-----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, JaZ09TmRSxNyRavTmgBKJtl/c902MPgjZpbsyNECZj+nlCSnM4u7NeIUySsRG25G 3hcxQzkGROcBfZuASngPaw== 0001104659-07-035455.txt : 20070503 0001104659-07-035455.hdr.sgml : 20070503 20070503170600 ACCESSION NUMBER: 0001104659-07-035455 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20070503 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20070503 DATE AS OF CHANGE: 20070503 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: 07816350 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 a07-13196_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): May 3, 2007

 

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 Operations and Financial Condition.

The information contained in this Current Report is being furnished under Item 2.02.  As such, the information contained herein 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 May 3, 2007, Scientific Games Corporation (the “Company”) issued a press release announcing, among other things, results for the three months ended March 31, 2007.  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 net income plus income tax expense, interest expense and depreciation and amortization expenses, net of other income. 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 non-GAAP adjusted basis to indicate the effect of certain items noted in the press release.

Adjusted EBITDA, non-GAAP adjusted net income and diluted non-GAAP adjusted net income per share are non-GAAP financial measures that are presented as supplemental disclosures and are reconciled to GAAP net income and GAAP net income per diluted share in financial schedules accompanying the Company’s press release.  In calculating the adjusted financial measures, the Company excludes certain items in order to better facilitate an understanding of the Company’s operating performance.

The Company’s management uses these adjusted financial measures in conjunction with GAAP financial measures to monitor and evaluate the performance of the Company’s business operations; facilitate management’s internal comparisons of the Company’s historical operating performance of its business operations; facilitate management’s external comparisons of the results of its overall business to the historical operating performance of other companies that may have different capital structures and debt levels; review and assess the operating performance of

2




 

the Company’s management team and as a measure in evaluating employee compensation and bonuses; analyze and evaluate financial and strategic planning decisions regarding future operating investments; and plan for and prepare future annual operating budgets and determine appropriate levels of operating investments.

The Company’s management believes that these adjusted financial measures are useful to investors to provide them with disclosures of the Company’s operating results on the same basis as that used by the Company’s management. The Company’s management also believes that because it has historically provided such adjusted non-GAAP financial measures in its earnings releases, continuing to do so provides consistency in its financial reporting and continuity to investors for comparability purposes. Accordingly, the Company’s management believes that the presentation of the adjusted non-GAAP financial measures, when used in conjunction with GAAP financial measures, provides both management and investors with useful financial information that can be used in assessing the Company’s financial condition and operating performance.

The adjusted financial measures should not be considered in isolation or as a substitute for net income or net income per diluted share prepared in accordance with GAAP. The adjusted financial measures as used in the press release may differ from similarly titled measures presented by other companies. The adjusted financial measures, as well as other information in the press release, should be read in conjunction with the Company’s financial statements filed with the Securities and Exchange Commission.

Section 9 - - Financial Statements and Exhibits

Item 9.01.              Financial Statements and Exhibits.

(d)  Exhibits

Exhibit No.

 

Description

 

 

 

 

 

 

 

99.1

 

Press Release of Scientific Games Corporation, dated May 3, 2007.

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/ DeWayne E. Laird

 

 

Name:

DeWayne E. Laird

 

 

Title:

Vice President and Chief Financial Officer

 

Date:  May 3, 2007

4




 

Exhibit Index

Exhibit No.

 

Description

 

 

 

 

 

99.1

 

Press Release of Scientific Games Corporation, dated May 3, 2007.

 

5



EX-99.1 2 a07-13196_1ex99d1.htm EX-99.1

Exhibit 99.1

Scientific Games First Quarter Revenues Rise 16% to $242 Million

Earnings per diluted share are $0.26; $0.28 excluding accelerated stock
compensation expense, and $0.32 excluding all stock compensation expense

New York, NY—May 3, 2007—Scientific Games Corporation [Nasdaq: SGMS] today reported first quarter 2007 revenues of $242.3 million, up 16 percent from $208.1 million in the first quarter of 2006. Net income was $24.8 million or $0.26 per diluted share, net of $7.1 million of stock compensation expense, up from net income of $22.4 million or $0.24 per diluted share in the first quarter of 2006. Non-GAAP adjusted net income before accelerated stock compensation expense (explained below) was $26.8 million or $0.28 per non-GAAP diluted share, and $29.9 million or $0.32 per non-GAAP diluted share before all stock compensation expense, compared to non-GAAP adjusted net income of $26.9 million or $0.29 per non-GAAP diluted share in the first quarter of 2006.

EBITDA for the first quarter of 2007 was $75.8 million, up 31 percent from $57.8 million in the first quarter of 2006. Excluding stock compensation expense, adjusted EBITDA increased 30 percent to $82.9 million for the first quarter of 2007, compared to adjusted EBITDA of $64.0 million for the first quarter of 2006.

During the first quarter of 2007 the Company recorded an accelerated stock compensation charge of $2.9 million or $0.02 per diluted share. The charge reflected a requirement to expense 100 percent of the fair market value of stock options and restricted stock units granted to certain key executives in February 2007 who are of retirement age, rather than being amortized over the five-year vesting period. Total stock compensation expense for the first quarter of 2007 was $7.1 million or $0.05 per diluted share.

“Printed Products service revenue showed a continued steady growth pattern at 12 percent in the first quarter,” said Lorne Weil, Chairman and CEO. “‘Same store’ sales growth decelerated to 8 percent in the first quarter, partly as a result of production bottlenecks. We expect this to pick up in future quarters with the launch of new licensed property games and additional production capacity coming online.”

Mr. Weil continued, “Italy’s strong contribution was felt twofold in the first quarter, in the revenue line and from our 20 percent ownership of the Italian instant ticket joint venture which added to a record level of equity income. Our negotiations in China are progressing well as evidenced by the recent announcement of our contract in Shandong. And lastly, we expect the necessary instant ticket game approvals in Mexico sometime in the second quarter, and anticipate launching this summer.”

Printed Products sales revenue in the first quarter was $9.3 million, a decrease of 34 percent from $14.1 million in the first quarter of 2006. The decline is primarily due to a continuing decline in phone card prices and volumes reflecting the market driven shift to lower priced products. Printed Products sales margins went from 24 percent in the first quarter of 2006 to 18 percent in the first quarter of 2007 due to pricing pressure and decreased economies of scale.




 

“Lottery Systems Group service revenue grew 3 percent during the first quarter,” added Weil. “Excluding EssNet service revenue of approximately $3.4 million, new contract revenues and elapsed contracts, ‘same store’ sales decreased 1 percent. This was largely due to the absence of a $365 million Powerball jackpot that occurred in the first quarter of 2006, but was ameliorated by the growth of certain international business. We successfully launched the Mexican online lottery Multijuegos® with our partner Televisa with approximately 3,500 terminals in February 2007. As of this week, we currently have over 4,800 terminals installed, and expect to expand this installed base to 10,000 terminals by year end driven primarily by the addition of approximately 4,000 retailers from our largest chain-store customer.”

Lottery Systems sales revenue was $11.0 million, a decrease of 25 percent from $14.7 million in the first quarter of 2006. This is primarily due to the absence of an $8.2 million terminal sale in 2006, but includes a $5.2 million sale to the Ontario Lottery in 2007.  Add-on sales of terminals and other equipment continued to suffer from legislative uncertainty in the German market.

“Diversified Gaming Group service revenue grew 70 percent, largely due to the addition of Global Draw,” noted Mr. Weil. “Excluding $19.7 million of Global Draw service revenues, our pari-mutuel related businesses showed margin improvement despite flat revenue because of cost reduction initiatives. Customers continue to migrate over to the Quantum Data Centers, a development that should continue to improve margins in this segment.”

Diversified Gaming Group sales revenue increased from $2.3 million in the first quarter of 2006 to $11.0 million in 2007, due to the acquisition of Games Media Limited which contributed $10.3 million of sales revenue in the quarter.

First quarter business development included a significant licensing deal with Hasbro, giving us global exclusive lottery rights to 20 Hasbro brands over multiple lottery platforms. The Company was also awarded an 11 year racing contract with the Camarero Group of Puerto Rico; an extension with the Connecticut Lottery for a new lottery system to be launched in 2008; and an agreement with Sportech/Littlewoods, of the United Kingdom, to upgrade their pari-mutuel technology and services.

Subsequent to the end of the quarter the Company announced a joint venture with Inspur to launch instant tickets in the Shandong province of China; the acquisition of Oberthur Gaming Technologies (OGT) another leading instant ticket manufacturer; a Lottery Systems contract with Golden Casket of Australia, a new 10-year agreement with Electronic Game Card, and a technology contract with Churchill Downs.

Weil concluded, “We expect to continue executing on our previously stated business goals: Continuing to grow existing lottery businesses, launching new instant ticket businesses internationally, growing Global Draw’s and Games Media’s installed base in the United Kingdom, expanding Global Draw’s technology into new jurisdictions, and improving margins across all segments.”




 

Information about the use of non-GAAP financial information is provided under the section “Non-GAAP Disclosure” below. The non-GAAP measures (adjusted net income, diluted adjusted net income per share, EBITDA and adjusted EBITDA) are reconciled to the corresponding GAAP measures in the financial schedules accompanying this release.

Conference Call Details

We invite you to join our conference call tomorrow at 8:30 a.m. Eastern. To access the call live via webcast please visit www.scientificgames.com and click on the webcast link under the Investors tab. To access the call by telephone, please dial 800.299.0148 (US & Canada) or 617.801.9711 (International) fifteen minutes before the start of the call. The Conference ID# is 97013855. The call will be archived for replay on the Company’s website for 30 days.

About Scientific Games

Scientific Games Corporation is the leading integrated supplier of instant tickets, systems and services to lotteries worldwide, a leading supplier of fixed odds betting terminals and systems, Amusement and Skill with Prize betting terminals, interactive sports betting terminals and systems, and wagering systems and services to pari-mutuel operators. It is also a licensed pari-mutuel gaming operator in Connecticut, Maine 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.

Company Contact:

Investor Relations

Scientific Games Corporation

212-754-2233

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,” “anticipate,” “could,” “optimistic,” “potential,” “opportunity,” “eventually,” or the negatives thereof, variations thereon or similar terminology.

These forward-looking statements are based upon management’s current expectations, assumptions and estimates and are not guarantees of future results or performance. Actual outcomes may differ from those projected in forward-looking statements due to a variety of risks and uncertainties and other factors, including relating to the following:




 

• 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;

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

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

• actions taken or omitted to be taken by third parties, including customers, suppliers, competitors 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;

• an inability to enter into new contracts, renew existing contracts or the early termination of our existing contracts;

• an inability to engage in or complete future acquisitions and integrate those businesses successfully;

• 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.

Additional information regarding risks and uncertainties and other factors that could cause actual results to differ materially from those contemplated in forward-looking statements is included from to time in the Company’s filings with the Securities and Exchange Commission, including the Company’s reports on Forms 10-K, 10-Q and 8-K. Forward-looking statements speak only as of the date they are made, and except for our ongoing obligations under the U.S. federal securities laws, we undertake no obligation to publicly update any forward-looking statements whether as a result of new information, future events or otherwise.

Convertible Debentures

During the first quarter of 2007, the average price of our common stock exceeded the specified conversion price of $29.10 of our Convertible Debentures. Because of this, an additional 684,000 shares of common stock have been included in our weighted average number of diluted shares for the first quarter of 2007. Although we purchased a hedge in December 2004 to mitigate the potential economic dilution of the underlying Convertible Debenture shares, we are precluded from reflecting this hedge in our GAAP weighted




 

average number of diluted shares because the effect would be anti-dilutive. Upon conversion of the debentures, the dilutive share count will revert to the true economic number.

Balance Sheet

The Consolidated Balance Sheet as of March 31, 2007 has not been provided in this release because our implementation of the newly effective FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes (“FIN 48”) is still in process.  The results of our FIN 48 review will not affect our results from operations for the quarter ended March 31, 2007 or any prior period.

Non-GAAP Disclosure

EBITDA, as included herein, represents net income plus income tax expense, interest expense, and depreciation and amortization expenses, net of other income. 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. 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 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.

EBITDA, Adjusted EBITDA, non-GAAP adjusted net income and diluted non-GAAP adjusted net income per share are non-GAAP financial measures that are presented as supplemental disclosures and are reconciled to GAAP net income and GAAP net income per diluted share in financial schedules accompanying this release. In calculating the adjusted financial measures, the Company excludes certain items in order to better facilitate an understanding of the Company’s operating performance.

The Company’s management uses these adjusted financial measures in conjunction with GAAP financial measures to monitor and evaluate the performance of the Company’s business operations; facilitate management’s internal comparisons of the Company’s historical operating performance of its business operations; facilitate management’s external comparisons of the results of its overall business to the historical operating performance of other companies that may have different capital structures and debt levels; review and assess the operating performance of the Company’s management team and as a measure in evaluating employee compensation and bonuses; analyze and evaluate financial and strategic planning decisions regarding future operating investments; and plan for and prepare future annual operating budgets and determine appropriate levels of operating investments.




 

The Company’s management believes that these adjusted financial measures are useful to investors to provide them with disclosures of the Company’s operating results on the same basis as that used by the Company’s management. The Company’s management also believes that because it has historically provided such adjusted non-GAAP financial measures in its earnings releases, continuing to do so provides consistency in its financial reporting and continuity to investors for comparability purposes. Accordingly, the Company’s management believes that the presentation of the adjusted non-GAAP financial measures, when used in conjunction with GAAP financial measures, provides both management and investors with useful financial information that can be used in assessing the Company’s financial condition and operating performance.

The adjusted financial measures should not be considered in isolation or as a substitute for net income or net income per diluted share prepared in accordance with GAAP. The adjusted financial measures as defined in this document may differ from similarly titled measures presented by other companies. The adjusted financial measures, as well as other information in this document should be read in conjunction with the Company’s financial statements filed with the Securities and Exchange Commission.

 




 

SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS

Three Months Ended March 31, 2006 and 2007
(Unaudited, in thousands, except per share amounts)

 

 

Three Months Ended
March 31,

 

 

 

2006

 

2007

 

Operating revenues:

 

 

 

 

 

Services

 

$

176,960

 

210,993

 

Sales

 

31,169

 

31,273

 

 

 

208,129

 

242,266

 

Operating expenses :

 

 

 

 

 

Cost of services (exclusive of depreciation and amortization)

 

94,948

 

116,747

 

Cost of sales (exclusive of depreciation and amortization)

 

24,544

 

22,485

 

Selling, general and administrative expenses

 

32,392

 

39,145

 

Depreciation and amortization

 

19,292

 

29,078

 

Operating income

 

36,953

 

34,811

 

Other deductions:

 

 

 

 

 

Interest expense

 

7,202

 

12,892

 

Equity in net income of joint ventures

 

(1,576

)

(11,878

)

Other income

 

(643

)

(390

)

 

 

4,983

 

624

 

Income before income tax expense

 

31,970

 

34,187

 

Income tax expense

 

9,600

 

9,428

 

Net income

 

$

22,370

 

24,759

 

 

 

 

 

 

 

Basic and diluted net income per share:

 

 

 

 

 

Basic net income

 

$

0.25

 

0.27

 

Diluted net income

 

$

0.24

 

0.26

 

Weighted average number of shares used in per share calculations:

 

 

 

 

 

Basic shares

 

90,166

 

91,993

 

Diluted shares

 

93,172

 

95,288

 

 

 




SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES

CONSOLIDATED SEGMENT OPERATING DATA

Three Months Ended March 31, 2006 and 2007

(Unaudited, in thousands)

 

 

Three Months Ended March 31, 2006

 

 

 

Printed
Products
Group

 

Lottery
Systems
Group

 

Diversified
Gaming
Group

 

Totals

 

 

 

 

 

 

 

 

 

 

 

Service revenues

 

$

93,579

 

52,717

 

30,664

 

176,960

 

Sales revenues

 

14,121

 

14,699

 

2,349

 

31,169

 

Total revenues

 

107,700

 

67,416

 

33,013

 

208,129

 

Cost of services (1)

 

46,291

 

27,673

 

20,984

 

94,948

 

Cost of sales (1)

 

10,773

 

11,592

 

2,179

 

24,544

 

Selling, general and administrative expenses

 

11,356

 

7,449

 

2,441

 

21,246

 

Depreciation and amortization (2)

 

5,185

 

10,493

 

3,396

 

19,074

 

Segment operating income

 

$

34,095

 

10,209

 

4,013

 

48,317

 

Unallocated corporate expense

 

 

 

 

 

 

 

11,364

 

Consolidated operating income

 

 

 

 

 

 

 

$

36,953

 

 

 

 

Three Months Ended March 31, 2007

 

 

 

Printed
Products
Group

 

Lottery
Systems
Group

 

Diversified
Gaming
Group

 

Totals

 

 

 

 

 

 

 

 

 

 

 

Service revenues

 

$

104,631

 

54,331

 

52,031

 

210,993

 

Sales revenues

 

9,262

 

11,049

 

10,962

 

31,273

 

Total revenues

 

113,893

 

65,380

 

62,993

 

242,266

 

Cost of services (1)

 

55,662

 

29,391

 

31,694

 

116,747

 

Cost of sales (1)

 

7,624

 

6,238

 

8,623

 

22,485

 

Selling, general and administrative expenses

 

11,481

 

7,997

 

5,348

 

24,826

 

Depreciation and amortization (2)

 

8,400

 

14,131

 

6,322

 

28,853

 

Segment operating income

 

$

30,726

 

7,623

 

11,006

 

49,355

 

Unallocated corporate expense

 

 

 

 

 

 

 

14,544

 

Consolidated operating income

 

 

 

 

 

 

 

$

34,811

 


(1)             Exclusive of depreciation and amortization

(2)             Includes amortization of service contract software




SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES

CALCULATION OF NON-GAAP ADJUSTED NET INCOME

(Unaudited, in thousands, except per share amounts)

 

 

Three Months Ended
March 31,

 

 

 

2006

 

2007(a)

 

2007(b)

 

 

 

 

 

 

 

 

 

Income before income tax expense

 

$

31,970

 

34,187

 

34,187

 

Add: Employee termination costs

 

1,336

 

 

 

Add: Stock compensation charges

 

4,495

 

7,129

 

2,864

 

Add: SERP termination charge

 

313

 

 

 

Add: EssNet acquisition interest charge

 

263

 

 

 

Non-GAAP net income before income tax expense

 

38,377

 

41,316

 

37,051

 

Non-GAAP income tax expense

 

11,513

 

11,403

 

10,226

 

Non-GAAP adjusted net income

 

$

26,864

 

29,913

 

26,825

 

 

 

 

 

 

 

 

 

Diluted non-GAAP net income per share

 

$

0.29

 

0.32

 

0.28

 

Diluted GAAP net income per share

 

$

0.24

 

0.26

 

0.26

 

Weighted average number of shares used in per share calculations

 

93,172

 

95,288

 

95,288

 

Less:  Diluted shares included in weighted average number of shares related to potential conversion of convertible debt

 

 

684

 

684

 

Non-GAAP weighted average number of shares used in per share calculations.

 

93,172

 

94,604

 

94,604

 


(a)             Non-GAAP adjusted net income excluding stock compensation expense of $7,129

(b)            Non-GAAP adjusted net income excluding accelerated stock compensation expense of $2,864




SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES

RECONCILATION OF NET INCOME TO ADJUSTED EBITDA

 

(Unaudited, in thousands)

 

 

Three Months Ended
March 31,

 

 

 

2006

 

2007

 

 

 

 

 

 

 

Net income

 

$

22,370

 

24,759

 

Add: Income tax expense

 

9,600

 

9,428

 

Add: Depreciation and amortization expense

 

19,292

 

29,078

 

Add: Interest expense, net of other income

 

6,559

 

12,502

 

EBITDA

 

$

57,821

 

75,767

 

 

 

 

 

 

 

Add: Lottery Systems Group employee termination costs

 

1,336

 

——

 

Add: Stock compensation charges

 

4,495

 

7,129

 

Add: SERP termination charge

 

313

 

——

 

Adjusted EBITDA

 

$

63,965

 

82,896

 

 



-----END PRIVACY-ENHANCED MESSAGE-----