-----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, EJLttYv0SK5SBXeduNr/2YAu+OXzdyQfFBTnhIRrRU/wGFW6ft7W/21Hc3n0OW+6 0LW3PLoefmRE4BGgCUIPXg== 0001104659-05-008029.txt : 20050224 0001104659-05-008029.hdr.sgml : 20050224 20050223210343 ACCESSION NUMBER: 0001104659-05-008029 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20050223 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20050224 DATE AS OF CHANGE: 20050223 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SCIENTIFIC GAMES CORP CENTRAL INDEX KEY: 0000750004 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-COMPUTER INTEGRATED SYSTEMS DESIGN [7373] IRS NUMBER: 810422894 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-13063 FILM NUMBER: 05635652 BUSINESS ADDRESS: STREET 1: 750 LEXINGTON AVE CITY: NEW YORK STATE: NY ZIP: 10022 BUSINESS PHONE: 3027374300 MAIL ADDRESS: STREET 1: 750 LEXINGTON AVE CITY: NEW YORK STATE: NY ZIP: 10022 FORMER COMPANY: FORMER CONFORMED NAME: AUTOTOTE CORP DATE OF NAME CHANGE: 19920703 FORMER COMPANY: FORMER CONFORMED NAME: UNITED TOTE INC DATE OF NAME CHANGE: 19920317 8-K 1 a05-4106_18k.htm 8-K

 

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) February 23, 2005

 

0-13063

(Commission File Number)

 


 

SCIENTIFIC GAMES CORPORATION

(Exact name of registrant as specified in its charter)

 

Delaware

 

81-0422894

(State of Incorporation)

 

(IRS Employer
Identification Number)

 

750 Lexington Avenue, New York, New York 10022

(Address of registrant’s principal executive office)

 

(212) 754-2233

(Registrant’s telephone number)

 

Not Applicable

(Former name or former address, if changed since last report)

 

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:

 

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))

 

 



 

Section 2 - Financial Information

 

Item 2.02.              Results of Operation and Financial Condition.

 

The information contained in this Item 2.02 (“Results of Operations and Financial Condition”) of this Current Report, together with Exhibit 99.1 hereto, is being furnished under Item 2.02.  As such, the information contained in this Item and such Exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

On February 23, 2005, Scientific Games Corporation (the “Company”) issued a press release announcing, among other things, results for the three months and the year ended December 31, 2004.  A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated by reference herein.

 

The Company’s press release, in addition to containing results that are determined in accordance with accounting principles generally accepted in the United States of America (“GAAP”), also contains the Company’s “EBITDA” results, which are non-GAAP earnings results that exclude certain items. EBITDA, as used in the press release, represents operating income plus depreciation and amortization expenses.  EBITDA is included in the press release as, among other things, it is a basis upon which the Company assesses its financial performance, and it provides useful information regarding the Company’s ability to service its debt. In addition, EBITDA is useful to investors in evaluating the Company’s financial performance because it is a commonly used financial analysis tool for measuring and comparing gaming companies in several areas of liquidity, operating performance and leverage.  EBITDA should not be considered in isolation or as an alternative to net income, cash flows from operations, or other consolidated income or cash flow data prepared in accordance with GAAP as measures of the Company’s profitability or liquidity.  EBITDA as used in the press release may differ from similarly titled measures presented by other companies. A table reconciling EBITDA to GAAP net income is included in the condensed consolidated financial statement data included in the Company’s press release.  Also included in the Company’s press release is certain net income information presented on a pro forma, non-GAAP, basis to indicate the effect of certain items noted in the press release; a table reconciling such pro forma net income information to GAAP net income is included in the Company’s press release.

 

Section 8 - Other Events

 

Item 8.01.                                          Other Events.

 

In connection with the preparation of the Company’s consolidated financial statements for the year ended December 31, 2004, the Company determined that it had an internal control deficiency that constitutes a “material weakness” as defined by the Public Company Accounting Oversight Board’s Accounting Standard No. 2.  The Company has concluded that it had insufficient personnel resources and technical accounting expertise within the accounting function to resolve non-routine or complex accounting matters.

 

2



 

As a result, management will be unable to conclude that the Company’s internal controls over financial reporting are effective as of December 31, 2004.  Therefore Deloitte & Touche LLP will issue an adverse opinion with respect to the Company’s internal controls over financial reporting.  The Company is in the process of remediating this material weakness.

 

Section 9 - Financial Statements and Exhibits

 

Item 9.01.                                          Financial Statements and Exhibits.

 

(c)  Exhibits

 

Exhibit No.

 

Description

 

 

 

99.1

 

Press Release of Scientific Games Corporation, dated February 23, 2005.

 

3



 

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 duly authorized.

 

 

SCIENTIFIC GAMES CORPORATION

 

 

 

 

 

By:

 /s/ Martin E. Schloss

 

 

 

Name:

Martin E. Schloss

 

 

Title:

Vice President and General Counsel

 

 

Date:  February 23, 2005

 

 

4



 

Exhibit Index

 

Exhibit No.

 

Description

 

 

 

99.1

 

Press Release of Scientific Games Corporation, dated February 23, 2005.

 

5


 

EX-99.1 2 a05-4106_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

SCIENTIFIC GAMES REPORTS FOURTH QUARTER
AND 2004 FINANCIAL RESULTS

 

NEW YORK, FEBRUARY 23, 2005, SCIENTIFIC GAMES CORPORATION (NASDAQ: SGMS) announced financial results for the fourth quarter and year ended December 31, 2004.  Revenues in the fourth quarter of 2004 were $182.6 million compared to $176.8 million in the fourth quarter of 2003.  Net income was $4.4 million or $0.05 per diluted share in the fourth quarter of 2004 compared to net income before non-cash preferred stock dividend of $15.0 million or $0.17 per diluted share in the fourth quarter of 2003.  In the fourth quarter of 2003, the non-cash preferred stock dividend was $2.0 million.

 

EBITDA (earnings before interest, taxes, depreciation and amortization – please see reconciliation below) for the fourth quarter of 2004 was $51.2 million compared to $47.2 million in the comparable period of 2003.

 

During 2004, revenues increased to $725.5 million from $560.9 million in 2003, an increase of 29%.  Net income before preferred stock dividend was $65.7 million in 2004 or $0.72 per diluted share compared to net income before non-cash preferred stock dividend of $52.1 million or $0.59 per diluted share in 2003.  The preferred stock dividend was $7.7 million in 2003 and $4.7 million for 2004.  The preferred stock dividend was eliminated when the holders converted the preferred stock into common stock in August 2004.

 

EBITDA was $209.0 million in 2004, an increase of 33% from $157.0 million in 2003.

 

The Company benefited from strong instant lottery ticket sales, the acquisition of IGT OnLine Entertainment (OES) and the launching of the new online lottery in North Dakota and the new instant ticket lottery in Tennessee throughout 2004 as well the fourth quarter of 2004.  These results were partially offset by a $16.9 million charge in connection with its December 2004 debt refinancing and the repayment of most of its previously outstanding subordinated debt; a $6.1 million charge for its share of startup costs for the Italian joint venture that began selling instant tickets in June 2004; and approximately $3.1 million of non-recurring charges in the pari-mutuel segment largely as a result of adjustments identified during completion of its Sarbanes-Oxley review.  Net income for the fourth quarter of 2004 before these unusual items would have been $22.5 million for the fourth quarter of 2004 or $0.25 per diluted share, and $83.8 million or $0.92 per diluted share for the year.

 

Lorne Weil, Chairman and CEO, commented, “In many respects, the fourth quarter was a very exciting one for our company.  We concluded a debt refinancing that enabled us to virtually eliminate our 12 ½% senior subordinated notes; converted most of our floating rate debt into fixed rate instruments; and increased our credit facilities by $300 million.  The result of this balance sheet restructuring is approximately $10 million less in interest expense for 2005 and the addition of substantial resources to grow the company far into the future.”

 

“Instant ticket revenues continued to be extraordinarily strong in the quarter, especially among our cooperative services customers,” Mr. Weil continued.  “We won a new instant lottery contract for the Louisiana Lottery, the extension of our Iowa

 



 

online lottery contract, as well as a new video lottery monitoring and control agreement for Maine – together representing at least $22.3 million in revenues over the next few years.”

 

“In fact, the whole of 2004 was a very successful year for us as we won the $67 million Loteria Electronica online lottery award in Puerto Rico; extended all five of the US online lottery contracts that were eligible for extension; added three new instant lottery ticket customers, bringing us to 26 US customers for whom we are the primary supplier; extended our cooperative services contract with the Pennsylvania Lottery; and won the two new video lottery monitoring contracts in New Mexico and Maine.  In Germany we closed on the acquisition of the instant ticket provider, Printpool Honsel, launched our third Internet-based wagering game, and just signed an agreement to provide Oddset wagering services for Sports Toto in Korea.”

 

 “Although pari-mutuel and venue management revenues have declined from last year, management is in the process of improving the operations of those divisions by negotiating new agreements and pursuing new venues.  During 2004, we added four new tote services customers for total of $3.8 million in revenues over the terms of their respective contracts.  Scientific Games Racing also won several contract extensions securing over $9 million in revenues over the extension periods.  Our simulcasting division has signed six new customers and extended several contracts, representing $8.5 million in revenues.  New management at Autotote Enterprises has signed two new racebook agreements, one with Isle of Capri for its Our Lucaya casino in the Bahamas and the other with TRAXCO, Inc. for the racetrack and off-track betting locations on St. Croix.  In addition, to attract more account wagering in Connecticut, our cable television horseracing show is currently broadcast into a total of 700,000 cable subscribers’ homes.”

 

Outlook

“In 2005 all indications are that instant lottery ticket sales will continue to be robust both at home and abroad,” Mr. Weil continued.  “Higher price point games, licensed brand tickets and new instant ticket play styles all drive sales and we believe these products will continue to be popular.  Our new, networked vending solutions are also encouraging customers to expand their distribution of lottery products.”

 

“Our focus on expanding our international presence has yielded tangible results.  In Italy instant ticket sales have already reached the $1.4 billion annualized retail sales level.  The acquisition of Printpool Honsel, completed in December, should enable us to help German lotteries realize substantial increases in their sales over the next few years.  We also just launched our third Internet-based gaming system in Germany bringing to eight the number of Germany lotteries for which we provide maintenance and support.  These gaming systems offer lottery games, sports wagering and instant games through the Internet.”

 

“In recent years, online lottery sales growth has been tied to the large jackpots typical of the multi-state games like Powerball® and MegaMillions®.  In 2004 Scientific Games introduced a new online game in Pennsylvania called Match 6™ which was extremely successful.  Now Delaware is about to launch its own version.  Match 6™ is the first in a full line of new online lottery games the company plans to roll out over the next several years.”

 



 

Mr. Weil said, “As many of you know, we announced an important strategic alliance with International Game Technology (IGT) in mid-January.  As we submit bids to provide our AEGIS®-Video central monitoring and control systems for government-sponsored gaming networks, we will now be including features offered by IGT’s Advantage® System such as loyalty management programs, accounting and E-Z Pay systems.  We believe this will be a unique and successful combination of features.”

 

Sarbanes-Oxley

In connection with the preparation of the Company’s consolidated financial statements for the year ended December 31, 2004, the Company determined that it had an internal control deficiency that constitutes a “material weakness” as defined by the Public Company Accounting Oversight Board’s Accounting Standard No. 2.  The Company has concluded that it had insufficient personnel resources and technical accounting expertise within the accounting function to resolve non-routine or complex accounting matters.

 

As a result, management will be unable to conclude that the Company’s internal controls over financial reporting are effective as of December 31, 2004.  Therefore Deloitte & Touche LLP will issue an adverse opinion with respect to the Company’s internal controls over financial reporting.  The Company is in the process of remediating this material weakness.

 

Over the past year, Scientific Games has devoted significant resources to assess and strengthen its internal controls in the context of the Sarbanes-Oxley Section 404 review. The indicated weakness concerns unusual accounting transactions and does not affect the Company’s financial strength or business prospects.

 

About Scientific Games

Scientific Games Corporation is the leading integrated supplier of instant tickets, systems and services to lotteries, and the leading supplier of wagering systems and services to pari-mutuel operators.  It is also a licensed pari-mutuel gaming operator in Connecticut and the Netherlands and is a leading supplier of prepaid phone cards to telephone companies.  Scientific Games’ customers are in the United States and more than 60 other countries.  For more information about Scientific Games, please visit our web site at www.scientificgames.com.

 

Forward-Looking Statements

In this press release we make “forward-looking statements” within the meaning of the United States Private Securities Litigation Reform Act of 1995. In some cases, forward-looking statements can be identified by the use of forward-looking terminology such as “may,” “will,” “estimate,” “intend,” “continue,” “believe,” “expect” or “anticipate,” or the negatives thereof, variations thereon or similar terminology.

 

These forward-looking statements generally relate to plans and objectives for future operations and are based upon management’s reasonable estimates of future results or trends. Although we believe that the plans and objectives reflected in or suggested by such forward-looking statements are reasonable, such plans or objectives may not be achieved.

 

Actual results may differ from projected results due, but not limited, to unforeseen developments, including developments relating to the following:

 

                  economic, competitive, demographic, business and other conditions in our local and regional markets;

 



 

                  changes or developments in the laws, regulations or taxes in the gaming and lottery industries;

                  actions taken or omitted to be taken by third parties, including customers, suppliers, competitors, members and shareholders, as well as legislative, regulatory, judicial and other governmental authorities;

                  changes in business strategy, capital improvements, development plans, including those due to environmental remediation concerns, or changes in personnel or their compensation, including federal, state and local minimum wage requirements;

                  the availability and adequacy of our cash flow to satisfy our obligations, including our debt service obligations and our need for additional funds required to support capital improvements, development and acquisitions;

                  an inability to renew or early termination of our contracts;

                  an inability to engage in future acquisitions;

                  the loss of any license or permit, including the failure to obtain an unconditional renewal of a required gaming license on a timely basis; and

                  resolution of any pending or future litigation in a manner adverse to us.

 

Actual future results may be materially different from what we expect.  We will not update forward-looking statements even though our situation may change in the future.

 

EBITDA Disclosure

EBITDA is included in this press release as it is a basis upon which we assess our financial performance, and it provides useful information regarding our ability to service our debt.  In addition, EBITDA is useful to investors in evaluating our financial performance because it is a commonly used financial analysis tool for measuring and comparing gaming companies in several areas of liquidity, operating performance and leverage.  EBITDA should not be considered in isolation or as an alternative to net income, cash flows from operations, or other consolidated income or cash flow data prepared in accordance with generally accepted accounting principles as measures of our profitability or liquidity.  EBITDA as defined in this press release may differ from similarly titled measures presented by other companies.

 

Company Contact:

Lisa D. Lettieri

 

Scientific Games Corporation

 

212-754-2233

 

 

(TABLES FOLLOW)

 



 

SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

Three Months and Twelve Months Ended December 31, 2003 and 2004

(Unaudited, in thousands, except per share amounts)

 

 

 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

 

 

2003

 

2004

 

2003

 

2004

 

Operating revenues:

 

 

 

 

 

 

 

 

 

Services

 

$

126,817

 

149,145

 

452,564

 

590,984

 

Sales

 

49,964

 

33,464

 

108,347

 

134,511

 

 

 

176,781

 

182,609

 

560,911

 

725,495

 

Operating expenses (exclusive of depreciation and Amortization shown below):

 

 

 

 

 

 

 

 

 

Services

 

70,042

 

81,421

 

247,730

 

318,989

 

Sales

 

35,915

 

22,370

 

76,082

 

92,231

 

Amortization of service contract software

 

1,376

 

2,215

 

5,312

 

5,799

 

 

 

107,333

 

106,006

 

329,124

 

417,019

 

Total gross profit

 

69,448

 

76,603

 

231,787

 

308,476

 

Selling, general and administrative expenses

 

23,622

 

27,654

 

80,074

 

105,274

 

Depreciation and amortization

 

12,879

 

13,384

 

42,373

 

55,478

 

Operating income

 

32,947

 

35,565

 

109,340

 

147,724

 

Other deductions (income):

 

 

 

 

 

 

 

 

 

Interest expense

 

7,822

 

8,063

 

26,397

 

30,952

 

Debt restructuring charge

 

 

16,868

 

 

16,868

 

Equity in loss of joint venture

 

 

6,060

 

 

6,060

 

Other (income) expense

 

1,708

 

(659

)

1,477

 

(748

)

 

 

9,530

 

30,332

 

27,874

 

53,132

 

Income before income tax expense

 

23,417

 

5,233

 

81,466

 

94,592

 

Income tax expense

 

8,398

 

881

 

29,319

 

28,850

 

Net income

 

15,019

 

4,352

 

52,147

 

65,742

 

Convertible preferred stock dividend

 

1,977

 

 

7,661

 

4,721

 

Net income available to common stockholders

 

$

13,042

 

4,352

 

44,486

 

61,021

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted net income per share:

 

 

 

 

 

 

 

 

 

Basic net income available to common stockholders

 

$

0.21

 

0.05

 

0.74

 

0.84

 

Diluted net income available to common stockholders

 

$

0.17

 

0.05

 

0.59

 

0.72

 

Weighted average number of shares used in per share calculations:

 

 

 

 

 

 

 

 

 

Basic shares

 

60,756

 

88,071

 

60,010

 

73,014

 

Diluted shares

 

90,914

 

91,463

 

88,143

 

90,710

 

 



 

SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES

SELECTED CONSOLIDATED BALANCE SHEET DATA

 

December 31, 2003 and December 31, 2004

(Unaudited, in thousands)

 

 

 

December 31,
2003

 

December 31,
2004

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

79,373

 

118,645

 

Other current assets

 

157,992

 

175,236

 

Property and equipment, net

 

228,730

 

271,426

 

Long-term assets

 

496,894

 

526,715

 

Total assets

 

$

962,989

 

1,092,022

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Current portion of long-term debt

 

$

6,327

 

3,041

 

Other current liabilities

 

152,096

 

137,970

 

Long-term debt, excluding current portion

 

525,836

 

607,837

 

Other long-term liabilities

 

41,578

 

42,611

 

Stockholders’ equity

 

237,152

 

300,563

 

Total liabilities and stockholders’ equity:

 

$

962,989

 

1,092,022

 

 



 

SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES

CONSOLIDATED SEGMENT OPERATING DATA

 

Three Months Ended December 31, 2003 and 2004

(Unaudited, in thousands)

 

 

 

Three Months Ended December 31, 2003

 

 

 

Lottery
Group

 

Pari-Mutuel
Group

 

Venue
Management
Group

 

Telecom-
munications
Group

 

Totals

 

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues

 

$

91,748

 

19,753

 

15,316

 

 

126,817

 

Sales revenues

 

34,621

 

1,118

 

 

14,225

 

49,964

 

Total revenues

 

126,369

 

20,871

 

15,316

 

14,225

 

176,781

 

Cost of service

 

49,499

 

9,750

 

10,793

 

 

70,042

 

Cost of sales

 

26,153

 

302

 

 

9,460

 

35,915

 

Amortization of service contract software

 

794

 

582

 

 

 

1,376

 

Total operating expenses

 

76,446

 

10,634

 

10,793

 

9,460

 

107,333

 

Gross profit

 

49,923

 

10,237

 

4,523

 

4,765

 

69,448

 

Selling, general and administrative expenses

 

14,068

 

2,474

 

777

 

1,297

 

18,616

 

Depreciation and amortization

 

8,143

 

3,380

 

483

 

707

 

12,713

 

Segment operating income

 

$

27,712

 

4,383

 

3,263

 

2,761

 

38,119

 

Unallocated corporate expense

 

 

 

 

 

 

 

 

 

5,172

 

Consolidated operating income

 

 

 

 

 

 

 

 

 

$

32,947

 

 

 

 

Three Months Ended December 31, 2004

 

 

 

Lottery
Group

 

Pari-Mutuel
Group

 

Venue
Management
Group

 

Telecom-
munications
Group

 

Totals

 

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues

 

$

117,545

 

17,451

 

14,149

 

 

149,145

 

Sales revenues

 

8,102

 

1,292

 

 

24,070

 

33,464

 

Total revenues

 

125,647

 

18,743

 

14,149

 

24,070

 

182,609

 

Cost of service

 

58,462

 

12,456

 

10,503

 

 

81,421

 

Cost of sales

 

4,732

 

695

 

 

16,943

 

22,370

 

Amortization of service contract software

 

826

 

1,389

 

 

 

2,215

 

Total operating expenses

 

64,020

 

14,540

 

10,503

 

16,943

 

106,006

 

Gross profit

 

61,627

 

4,203

 

3,646

 

7,127

 

76,603

 

Selling, general and administrative expenses

 

13,187

 

3,694

 

1,112

 

1,907

 

19,900

 

Depreciation and amortization

 

7,723

 

2,215

 

430

 

958

 

11,326

 

Segment operating income

 

$

40,717

 

(1,706

)

2,104

 

4,262

 

45,377

 

Unallocated corporate expense

 

 

 

 

 

 

 

 

 

9,812

 

Consolidated operating income

 

 

 

 

 

 

 

 

 

$

35,565

 

 



 

SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES

CONSOLIDATED SEGMENT OPERATING DATA

 

Twelve Months Ended December 31, 2003 and 2004

(Unaudited, in thousands)

 

 

 

Twelve Months Ended December 31, 2003

 

 

 

Lottery
Group

 

Pari-Mutuel
Group

 

Venue
Management
Group

 

Telecom-
munications
Group

 

Totals

 

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues

 

$

307,820

 

80,798

 

63,946

 

 

452,564

 

Sales revenues

 

54,685

 

5,399

 

 

48,263

 

108,347

 

Total revenues

 

362,505

 

86,197

 

63,946

 

48,263

 

560,911

 

Cost of service

 

159,447

 

43,476

 

44,807

 

 

247,730

 

Cost of sales

 

40,884

 

2,790

 

 

32,408

 

76,082

 

Amortization of service contract software

 

2,947

 

2,365

 

 

 

5,312

 

Total operating expenses

 

203,278

 

48,631

 

44,807

 

32,408

 

329,124

 

Gross profit

 

159,227

 

37,566

 

19,139

 

15,855

 

231,787

 

Selling, general and administrative expenses

 

40,538

 

11,208

 

3,403

 

4,998

 

60,147

 

Depreciation and amortization

 

25,319

 

11,718

 

2,001

 

2,630

 

41,668

 

Segment operating income

 

$

93,370

 

14,640

 

13,735

 

8,227

 

129,972

 

Unallocated corporate expense

 

 

 

 

 

 

 

 

 

20,632

 

Consolidated operating income

 

 

 

 

 

 

 

 

 

$

109,340

 

 

 

 

Twelve Months Ended December 31, 2004

 

 

 

Lottery
Group

 

Pari-Mutuel
Group

 

Venue
Management
Group

 

Telecom-
munications
Group

 

Totals

 

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues

 

$

451,056

 

78,397

 

61,531

 

 

590,984

 

Sales revenues

 

62,506

 

4,140

 

 

67,865

 

134,511

 

Total revenues

 

513,562

 

82,537

 

61,531

 

67,865

 

725,495

 

Cost of service

 

229,502

 

44,780

 

44,707

 

 

318,989

 

Cost of sales

 

40,041

 

2,381

 

 

49,809

 

92,231

 

Amortization of service contract software

 

3,338

 

2,461

 

 

 

5,799

 

Total operating expenses

 

272,881

 

49,622

 

44,707

 

49,809

 

417,019

 

Gross profit

 

240,681

 

32,915

 

16,824

 

18,056

 

308,476

 

Selling, general and administrative expenses

 

58,630

 

9,495

 

4,084

 

6,313

 

78,522

 

Depreciation and amortization

 

36,721

 

10,808

 

1,951

 

3,305

 

52,785

 

Segment operating income

 

$

145,330

 

12,612

 

10,789

 

8,438

 

177,169

 

Unallocated corporate expense

 

 

 

 

 

 

 

 

 

29,445

 

Consolidated operating income

 

 

 

 

 

 

 

 

 

$

147,724

 

 



 

SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES

RECONCILIATION OF NET INCOME BEFORE PREFERRED

STOCK DIVIDEND TO EBITDA

(Unaudited, in thousands)

 

 

 

Three Months Ended
December
31,

 

Twelve Months
Ended December
31,

 

 

 

2003

 

2004

 

2003

 

2004

 

 

 

 

 

 

 

 

 

 

 

Net income before preferred stock dividend

 

$

15,019

 

4,352

 

52,147

 

65,742

 

Add: Income tax expense

 

8,398

 

881

 

29,319

 

28,850

 

Add: Depreciation and amortization expense

 

14,255

 

15,599

 

47,685

 

61,277

 

Add: Interest expense

 

7,822

 

8,063

 

26,397

 

30,952

 

Add: Other (income) expense

 

1,708

 

22,269

 

1,477

 

22,180

 

EBITDA

 

$

47,202

 

51,164

 

157,025

 

209,001

 

 

EBITDA, as included herein, represents operating income plus depreciation and amortization expenses.  EBITDA is included in this document as it is a basis upon which we assess our financial performance, and it provides useful information regarding our ability to service our debt.  EBITDA should not be considered in isolation or as an alternative to net income, cash flows from operations, or other consolidated income or cash flow data prepared in accordance with generally accepted accounting principles as measures of our profitability or liquidity.  EBITDA as defined in this document may differ from similarly titled measures presented by other companies.

 



 

SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES

CALCULATION OF PRO FORMA NET INCOME BEFORE PREFERRED

STOCK DIVIDENDS

(Unaudited, in thousands)

 

 

 

Three
Months
Ended
December 31,
2004

 

Twelve
Months
Ended
December
31, 2004

 

 

 

 

 

 

 

Income before income tax expense

 

$

5,233

 

94,592

 

 

 

 

 

 

 

Add: Debt restructuring charges

 

16,868

 

16,868

 

Add: Losses on Italian Joint Venture

 

6,060

 

6,060

 

Add: Pari-Mutuel Group non-recurring charges

 

3,091

 

3,091

 

Pro forma income before income tax expense

 

31,252

 

120,611

 

Income tax expense

 

8,741

 

36,787

 

Pro forma net income before preferred stock dividends

 

$

22,511

 

83,824

 

 

 

 

 

 

 

Diluted net income per share

 

$

0.25

 

0.92

 

 

 

 

 

 

 

Weight average number of shares used in per share calculation:

 

91,463

 

90,710

 

 


GRAPHIC 3 g41061mmimage002.gif GRAPHIC begin 644 g41061mmimage002.gif M1TE&.#=AE@!?`'<``"'^&E-O9G1W87)E.B!-:6-R;W-O9G0@3V9F:6-E`"P` M````E@!?`(<```"`````@`"`@````("``(``@(#`P,#`W,"FRO`$!`0("`@, M#`P1$1$6%A8<'!PB(B(I*2E5555-34U"0D(Y.3G_?(#_4%#6`)/,[/_OUL;G MY]:MJ9`S``!F``"9``#,````,P`S,P!F,P"9,P#,,P#_,P``9@`S9@!F9@"9 M9@#,9@#_9@``F0`SF0!FF0"9F0#,F0#_F0``S``SS`!FS`"9S`#,S`#_S`!F M_P"9_P#,_P```#,S`#-F`#.9`#/,`#/_`#,`,S,S,S-F,S.9,S/,,S/_,S,` M9C,S9C-F9C.99C/,9C/_9C,`F3,SF3-FF3.9F3/,F3/_F3,`S#,SS#-FS#.9 MS#/,S#/_S#,S_S-F_S.9_S/,_S/__S,``&8S`&9F`&:9`&;,`&;_`&8`,V8S M,V9F,V:9,V;,,V;_,V8`9F8S9F9F9F:99F;,9F8`F68SF69FF6:9F6;,F6;_ MF68`S&8SS&:9S&;,S&;_S&8`_V8S_V:9_V;,_V;_`,S,`/\`F9F9,YF9`)G, M`)D``)DS,YEF`)G,,YG_`)D`9IDS9IEF,YF99IG,9IG_,YDSF9EFF9F9F9G, MF9G_F9D`S)DSS)EFS&:9S)G,S)G_S)D`_YDS_YEFS)F9_YG,_YG__YD``,PS M`)EF`,R9`,S,`,P`,YDS,\QF,\R9,\S,,\S_,\P`9LPS9LQF9IF99LS,9LS_ M9ID`F&AH:6 MEI;+R\NRLK+7U]?=W=WCX^/JZNKQ\?'X^/C_^_"@H*2`@(#_````_P#__P`` M`/__`/\`______\(_P#_"1Q(L*#!@P@3*ES(L*'#AQ`C2IQ(L:+%BQ@S:MS( ML:/'CR!#BAQ)LJ3)DRA3JES)LJ7+ES!CRIQ)LZ;-FSASZMS)LZ?/GT"#"AU* MM*C1HTB3:N15:]$B18M,.:55ZV(M6DZE0EU$M5M$`&##`FCS#\`0LT/.DFW# MMBW;?U'+F"JC2.X_7I+PZI6$3]].G;M4<0AY`_^@ M#!SS/^)M.%.?"SJO>]@B:95)/;MV_=NE:1V47UKZ:OK]X?>?:::$QYMOY05W M'GIP]5>?0.^Y-U(MSRU6(706#F;&<@3]E2&&('IVH6L&2D8><&9EIIEZ(K:W MUV@AS3=@@/8%F)HIKG`HT%\WWNB@4T_Y.*-4K\$WD'AD_7:9<`P^51]=R2W' M7$AQ<:=(CI/PD@DO64;B(89%"F0EB)'DM6666THBB5/:S9>E04JFQ1=ZP@UG M9WK_8.64ETZ!)J64(IEF'RW+1:A7EZHM,LF.,MJW2%Y9&@JIEKRXXI\BBNBH MU$'.B;A(FFIR"%FA>+E"%QO+R?=A79&DJ1>@HTK_Z9XD@"EJI$!FY7K6G$.T MT6NO*M[)UP&S2DCJ>R'18ILBR"[$U'S+-7J;K)HJQ,LP:495+:Z\)9D@6<,1 M]X^:Y)(;983)=E>&7@XM]UJ;=84F4:%EWEH6;WPEV.N"*R97KIHN-ON1I3/F M&!$OD?QXVKJ%7I2EO4B6E>"<#/YK[KBAP>@1?Q5J[-!T%D82J;WS0HQO9=_R MZQ9?HOT;L&@A\6):CZ=)-%N/#8FV-&VJY41XKDKJ"Z>90)!8* M)O!'.Z-R&Q*%MD6%7$,\MI9I7B-%W#/%FE%F,<`9XS62B!\2 MNM"%96ZYZ4GBV#BC7)$D_\2+WLQN^]%F;D&6WK^C2NKGG[#%.BI),B,-HGX& M<4V=UB)%#99E*2X(K*]D\7(XUFV7A-C"@,]F2M\$)7Q;F"2)AV!Y:&LFM,40 M9FQ2I2->J'2>%[H=^X%2I]4YG?ZZG#7`NR/6]=Z+[*CWIP4% MR2XQ[>.V]?/M+2=.K<PY"#SPO%T@B/$\:J`?=W]R?I2+7[RI!NJDI9< M&Y*/C(,SDAW$=30;U$$BIJ_:N>5V+L.8`QE*],*(2.R%0!X'J[LXT8#_P\O,%I9`NF3*>EO)WMY<83>"F,TRQB/+ M$?(1!#*2\0@0Q)KB9#(,26001*9`G[5&E@E390B(W#)1\-]=,'CO?28OW]4,A^6A&4@V58ZD!AR(MVXV0O+4!$$KJ95M_)>`R<) MRU=B,HT76Z,GY0)%A.R",'`#$454Y<%@$@^,?/0C+/.AAEFR+&.DQ$@M2F.* MWS6$0C33HGTF(D/6?`J2DO&6\=1"S#*6499K8YDR/>+_G,%$SR'JBF-GUE,& M23NFP M:0&-A-:>J4-1LD^546LE\JXFR%I^Y)DOI.J0%*%6L@T$,?=)H%Z="M=N[5%. M*GM@/G,WP7!FY$O1C"S?1',KA/E4LF^`% M$EXWP([^,$0CK"$)TQACLR7(..[2QL:9R=\P"8]']8GT-BVX8&,>#1X^FM; M#(B7PV$XQ1`:CHG]*BR"X(,M#::()#YG8AZ'KW$D1/&^*L,R$BJ(%T.`3PE' M,^1Q?8YDP_D590;R*PP/.Y(GC.EY'.B(23:)/.YS7,&,J%%@N1>?7C.8IYTE/6,Z3'#V+I!7+.OPNQF M2"O$S=,5M)O/@P]'6QHV.[Y,JN$,DAW/F=>.7F)P-/66X,"X,O`9P&;:>S^UMA/#:PGEQL^B2K*-@JUF3F&XSHI,]Z?,P&D:^6J@!>Y7O.?;/#FTQO)\.(S6=`UO9E%IX67PF< MRI<&@'#X3.]5DYKCH(Z9WVKRYPK[_.=`#[K0AT[THAO]Z$A/NM*7SO2F._WI ,4(^ZU*=.=:H'!``[ ` end
-----END PRIVACY-ENHANCED MESSAGE-----