XML 38 R47.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions and Dispositions - Acquisitions (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended 12 Months Ended 0 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Dec. 31, 2013
Dec. 31, 2012
Aug. 01, 2014
Bally Technologies Inc.
Oct. 18, 2013
WMS Acquisition
Sep. 30, 2013
WMS Acquisition
Sep. 30, 2013
WMS Acquisition
Oct. 18, 2013
WMS Acquisition
Dec. 31, 2013
Gaming
Sep. 30, 2014
Gaming
Dec. 31, 2012
Gaming
Oct. 18, 2013
Gaming
WMS Acquisition
Sep. 30, 2013
Depreciation and amortization
WMS Acquisition
Sep. 30, 2013
Depreciation and amortization
WMS Acquisition
Sep. 30, 2013
Acquisition-related fees and expenses
WMS Acquisition
Sep. 30, 2013
Acquisition-related fees and expenses
WMS Acquisition
Sep. 30, 2013
Interest expense
WMS Acquisition
Sep. 30, 2013
Interest expense
WMS Acquisition
Sep. 30, 2013
Income tax expense
WMS Acquisition
Sep. 30, 2013
Income tax expense
WMS Acquisition
Business Acquisition [Line Items]                                              
Purchase price             $ 5,100.0 $ 1,485.9                              
Impairments         5.4       3.8     0                      
Goodwill 1,168.7   1,168.7   1,183.1 801.4         381.8 669.2 663.6 262.7 381.8                
Current assets                     503.9                        
Long-term notes receivable                     76.2                        
Property, plant and equipment, net                     465.8                        
Intangible assets                     325.0                        
Intellectual property                     201.2                        
Other long-term assets                     7.8                        
Total assets                     1,961.7                        
Current liabilities                     (158.9)                        
Deferred income taxes                     (166.6)                        
Long-term liabilities                     (150.3)                        
Total liabilities                     (475.8)                        
Total equity purchase price                     1,485.9                        
Revenue from Consolidated Statements of Operations and Comprehensive (Loss) Income 415.6 234.4 1,220.6 689.0                                      
Add: WMS revenue not reflected in Consolidated Statements of Operations and Comprehensive (Loss) Income                 166.4 547.1                          
Unaudited pro forma revenue                 400.8 1,236.1                          
Net loss from continuing operations from Consolidated Statements of Operations and Comprehensive (Loss) Income (69.8) (0.4) (187.2) (25.1)                                      
Add: WMS net loss from continuing operations not reflected in Consolidated Statements of Operations and Comprehensive (Loss) Income plus pro forma adjustments (1), (2), (3) and (4) below                 (25.4) [1],[2],[3],[4] (45.0) [1],[2],[3],[4]                          
Unaudited pro forma net loss from continuing operations                 $ (25.8) $ (70.1)           $ (8.4) $ (28.9) $ 3.5 $ 20.5 $ (20.4) $ (61.0) $ 0.5 $ 3.0
[1] An adjustment to reverse acquisition-related fees and expenses of $3.5 million and $20.5 million for the three and nine months ended September 30, 2013, respectively.
[2] An adjustment to reflect additional D&A of $8.4 million and $28.9 million for the three and nine months ended September 30, 2013, respectively, that would have been incurred assuming the fair value adjustments to intangible assets and property and equipment had been applied on January 1, 2012.
[3] An adjustment of $0.5 million and $3.0 million to reverse the U.S. tax benefit and expense of WMS for the three and nine months ended September 30, 2013, respectively, under the assumption that the U.S. taxable income of WMS would have been offset by U.S. tax attributes of the Company.
[4] An adjustment to reflect additional interest expense of $20.4 million and $61.0 million for the three and nine months ended September 30, 2013, respectively, that would have been incurred assuming our new credit facilities were in place as of January 1, 2012.