EX-99.1 3 a04-8238_1ex99d1.htm EX-99.1

Exhibit 99.1

 

CARD CASINOS AUSTRIA RESEARCH & DEVELOPMENT GMBH

 

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

 

Independent Auditors’ Report

 

 

 

Financial Statements:

 

 

 

 

Consolidated Statements of Income
For the years ended December 31, 2003 and 2002

 

 

 

 

 

Consolidated Balance Sheets
As of December 31, 2003 and 2002

 

 

 

 

 

Consolidated Statements of Changes in Shareholder’s Equity
For the years ended December 31, 2003 and 2002

 

 

 

 

 

Consolidated Statements of Cash Flows
For the years ended December 31, 2003 and 2002

 

 

 

 

 

Notes to Consolidated Financial Statements

 

 

 

Financial Statements (unaudited):

 

 

 

 

Condensed Consolidated Statements of Income
For the three month periods ended March 31, 2004 and 2003

 

 

 

 

 

Condensed Consolidated Balance Sheets
March 31, 2004 and December 31, 2003

 

 

 

 

 

Condensed Consolidated Statements of Cash Flows
For the three month periods ended March 31, 2004 and 2003

 

 

 

 

 

Notes to Condensed Consolidated Financial Statements

 

 

1



 

Independent Auditors’ Report

 

 

To the Board of Directors and Shareholders of CARD Casinos Austria Research and Development GmbH:

 

We have audited the accompanying consolidated balance sheets of CARD Casinos Austria Research and Development GmbH, and subsidiaries (the “Company”) as of December 31, 2003 and 2002, and the related consolidated statements of income, changes in shareholder’s equity and cash flows for each of the two years in the period ended December 31, 2003. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

 

We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

 

In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of CARD Casinos Austria Research and Development GmbH and subsidiaries as of December 31, 2003 and 2002, and the results of their operations and their cash flows for each of the two years in the period ended December 31, 2003 in conformity with accounting principles generally accepted in the United States of America.

 

 

Deloitte Touche Tohmatsu

WirtschaftsprüfungsgmbH

 

Vienna, Austria

July 23, 2004

 

2



 

CARD CASINOS AUSTRIA RESEARCH & DEVELOPMENT GMBH

CONSOLIDATED STATEMENTS OF INCOME

(Euros in thousands)

 

 

 

Year Ended
December 31,

 

 

 

2003

 

2002

 

 

 

 

 

 

 

Sales

 

5,700

 

5,144

 

Sales to affiliates and related parties

 

596

 

732

 

Total sales

 

6,296

 

5,876

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

Cost of sales

 

2,914

 

3,308

 

Selling

 

911

 

481

 

General and administrative

 

1,758

 

592

 

Research and development

 

289

 

526

 

Total costs and expenses

 

5,872

 

4,907

 

 

 

 

 

 

 

Income from operations

 

424

 

969

 

Other income, net

 

10

 

5

 

Income before income taxes

 

434

 

974

 

Provision for income taxes

 

165

 

328

 

Net income

 

269

 

646

 

 

See notes to consolidated financial statements

 

3



 

CARD CASINOS AUSTRIA RESEARCH & DEVELOPMENT GMBH

CONSOLIDATED BALANCE SHEETS

(Euros in thousands)

 

 

 

December 31,

 

 

 

2003

 

2002

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash

 

723

 

1,895

 

Accounts receivable

 

903

 

1,057

 

Accounts receivable from affiliates and related parties

 

224

 

6

 

Tax receivables

 

171

 

311

 

Inventories

 

939

 

321

 

Prepaid expenses and deferred charges

 

42

 

42

 

Deferred income taxes

 

52

 

 

Other current assets

 

33

 

14

 

Total current assets

 

3,087

 

3,646

 

Property and equipment, net

 

278

 

198

 

Intangible assets, net

 

22

 

7

 

Deferred income taxes

 

83

 

48

 

Other assets

 

13

 

6

 

Total assets

 

3,483

 

3,905

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDER’S EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

723

 

 655

 

Accounts payable to affiliates and related parties

 

728

 

852

 

Accrued payroll and employee benefits

 

242

 

318

 

Customer deposits and unearned revenue

 

84

 

33

 

Income taxes payable

 

309

 

161

 

Deferred income taxes

 

 

58

 

Total current liabilities

 

2,086

 

2,077

 

Other non-current liabilities

 

19

 

19

 

Total liabilities

 

2,105

 

2,096

 

Contingencies

 

 

 

 

 

Shareholder’s equity:

 

 

 

 

 

Capital stock

 

1,000

 

1,000

 

Retained earnings

 

378

 

809

 

Total shareholder’s equity

 

1,378

 

1,809

 

Total liabilities and shareholder’s equity

 

3,483

 

3,905

 

 

See notes to consolidated financial statements

 

4



 

CARD CASINOS AUSTRIA RESEARCH & DEVELOPMENT GMBH

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDER’S EQUITY

(Euros in thousands)

 

 

 

Capital
Stock

 

Retained
Earnings

 

Total
Shareholder’s
Equity

 

 

 

 

 

 

 

 

 

Balance, December 31, 2001

 

1,000

 

163

 

1,163

 

 

 

 

 

 

 

 

 

Net income

 

 

646

 

646

 

 

 

 

 

 

 

 

 

Balance, December 31, 2002

 

1,000

 

809

 

1,809

 

 

 

 

 

 

 

 

 

Dividend paid

 

 

(700

)

(700

)

Net income

 

 

269

 

269

 

 

 

 

 

 

 

 

 

Balance, December 31, 2003

 

1,000

 

378

 

1,378

 

 

 

See notes to consolidated financial statements

 

5



 

CARD CASINOS AUSTRIA RESEARCH & DEVELOPMENT GMBH

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Euros in thousands)

 

 

 

Year Ended
December 31,

 

 

 

2003

 

2002

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

269

 

646

 

Adjustments to reconcile net income to cash provided (used) by operating activities:

 

 

 

 

 

Depreciation and amortization

 

151

 

87

 

Gain on disposal of property and equipment

 

12

 

5

 

Provision for bad debts

 

 

(20

)

Provision for inventory obsolescence

 

64

 

47

 

Deferred income taxes

 

(145

)

56

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(64

)

(535

)

Tax receivables

 

140

 

(167

)

Inventories

 

(682

)

120

 

Prepaid expenses and deferred charges

 

 

(12

)

Other current assets

 

(19

)

12

 

Accounts payable

 

(121

)

836

 

Receipts (payments) from (to) related parties

 

64

 

(11

)

Payrolls and employee benefits

 

(75

)

278

 

Customer deposits and unearned revenue

 

51

 

(12

)

Income taxes payable

 

148

 

161

 

Net cash provided (used) by operating activities

 

(207

)

1,491

 

Cash flows from investing activities:

 

 

 

 

 

Purchases of property and equipment

 

(239

)

(233

)

Purchases of intangible assets

 

(19

)

(2

)

Proceeds from sale of property and equipment

 

 

23

 

Other

 

(7

)

(3

)

Net cash used by investing activities

 

(265

)

(215

)

Cash flows from financing activities:

 

 

 

 

 

Dividend paid

 

(700

)

 

Net cash used by financing activities

 

(700

)

 

Net increase (decrease) in cash

 

(1,172

)

1,276

 

Cash, beginning of year

 

1,895

 

619

 

Cash, end of year

 

723

 

1,895

 

 

 

 

 

 

 

Cash paid for:

 

 

 

 

 

Income taxes

 

162

 

34

 

 

See notes to consolidated financial statements

 

6



 

CARD CASINOS AUSTRIA RESEARCH & DEVELOPMENT GMBH

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Euros in thousands)

 

1.                      DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Description of business: CARD Casinos Austria Research & Development GmbH develops and supplies innovative casino products. These products include one2sixÒ, a continuous shuffler that accommodates up to six decks of cards and can be used for many casino card games, Shuffle StarÔ, Chipmaster, a roulette chip sorting device, and a range of other products.  Our products are sold worldwide, mainly in Europe and are manufactured by a third party contractor in Salzburg, Austria.

 

For the years presented, we were a limited liability company and wholly-owned subsidiary of Casinos Austria AG, Vienna registered under the name CARD Casinos Austria Research and Development GmbH.  Accordingly, we were a related party of Casinos Austria AG and its affiliated companies. Pursuant to a shareholder resolution dated April 22, 2004, we were transformed into an Austrian limited partnership (GmbH & Co KG). The partnership consists of a GmbH as general, managing partner with unlimited liability and a limited partner with liability limited to his contribution registered in the commercial register.

 

On May 13, 2004, with an effective date of May 1, 2004, Shuffle Master, Inc., a public company headquartered in Las Vegas, NV, acquired all partnership interest in us from Casinos Austria AG and its affiliate, and subsequently changed our name to Shuffle Master GmbH & Co KG.

 

Principles of consolidation: Our consolidated financial statements include the accounts of CARD Casinos Austria Research & Development GmbH and our wholly owned subsidiaries CARD Casinos Austria Research and Development Limited, Auckland, New Zealand and CARD LLC, Reno, Nevada, both founded in 2003.  All significant inter-company accounts and transactions have been eliminated.

 

Use of estimates: We use estimates and assumptions in preparing financial statements in accordance with accounting principles generally accepted in the United States of America.  Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenue and expenses.  Actual results could vary from the estimates that were used.

 

Accounts receivable: We record provisions for credit losses and bad debts that could result from the inability of our customers to make required payments.  These provisions are estimated based on our historical experience and specific customer accounts.  As of December 31, 2003 and 2002, we estimated that our accounts receivable were fully collectible, and as such, no provision was recorded.

 

Tax receivables: Tax receivables include value-added tax receivables and other receivables due from tax authorities.

 

Inventories: Inventories are stated at the lower of cost or market.  We provide allowances for estimated obsolete or unsalable inventory based on assumptions about future demand for our products and market conditions.

 

Revenue recognition: In general, we recognize revenue when the following criteria are met: persuasive evidence of an arrangement between our customer and us exists, shipment has occurred or services have been rendered, the sales price is fixed or determinable, and collectibility is reasonably assured.  We generate sales revenue through the sale of equipment. Revenue from the sale of equipment is recorded upon shipment.  Revenue on services is recognized when rendered.

 

Research and development costs: We incur research and development expenses to develop our new and next-generation products, which are expensed as incurred.  Our research and development activities consist of internal resources and the utilization of an outside vendor.

 

7



 

Concentration of risk: Financial instruments that have potential concentrations of credit risk include cash and accounts receivable.  We place our cash with high credit quality institutions.  Accounts receivable have concentration of credit risk because they all relate to our customers in the gaming industry.  Sales to customers sometimes exceed 10% of our then outstanding accounts receivable balance. At December 31, 2003, four customer balances, which were subsequently collected, accounted for 82% of our accounts receivable.

 

Property and equipment: Property and equipment is stated at cost.  Depreciation is recorded using the straight-line method over the estimated useful life of the assets of three to eight years.  We estimate useful lives for our long-lived assets based on historical experience, estimates of products’ commercial lives and the likelihood of technological obsolescence.

 

Intangible assets: Intangible assets include purchased patents and software licenses. All of our intangible assets are amortized over a period of two to five years.  Amortization is calculated using the straight-line method.  See Note 3.

 

Impairment of long-lived assets: Long-lived assets include property and equipment, intangible assets and other non-current assets. We assess the recoverability of long-lived assets annually or when circumstances indicate that the carrying amount of an asset may not be fully recoverable.  If undiscounted expected cash flows to be generated by a long-lived asset or asset group were less than its carrying amount, we would record an impairment expense to write down the long-lived asset or asset group to its estimated fair value.  Fair value is determined based on discounted expected future cash flows.  No asset impairments were recorded in any year presented.

 

Foreign currency translation: Our foreign subsidiaries’ asset and liability accounts are translated into Euro amounts at the year-end exchange rates.  Revenue and expense accounts are translated at the average exchange rates for the year.  Transaction gains and losses, the amounts of which are immaterial for all periods presented, are included in other income, net.

 

Recently issued or adopted accounting standard: In November 2002, the Financial Accounting Standards Board (“FASB”) issued FASB Interpretation 45 (“FIN 45”), “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others.”  FIN 45 expands the disclosures required by guarantors for obligations under certain types of guarantees and requires initial recognition at fair value of a liability for such guarantees.  The adoption of these requirements did not have a material impact on our results of operations or financial position.

 

The Emerging Issues Task Force (“EITF”) recently reached a consensus on issues relating to the accounting for multiple element arrangements:  Issue No. 00-21, “Accounting for Revenue Arrangements with Multiple Deliverables,” and Issue No. 03-05, “Applicability of AICPA SOP 97-2 to Non-Software Deliverables in an Arrangement Containing More Than Incidental Software.”  The consensus opinion reached in EITF No. 03-05 clarifies the guidance in EITF No. 00-21 and was reached on July 31, 2003.  The consensus opinions are consistent with our revenue recognition policies.

 

8



 

2.                      OTHER BALANCE SHEET DATA

 

The following provides additional disclosure for selected balance sheet accounts as of December 31:

 

 

 

2003

 

2002

 

Inventories:

 

 

 

 

 

Finished goods

 

1,076

 

368

 

Less: allowance for inventory obsolescence

 

(137

)

(47

)

 

 

939

 

321

 

 

 

 

 

 

 

Property and equipment, net:

 

 

 

 

 

Trial products

 

408

 

194

 

Office furniture and computer equipment

 

27

 

22

 

Production equipment

 

179

 

179

 

 

 

614

 

395

 

Less: accumulated depreciation

 

(336

)

(197

)

 

 

278

 

198

 

 

Trial products include products that have been provided to customers for demonstration purposes.  Once a product is placed at a customer for trial, the respective value is transferred from inventories to property and equipment and depreciated over its expected useful life.

 

All of our products are manufactured by a single supplier.  In the event that we cease our relationship with this supplier, we would be required to identify an alternative supplier or obtain capacity to manufacture our products internally.

 

All of our recorded property and equipment is subject to depreciation.  Depreciation expense was € 147 and € 88 in 2003 and 2002, respectively.

 

3.                      INTANGIBLE ASSETS

 

Intangible assets: All of our recorded intangible assets are subject to amortization.  Amortization expense was € 4 and zero for the years ended December 31, 2003 and 2002, respectively.  Intangible assets are comprised of the following at December 31:

 

 

 

2003

 

2002

 

 

 

 

 

 

 

Patents and software licenses

 

26

 

7

 

Less: accumulated amortization

 

(4

)

 

Intangible assets, net

 

22

 

7

 

 

Estimated amortization of intangible assets at December 31 is as follows:

 

Year ending December 31,

 

 

 

2004

 

7

 

2005

 

7

 

2006

 

7

 

2007

 

1

 

 

 

22

 

 

9



 

4.                      INCOME TAXES

 

We are subject to corporate income tax in Austria at a rate of 34%.  An act reducing the corporate income tax rate to 25% effective for fiscal years beginning 2005 was enacted by the Austrian government in June 2004.

 

Deferred income taxes are recorded to reflect the income tax consequences in future years between the financial reporting and income tax bases of assets and liabilities using current tax laws and statutory rates.  Income tax expense is the sum of the tax currently payable and the change in deferred taxes during the year.

 

The components of the provision for income taxes are as follows for the years ended December 31:

 

 

 

2003

 

2002

 

Current:

 

 

 

 

 

Domestic

 

309

 

272

 

Deferred:

 

 

 

 

 

Domestic

 

(121

)

56

 

Foreign

 

(23

)

 

 

 

(144

)

56

 

 

 

165

 

328

 

 

Deferred tax assets (liabilities) consisted of the following as of December 31:

 

 

 

2003

 

2002

 

Current deferred tax asset (liabilities):

 

 

 

 

 

Inventory allowance

 

55

 

42

 

Accrued expenses

 

 

(100

)

Other

 

(3

)

 

 

 

52

 

(58

)

Non-current deferred tax assets (liabilities):

 

 

 

 

 

Tax loss carry forwards

 

43

 

 

Valuation allowance

 

(20

)

 

Research and development cost

 

61

 

42

 

Other

 

(1

)

6

 

 

 

83

 

48

 

 

 

 

 

 

 

Tax loss carryforwards:

 

 

 

 

 

CARD Ltd., Auckland, New Zealand

 

69

 

 

CARD LLC, Nevada, USA

 

57

 

 

 

 

126

 

 

 

New Zealand tax losses can be carried forward indefinitely provided there is shareholder continuity.  Our New Zealand taxable income prior to being acquired by Shuffle Master, Inc. on May 13, 2004, is not sufficient to fully utilize our New Zealand tax loss carryforwards.  Accordingly, we recognized a valuation allowance of € 20 and zero as of December 31, 2003 and 2002, respectively, to offset our deferred tax assets.

 

10



 

The reconciliation of the corporate income tax rate to the effective income tax rate for the years ended December 31 is as follows:

 

 

 

2003

 

2002

 

 

 

 

 

 

 

Corporate income tax

 

34.0

%

34.0

%

 

 

 

 

 

 

Valuation allowance for tax loss carryforwards

 

4.6

%

0.0

%

Non-taxable income

 

(1.5

)%

0.0

%

Non-deductable expenses

 

0.9

%

0.0

%

Tax free reversal of accrued severance

 

0.0

%

(0.3

)%

 

 

 

 

 

 

Effective tax rate

 

38.0

%

33.7

%

 

5.                      SHAREHOLDER’S EQUITY

 

Capital stock: For the years presented, our legal form was a limited liability corporation (GmbH) according to the Austrian corporate law.  The capital stock of € 1,000 was held by the only shareholder Casinos Austria AG.

 

For the years presented, we were a limited liability company and wholly-owned subsidiary of Casinos Austria AG, Vienna registered under the name CARD Casinos Austria Research and Development GmbH.  Accordingly, we were a related party of Casinos Austria AG and its affiliated companies. Pursuant to a shareholder resolution dated April 22, 2004, we were transformed into an Austrian limited partnership (GmbH & Co KG). The partnership consists of a GmbH as general, managing partner with unlimited liability and a limited partner with liability limited to his contribution registered in the commercial register.

 

For the year ended December 31, 2003, we paid a cash dividend in the amount of € 700 to our shareholder Casinos Austria AG.

 

6.                      SALES

 

The following provides additional disclosure for sales by geographic region for the years ended December 31:

 

 

 

2003

 

2002

 

 

 

 

 

 

 

Europe

 

5,582

 

5,848

 

South Africa

 

328

 

 

Malaysia

 

290

 

 

Other

 

96

 

28

 

 

 

6,296

 

5,876

 

 

Sales to non-related customers exceeding 10% of our total sales amounted to € 1,325 and € 949 for the years ended December 31, 2003 and 2002, respectively.

 

11



 

7.                      RELATED PARTY TRANSACTIONS

 

For the years presented, we were related to Casinos Austria AG and its affiliated companies.  Sales from products and services to Casinos Austria AG affiliated companies were € 596 and € 732 for the years ended December 31, 2003 and 2002, respectively.

 

In addition, Casinos Austria AG provided us with management, research and development personnel, administrative services and facilities.  Aggregate costs allocated to us were € 555 and € 701 for the years ended December 31, 2003 and 2002, respectively.

 

8.                      COMMITMENTS AND CONTINGENCIES

 

Legal proceedings: We and our affiliates have been involved in litigation with Shuffle Master, Inc. during the years ended December 31, 2003 and 2002.  In connection with the acquisition of us by Shuffle Master, Inc. on May 13, 2004, all litigation between the companies will be terminated.

 

General and administrative expenses include legal fees related to litigation with Shuffle Master, Inc. of € 1,269 and € 141 for the years ended December 31, 2003 and 2002, respectively.

 

9.                      SUBSEQUENT EVENTS

 

Pension commitments: In April 2004, we formalized our defined contribution pension agreements with four individual employees. We pay contributions to an external pension fund administered by ÖPAG Pensionskassen AG (“ÖPAG”).  Once the contributions have been paid, we have no further obligation.  The contributions constitute a net periodic cost for the period in which they are due.

 

We also committed to a defined contribution pension agreement with a managing director, which is valid from May 1, 2004.  We pay contributions to an external fund which is also administered by ÖPAG.  In connection with our acquisition by Shuffle Master, Inc., we funded € 150 to the plan representing benefits for prior years of service to Casinos Austria AG.

 

12



 

CARD CASINOS AUSTRIA RESEARCH & DEVELOPMENT GMBH

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited, Euros in thousands)

 

 

 

Three Months Ended
March 31,

 

 

 

2004

 

2003

 

 

 

 

 

 

 

Sales

 

1,378

 

1,655

 

Sales to affiliates and related parties

 

200

 

253

 

Total sales

 

1,578

 

1,908

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

Cost of sales

 

758

 

777

 

Selling

 

324

 

233

 

General and administrative

 

588

 

266

 

Research and development

 

87

 

75

 

Total costs and expenses

 

1,757

 

1,351

 

 

 

 

 

 

 

Income (loss) from operations

 

(179

)

557

 

Other income (expense), net

 

(7

)

6

 

Income (loss) before income taxes

 

(186

)

563

 

Provision (benefit) for income taxes

 

(60

)

188

 

Net income (loss)

 

(126

)

375

 

 

See notes to condensed consolidated financial statements

 

13



 

CARD CASINOS AUSTRIA RESEARCH & DEVELOPMENT GMBH

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited, Euros in thousands)

 

 

 

March 31,
2004

 

December 31,
2003

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash

 

491

 

723

 

Accounts receivable

 

465

 

903

 

Accounts receivable from affiliates and related parties

 

94

 

224

 

Tax receivables

 

112

 

171

 

Inventories

 

923

 

939

 

Prepaid expenses and deferred charges

 

7

 

42

 

Deferred income taxes

 

87

 

52

 

Other current assets

 

51

 

33

 

Total current assets

 

2,230

 

3,087

 

Property and equipment, net

 

283

 

278

 

Intangible assets, net

 

20

 

22

 

Deferred income taxes

 

109

 

83

 

Other assets

 

13

 

13

 

Total assets

 

2,655

 

3,483

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDER’S EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

527

 

723

 

Accounts payable to affiliates and related parties

 

275

 

728

 

Accrued payroll and employee benefits

 

94

 

242

 

Customer deposits and unearned revenue

 

250

 

84

 

Income taxes payable

 

236

 

309

 

Total current liabilities

 

1,382

 

2,086

 

Other non-current liabilities

 

21

 

19

 

Total liabilities

 

1,403

 

2,105

 

Contingencies

 

 

 

 

 

Shareholder’s equity:

 

 

 

 

 

Capital stock

 

1,000

 

1,000

 

Retained earnings

 

252

 

378

 

Total shareholder’s equity

 

1,252

 

1,378

 

Total liabilities and shareholder’s equity

 

2,655

 

3,483

 

 

See notes to condensed consolidated financial statements

 

14



 

CARD CASINOS AUSTRIA RESEARCH & DEVELOPMENT GMBH

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, Euros in thousands)

 

 

 

Three Months Ended
March 31,

 

 

 

2004

 

2003

 

Cash flows from operating activities:

 

 

 

 

 

Net income (loss)

 

(126

)

375

 

Adjustments to reconcile net income (loss) to cash used by operating activities:

 

 

 

 

 

Depreciation and amortization

 

27

 

27

 

Provision for inventory obsolescence

 

41

 

25

 

Deferred income taxes

 

(61

)

(13

)

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

568

 

(149

)

Tax receivables

 

59

 

58

 

Inventories

 

(25

)

(272

)

Prepaid expenses and deferred charges

 

35

 

42

 

Other current assets

 

(18

)

(19

)

Accounts payable

 

(669

)

(748

)

Receipts (payments) from (to) related party

 

21

 

(190

)

Payrolls and employee benefits

 

(147

)

48

 

Customer deposits and unearned revenue

 

166

 

(15

)

Income taxes payable

 

(73

)

200

 

Net cash used by operating activities

 

(202

)

(631

)

Cash flows from investing activities:

 

 

 

 

 

Purchases of property and equipment

 

(30

)

(14

)

Purchases of intangible assets

 

 

(1

)

Net cash used by investing activities

 

(30

)

(15

)

Cash flows from financing activities

 

 

 

Net decrease in cash

 

(232

)

(646

)

Cash, beginning of period

 

723

 

1,895

 

Cash, end of period

 

491

 

1,249

 

 

See notes to condensed consolidated financial statements

 

15



 

CARD CASINOS AUSTRIA RESEARCH & DEVELOPMENT GMBH

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited, Euros in thousands)

 

1.                      DESCRIPTION OF BUSINESS AND INTERIM BASIS OF PRESENTATION

 

Description of business: CARD Casinos Austria Research & Development GmbH develops and supplies innovative casino products. These products include one2sixÒ, a continuous shuffler that accommodates up to six decks of cards and can be used for many casino card games, Shuffle StarÔ, Chipmaster, a roulette chip sorting device, and a range of other products.  Our products are sold worldwide, mainly in Europe and are manufactured by a third party contractor in Salzburg, Austria.

 

For the periods presented, we were a limited liability company and wholly-owned subsidiary of Casinos Austria AG, Vienna registered under the name CARD Casinos Austria Research and Development GmbH.  Accordingly, we were a related party of Casinos Austria AG and its affiliated companies. Pursuant to a shareholder resolution dated April 22, 2004, we were transformed into an Austrian limited partnership (GmbH & Co KG). The partnership consists of a GmbH as general, managing partner with unlimited liability and a limited partner with liability limited to his contribution registered in the commercial register.

 

On May 13, 2004, with an effective date of May 1, 2004, Shuffle Master, Inc., a public company headquartered in Las Vegas, NV, acquired all partnership interest in us from Casinos Austria AG and its affiliate, and subsequently changed our name to Shuffle Master GmbH & Co KG.

 

Basis of presentation: The condensed consolidated financial statements of CARD Casinos Austria Research & Development GmbH as of March 31, 2004, and for the three month periods ended March 31, 2004 and 2003, are unaudited, but, in the opinion of management, include all adjustments (consisting only of normal adjustments) necessary for a fair presentation of the financial results for the interim periods.  Our results of operations for the three month period ended March 31, 2004 are not necessarily indicative of the results to be expected for the year ending December 31, 2004.  These interim statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the year ended December 31, 2003.

 

Principles of consolidation: Our condensed consolidated financial statements include the accounts of CARD Casinos Austria Research & Development GmbH and our wholly owned subsidiaries CARD Casinos Austria Research and Development Limited, Auckland and CARD LLC, Reno, Nevada, both founded in 2003.  All significant inter-company accounts and transactions have been eliminated.

 

16



 

2.                      OTHER BALANCE SHEET DATA

 

The following provides additional disclosure for selected balance sheet accounts:

 

 

 

March 31,
2004

 

December 31,
2003

 

Inventories:

 

 

 

 

 

Finished goods

 

1,098

 

1,076

 

Less: allowance for inventory obsolescence

 

(175

)

(137

)

 

 

923

 

939

 

 

 

 

 

 

 

Property and equipment, net:

 

 

 

 

 

Trial products

 

364

 

336

 

Operating lease equipment

 

72

 

72

 

Office furniture and computer equipment

 

29

 

27

 

Production equipment

 

179

 

179

 

 

 

644

 

614

 

Less: accumulated depreciation

 

(361

)

(336

)

 

 

283

 

278

 

 

Trial products include products that have been provided to customers for demonstration purposes.  Once a product is placed at a customer for trial, the respective value is transferred from inventories to property and equipment and depreciated over its expected useful life.

 

All of our products are manufactured by a single supplier.  In the event that we cease our relationship with this supplier, we would be required to identify an alternative supplier or obtain capacity to manufacture our products internally.

 

All of our recorded property and equipment is subject to depreciation.  Depreciation expense was € 25 and € 26 for the three month periods ended March 31, 2004 and 2003, respectively.

 

3.                      INTANGIBLE ASSETS

 

Intangible assets: All of our recorded intangible assets are subject to amortization.  Amortization expense was € 2 and € 1 for the three month periods ended March 31, 2004 and 2003, respectively.  Intangible assets are comprised of the following:

 

 

 

March 31,
2004

 

December 31,
2003

 

 

 

 

 

 

 

Patents and software licenses

 

26

 

26

 

Less: accumulated amortization

 

(6

)

(4

)

Intangible assets, net

 

20

 

22

 

 

17



 

4.                      SHAREHOLDER’S EQUITY

 

Capital stock: For the periods presented, our legal form was a limited liability corporation (GmbH) according to the Austrian corporate law.  The capital stock of € 1,000 was held by the only shareholder Casinos Austria AG.

 

For the periods presented, we were a limited liability company and wholly-owned subsidiary of Casinos Austria AG, Vienna registered under the name CARD Casinos Austria Research and Development GmbH.  Accordingly, we were a related party of Casinos Austria AG and its affiliated companies. Pursuant to a shareholder resolution dated April 22, 2004, we were transformed into an Austrian limited partnership (GmbH & Co KG). The partnership consists of a GmbH as general, managing partner with unlimited liability and a limited partner with liability limited to his contribution registered in the commercial register.

 

5.                      RELATED PARTY TRANSACTIONS

 

For the periods presented, we were related to Casinos Austria AG and its affiliated companies.  Sales from products and services to Casinos Austria AG affiliated companies were € 200 and € 253 for the three month periods ended March 31, 2004 and 2003, respectively.

 

In addition, Casinos Austria AG provided us with management, research and development personnel, administrative services and facilities.  Aggregate costs allocated to us were € 142 and € 150 for the three month periods ended March 31, 2004 and 2003, respectively.

 

6.                      COMMITMENTS AND CONTINGENCIES

 

Legal proceedings: We and our affiliates have been involved in litigation with Shuffle Master, Inc. during the years ended December 31, 2003 and 2002.  In connection with the acquisition of us by Shuffle Master, Inc. on May 13, 2004, all litigation between the companies will be terminated.

 

General and administrative expenses include legal fees related to litigation with Shuffle Master, Inc. of € 471 and € 70 for the three month periods ended March 31, 2004 and 2003, respectively.

 

7.                      SUBSEQUENT EVENTS

 

Austrian tax law: We are subject to corporate income tax in Austria at a rate of 34%.  An act reducing the corporate income tax rate to 25% effective for fiscal years beginning 2005 was enacted by Austrian Government in June 2004.

 

Pension commitments: In April 2004, we formalized our defined contribution pension agreements with four individual employees. We pay contributions to an external pension fund administered by ÖPAG Pensionskassen AG (“ÖPAG”).  Once the contributions have been paid, we have no further obligation.  The contributions constitute a net periodic cost for the period in which they are due.

 

We also committed to a defined contribution pension agreement with a managing director, which is valid from May 1, 2004.  We pay contributions to an external fund which is also administered by ÖPAG.  In connection with our acquisition by Shuffle Master, Inc., we funded € 150 to the plan representing benefits for prior years of service to Casinos Austria AG.

 

18