July 1, 2024.
($ in millions)
Unaudited |
Twelve months ended June 30, 2025 | |
Net income for Fiscal 2024 | 162 | |
Less: Net income for six months ended June 30, 2024 | (120) | |
Add: Net income for six months ended June 30, 2025 | 372 | |
LTM net income | 414 | |
Snai’s net income for the ten months ended April 30, 2025 | 73 | |
LTM net income including Snai | 487 | |
Transaction costs | (17) | |
Interest expense | (137) | |
Additional amortization expense (net of deferred tax impact) | (64) | |
Reversal of previous PPA amortization expense (net of deferred tax impact) | 12 | |
LTM adjusted net income including Snai | 281 | |
Add: | ||
Income taxes | 8 | |
Other expense, net | 210 | |
Interest expense, net | 526 | |
Depreciation and amortization | 1,319 | |
Share-based compensation expense | 275 | |
Transaction fees and associated costs | 52 | |
Restructuring and integration costs | 201 | |
LTM adjusted EBITDA including Snai | 2,872 | |
Net debt | 8,522 | |
Leverage ratio including Snai | 3.0x | |
Net debt reconciliation
See below a reconciliation of net debt to long-term debt, the most comparable GAAP measure.
($ in millions) | As of June 30, 2025 |
As of December 31, 2024 |
|||
Long-term debt | 9,882 | 6,683 | |||
Long-term debt due within one year | 70 | 53 | |||
Total Debt | 9,952 | 6,736 | |||
Add: | |||||
Transactions costs, premiums or discount included in the carrying value of debt | 86 | 52 | |||
Less: | |||||
Unrealized foreign exchange on translation of foreign currency debt 1 | 175 | (97) | |||
Cash and cash equivalents | (1,691) | (1,531) | |||
Net Debt | 8,522 | 5,160 | |||
1. | Representing the adjustment for foreign exchange that is economically hedged as a result of our cross-currency interest rate swaps to reflect the net cash outflow on maturity. |
Free Cash Flow reconciliation
See below a reconciliation of Free Cash Flow to net cash provided by operating activities, the most comparable GAAP measure.
Three months ended June 30, | |||||
($ in millions) | 2025 | 2024 | |||
Net cash provided by operating activities | 359 | 323 | |||
Less cash impact of: | |||||
Purchases of property and equipment | (37) | (28) | |||
Purchases of intangible assets | (9) | (40) | |||
Capitalized software | (157) | (84) | |||
Free Cash Flow | 156 | 171 | |||
Constant currency growth rate reconciliation
See below a reconciliation of constant currency growth rates to nominal currency growth rates, the most comparable GAAP measure.
($ millions except percentages) | Three months ended June 30, | ||||||||||||
Unaudited | 2025 | 2024 | YOY | 2025 | 2024 | YOY | |||||||
FX impact | CC | CC | |||||||||||
Revenue | |||||||||||||
US | 1,791 | 1,527 | +17% | (2) | 1,525 | +17% | |||||||
International | 2,396 | 2,084 | +15% | 64 | 2,148 | +12% | |||||||
Group | 4,187 | 3,611 | +16% | 62 | 3,673 | +14% | |||||||
Adjusted EBITDA | |||||||||||||
US | 400 | 260 | +54% | (3) | 257 | +56% | |||||||
International | 591 | 523 | +13% | 16 | 539 | +10% | |||||||
Unallocated corporate overhead | (72) | (45) | +60% | (5) | (49) | +46% | |||||||
Group | 919 | 738 | +25% | 9 | 747 | +23% | |||||||
See below a reconciliation of other reported constant currency revenue growth rates to nominal currency growth rates.
Three months ended June 30, 2025 | ||||||
Unaudited | YoY | YoY | YoY | |||
Nom | FX impact | CC | ||||
International sportsbook revenue | +4 | % | +2 | % | +2 | % |
International iGaming revenue | +27 | % | +4 | % | +23 | % |
UKI sportsbook revenue | (12 | )% | +5 | % | (17 | )% |
UKI iGaming revenue | +17 | % | +7 | % | +10 | % |
SEA sportsbook revenue | +64 | % | +7 | % | +57 | % |
SEA iGaming revenue | +70 | % | +3 | % | +67 | % |
APAC sportsbook revenue | +3 | % | (3 | )% | +6 | % |
APAC iGaming revenue | +24 | % | (3 | )% | +27 | % |
CEE sportsbook revenue | (15 | )% | +4 | % | (19 | )% |
CEE iGaming revenue | +13 | % | +3 | % | +10 | % |
International adjusted EBITDA | +13 | % | +3 | % | +10 | % |
International revenue by region
($ millions except percentages) | Three months ended June 30, | |||||||
Unaudited | 2025 | 2024 | YoY | YoY | YoY | |||
Nom | FX impact | CC | ||||||
UK and Ireland | 936 | 928 | +1 | % | +6 | % | (5 | )% |
Southern Europe and Africa | 657 | 390 | +68 | % | +5 | % | +63 | % |
Asia Pacific | 402 | 385 | +4 | % | (3 | )% | +7 | % |
Central and Eastern Europe | 138 | 128 | +8 | % | +3 | % | +5 | % |
Brazil | 44 | 18 | +144 | % | (31 | )% | +175 | % |
Other regions | 219 | 235 | (7 | )% | +2 | % | (9 | )% |
Total segment revenue | 2,396 | 2,084 | +15 | % | +3 | % | +12 | % |
Reconciliation of supplementary non GAAP information: Adjusted depreciation and amortization
($ millions) | Three months ended June 30, 2025 | Three months ended June 30, 2024 | |||||||||||||
Unaudited | US | Intl | Corp | Total | US | Intl | Corp | Total | |||||||
Depreciation and Amortization | 34 | 324 | 11 | 369 | 28 | 236 | 8 | 272 | |||||||
Less: Amortization of acquired intangibles | (4) | (205) | — | (209) | (4) | (143) | — | (147) | |||||||
Adjusted depreciation and amortization1 | 30 | 118 | 11 | 160 | 24 | 93 | 8 | 125 | |||||||
1. | Adjusted depreciation and amortization is defined as depreciation and amortization excluding amortization of acquired intangibles |
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. |
The post Flutter Entertainment: Q2 2025 Update appeared first on European Gaming Industry News.
Latest News
WSOP Online Returns to GGPoker This August with 33 Gold Bracelets and $5,000,000 in Special Promotions!
Play for millions in prizes from August 17 through September 30
GGPoker, the World’s Biggest Poker Room, is thrilled to announce the highly anticipated return of WSOP Online this August, bringing the thrill and prestige of the World Series of Poker® directly to players’ screens. The six-week festival will run from August 17 to September 30, featuring 33 official WSOP Gold Bracelet events, tens of millions in guaranteed prizes, and a gigantic $5,000,000 in special promotions designed to reward players across the globe.
This year’s WSOP Online series on GGPoker promises an exhilarating journey for players of all skill levels, offering a direct path to poker immortality and a share of millions in guaranteed prize money. The schedule is packed with can’t-miss events, including:
-
August 25: $215 Mystery Millions – Featuring a staggering $1,000,000 top bounty and a $10,000,000 guaranteed prize pool
-
September 8: $1,500 MILLIONAIRE MAKER – With an impressive $1,000,000 guaranteed for first place and a total $5,000,000 guaranteed prize pool
-
September 22: $5,000 WSOP Online MAIN EVENT – The flagship tournament boasting a colossal $25,000,000 guaranteed prize pool
-
September 29: $10,300 GGMillion$ High Rollers – A premier event for high-stakes players with a $10,000,000 guarantee
Adding to the excitement, WSOP Online 2025 will include a suite of innovative promotions offering even more ways to win:
-
$3,000,000 Continental Flipouts: As in previous series, players will be assigned to one of four continents, and Continental Flipouts will be held following each bracelet event (open to bracelet-event participants from the same continents as the event winners). These special flipouts will feature prize pools of up to $250,000, fostering incredible regional rivalry
-
$1,000,000 Super Pass Bonus: Each of the 33 Bracelet winners will receive a coveted $30,000 Super Pass, granting them direct access to the record-breaking WSOP Paradise $60M Super Main Event in the Bahamas this December
-
$1,000,000 Ranking Freeroll: The top 10 countries in the Bracelet Rankings will unlock 10 exclusive freeroll tournaments for their players, with prize pools scaled according to each country’s final rank, adding another layer of national pride to the competition
“WSOP Online is about to deliver another incredible experience,” said Daniel Negreanu, GGPoker Global Ambassador. “With 33 gold bracelets up for grabs, huge prizes, plus millions in special bonuses like the Continental Flipouts and Super Passes to WSOP Paradise, this series is a must-play for any poker enthusiast. It’s a truly global celebration of the game, and I can’t wait to see who takes home the gold!”
The wider poker community can follow the WSOP Online action live at GGPoker.tv, with the final table of the $5K Main Event broadcast on September 23 at 18:45 UTC (hosted by Jeff Gross & special guest) and the final table of the $10K GGMillion$ High Rollers broadcast on September 30 at 18:45 UTC (hosted by Jeff Gross & Daniel Negreanu).
Players can qualify for each monumental WSOP Online event through satellites running around the clock on GGPoker, making the dream of winning a WSOP Gold Bracelet more attainable than ever. New players to GGPoker are also eligible to claim the Welcome Bonus, earn rewards with the Honeymoon for Newcomers promotion, and automatically join the Fish Buffet loyalty program, offering regular cash prizes.
The post WSOP Online Returns to GGPoker This August with 33 Gold Bracelets and $5,000,000 in Special Promotions! appeared first on European Gaming Industry News.
Latest News
Week 32/2025 slot games releases
Here are this weeks latest slots releases compiled by European Gaming
Spinomenal has released 4 Horsemen III: Inferno to complement the wildly popular Mythology series. 4 Horsemen III: Inferno invites players into an apocalyptic hellscape where the reels are engulfed by a scorched wasteland under burning skies. A relentlessly surging and dark soundtrack creates an atmosphere thick with tension. The Horsemen return, Conquest, War, Famine, and Death, each carrying their own Free Spins feature, which is triggered with three or more full-sized Scattered Free Spins symbols.
Following the success of Money Coming and Money Coming – Expanded Bets, leading content provider TaDa Gaming has released Money Coming 2. A straightforward 3×1 grid with a bonus reel for Multipliers and a single payline means Money Coming 2 is all about the numbers. With no symbols, just numbers or blank positions on the first three reels, when the numbers land they are added sequentially to make the payout.
Relax Gaming, the award-winning iGaming aggregator and supplier of unique content, has launched Conquer Babylon, a bold release inspired by the ancient wonders of Mesopotamia. Set amidst the towering structures of Babylon, the high-volatility 6×8 slot offers up to 262,144 ways to win, combining immersive visuals with powerful bonus features and a maximum win of 15,000 times the stake.
Get your mops out, this ship is one big floating mess! Only the dirtiest of sailors can sail the seven seas aboard Nolimit City’s latest release, Seamen. If you’re 6ft tall, love the open sea and have a taste for working with seamen, then join the White Pearl today! This ship is used to carrying some big loads.
Gaming Corps – a publicly-listed game development company based in Sweden, has unveiled its latest instant win title: Bass Rewards. Packed with colourful fish and serious prize potential, the game takes players on the fishing trip of a lifetime. In Bass Rewards, every catch counts – inviting players to bait their hook and fish for fortune across a grid swimming with characterful catch.
Amusnet has released its latest video slot game, Tiki Tiki Boo Boo. With a colourful theme and invigorating soundtrack, Tiki Tiki Boo Boo is the perfect summer adventure, complemented by a bunch of special features to guarantee an unforgettable experience. The video slot’s toppling reels mechanics and its 243 ways to pay make the game a fun alternative to slots with standard paylines.
Blueprint Gaming™ has strengthened its long-term partnership with globally renowned operator bet365 through the exclusive release of bet365 Kong 3 Even Bigger Bonus. The 6×4, 4,096-way to win slot provides an intriguing update to the beloved Kong series, with revamped cash harvests and a new-look bonus trail.
Spinomenal has launched its mythology-themed Majestic Zeus slot. Set at the foothills of Mount Olympus, Majestic Zeus welcomes players to a Grecian world where the rewards are potentially as large as the mountains themselves. The 5×3 frame is nestled between two towering columns adorned with Grecian goddesses. A thunderous, powerful musical score evokes the might of Zeus and heightens the entertainment.
Just Slots has announced the launch of its latest title, ‘Unholy Mystery’. Building on strong momentum, this marks Just Slots’ fifth release since the breakout success of their debut game, Sugar Heaven. Following the ominous world of their last release, Book of Arcane 100, Unholy Mystery gives the theme a playful twist by blending dark undertones with a party-like atmosphere and a bold visual style that feels like a monster birthday jamboree.
TaDa Gaming has released Fortune Gems 500, a thrilling 3+1 reel video slot that dazzles with elegant visuals and dynamic rewards. Its core innovation lies in the special fourth reel, which randomly displays multiplier values up to 500x or a powerful Ex NUDGE symbol.
Playson welcomes the return of its lucky leprechaun in the charming new release, 4 Pots Riches: Hold and Win, with the mischievous figure on hand to elevate wins with a host of enriched features. The highlight is the Super Pot Bonus Game, which is triggered by the Super Clover Bonus Symbol.
BGaming puts a fresh spin on the popular fishing genre with the launch of Big Tuna Bonanza. This charming adventure pulls inspiration from some of the most popular titles in the category, inviting players to cast their lines and reel in big wins. Big Tuna Bonanza is bigger and bolder than the fishing games that have come before it.
Play’n GO revives one of its earliest icons with Lady of Fortune Destiny Spins. The Lady steps back into the spotlight with a refreshed presence, ushering in a wave of unpredictability that rewards attention and patience in equal measure. With a glowing crystal ball at her side, the Lady of Fortune transforms missed chances into charged potential.
The post Week 32/2025 slot games releases appeared first on European Gaming Industry News.
-
Latest News2 months ago
LEGENDS by Fire & Ice: July 1st at The BOX Soho
-
Latest News2 months ago
New Resort & Casino Selects IvedaAI for Intelligent Video Surveillance Ahead of Grand Opening
-
Latest News3 months ago
S8UL acquires North America’s leading Mobile Legends: Bang Bang roster ahead of Esports World Cup 2025
-
Latest News2 months ago
HIPTHER Movement Launched: Fitness Community & Summer Run-Off Challenge Powered by GameOn
-
Latest News3 months ago
StarLadder to Host 2025 CS2 Major in Budapest’s 20,000-Seat MVM Dome
-
Latest News1 month ago
Brand-new projects debuting at iGB L!VE: Casino&You and Win&You Partners!
-
Latest News3 months ago
Fueling the Fast Lane: Play’n GO Music and MoneyGram Haas F1 Team Drop Esteban Ocon’s High-Octane Playlist: ‘Ocon’s Drive’
-
Latest News3 months ago
AA Gaming Announce the Rajasthan State Esports Championship (RSEC) with Youth Affairs & Sports Department, Govt. Of Rajasthan
You must be logged in to post a comment Login