-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, NusFurrirVqnjr9LiOfVKbbvlBQPI/0OlKV2JqhM7bE8owIo9PshCZ17BEKAmr3D cy38tuz3uMCxsDZ57bZFAg== 0001104659-05-053890.txt : 20051109 0001104659-05-053890.hdr.sgml : 20051109 20051109121118 ACCESSION NUMBER: 0001104659-05-053890 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20051108 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20051109 DATE AS OF CHANGE: 20051109 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ALLIANCE GAMING CORP CENTRAL INDEX KEY: 0000002491 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-MISCELLANEOUS AMUSEMENT & RECREATION [7990] IRS NUMBER: 880104066 STATE OF INCORPORATION: NV FISCAL YEAR END: 0630 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-31558 FILM NUMBER: 051188641 BUSINESS ADDRESS: STREET 1: 6601 S. BERMUDA RD. CITY: LAS VEGAS STATE: NV ZIP: 89119 BUSINESS PHONE: 7028967700 MAIL ADDRESS: STREET 1: 6601 S. BERMUDA RD. CITY: LAS VEGAS STATE: NV ZIP: 89119 FORMER COMPANY: FORMER CONFORMED NAME: UNITED GAMING INC DATE OF NAME CHANGE: 19920703 FORMER COMPANY: FORMER CONFORMED NAME: GAMING & TECHNOLOGY INC DATE OF NAME CHANGE: 19890206 FORMER COMPANY: FORMER CONFORMED NAME: ADVANCED PATENT TECHNOLOGY INC DATE OF NAME CHANGE: 19830519 8-K 1 a05-19957_18k.htm CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C.  20549

 

FORM 8-K

 

CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED):  November 8, 2005

 

Commission File Number 0-4281

 

ALLIANCE GAMING CORPORATION

(Exact name of registrant as specified in its charter)

 

NEVADA

 

88-0104066

(State or other jurisdiction of

 

(I.R.S. Employer

incorporation or organization)

 

Identification No.)

 

6601 S. Bermuda Rd.

Las Vegas, Nevada 89119

(Address of principal executive offices)  (Zip Code)

 

(Registrant’s Telephone Number, Including Area Code): (702) 270-7600

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 



 

ITEM 2.02.  Results of Operations and Financial Condition

 

On November 8, 2005, Alliance Gaming Corporation issued a press release regarding its unaudited financial results for the quarter and fiscal year ended June 30, 2005 and unaudited restated results for the comparative prior periods.  A copy of the press release is attached as Exhibit 99.1 of this Form 8-K and is incorporated by reference.

 

ITEM 9.01.  Financial Statements and Exhibits

 

(c)                               Exhibits

 

99.1                           Press Release issued by Alliance Gaming Corporation dated November 8, 2005.

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934 the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto authorized.

 

 

ALLIANCE GAMING CORPORATION

 

(Registrant)

 

 

 

 

 

 

 

By

/s/ Steven M. Des Champs

 

 

Steven M. Des Champs

 

 

Senior Vice President and Chief Financial Officer

 

Date: November 8, 2005

 

2


EX-99.1 2 a05-19957_1ex99d1.htm EXHIBIT 99

Exhibit 99.1

 

For Immediate Release

 

 

 

Investor and Media Contact: Steve Des Champs

Alliance Gaming

(702) 270-7600

 

ALLIANCE GAMING REPORTS FOURTH QUARTER AND FISCAL YEAR END 2005 RESULTS

 

 

Las Vegas, NV, Nov. 8, 2005 - Alliance Gaming Corporation (NYSE: AGI) today announced its unaudited results for the fourth quarter and fiscal year ended June 30, 2005, as well as unaudited restated results for the comparative prior year periods. The Company reported a fourth quarter loss from continuing operations of $(1.0) million, or $(0.02) per share on revenues of $120.7 million, including an inventory write-down of $4.4 million, or $0.07 per share net of tax.  For fiscal year 2005, the Company reported a loss from continuing operations of $(20.3) million, or $(0.40) per share on revenues of $484.0 million, including certain inventory and asset write-downs, restructuring costs and refinancing charges that totaled $34.2 million, or $0.51 per share net of tax. These fourth quarter and fiscal year 2005 losses were computed using an effective tax rate of 24%, which is discussed further below.

 

For the comparable prior year quarter ended June 30, 2004, as restated, the Company reported income from continuing operations of $11.7 million or $0.23 per diluted share on revenues of $151.9 million. For the fiscal year ended June 30, 2004, as restated, the Company reported income from continuing operations of $39.7 million or $0.78 per diluted share on revenues of $480.4 million, including a refinancing charge of $12.3 million, or $0.15 per diluted share net of tax. The fiscal year 2004 results were computed using a tax rate of 35%.

 

“The past 12 months have been both challenging and productive,” said Chief Executive Officer Richard Haddrill. “We revamped our product lines, integrated acquisitions, reorganized management and we believe that we positioned ourselves well for future growth. We have much left to do but we appear to be on the right track as exemplified by our successful showing at the G2E gaming expo in September. We are in the process of finalizing orders with customers for more than 5,000 games related to our 2005 Expo promotions, which is well in excess of our normal level of show-related orders. We expect these orders to be delivered over the next twelve months.  Further, despite overall slow market conditions, sales pipelines for both games and systems appear to be strong compared to recent quarters.”

 

“We continue to be on plan with our Alpha game development.  We currently have approvals for 31 titles in various gaming jurisdictions.  Approximately 50 additional games are under development and have expected release dates scheduled for the next 12 months.”

 

1



 

Liquidity and Capital Expenditures

 

                  As of June 30, 2005, cash and cash equivalents totaled $46.6 million, which included approximately $2.7 million held for operational purposes in vaults, cages and change banks and $13.4 million held in jackpot reserve accounts.

 

                  Capital expenditures, including costs to produce proprietary games, totaled $14.0 million for the quarter, equal to that of the prior year quarter.  Capital expenditures for fiscal year 2005 totaled $53.2 million, compared to $50.0 million in the prior year.

 

                  During the quarter, the Company exchanged approximately $14.3 million of subordinated debt held by employees, and accrued interest thereon, for approximately 1.0 million shares of common stock, which are treated as shares outstanding for purposes of computing EPS.  The remaining $14.0 million of subordinated debt may be converted to common stock at the election of the Company.

 

Bank covenants

 

As of June 30, 2005, the Company was in compliance with the financial covenants contained in its bank credit agreement. However, the Company is and will be in technical default until the Company delivers to its lenders the audited financial statements for the fiscal year ended June 30, 2005, which it expects to complete in early December 2005.

 

Restatement of prior period financial statements

 

On Nov. 2, 2005, the Board of Directors of the Company concluded that the previously issued audited financial statements of the Company for the fiscal years ended June 30, 2003 and 2004 and the related auditors’ report thereon, and the unaudited quarterly financial information previously reported for the year ended June 30, 2004 and for the quarters in the nine-month period ended March 31, 2005, should no longer be relied upon and will require restatement.  The restatement required the Company to correct certain revenue recognition policies, which generally had the effect of deferring revenue and earnings to later periods than previously reported.  The Company also restated its effective tax rate for 2005 to 24%, to reflect tax reserves applied to certain tax credits and to reflect a deferred tax liability related to the Company’s consolidation of its European operations.

 

The data summarized in the table below represents preliminary estimates of the expected impact of the restatement, and is subject to change.  A full description of the restatement and related impacts will be disclosed in the Company’s 2005 Form 10-K.  All amounts within this release have been adjusted for the preliminary results of the restatement.  A summary of the preliminary expected impact of the restatement on the previously reported results is as follows (in millions, except per share amounts):

 

2



 

 

 

As Previously
Reported

 

As
Restated

 

Change

 

Total revenues:

 

 

 

 

 

 

 

Fiscal year ended June 30, 2003

 

$

386.4

 

$

363.2

 

$

(23.2

)

Fiscal year ended June 30, 2004

 

488.9

 

480.4

 

(8.5

)

Nine months ended March 31, 2005

 

356.0

 

363.4

 

7.4

 

 

 

 

 

 

 

 

 

GAAP EPS (continuing operations):

 

 

 

 

 

 

 

Fiscal year ended June 30, 2003

 

$

0.74

 

$

0.56

 

$

(0.18

)

Fiscal year ended June 30, 2004

 

0.85

 

0.78

 

(0.07

)

Nine months ended March 31, 2005

 

(0.41

)

(0.38

)

0.03

(a)


(a)          The timing differences, principally related to revenue recognition, impacted the nine-month period ended March 31, 2005 by $0.07, which was partially offset by the change in the effective tax rate that impacted the period by $(0.04).

 

2006 Guidance

 

The Company is in the process of evaluating the impact of the restatement and changes in accounting on its previous guidance for fiscal year 2006. The restatement will result in a deferral of revenue, with an impact of approximately $0.16 to $0.20 on EPS into future fiscal years, primarily fiscal year 2006.  However, certain non-perpetual license fee revenues forecasted for fiscal year 2006 will also be deferred into fiscal year 2007. While the Company has not finalized its analysis of the impact of such items on its guidance for fiscal year 2006, management currently believes that the previous broad range of annual guidance of Adjusted EPS of $0.30 — $0.50 per share is appropriate.

 

The Company’s September quarter is historically slow and in the current year includes the G2E show-related costs.  The first quarter results will also reflect higher costs relating to the restatement efforts as well as a modest impact from the hurricanes and the expensing of stock options.

 

******

 

The Company will hold its conference call on Tuesday, Nov. 8, 2005 at 1:30 p.m. Pacific Time (4:30 p.m. Eastern Time). Participants may access the call by dialing (719) 457-2698. The Company will also broadcast the conference call over the Internet.  Interested parties are asked to log on to the call at www.alliancegaming.com, using the Investor Relations tab, 10 minutes prior to the start of the call.

 

3



 

Supplemental Business Unit Detail

 

The following chart summarizes the financial information for the Bally Gaming and Systems business unit, as restated as applicable (dollars in millions):

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

June 30

 

June 30

 

 

 

2005

 

2004

 

2005

 

2004

 

 

 

 

 

As restated

 

 

 

As restated

 

Revenues:

 

 

 

 

 

 

 

 

 

Game sales

 

$

48.0

 

$

83.8

 

$

203.7

 

$

226.4

 

Gaming operations

 

35.4

 

25.7

 

131.3

 

79.1

 

System sales

 

24.6

 

29.5

 

97.0

 

122.6

 

Total

 

$

108.0

 

$

139.0

 

$

432.0

 

$

428.1

 

 

 

 

 

 

 

 

 

 

 

Summary operating statistics:

 

 

 

 

 

 

 

 

 

Gross Margin % (a)

 

 

 

 

 

 

 

 

 

Games

 

26

%

47

%

21

%

46

%

Gaming operations

 

71

%

69

%

74

%

72

%

Systems

 

74

%

75

%

78

%

75

%

 

 

 

 

 

 

 

 

 

 

New gaming devices sold

 

3,629

 

4,491

 

13,891

 

16,406

 

OEM units sold

 

83

 

550

 

2,987

 

2,413

 

New unit ASP (excluding OEM)

 

$

9,515

 

$

10,285

 

$

9,411

 

$

9,441

 

 

 

 

 

 

 

 

 

 

 

GMU installed base

 

276,000

 

279,000

 

 

 

 

 

Casino management systems base

 

225

 

219

 

 

 

 

 

 

Installed base of recurring revenue games:

 

 

 

As of June 30th:

 

 

 

2005

 

2004

 

WAP games

 

1,660

 

1,725

 

Daily-fee games

 

8,805

 

7,985

 

Total

 

10,465

 

9,710

 

 

 

 

 

 

 

Centrally determined link count

 

18,885

 

17,995

 


(a)          Excludes depreciation and amortization expense.

 

During the quarter a total of 1,444 Alpha-based video games were sold, and 449 units were on customer trials as of June 30, 2005.

 

For the quarter, the gross placements for all WAP and daily-fee games totaled 1,230 units and returns totaled 1,050 units, resulting in a net increase of 180 units in the installed base of games on a sequential basis compared to March 31, 2005.  The casino-owned central determination link count increased 165 net units on a sequential basis.

 

Bally Systems revenues are reflective of the deferral of revenues for certain non-perpetual software license fees over a 12 month period. The revenue recognition for perpetual software licenses was unchanged.

 

4



 

As disclosed previously, the Company made a strategic decision to move to its Alpha video platform in October 2004, which has resulted in higher than normal obsolescence in our legacy video products. This decision to move to the Alpha platform, and other decisions related to disposal plans for our legacy products, has been considered as part of an ongoing analysis of our inventory write-downs of our legacy products. During the fourth quarter ended June 30, 2005, the Company recorded an additional charge totaling $4.4 million for the write-down of certain legacy gaming devices. For fiscal year 2005, inventory write-downs totaled $26.4 million, and are included in cost of goods sold in the accompanying statement of operations.

 

Casino Operations

 

The following chart summarizes the financial information for the Rainbow Casino in Vicksburg, Miss. (dollars in millions):

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2005

 

2004

 

2005

 

2004

 

Revenues

 

$

12.7

 

$

13.0

 

$

52.0

 

$

52.3

 

Operating Income

 

4.1

 

4.0

 

16.8

 

16.9

 

 

 

 

 

 

 

 

 

 

 

Average No. of Gaming Devices

 

890

 

930

 

890

 

930

 

Average No. of Table Games

 

12

 

12

 

12

 

12

 

 

******

 

FORWARD LOOKING STATEMENTS

 

The disclosures herein include statements that are “forward looking” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Act of 1934, as amended, and are subject to the safe harbor created thereby.  Such forward looking information involves important risks and uncertainties that could significantly affect results in the future and, accordingly, such results may differ from those expressed in any forward looking statements made by or on behalf of the Company.  Future operating results may be adversely affected as a result of a number of factors including the impact of competition, uncertainties concerning such matters as the Company’s ability to service debt, product development, customer financing, sales to non-traditional gaming markets, foreign operations, dependence on key personnel, strict regulation by gaming authorities, the outcome of pending litigation matters including the pending securities class actions, gaming taxes and value added taxes, and other factors described in the Company’s filings with the Securities and Exchange Commission, including but not limited to the Company’s most recent reports on Form 10-K and 10-Q.

 

Alliance Gaming Corporation is a diversified gaming company headquartered in Las Vegas, Nev.  The Company is engaged in the design, manufacture, operation and distribution of advanced gaming devices and systems worldwide and operates the Rainbow Casino in Vicksburg, Miss. Additional information about the Company can be found on the Alliance Gaming web site at: www.alliancegaming.com.

 

(Tables Follow)

 

5



 

ALLIANCE GAMING CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In 000’s, except per share amounts)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2005

 

2004

 

2005

 

2004

 

 

 

 

 

As restated

 

 

 

As restated

 

Revenues

 

 

 

 

 

 

 

 

 

Gaming equipment and systems

 

$

107,980

 

$

138,957

 

$

431,993

 

$

428,128

 

Casino operations

 

12,698

 

12,951

 

52,037

 

52,280

 

 

 

120,678

 

151,908

 

484,030

 

480,408

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

Cost of gaming equipment and systems

 

52,043

 

59,377

 

215,957

 

175,390

 

Cost of casino operations

 

4,479

 

4,832

 

18,727

 

20,043

 

Selling, general and administrative

 

34,870

 

43,363

 

155,990

 

124,419

 

Research and development costs

 

10,647

 

12,153

 

43,366

 

36,615

 

Restructuring charges

 

 

 

3,654

 

 

Impairment charges

 

 

 

3,599

 

 

Depreciation and amortization

 

12,613

 

10,966

 

47,869

 

31,483

 

 

 

114,652

 

130,691

 

489,162

 

387,950

 

Operating income (loss)

 

6,026

 

21,217

 

(5,132

)

92,458

 

Other income (expense)

 

 

 

 

 

 

 

 

 

Interest income

 

297

 

310

 

1,340

 

2,253

 

Interest expense

 

(5,416

)

(3,746

)

(18,201

)

(17,934

)

Minority interest

 

(1,694

)

(560

)

(4,245

)

(2,309

)

Refinancing / bank amendment charges

 

 

 

(564

)

(12,293

)

Other, net

 

(577

)

166

 

(25

)

(915

)

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

(1,364

)

17,387

 

(26,827

)

61,260

 

Income tax (expense) benefit

 

323

 

(5,701

)

6,510

 

(21,513

)

Income (loss) from continuing operations

 

(1,041

)

11,686

 

(20,317

)

39,747

 

Income (loss) from discontinued operations, net

 

117

 

30,590

 

(4,654

)

40,889

 

Net income (loss)

 

$

(924

)

$

42,276

 

$

(24,971

)

$

80,636

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.02

)

$

0.23

 

$

(0.40

)

$

0.78

 

Discontinued operations

 

 

0.58

 

(0.09

)

0.80

 

Total

 

$

(0.02

)

$

0.81

 

$

(0.49

)

$

1.58

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted common and common share equivalents outstanding

 

51,105

 

51,882

 

51,114

 

51,248

 

 

Note — certain reclassifications may be necessary to conform the above presentation to that reflected in our 2005 Form 10-K.

 

6



 

Selected balance sheet information, as restated (in 000’s)

 

 

 

As of June 30,

 

 

 

2005

 

2004

 

Cash and cash equivalents

 

$

46,591

 

$

169,634

 

Total debt

 

335,117

 

428,955

 

Shareholder’s equity

 

178,867

 

186,363

 

Total assets (a)

 

645,060

 

770,583

 


(a)          Subject to classification of deferred taxes.

 

Other Supplemental Information

 

Reconciliation of the restated GAAP income (loss) from continuing operations to Adjusted Earnings, as restated (in 000’s):

 

 

 

Three Months Ended
June 30,

 

Twelve Months Ended
June 30,

 

 

 

2005

 

2004

 

2005

 

2004

 

Income (loss) from continuing operations

 

$

(1,041

)

$

11,686

 

$

(20,317

)

$

39,747

 

Restructuring charges, net of tax

 

 

 

2,777

 

 

Impairment charges, net of tax

 

 

 

2,735

 

 

Inventory write-downs, net of tax

 

3,380

 

 

20,076

 

 

Refinancing charges, net of tax

 

 

—-

 

428

 

7,621

 

Adjusted earnings

 

$

2,339

 

$

11,686

 

$

5,699

 

$

47,368

 

 

Reconciliation of GAAP EPS to Adjusted EPS:

 

 

 

Three Months Ended
June 30,

 

Twelve Months Ended
June 30,

 

 

 

2005

 

2004

 

2005

 

2004

 

GAAP EPS

 

$

(0.02

)

$

0.23

 

$

(0.40

)

$

0.78

 

Restructuring charges, net of tax

 

 

 

0.05

 

 

Impairment charges, net of tax

 

 

 

0.05

 

 

Inventory write-downs, net of tax

 

0.07

 

 

0.39

 

 

Refinancing charges, net of tax

 

 

 

0.01

 

0.15

 

Adjusted EPS

 

$

0.05

 

$

0.23

 

$

0.11

 

$

0.93

 

 

Adjusted EPS excludes certain charges, including restructuring, impairment charges, and inventory write-downs.  Adjusted EPS is presented solely as a supplemental disclosure because the Company believes that it is a measure of operating performance used in the gaming industry, and is considered by the Company to be a better measure of the Company’s operating results both in comparison to historical results as well as future results.  The above tables reconcile the Adjusted Earnings and Adjusted EPS to GAAP-based measurements.

 

7



 

Reconciliation of Adjusted EBITDA to income (loss) from continuing operations:

 

The following table reconciles earnings before interest, taxes, depreciation, amortization, refinancing charges, severance charges, stock-based compensation and inventory and asset write-downs (Adjusted EBITDA) to the Company’s income (loss) from continuing operations as restated (in 000’s):

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

June 30,

 

June 30

 

 

 

2005

 

2004

 

2005

 

2004

 

Income (loss) from continuing operations

 

$

(1,041

)

$

11,686

 

$

(20,317

)

$

39,747

 

Income taxes

 

(323

)

5,701

 

(6,510

)

21,513

 

Interest expense, net

 

5,119

 

3,436

 

16,861

 

15,681

 

Stock-based compensation

 

708

 

 

2,063

 

 

Inventory and other asset write-downs

 

4,450

 

 

30,015

 

 

Refinancing charge

 

 

 

564

 

12,293

 

Restructuring charges

 

 

 

3,654

 

 

Depreciation and amortization

 

12,613

 

10,966

 

47,869

 

31,483

 

Adjusted EBITDA from continuing operations

 

$

21,526

 

$

31,789

 

$

74,199

 

$

120,717

 

 

Adjusted EBITDA is not a Generally Accepted Accounting Principles (GAAP) measurement. Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies.  This non-GAAP information should not be considered as an alternative to any measure of performance as promulgated under accounting principles generally accepted in the United States, such as operating income, net income or net cash provided by operating activities.

 

We believe that the analysis of Adjusted EBITDA, which is not a GAAP-based financial measurement, is a useful adjunct to operating income, net income, cash flows and other GAAP-based measures.  Adjusted EBITDA is a common measure of performance in the gaming industry but may not be comparable to similarly titled measures reported by other companies. We disclose Adjusted EBITDA primarily because it is a performance measure used by management in evaluating the performance of our business units. Additionally, Adjusted EBITDA is utilized as a performance measure in covenants for our bank credit agreement.

 

8



 

The following tables reconcile operating income (loss) by business unit to Adjusted EBITDA as restated:

 

For the quarter ended June 30, 2005 from continuing operations (in 000’s):

 

 

 

Operating Income
(loss)

 

Depreciation & Amortization

 

Stock-based Compensation

 

Inventory
& Asset Write-downs

 

Minority Interest,
Other

 

Adjusted
EBITDA

 

Bally Gaming & Systems

 

$

5,370

 

$

11,388

 

$

 

$

4,450

 

$

 

$

21,208

 

Rainbow Casino

 

4,085

 

881

 

 

 

 

4,966

 

Corporate Expenses

 

(3,429

)

344

 

708

 

 

(2,271

)

(4,648

)

 

 

$

6,026

 

$

12,613

 

$

708

 

$

4,450

 

$

(2,271

)

$

21,526

 

 

For the quarter ended June 30, 2004 from continuing operations (in 000’s):

 

 

 

Operating
Income
(loss)

 

Depreciation &
Amortization

 

Minority
Interest,
Other

 

Adjusted
EBITDA

 

Bally Gaming & Systems

 

$

21,477

 

$

9,924

 

$

 

$

31,401

 

Rainbow Casino

 

3,957

 

719

 

 

4,676

 

Corporate Expenses

 

(4,217

)

323

 

(394

)

(4,288

)

 

 

$

21,217

 

$

10,966

 

$

(394

)

$

31,789

 

 

For the twelve months ended June 30, 2005 from continuing operations (in 000’s):

 

 

 

Operating
Income
(loss)

 

Depreciation &
Amortization

 

Restructuring &
Stock-based
Compensation

 

Inventory
& Asset
Write-downs

 

Minority
Interest,
Other

 

Adjusted
EBITDA

 

Bally Gaming & Systems

 

$

(3,357

)

$

43,231

 

$

3,075

 

$

30,015

 

$

 

$

72,964

 

Rainbow Casino

 

16,775

 

3,296

 

 

 

 

20,071

 

Corporate Expenses

 

(18,550

)

1,342

 

2,642

 

 

(4,270

)

(18,836

)

 

 

$

(5,132

)

$

47,869

 

$

5,717

 

$

30,015

 

$

(4,270

)

$

74,199

 

 

For the twelve months ended June 30, 2004 from continuing operations (in 000’s):

 

 

 

Operating
Income
(loss)

 

Depreciation &
Amortization

 

Minority
Interest,
Other

 

Adjusted
EBITDA

 

Bally Gaming & Systems

 

$

89,770

 

$

27,178

 

$

 

$

116,948

 

Rainbow Casino

 

16,942

 

2,780

 

 

19,722

 

Corporate Expenses

 

(14,254

)

1,525

 

(3,224

)

(15,953

)

 

 

$

92,458

 

$

31,483

 

$

(3,224

)

$

120,717

 

 

9


GRAPHIC 3 g199571kci001.jpg GRAPHIC begin 644 g199571kci001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#V:O+/CKKY MLO#]KHL+XEOI/,DP>1&G/ZMC\J]3KR/Q?H7_``F>A^)?$*IO>UE$6GGK^Z@S MYA'^\Q?_`+Y%`'>^!]<'B+P=IVHEMTKQ!)O]]?E;]1G\:\[^-]J^EV]G?6E_ M?I)>3N)4^UN8\!1P$S@?A3?@)KN5U'097Z8N803_`,!?_P!E_6K7[0'_`"!M M'_Z^)/\`T$4`:+V`NO@M9WYN[V&>STHR1FWN7C!;;GY@I^;IWK/^`MQ- MZ[+I2V\BE"P$A/!*]>.U9GB3XA6>AZ_;>'[6V-[JER5"QM*(HTW?=W.;PG%]K?0KB\T\(I-Y%,@4%C@#!Y].?>F9G645Q>B_$>'Q!I4=QI>CW- MS?2EL622+E54XWNYPJ@G@9Y/8&HO#7Q/M-;\12>'K_39]*U)&9!%(X=69%;V/31!-J&I2XQ:V^,C/3)[$]AR:$\?M87EG;>) MM#N-#^W-MMY9)TE0MQPVTY7J.HH`[&BN8\6>/-,\*S6]G)'+>:C=$""S@QO; M)P"2>`">*HQ_$9+'7X-$\2Z1+HMQ<@&"1YEEB?)P,LO3GB@#M:***`"BBB@# M%\7:K)HWAJ[N;<9NG40VR]VE<[4'YD?E6+I%EXNT?0K;2(M'T5X8(1$2U])\ M_'S$_N^YR3]:CU8^*-5U72IY/"S"TT^9KAH?M\69)-N$/T7)/Y5UUO<74FFB M>:Q,-R4+&V\U6(;LNX<<^OO0!\Y:0]U\/OBI"EXBPB&X\N948LOE2>A(&0`P M/X5WGQ_.=&TQ-OP>#P?>I_ M%WACQMXK\-:/IDNB)',2SM>1D2G:%R!GCIF@#H(?^2##_`+`Q_P#0*YGX M&6IO=!UZV6YGMC)+$/-@8*Z\-T)!_E70I9>*D^'O_"+_`/",DR_83:^?]NBV MYQC=C.<5G?#G0?%G@:VOH+CP^+LW;HP,=]$NW`([GWH`QO">MZPOQFETF75+ MBXMDGGB/F[2SJH;&X@#/05T'C>X\%V?CBSN9].N=4\1AHQ':6K\%A]S?GC/3 M],UD:3X-\7Z;\1I?%3Z$CQ23RRBW%[&&`<'`SG'&:IZ]X*\;6WC\>*-*TQ9W MEG6Y1#*C>4Q`RC<=NYOO M$`#.?2N\^(A)^"5J2Z?S'[MMP!^7]37$I_P`G$_\`<0/_`*!7?_#G3/$7A7PX^D7^B9:,R3)* MEU&1(QQA,9XSZGBN7'@SQ>/B7_PEW]A+Y/VDS?9_MD>[&W&,YQ0!R_A"9]7^ M-<-S>G<\E]-(=W8@,5'X8'Y5ZKXX^&<7C76K+4)-3DMEMT$*8/%_AFS5Y&E%S+8&1=T,AY=0>C*J^,O$:1V ML&B/X=C)!N+VXE61U'<1H!R3ZG@4`>1ZG>7]W\;&EBC2:YBU-8X(YG*K\A"J M"><#@5VGCKP/XT\<75G/-:Z59FU1D`2[=MV2#_<'I4OCSX<:LWBB+Q;X75)K MI94FEMF8*2ZX^9<\'..1_C6ZVK^-/$EJ-.M_#TF@&8;;B_N)U8Q+W\M1R6ZX M/:@#K=&AN[;1+&"_=7NXK=$F93D,X4`D'ZU=J."+R+>.'>\GEH%WN[N%.&C MB8J??'%)NRN5&+E)174Y^]UFYUK7ET73IV@@4GSIT^\P'7![#M6ROAO2%CVF MS#GN[,2Q]\YS7(^`1G6IF/)$!Y_$5Z%65/WUS,]+'7P]14J3LDOO?=G(WEK> M6/B;286NI9K(R$PB0Y*G'()[^V:P_BOXD\2Z5=Z;I^B0W*P77,LULF9'.[&Q M6P=IQ_.O1I((I71Y(U=HSN0D9*GU%>7?$[XC:GHVNP^'-%DCM)75#/=NH8IN MZ``\#`Y)K2,>6YQUJWM5&ZU2M^)G?$636O`+Z7J.C^(=5(NBPDM[VX\]0R@' MO]<$5T6N:]JNJ_"Z'Q9IVIS:9/%;>:\4**RR-N"D'<"<`@XQZUQ'QBT>/1[3 M2$EUF^U.\E+M(UU<;QC"\JO11GTKI8?^3&KVX&LRO.UK&)CC; M*#@-NZ[>Y'I6C^S]_J=;_P!Z'^35SNF?\E_;_L+3?^S4`:OCW7?''@;Q!:2O MXE-XMRAE$8@"1@@X*[.>.G.-K*;PK:3-J<6F7MY;17!1V9<*PR0&Q@ M=_RKB/V@/^0MHW_7"3_T(5J^,?\`D@.F_P#7&U_I2:NK%TYN$E)=#IX(Y/$O M@>*>#Q)=(]N7?[3I\P!>)[&;3O$.HWD5S'YCPWLOF*2#@C&`,'V'%:WQ.^(FJ:9+IVCZ M&XMKB]@2:2?`+('.%49Z=#D_2L3X_P#_`"&=(_Z]W_\`0A6A\0_#D.OW_AJW MTN;'B"2T7;$W"&%5W;F;M@YQUSSZ4R1OQ$@\1^"-$M;JV\5ZG>)>$V]TEPX( MR5)RG&5Z'W'K6KX?^%'A'5M#M-41;]%OHEN!$+KB+U:]TBZME^])$P7ZXXJY12:NK%1DXR4ET//?`3;- M/]3\IY_WLXK&'N1Y9'J8F^*JJM25]-5V]?+S,FZ\ M9ZM::@]B]G:-*C[#M+8)K-\6^!M/\5:I`VK++%K+1D[=-8$-"I`W-OXZG`YY M_"MG2/#=U>:PVM:HJ1[I/-2%6W<]LGT%:]WIUS%XBCUJT19V:U-K+$S[>-VY M6!^N0?J/2JIJ6\C+&RH*T*25^K7 M#P/NM\H!.!]*6V\/^';;1;C2YM2\13:;;/'!-+]I40E9-K)A5/W3O!R!GGFN MNBT?6H6U"X*VTESJULD<^'(6&559=PXY7!''7CWK,M/!=_9&86\<.8;BT>VD M>7=OCB5$8,,8!(5B.N,CTK4\XI:)HWAOPG>Z@MBVN6444ZVEU(9U,6]P`C$# MG_EH,''!-5X_!OA1=1CUJ*76_M%Q-(;>^%TNZ>4!B<'L3AL$X!KK+'PYYNMZ MM>:I9Q/'FOM55?#6H)I.F:05C>#29?-CE$F#/M# M"-<8^7[PR?;CK0!C7?AWPQXZU&QFU-M9\R\M3/9+/,`IC&W=M`SM/*D@^M-N M/#7AR]TR?2/MWB"^MK&Z2S-DMR"`V`5P#@;1GKGL?2M?1/#NKZ%#9RP06S31 M:8;:6/S20TRD%6#$<*><_A5O3]$U'2=>CO+=3/!-8B*Z$LRAA(I)0C"\]6!) M]1Z4`'I7L)_%%KIR(LOE1W*!75W*$@9_O#D>XJUHWA3PSX*[-LUO).H-L6/&`>`A[$$\5R_C+P[#J_BN+1/"]QJU]K6GQA9IKB M<&.&,<@;S@C&>WK7I(\-W[7FF:C'Y=M<12[+V(/N6:$.77G'WE)X]BPJOJG@ M:]B\42^)O#.JKI]]<+MN8IXO,AF''7G(Z#\J`/,[SP%\3M)M7OEU&XE\E=Y$ M&H,7`'H"1G\*](^%WBJ]\0^#DN-2+2W-O,T#2@N-[8!]ZW?#GA^Q\,:)!I6GJ1%$,EF^](QZL?
-----END PRIVACY-ENHANCED MESSAGE-----