UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
Form 10-Q
{Mark One}
|
ý |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
|
|
|
|
|
For the quarterly period ended March 31, 2006 |
|
|
|
|
|
|
|
OR |
|
|
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
|
|
|
|
|
For the transition period from to |
Commission file number: 0-13063
SCIENTIFIC GAMES CORPORATION
(Exact name of registrant as specified in its charter)
|
Delaware |
|
81-0422894 |
|
(State or other jurisdiction of |
|
(I.R.S. Employer Identification No.) |
|
incorporation or organization) |
|
|
(Address of principal executive offices)
(Zip Code)
(212) 754-2233
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):
|
Large accelerated filer ý |
|
Accelerated filer o |
|
Non-accelerated filer o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No ý
APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares outstanding of each of the issuers classes of common stock as of May 8, 2006:
Class A Common Stock: 91,142,751
Class B Common Stock: None
SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
AND OTHER INFORMATION
THREE MONTHS ENDED MARCH 31, 2006
|
PART I. |
FINANCIAL INFORMATION |
|
|
|
|
|
|
Item 1. |
Consolidated Financial Statements: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statements of Income for the Three Months Ended March 31, 2005 and 2006 |
|
|
|
|
|
|
|
Condensed Statements of Cash Flows for the Three Months Ended March 31, 2005 and 2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
2
SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
(Unaudited, in thousands, except per share amounts)
|
|
|
December 31, |
|
March 31, |
|
|
|
ASSETS |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
38,942 |
|
37,205 |
|
|
Accounts receivable, net of allowance for doubtful accounts of $6,149 and $6,186 at December 31, 2005 and March 31, 2006, respectively |
|
129,250 |
|
141,060 |
|
|
|
Inventories |
|
40,148 |
|
43,200 |
|
|
|
Deferred income taxes |
|
14,242 |
|
17,486 |
|
|
|
Prepaid expenses, deposits and other current assets |
|
31,971 |
|
35,886 |
|
|
|
Total current assets |
|
254,553 |
|
274,837 |
|
|
|
Property and equipment, at cost |
|
666,469 |
|
701,747 |
|
|
|
Less accumulated depreciation |
|
300,250 |
|
313,129 |
|
|
|
Net property and equipment |
|
366,219 |
|
388,618 |
|
|
|
Goodwill, net |
|
339,169 |
|
414,872 |
|
|
|
Operating rights, net |
|
14,020 |
|
14,321 |
|
|
|
Other intangible assets, net |
|
73,269 |
|
91,898 |
|
|
|
Other assets and investments |
|
125,283 |
|
143,279 |
|
|
|
Total assets |
|
$ |
1,172,513 |
|
1,327,825 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Current installments of long-term debt |
|
$ |
6,055 |
|
5,798 |
|
|
Accounts payable |
|
54,223 |
|
45,982 |
|
|
|
Accrued liabilities |
|
80,305 |
|
122,148 |
|
|
|
Interest payable |
|
779 |
|
4,430 |
|
|
|
Total current liabilities |
|
141,362 |
|
178,358 |
|
|
|
Deferred income taxes |
|
9,759 |
|
9,344 |
|
|
|
Other long-term liabilities |
|
59,879 |
|
74,382 |
|
|
|
Long-term debt, excluding current installments |
|
574,680 |
|
640,387 |
|
|
|
Total liabilities |
|
785,680 |
|
902,471 |
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
Class A common stock, par value $0.01 per share, 199,300 shares authorized, 89,869 and 91,110 shares outstanding at December 31, 2005 and March 31, 2006, respectively |
|
899 |
|
911 |
|
|
|
Class B non-voting common stock, par value $0.01 per share, 700 shares authorized, none outstanding |
|
|
|
|
|
|
|
Additional paid-in capital |
|
425,750 |
|
441,924 |
|
|
|
Accumulated losses |
|
(33,309 |
) |
(10,939 |
) |
|
|
Treasury stock, at cost |
|
(9,556 |
) |
(9,556 |
) |
|
|
Accumulated other comprehensive income |
|
3,049 |
|
3,014 |
|
|
|
Total stockholders equity |
|
386,833 |
|
425,354 |
|
|
|
Total liabilities and stockholders equity |
|
$ |
1,172,513 |
|
1,327,825 |
|
See accompanying notes to consolidated financial statements.
3
CONSOLIDATED STATEMENTS OF INCOME
Three Months Ended March 31, 2005 and 2006
(Unaudited, in thousands, except per share amounts)
|
|
|
2005 |
|
2006 |
|
|
|
Operating revenues: |
|
|
|
|
|
|
|
Services |
|
$ |
155,754 |
|
176,960 |
|
|
Sales |
|
28,802 |
|
31,169 |
|
|
|
|
|
184,556 |
|
208,129 |
|
|
|
Operating expenses |
|
|
|
|
|
|
|
Cost of services (exclusive of depreciation and amortization) |
|
85,249 |
|
94,948 |
|
|
|
Cost of sales (exclusive of depreciation and amortization) |
|
20,274 |
|
24,544 |
|
|
|
Selling, general and administrative expenses |
|
27,728 |
|
32,392 |
|
|
|
Depreciation and amortization |
|
14,475 |
|
19,292 |
|
|
|
Operating income |
|
36,830 |
|
36,953 |
|
|
|
Other deductions: |
|
|
|
|
|
|
|
Interest expense |
|
6,410 |
|
7,202 |
|
|
|
Equity in net (income) loss in joint ventures |
|
543 |
|
(1,576 |
) |
|
|
Other income, net |
|
(144 |
) |
(643 |
) |
|
|
|
|
6,809 |
|
4,983 |
|
|
|
Income before income tax expense |
|
30,021 |
|
31,970 |
|
|
|
Income tax expense |
|
9,006 |
|
9,600 |
|
|
|
Net income |
|
$ |
21,015 |
|
22,370 |
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income per share: |
|
|
|
|
|
|
|
Basic net income available to common stockholders |
|
$ |
0.24 |
|
0.25 |
|
|
Diluted net income available to common stockholders |
|
$ |
0.23 |
|
0.24 |
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares used in per share calculations: |
|
|
|
|
|
|
|
Basic shares |
|
88,616 |
|
90,166 |
|
|
|
Diluted shares |
|
91,968 |
|
93,172 |
|
|
See accompanying notes to consolidated financial statements.
4
SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Three Months Ended March 31, 2005 and 2006
(Unaudited, in thousands)
|
|
|
2005 |
|
2006 |
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
Net income |
|
$ |
21,015 |
|
22,370 |
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
14,475 |
|
19,292 |
|
|
|
Change in deferred income taxes |
|
5,322 |
|
(2,878 |
) |
|
|
Share-based compensation |
|
|
|
4,495 |
|
|
|
Changes in operating assets and liabilities, net of effects of acquisitions |
|
19,861 |
|
(8,402 |
) |
|
|
Other |
|
1,473 |
|
(713 |
) |
|
|
Net cash provided by operating activities |
|
62,146 |
|
34,164 |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
Capital expenditures |
|
(6,154 |
) |
(4,239 |
) |
|
|
Wagering systems expenditures |
|
(17,134 |
) |
(31,248 |
) |
|
|
Other intangible assets and software expenditures |
|
(5,351 |
) |
(17,320 |
) |
|
|
Change in other assets and liabilities, net |
|
(2,441 |
) |
(2,888 |
) |
|
|
Business acquisitions, net of cash acquired |
|
(2,927 |
) |
(57,564 |
) |
|
|
Net cash used in investing activities |
|
(34,007 |
) |
(113,259 |
) |
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
Net borrowings (repayments) under revolving credit facility |
|
(22,000 |
) |
66,000 |
|
|
|
Long-term debt, net |
|
(473 |
) |
(564 |
) |
|
|
Excess tax benefit from equity-based compensation plan |
|
|
|
2,814 |
|
|
|
Net proceeds from issuance of common stock |
|
2,778 |
|
8,602 |
|
|
|
Net cash provided by (used in) financing activities |
|
(19,695 |
) |
76,852 |
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
(1,678 |
) |
506 |
|
|
|
Increase (decrease) in cash and cash equivalents |
|
6,766 |
|
(1,737 |
) |
|
|
Cash and cash equivalents, beginning of period |
|
66,120 |
|
38,942 |
|
|
|
Cash and cash equivalents, end of period |
|
$ |
72,886 |
|
37,205 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
Cash paid during the period for: |
|
|
|
|
|
|
|
Interest |
|
$ |
2,172 |
|
2,490 |
|
|
Income taxes, net of refunds |
|
$ |
1,709 |
|
396 |
|
|
Liabilities assumed in a business combination |
|
$ |
|
|
34,073 |
|
See accompanying notes to consolidated financial statements.
5
SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited, in thousands, except per share amounts)
Notes to Consolidated Financial Statements
(1) Consolidated Financial Statements
Basis of Presentation
The consolidated balance sheet as of March 31, 2006, the consolidated statements of income for the three months ended March 31, 2005 and 2006, and the consolidated condensed statements of cash flows for the three months ended March 31, 2005 and 2006, have been prepared by Scientific Games Corporation (together with its consolidated subsidiaries, we or the Company) without audit. In the opinion of management, all adjustments necessary to present fairly the consolidated financial position of the Company at March 31, 2006 and the results of its operations for the three months ended March 31, 2005 and 2006 and its cash flows for the three months ended March 31, 2005 and 2006 have been made.
Certain information and footnote disclosures normally included in consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Companys 2005 Annual Report on Form 10-K. The results of operations for the period ended March 31, 2006 are not necessarily indicative of the operating results for the full year.
The following represents a reconciliation of the numerator and denominator used in computing basic and diluted net income per share available to common stockholders for the three months ended March 31, 2005 and 2006:
|
|
|
Three months ended March 31, |
|
|||
|
|
|
2005 |
|
2006 |
|
|
|
Income (numerator) |
|
|
|
|
|
|
|
Net income (basic) |
|
$ |
21,015 |
|
22,370 |
|
|
Shares (denominator) |
|
|
|
|
|
|
|
Basic weighted average common shares outstanding |
|
88,616 |
|
90,166 |
|
|
|
Effect of dilutive securities-stock options, warrants and deferred shares |
|
3,352 |
|
3,006 |
|
|
|
Diluted weighted average common shares outstanding |
|
$ |
91,968 |
|
93,172 |
|
|
|
|
|
|
|
|
|
|
Basic and diluted per share amounts |
|
|
|
|
|
|
|
Basic net income per share available to common stockholders |
|
$ |
0.24 |
|
0.25 |
|
|
Diluted net income per share available to common stockholders |
|
$ |
0.23 |
|
0.24 |
|
The aggregate number of shares that the Company could be obligated to issue upon conversion of its $275,000, 0.75% convertible subordinated notes due 2024 (the Convertible Debentures), which the Company sold in December 2004, is approximately 9,450. The Convertible Debentures provide for net share settlement upon exercise and the Company has purchased a bond hedge to mitigate the potential dilution from conversion. Such shares were excluded from the quarter ended March 31, 2006 and 2005 calculation, as they were anti-dilutive.
6
(2) Acquisitions
On March 22, 2006, the Company acquired the online lottery assets of Swedish firm EssNet AB (EssNet) which specializes in online lottery systems and terminals to run online lotteries, sports betting, instant tickets and mobile games on a national level. EssNets lottery customers include seven states in Germany, the national lotteries of Hungary and Norway, Golden Casket and Tattersalls Lottery in Australia, and other national lotteries. The Company expects that its acquisition of EssNet will enable it to further expand into the European lottery market. The purchase price was approximately $60 million in cash. The acquisition was recorded using the purchase method of accounting. The operating results of EssNet are included in the Lottery Systems segment and have been included in the Companys statements of operations since the date of acquisition. The majority of the preliminary estimate of goodwill of approximately $75 million from the acquisition of EssNet is deductible for tax purposes. Additionally, other assets and liabilities acquired in the transaction, such as certain intangible assets, property and equipment, current assets and liabilities were included in the preliminary purchase price allocation. The acquisition of EssNet was not material to the Companys operations.
In conjunction with the purchase of EssNet, the Company has a plan to close certain operating locations as part of the integration of EssNet. The Company has recorded approximately $34 million in liabilities, primarily related to involuntary employee terminations, termination of leases and termination of service contracts that will result from the integration.
(3) Operating Segment and Geographic Information
SFAS No. 131, Disclosures about Segments of an Enterprise and Related Information (SFAS No. 131), defines operating segments to be those components of a business for which separate financial information is available that is regularly evaluated by management in making operating decisions and in assessing performance. SFAS No. 131 further requires that segment information be presented consistently with the basis and manner in which management internally disaggregates financial information for the purposes of assisting in making internal operating decisions.
In late 2005, we determined that our previously reported segments consisting of Lottery, Pari-mutuel, Venue Management and Telecommunications Products no longer reflected the way we manage the business. Beginning this quarter, we are reporting our business in three segments Printed Products, Lottery Systems and Diversified Gaming. The Printed Products segment includes the instant lottery ticket business and the pre-paid phone card business (formerly the Telecommunications Product Group). The Lottery Systems segment includes our online lottery business. The Diversified Gaming segment includes the racing systems business (formerly the Pari-mutuel Group) and the off-track wagering business (formerly the Venue Management Group). All prior period amounts have been restated to conform to the new structure.
The Printed Products Group provides instant ticket and related services that includes ticket design and manufacturing as well as value-added services, including game design, sales and marketing support, inventory management and warehousing and fulfillment services. It also provides lotteries with over 80 licensed brand products. Its printed products include prepaid phone cards for cellular phone service providers. The Lottery Systems Group offers online, instant and video lottery products and online and instant ticket validation systems. Its business includes the supply of transaction processing software for the accounting and validation of both instant and online lottery games, point-of-sale terminal hardware sales, central site computers and communication hardware sales, and ongoing support and maintenance for these products. The Diversified Gaming Group provides computerized wagering systems and services such as race simulcasting and communications services and telephone and internet account wagering to the pari-mutuel wagering industry. It owns and operates licensed pari-mutuel wagering facilities in Connecticut, Maine and the Netherlands.
7
The following tables represent revenues, profits, depreciation, amortization, and capital expenditures for the three months ended March 31, 2005 and 2006, by current reportable segments. Corporate expenses, interest expense and other (income) deductions are not allocated to the reportable segments. All prior period amounts have been restated to reflect the current reportable segments.
|
|
|
Three Months Ended March 31, 2005 |
|
||||||||
|
|
|
Printed |
|
Lottery |
|
Diversified |
|
Totals |
|
||
|
Service revenues |
|
$ |
83,517 |
|
39,874 |
|
32,363 |
|
155,754 |
|
|
|
Sales revenues |
|
18,629 |
|
9,816 |
|
357 |
|
28,802 |
|
||
|
Total revenues |
|
102,146 |
|
49,690 |
|
32,720 |
|
184,556 |
|
||
|
|
|
|
|
|
|
|
|
|
|
||
|
Cost of services (exclusive of depreciation and amortization) |
|
43,159 |
|
20,730 |
|
21,360 |
|
85,249 |
|
||
|
Cost of sales (exclusive of depreciation and amortization) |
|
13,508 |
|
6,351 |
|
415 |
|
20,274 |
|
||
|
Selling, general and administrative expenses |
|
10,405 |
|
6,713 |
|
3,915 |
|
21,033 |
|
||
|
Depreciation and amortization |
|
4,349 |
|
6,513 |
|
3,338 |
|
14,200 |
|
||
|
Segment operating income |
|
$ |
30,725 |
|
9,383 |
|
3,692 |
|
43,800 |
|
|
|
Unallocated corporate expense |
|
|
|
|
|
|
|
6,970 |
|
||
|
Consolidated operating income |
|
|
|
|
|
|
|
$ |
36,830 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Assets at March 31, 2005 |
|
$ |
425,034 |
|
329,849 |
|
111,693 |
|
866,576 |
|
|
|
Unallocated assets at March 31, 2005 |
|
|
|
|
|
|
|
220,366 |
|
||
|
Consolidated assets at March 31, 2005 |
|
|
|
|
|
|
|
$ |
1,086,942 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Capital and wagering systems expenditures |
|
$ |
1,346 |
|
19,585 |
|
2,357 |
|
23,288 |
|
|
8
|
|
|
Three Months Ended March 31, 2006 |
|
||||||||
|
|
|
Printed |
|
Lottery |
|
Diversified |
|
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 (exclusive of depreciation and amortization) |
|
46,291 |
|
27,673 |
|
20,984 |
|
94,948 |
|
||
|
Cost of sales (exclusive of depreciation and amortization) |
|
10,773 |
|
11,592 |
|
2,179 |
|
24,544 |
|
||
|
Selling, general and administrative expenses |
|
11,356 |
|
7,449 |
|
2,441 |
|
21,246 |
|
||
|
Depreciation and amortization |
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Assets at March 31, 2006 |
|
$ |
478,491 |
|
526,284 |
|
133,491 |
|
1,138,266 |
|
|
|
Unallocated assets at March 31, 2006 |
|
|
|
|
|
|
|
189,559 |
|
||
|
Consolidated assets at March 31, 2006 |
|
|
|
|
|
|
|
$ |
1,327,825 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Capital and wagering systems expenditures |
|
$ |
5,658 |
|
22,898 |
|
6,725 |
|
35,281 |
|
|
The following table provides a reconciliation of consolidated operating income to the consolidated income before income tax expense for each period:
|
|
|
Three Months Ended March 31, |
|
|||
|
|
|
2005 |
|
2006 |
|
|
|
Reported consolidated operating income |
|
$ |
36,830 |
|
36,953 |
|
|
Interest expense |
|
6,410 |
|
7,202 |
|
|
|
Equity in net (income) loss of joint ventures |
|
543 |
|
(1,576 |
) |
|
|
Other income, net |
|
(144 |
) |
(643 |
) |
|
|
Income before income tax expense |
|
$ |
30,021 |
|
31,970 |
|
9
The following table provides information on our geographic regions for the periods indicated:
|
|
|
Three Months Ended March 31, |
|
|||
|
|
|
2005 |
|
2006 |
|
|
|
Geographic Segments |
|
|
|
|
|
|
|
Service and Sales Revenue: |
|
|
|
|
|
|
|
North America |
|
$ |
132,514 |
|
145,806 |
|
|
Europe, other than United Kingdom |
|
31,380 |
|
44,574 |
|
|
|
United Kingdom |
|
4,191 |
|
4,390 |
|
|
|
Other |
|
16,471 |
|
13,359 |
|
|
|
|
|
$ |
184,556 |
|
208,129 |
|
|
Long-lived assets (excluding identifiable intangibles): |
|
|
|
|
|
|
|
North America |
|
$ |
226,688 |
|
298,416 |
|
|
Europe, other than United Kingdom |
|
13,426 |
|
41,857 |
|
|
|
United Kingdom |
|
30,820 |
|
27,444 |
|
|
|
Other |
|
12,409 |
|
20,901 |
|
|
|
|
|
$ |
283,343 |
|
388,618 |
|
(4) Income Tax Expense
The effective tax rate for the three month period ended March 31, 2006 of 30% was determined using an estimated annual effective tax rate, which was less than the United States statutory rate due to lower tax rates applicable to our operations outside the United States and the tax benefit of the 2004 debt restructuring. The effective income tax rate for the three months ended March 31, 2005 was approximately 30%, which differed from the federal statutory rate of 35% due primarily to benefits from the tax restructuring plan implemented in 2004.
(5) Comprehensive Income
The following presents a reconciliation of net income to comprehensive income for the three-month periods ended March 31, 2005 and 2006:
|
|
|
Three Months Ended |
|
|||
|
|
|
2005 |
|
2006 |
|
|
|
Net income |
|
$ |
21,015 |
|
22,370 |
|
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
Foreign currency translation |
|
(3,390 |
) |
740 |
|
|
|
Unrealized loss on investments |
|
(11 |
) |
(775 |
) |
|
|
Other comprehensive loss |
|
(3,401 |
) |
(35 |
) |
|
|
Comprehensive income |
|
$ |
17,614 |
|
22,335 |
|
10
(6) Inventories
Inventories consist of the following:
|
|
|
December 31, |
|
March 31, |
|
|
|
Parts and work-in-process |
|
$ |
20,694 |
|
25,345 |
|
|
Finished goods |
|
19,454 |
|
17,855 |
|
|
|
|
|
$ |
40,148 |
|
43,200 |
|
Point of sale terminals manufactured by the Company may be sold to customers or included as part of a long-term wagering system contract. Parts and work-in-process includes costs for equipment expected to be sold. Costs incurred for equipment associated with specific wagering system contracts not yet placed in service are classified as construction in progress in property and equipment.
(7) Accrued Liabilities
Accrued liabilities consist of the following:
|
|
|
December 31, |
|
March 31, |
|
|
|
Compensation and benefits |
|
$ |
21,992 |
|
14,219 |
|
|
Customer advances |
|
6,667 |
|
1,277 |
|
|
|
Deferred revenue |
|
8,873 |
|
11,133 |
|
|
|
Accrued income taxes |
|
|
|
10,891 |
|
|
|
Taxes, other than income |
|
4,489 |
|
10,176 |
|
|
|
Accrued licenses |
|
5,396 |
|
4,218 |
|
|
|
Liabilites assumed in a business combination |
|
|
|
34,073 |
|
|
|
Accrued contract costs |
|
9,461 |
|
10,207 |
|
|
|
Other |
|
23,427 |
|
25,954 |
|
|
|
|
|
$ |
80,305 |
|
122,148 |
|
11
(8) Long-Term Debt
On March 31, 2006, the Company amended (the Amendment) its existing credit agreement dated as of December 23, 2004, as amended (the 2004 Credit Agreement) to provide for an additional $100 million senior secured term loan (the Term Loan C), to increase our existing revolving credit facility by $50 million, and to make certain other changes to the 2004 Credit Agreement (the 2004 Credit Agreement and the Amendment are collectively referred to as the Amended and Restated Credit Agreement). This Amendment became effective on April 3, 2006. The proceeds from the Term Loan C were used to finance the acquisition of The Global Draw, Limited, a supplier of fixed odds betting terminals and systems and interactive betting systems, and certain related companies. The interest rate with respect to the Term Loan C will vary, depending upon our consolidated leverage ratio, from 75 basis points to 150 basis points above LIBOR for eurocurrency loans and from zero basis points to 50 basis points above the higher of (i) the prime rate or (ii) the Federal Funds Effective Rate plus 0.50%, for base rate loans. We paid a commitment fee with respect to the Term Loan C commitment from the effective date of the Amended and Restated Credit Agreement until the date of funding or termination of such commitment at the rate of 0.25% per annum on the Term Loan C commitment. The Company paid $0.4 million to certain financial institutions for the Amendment plus legal fees. The Amended and Restated Credit Agreement will terminate on December 23, 2009.
Effective April 3, 2006, the Company had approximately $177,123 available for borrowing under the Companys revolving credit facility and $100,000 available under the new Term Loan C, both of which are under the Amended and Restated Credit Agreement. There were $66,000 of borrowings and $56,877 in letters of credit outstanding under the revolving credit facility at March 31, 2006. At December 31, 2005, the Companys available borrowing capacity under the revolving credit facility was $219,699.
The Amended and Restated Credit Agreement contains certain covenants that, among other things, limit the Companys ability, and the ability of certain of the Companys subsidiaries, to incur additional indebtedness, pay dividends or make distributions or certain other restricted payments, purchase or redeem capital stock, make investments or extend credit, engage in certain transactions with affiliates, engage in sale-leaseback transactions, consummate certain asset sales, effect a consolidation or merger, sell, transfer, lease or otherwise dispose of all or substantially all assets, or create certain liens and other encumbrances on assets. Additionally, the Amended and Restated Credit Agreement contains the following financial covenants that are computed quarterly on a rolling four-quarter basis as applicable:
A maximum Consolidated Leverage Ratio of 3.75, which will be reduced according to the terms of the Amended and Restated Credit Agreement on July 1, 2006, from which date until December 2009 the ratio shall be 3.50. Consolidated Leverage Ratio means the ratio of (x) the aggregate stated balance sheet amount of the Companys indebtedness determined on a consolidated basis in accordance with Generally Accepted Accounting Principles (GAAP) as of the last day of the fiscal quarter for which such determination is being made to (y) Consolidated Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) for the four consecutive fiscal quarters ended on the last day of the fiscal quarter for which such determination is being made.
A minimum Consolidated Fixed Charge Coverage Ratio of 1.00 until December 2009. Consolidated Fixed Charge Coverage Ratio means, as of any date of determination, the ratio computed for the Companys four most recent fiscal quarters of (x) EBITDA to (y) the sum of (i) total interest expense less non-cash amortization costs included in interest expense, (ii) scheduled payments of principal on indebtedness, (iii) capital expenditures and (iv) all income taxes paid in cash. In certain cases, we have a limited ability to reduce the amount of Consolidated Fixed Charges used in the calculation.
A maximum Consolidated Senior Debt Ratio of 2.00, which will be reduced according to the terms of the Amended and Restated Credit Agreement on July 1, 2006, from which date until December 2009 the ratio shall be 1.75. Consolidated Senior Debt Ratio means the ratio of (x) the aggregate stated balance sheet amount of the Companys indebtedness, the 2004 Notes and the Convertible Debentures determined on a consolidated basis in accordance with GAAP as of the last day of the fiscal quarter for which such determination is being made to (y) Consolidated EBITDA for the four consecutive fiscal quarters ended on the last day of the fiscal quarter for which such determination is being made.
A minimum Consolidated Interest Coverage Ratio of 3.50 until December 2009. Consolidated Interest Coverage Ratio means, as of any date of determination, the ratio computed for the Companys four most recent fiscal quarters of (x) EBITDA to (y) the total interest expense less non-cash amortization costs included in interest expense.
12
For purposes of the foregoing limitations, Consolidated EBITDA means the sum of (i) consolidated net income, (ii) consolidated interest expense with respect to all outstanding indebtedness, (iii) provisions for taxes based on income, (iv) total
13
depreciation expense, (v) total amortization expense and (vi) certain adjustments, in each case for the period being measured, all of the foregoing as determined on a consolidated basis for the Company and its subsidiaries in accordance with GAAP.
The Company was in compliance with its covenants as of March 31, 2006.
(9) Goodwill and Intangible Assets
The following disclosure presents certain information regarding the Companys acquired intangible assets as of December 31, 2005 and March 31, 2006. Amortizable intangible assets are being amortized over their estimated useful lives, as indicated below, with no estimated residual values.
|
Intangible Assets |
|
Weighted |
|
Gross |
|
Accumulated |
|
Net Balance |
|
|
|
Balance at December 31, 2005 |
|
|
|
|
|
|
|
|
|
|
|
Amortizable intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
Patents |
|
15 |
|
$ |
5,201 |
|
811 |
|
4,390 |
|
|
Customer lists |
|
14 |
|
18,813 |
|
8,804 |
|
10,009 |
|
|
|
Customer service contracts |
|
15 |
|
3,793 |
|
1,392 |
|
2,401 |
|
|
|
Licenses |
|
4 |
|
14,458 |
|
6,906 |
|
7,552 |
|
|
|
Lottery contracts |
|
5 |
|
31,902 |
|
13,441 |
|
18,461 |
|
|
|
|
|
|
|
74,167 |
|
31,354 |
|
42,813 |
|
|
|
Non-amortizable intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
Tradename |
|
|
|
32,574 |
|
2,118 |
|
30,456 |
|
|
|
Connecticut off-track betting system operating right |
|
|
|
22,339 |
|
8,319 |
|
14,020 |
|
|
|
|
|
|
|
54,913 |
|
10,437 |
|
44,476 |
|
|
|
Total intangible assets |
|
|
|
$ |
129,080 |
|
41,791 |
|
87,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2006 |
|
|
|
|
|
|
|
|
|
|
|
Amortizable intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
Patents |
|
15 |
|
$ |
5,068 |
|
816 |
|
4,252 |
|
|
Customer lists |
|
14 |
|
18,873 |
|
9,045 |
|
9,828 |
|
|
|
Customer service contracts |
|
15 |
|
3,793 |
|
1,566 |
|
2,227 |
|
|
|
Licenses |
|
4 |
|
25,286 |
|
7,693 |
|
17,593 |
|
|
|
Intellectual property |
|
5 |
|
2,904 |
|
169 |
|
2,735 |
|
|
|
Lottery contracts |
|
5 |
|
39,606 |
|
14,799 |
|
24,807 |
|
|
|
|
|
|
|
95,530 |
|
34,088 |
|
61,442 |
|
|
|
Non-amortizable intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
Tradename |
|
|
|
32,574 |
|
2,118 |
|
30,456 |
|
|
|
Connecticut off-track betting system operating right |
|
|
|
22,640 |
|
8,319 |
|
14,321 |
|
|
|
|
|
|
|
55,214 |
|
10,437 |
|
44,777 |
|
|
|
Total intangible assets |
|
|
|
$ |
150,744 |
|
44,525 |
|
106,219 |
|
14
The aggregate intangible amortization expense for the three-month periods ended March 31, 2005 and 2006 was approximately $2,700.
The table below reconciles the change in the carrying amount of goodwill, by reporting unit, which is the same as reportable segment, for the period from January 1, 2006 to March 31, 2006. In 2006, the Company recorded (a) a $489 increase in goodwill associated with the final purchase price valuation and allocation adjustments of Promo-Travel International, Inc., (b) a $314 decrease in goodwill associated with the acquisition of the remaining 35% minority interest in SGLA, (c) a $75,485 increase in goodwill in connection with the acquisition of the online assets of EssNet and (d) a $43 increase in goodwill for the acquisition of an off-track betting operation.
|
Goodwill |
|
Printed |
|
Lottery |
|
Diversified |
|
Totals |
|
|
|
Balance at December 31, 2005 |
|
$ |
243,439 |
|
95,115 |
|
615 |
|
339,169 |
|
|
Adjustments: |
|
175 |
|
75,485 |
|
43 |
|
75,703 |
|
|
|
Balance at March 31, 2006 |
|
$ |
243,614 |
|
170,600 |
|
658 |
|
414,872 |
|
(10) Pension Plans
The Company has two funded defined benefit pension plans. It has a defined benefit plan for its U.S. based union employees. Retirement benefits under this plan are based upon the number of years of credited service up to a maximum of 30 years for the majority of the employees. It also has a defined benefit plan for U.K. based employees. Retirement benefits under the U.K. plan are based on an employees average compensation over the two years preceding retirement. The Companys policy is to fund the minimum contribution permissible by the respective tax authorities. The Company estimates that the amount to be funded in year 2006 will approximate $2,500.
The Company has a 401(k) plan covering all U.S. based employees who are not covered by a collective bargaining agreement. Company contributions to the plan are at the discretion of the Companys Board of Directors. The Company has a 401(k) plan for all union employees which does not provide for Company contributions.
The following table sets forth the combined amount of net periodic benefit cost recognized for the three month periods ended March 31, 2005 and 2006:
|
|
|
Three Months Ended |
|
|||
|
|
|
2005 |
|
2006 |
|
|
|
Components of net periodic pension benefit cost: |
|
|
|
|
|
|
|
Service cost |
|
$ |
814 |
|
547 |
|
|
Interest cost |
|
788 |
|
551 |
|
|
|
Expected return on plan assets |
|
(625 |
) |
(562 |
) |
|
|
Actuarial loss |
|
419 |
|
275 |
|
|
|
Net amortization and deferral |
|
16 |
|
20 |
|
|
|
Amortization of prior service costs |
|
192 |
|
|
|
|
|
Net periodic cost |
|
$ |
1,604 |
|
831 |
|
15
The Company previously disclosed in its financial statements for the year ended December 31, 2005, that it expected to contribute approximately $2,500 to its defined benefit pension plans in 2006. As of March 31, 2006, approximately $500 and $10 of contributions to the U.K. Plan and U.S. Plan, respectively, have been made. The Company presently anticipates contributing an additional $1,990 of contributions to its defined benefit pension plans, in 2006, for a total of $2,500.
(11) Stockholders Equity
At March 31, 2006, the Company had a total of 2,000 shares of preferred stock, $1.00 par value, authorized for issuance, including 229 authorized shares of Series A Convertible Preferred Stock and 1 authorized share of Series B Preferred Stock. No shares of preferred stock are currently outstanding.
(12) Stock-Based Compensation
On January 1, 2006, we adopted, using the modified prospective application, Statement of Financial Accounting Standards No. 123(revised 2004), Share-Based Payment (SFAS 123(R)). SFAS 123(R) requires all share-based payments to employees, including grants of employee stock options and shares purchased under an employee stock purchase plan (if certain parameters are not met), to be recognized in the financial statements based on their fair values and did not change the accounting guidance for share-based payment transactions with parties other than employees provided in SFAS 123, Accounting for Stock Based Compensation (SFAS 123), as originally issued and Emerging Issues Task Force (EITF) 96-18, Accounting for Equity Instruments That Are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or Services. SFAS 123(R) did not address the accounting for employee share ownership plans, which are subject to Statement of Position (SOP) 93-6, Employers Accounting for Employee Stock Ownership Plans. Under the modified prospective method our prior interim period and prior fiscal year financial statements will not reflect any restated amounts for the adoption of SFAS 123(R).
Upon our adoption of SFAS 123(R), we began recording compensation cost related to the continued vesting of all stock options that remained unvested as of January 1, 2006, as well as for all stock options granted, modified or cancelled after our adoption date. The compensation cost to be recorded is based on the fair value at the grant date. The adoption of SFAS 123(R) did not have an effect on our recognition of compensation expense relating to the vesting of restricted stock grants.
Prior to the adoption of SFAS 123(R), cash flows resulting from the tax benefit related to equity-based compensation was presented in our operating cash flows, along with other tax cash flows, in accordance with the provisions of EITF 00-15, Classification in the Statement of Cash Flows of the Income Tax Benefit Received by a Company upon Exercise of a Nonqualified Employee Stock Option, (EITF 00-15). SFAS 123(R) superseded EITF 00-15, amended SFAS 95, Statement of Cash Flows, and requires tax benefits relating to excess equity-based compensation deductions to be prospectively presented in our statement of cash flows as financing cash inflows.
The effect of adopting SFAS 123(R) on our income from operations, income before income taxes, net income, net cash provided by operating activities, net cash provided by financing activities, and basic and diluted earnings per share for the three-month period ended March 31, 2006, is as follows (in thousands, except per share data):
16
|
|
|
Three Months Ended |
|
|
|
Income from operations, as reported |
|
$ |
36,953 |
|
|
Effect of adopting SFAS 123(R) on income from operations |
|
3,691 |
|
|
|
Income from operations |
|
$ |
40,644 |
|
|
|
|
|
|
|
|
Income before income taxes, as reported |
|
$ |
31,970 |
|
|
Effect of adopting SFAS 123(R) on income before income taxes |
|
3,691 |
|
|
|
Income before income taxes |
|
$ |
35,661 |
|
|
|
|
|
|
|
|
Net income, as reported |
|
$ |
22,370 |
|
|
Effect of adopting SFAS 123(R) on net income |
|
2,326 |
|
|
|
Net income |
|
$ |
24,696 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities, as reported |
|
$ |
34,164 |
|
|
Effect of adopting SFAS 123(R) on net cash provided by operating activities |
|
2,326 |
|
|
|
Net cash provided by operating activities |
|
$ |
36,490 |
|
|
|
|
|
|
|
|
Net cash provided by financing activities, as reported |
|
$ |
76,852 |
|
|
Effect of adopting SFAS 123(R) on net cash provided by financing activities |
|
(2,326 |
) |
|
|
Net cash provided by financing activities |
|
$ |
74,526 |
|
|
|
|
|
|
|
|
Net income per share, as reported: |
|
|
|
|
|
Basic |
|
$ |
0.25 |
|
|
Diluted |
|
$ |
0.24 |
|
|
|
|
|
|
|
|
Effect of adopting SFAS 123(R) on net income per share, basic and diluted |
|
$ |
0.03 |
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
Basic |
|
$ |
0.28 |
|
|
Diluted |
|
$ |
0.27 |
|
Prior to our adoption of SFAS 123(R), we accounted for equity-based compensation under the provisions and related interpretations of Accounting Principles Board (APB) No. 25, Accounting for Stock Issued to Employees (APB 25). Accordingly, we were not required to record compensation expense when stock options were granted to our employees as long as the exercise price was not less than the fair market value of the stock at the grant date. Also, we were not required to record compensation expense when we issued common stock under our Employee Stock Purchase Plan as long as the purchase price was not less than 85% of the fair market value of our common stock on the grant date. In October 1995, FASB issued SFAS 123, which allowed us to continue to follow the guidelines of APB 25, but required pro-forma disclosures of net income and earnings per share as if we had adopted the provisions of SFAS 123. In December 2002, the FASB issued SFAS 148, Accounting for Stock-Based Compensation Transition and Disclosure an Amendment of FASB 123, which provided alternative methods of transition for an entity that voluntarily changes to the fair value based method of accounting for equity-based employee compensation. We continued to account for equity-based compensation under the provisions of APB 25 using the intrinsic value method.
17
Had compensation cost for our equity-based compensation plans been determined based on the fair value at the grant dates for awards under those plans in accordance with the provisions of SFAS 123, our net income and net income per share for the three-month period ended March 31, 2005, would have been as follows (in thousands, except per share data):
|
|
|
Three Months Ended |
|
|
|
Net income, as reported |
|
$ |
21,015 |
|
|
Equity-based compensation included in net income, as reported |
|
51 |
|
|
|
Equity-based compensation under SFAS 123 |
|
(1,871 |
) |
|
|
Pro forma net income |
|
$ |
19,195 |
|
|
|
|
|
|
|
|
Reported net income per share: |
|
|
|
|
|
Basic |
|
$ |
0.24 |
|
|
Diluted |
|
$ |
0.23 |
|
|
|
|
|
|
|
|
Pro forma net income per share: |
|
|
|
|
|
Basic |
|
$ |
0.22 |
|
|
Diluted |
|
$ |
0.21 |
|
The Company grants stock options to employees and directors under the Companys equity incentive plans at not less than the fair market value of the stock at the date of grant. Options granted over the last several years have been exercisable in four or five equal installments beginning on the first anniversary of the date of grant with a maximum term of ten years.
Stock Options
A summary of the changes in stock options outstanding under the Companys equity-based compensation plans during the quarter ended March 31, 2006 is presented below:
|
|
|
Number of |
|
Weighed |
|
Weighed |
|
Aggregate |
|
|||
|
|
|
(In thousand except share price and year) |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||
|
Options outstanding at December 31, 2005 |
|
9,701 |
|
|
|
$ |
15.52 |
|
$ |
|
|
|
|
Granted |
|
405 |
|
|
|
31.76 |
|
|
|
|||
|
Exercised |
|
(1,241 |
) |
|
|
7.27 |
|
31,523 |
|
|||
|
Canceled |
|
(772 |
) |
|
|
26.79 |
|
|
|
|||
|
Options outstanding at March 31, 2006 |
|
8,093 |
|
7.1 |
|
$ |
16.54 |
|
$ |
149,610 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Options excercisable at March 31, 2006 |
|
3,001 |
|
4.8 |
|
$ |
7.49 |
|
$ |
82,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Weighted average per-share fair value of options granted during the period |
|
$ |
13.16 |
|
|
|
|
|
|
|
||
18
The fair value of each option grant is estimated on the date of grant using the Black-Scholes option pricing model. The Companys stock options have characteristics significantly different from those of publicly traded options. The weighted average assumptions used in the model are outlined in the following table:
|
|
|
Three Months Ended |
|
|
|
|
|
|
|
|
|
Weighted-average exercise price |
|
$ |
17.16 |
|
|
Weighted-average grant date fair-value |
|
$ |
7.98 |
|
|
|
|
|
|
|
|
Assumptions: |
|
|
|
|
|
Expected volatility |
|
33.5 |
% |
|
|
Risk-free interest rate |
|
4.4% - 4.7 |
% |
|
|
Dividend yield |
|
0 |
% |
|
|
Expected life (in years) |
|
6 |
|
|
The computation of the expected volatility is based on historical daily stock price over a term less than the expected term. A timeframe was used that provided a better representation of the current and future expected volatility. Expected life is based on annual historical employee exercise behavior of option grants with similar vesting periods and option expiration data. The risk-fee interest rate is based on the yield of zero-coupon U.S. Treasury securities. There are no dividends to be paid.
In the quarter ended March 31, 2006, we recognized equity-based compensation expense of approximately $3,700 related to the vesting of stock options and the related tax benefit of approximately $1,700. At March 31, 2006, the Company had 2,600 options and restricted stock units available to be granted under its equity-based compensation plans.
Restricted Stock Unit
A summary of the changes in restricted stock unit outstanding under the Companys equity compensation plans during the quarter ended March 31, 2006 is presented below:
|
|
|
Number of |
|
Weighed |
|
|
|
|
|
(In thousands except share price) |
|
|||
|
|
|
|
|
|
|
|
|
Non-vested share at December 31, 2005 |
|
363 |
|
$ |
27.57 |
|
|
Granted |
|
541 |
|
30.84 |
|
|
|
Vested |
|
|
|
|
|
|
|
Canceled |
|
(2 |
) |
28.11 |
|
|
|
Non-vested share at March 31, 2006 |
|
902 |
|
$ |
29.53 |
|
In the quarter ended March 31, 2006, we recognized equity-based compensation expense of approximately $700 related to the vesting of restricted stock unit and the related tax benefit of approximately $300.
19
Employee Stock Purchase Plan
In 2002, the Company adopted, and its stockholders approved, an Employee Stock Purchase Plan (ESPP) under which a total of up to 1,000 shares of Class A Common Stock may be purchased by eligible employees under offerings made by the Company each January 1 and July 1. Employees participate through payroll deductions up to a maximum of 15% of eligible compensation. The term of each offering period is six months and shares are purchased on the last day of the offering period at a discount on the stocks market value. Under an amendment to the ESPP adopted in 2005, the purchase price for offering periods beginning in 2006 will represent a 15% discount on the closing price of the stock on the last day of the offering period (rather than a 15% discount on the lower of (x) the closing price of the stock on the first day of the offering period and (y) the closing price of the stock on the last day of the offering period). No shares were issued under the ESPP during the quarter ended March 31, 2006.
(13) Litigation
On March 9, 2006, we received a request for information relating to the licensing of our operation of several earth stations in our racing communications business from the enforcement bureau of the Federal Communications Commission (FCC). We conducted an internal review which determined that our racing subsidiary was not in full compliance with FCC licensing requirements. We engaged special FCC counsel to assist us in ensuring that we are in compliance with all applicable licensing requirements and responding to the FCCs inquiry. It is not possible to predict the outcome of this inquiry at this time.
On April 28, 2006, we agreed to settle the previously reported patent litigation with Oberthur Gaming Technologies Corporation (OGT). As part of the settlement, the parties dismissed litigation in Georgia federal court and Munich, Germany. In addition, on April 28, 2006 we obtained a non-exclusive, pre-paid license to the patents of OGT for a one-time payment of $1,750.
(14) Financial Information for Guarantor Subsidiaries and Non-Guarantor Subsidiaries
The Company conducts substantially all of its business through its domestic and foreign subsidiaries. The 2004 Notes, the Convertible Debentures and the 2004 Credit Agreement and the Amendment are fully, unconditionally and jointly and severally guaranteed by substantially all of the Companys 100% owned domestic subsidiaries (the Guarantor Subsidiaries).
Presented below is condensed consolidating financial information for (i) Scientific Games Corporation (the Parent Company), (ii) the 100% owned Guarantor Subsidiaries and (iii) the 100% owned foreign subsidiaries and the non-100% owned domestic and foreign subsidiaries (the Non-Guarantor Subsidiaries) as of December 31, 2005 and March 31, 2006 and for the three months ended
March 31, 2005 and 2006. The condensed consolidating financial information has been presented to show the nature of assets held, results of operations and cash flows of the Parent Company, Guarantor Subsidiaries and Non-Guarantor Subsidiaries, assuming the guarantee structure of the 2004 Credit Agreement and the Amendment, the Convertible Debentures and the 2004 Notes were in effect at the beginning of the periods presented. Separate financial statements for Guarantor Subsidiaries are not presented based on managements determination that they would not provide additional information that is material to investors.
The condensed consolidating financial information reflects the investments of the Parent Company in the Guarantor and Non-Guarantor Subsidiaries using the equity method of accounting. Corporate interest and administrative expenses have not been allocated to the subsidiaries.
Scientific Games Management Corporation has been reclassified from the Parent Company to the Guarantor Subsidiaries for the three months ended March 31, 2005.
20
SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEET
(Unaudited, in thousands)
|
|
|
Parent |
|
Guarantor Subsidiaries |
|
Non- |
|
Eliminating Entries |
|
Consolidated |
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
|
|
15,575 |
|
23,367 |
|
|
|
38,942 |
|
|
Accounts receivable, net |
|
|
|
98,704 |
|
30,585 |
|
(39 |
) |
129,250 |
|
|
|
Inventories |
|
|
|
29,653 |
|
10,920 |
|
(425 |
) |
40,148 |
|
|
|
Other current assets |
|
4,938 |
|
22,102 |
|
19,173 |
|
|
|
46,213 |
|
|
|
Property and equipment, net |
|
|
|
261,027 |
|
105,759 |
|
(567 |
) |
366,219 |
|
|
|
Investment in subsidiaries |
|
417,182 |
|
187,577 |
|
(26,482 |
) |
(578,277 |
) |
|
|
|
|
Goodwill |
|
183 |
|
300,015 |
|
38,971 |
|
|
|
339,169 |
|
|
|
Intangible assets |
|
|
|
74,638 |
|
12,651 |
|
|
|
87,289 |
|
|
|
Other assets |
|
11,446 |
|
91,140 |
|
28,798 |
|
(6,101 |
) |
125,283 |
|
|
|
Total assets |
|
$ |
433,749 |
|
1,080,431 |
|
243,742 |
|
(585,409 |
) |
1,172,513 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current installments of long-term debt |
|
$ |
1,000 |
|
|
|
5,055 |
|
|
|
6,055 |
|
|
Current liabilities |
|
(7,465 |
) |
96,259 |
|
46,398 |
|
115 |
|
135,307 |
|
|
|
Long-term debt, excluding current installments |
|
573,000 |
|
|
|
1,680 |
|
|
|
574,680 |
|
|
|
Other non-current liabilities |
|
(13,673 |
) |
61,143 |
|
22,162 |
|
6 |
|
69,638 |
|
|
|
Intercompany balances |
|
(698,987 |
) |
658,194 |
|
40,793 |
|
|
|
|
|
|
|
Stockholders equity |
|
579,874 |
|
264,835 |
|
127,654 |
|
(585,530 |
) |
386,833 |
|
|
|
Total liabilities and stockholders equity |
|
$ |
433,749 |
|
1,080,431 |
|
243,742 |
|
(585,409 |
) |
1,172,513 |
|
21
SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEET
(Unaudited, in thousands)
|
|
|
Parent |
|
Guarantor Subsidiaries |
|
Non- |
|
Eliminating Entries |
|
Consolidated |
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
|
|
6,738 |
|
30,467 |
|
|
|
37,205 |
|
|
Accounts receivable, net |
|
|
|
101,342 |
|
39,718 |
|
|
|
141,060 |
|
|
|
Inventories |
|
|
|
34,567 |
|
9,058 |
|
(425 |
) |
43,200 |
|
|
|
Other current assets |
|
6,610 |
|
23,952 |
|
22,810 |
|
|
|
53,372 |
|
|
|
Property and equipment, net |
|
|
|
281,477 |
|
107,678 |
|
(537 |
) |
388,618 |
|
|
|
Investment in subsidiaries |
|
442,935 |
|
187,577 |
|
(33,804 |
) |
(596,708 |
) |
|
|
|
|
Goodwill |
|
183 |
|
300,504 |
|
114,185 |
|
|
|
414,872 |
|
|
|
Intangible assets |
|
|
|
86,631 |
|
19,588 |
|
|
|
106,219 |
|
|
|
Other assets |
|
12,004 |
|
97,185 |
|
40,163 |
|
(6,073 |
) |
143,279 |
|
|
|
Total assets |
|
$ |
461,732 |
|
1,119,973 |
|
349,863 |
|
(603,743 |
) |
1,327,825 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current installments of long-term debt |
|
$ |
1,000 |
|
|
|
4,798 |
|
|
|
5,798 |
|
|
Current liabilities |
|
6,369 |
|
79,790 |
|
86,322 |
|
79 |
|
172,560 |
|
|
|
Long-term debt, excluding current installments |
|
638,750 |
|
|
|
1,637 |
|
|
|
640,387 |
|
|
|
Other non-current liabilities |
|
(13,674 |
) |
73,973 |
|
23,421 |
|
6 |
|
83,726 |
|
|
|
Intercompany balances |
|
(700,338 |
) |
661,630 |
|
38,708 |
|
|
|
|
|
|
|
Stockholders equity |
|
529,625 |
|
304,580 |
|
194,977 |
|
(603,828 |
) |
425,354 |
|
|
|
Total liabilities and stockholders equity |
|
$ |
461,732 |
|
1,119,973 |
|
349,863 |
|
(603,743 |
) |
1,327,825 |
|
22
SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
Three Months Ended March 31, 2005
(Unaudited, in thousands)
|
|
|
Parent |
|
Guarantor Subsidiaries |
|
Non- |
|
Eliminating Entries |
|
Consolidated |
|
|
|
Operating revenues |
|
$ |
|
|
141,942 |
|
45,104 |
|
(2,490 |
) |
184,556 |
|
|
Cost of services and cost of sales
(exclusive |
|
|
|
77,506 |
|
30,603 |
|
(2,586 |
) |
105,523 |
|
|
|
Selling, general and administrative expenses |
|
683 |
|
22,204 |
|
4,861 |
|
(20 |
) |
27,728 |
|
|
|
Depreciation and amortization |
|
(1 |
) |
11,168 |
|
3,308 |
|
|
|
14,475 |
|
|
|
Operating income (loss) |
|
(682 |
) |
31,064 |
|
6,332 |
|
116 |
|
36,830 |
|
|
|
Interest expense |
|
6,196 |
|
108 |
|
106 |
|
|
|
6,410 |
|
|
|
Other (income) expense, net |
|
|
|
(122 |
) |
(127 |
) |
648 |
|
399 |
|
|
|
Income (loss) before equity in income of |
|
(6,878 |
) |
31,078 |
|
6,353 |
|
(532 |
) |
30,021 |
|
|
|
Equity in income of subsidiaries |
|
46,337 |
|
|
|
|
|
(46,337 |
) |
|
|
|
|
Income tax expense |
|
6,532 |
|
1,237 |
|
1,237 |
|
|
|
9,006 |
|
|
|
Net income |
|
$ |
32,927 |
|
29,841 |
|
5,116 |
|
(46,869 |
) |
21,015 |
|
SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL CONDENSED STATEMENT OF INCOME
(Unaudited, in thousands)
|
|
|
Parent |
|
Guarantor Subsidiaries |
|
Non- |
|
Eliminating Entries |
|
Consolidated |
|
|
|
Operating revenues |
|
$ |
|
|
154,406 |
|
59,570 |
|
(5,847 |
) |
208,129 |
|
|
Cost of services and cost of sales
(exclusive |
|
|
|
79,296 |
|
46,043 |
|
(5,847 |
) |
119,492 |
|
|
|
Selling, general and administrative expenses |
|
5,051 |
|
22,176 |
|
5,223 |
|
(58 |
) |
32,392 |
|
|
|
Depreciation and amortization |
|
|
|
14,580 |
|
4,712 |
|
|
|
19,292 |
|
|
|
Operating income (loss) |
|
(5,051 |
) |
38,354 |
|
3,592 |
|
58 |
|
36,953 |
|
|
|
Interest expense |
|
6,797 |
|
256 |
|
149 |
|
|
|
7,202 |
|
|
|
Other (income) expense, net |
|
|
|
(2,207 |
) |
55 |
|
(67 |
) |
(2,219 |
) |
|
|
Income (loss) before equity in income of |
|
(11,848 |
) |
40,305 |
|
3,388 |
|
125 |
|
31,970 |
|
|
|
Equity in income of subsidiaries |
|
44,031 |
|
|
|
|
|
(44,031 |
) |
|
|
|
|
Income tax expense |
|
9,813 |
|
90 |
|
(303 |
) |
|
|
9,600 |
|
|
|
Net income |
|
$ |
22,370 |
|
40,215 |
|
3,691 |
|
(43,906 |
) |
22,370 |
|
23
SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL CONDENSED STATEMENT OF CASH FLOWS
Three Months Ended March 31, 2005
(Unaudited, in thousands)
|
|
|
Parent |
|
Guarantor Subsidiaries |
|
Non- |
|
Eliminating Entries |
|
Consolidated |
|
|
|
Net income |
|
$ |
32,927 |
|
29,841 |
|
5,116 |
|
(46,869 |
) |
21,015 |
|
|
Depreciation and amortization |
|
(1 |
) |
11,168 |
|
3,308 |
|
|
|
14,475 |
|
|
|
Deferred income taxes |
|
4,357 |
|
(396 |
) |
1,361 |
|
|
|
5,322 |
|
|
|
Equity in income of subsidiaries |
|
(46,337 |
) |
|
|
|
|
46,337 |
|
|
|
|
|
Changes in operating assets and liabilities, net of effects of acquisitions |
|
(451 |
) |
22,831 |
|
(5,014 |
) |
(1,054 |
) |
16,312 |
|
|
|
Other non-cash adjustments |
|
4,437 |
|
581 |
|
4 |
|
|
|
5,022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities |
|
(5,068 |
) |
64,025 |
|
4,775 |
|
(1,586 |
) |
62,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital and wagering systems expenditures |
|
|
|
(12,475 |
) |
(10,813 |
) |
|
|
(23,288 |
) |
|
|
Business acquisitions, net of cash acquired |
|
|
|
(2,927 |
) |
|
|
|
|
(2,927 |
) |
|
|
Other assets and investments |
|
406 |
|
(4,399 |
) |
(4,427 |
) |
628 |
|
(7,792 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities |
|
406 |
|
(19,801 |
) |
(15,240 |
) |
628 |
|
(34,007 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net borrowings (repayments) on long-term debt |
|
(22,250 |
) |
|
|
(223 |
) |
|
|
(22,473 |
) |
|
|
Net proceeds from issuance of common stock |
|
2,778 |
|
|
|
648 |
|
(648 |
) |
2,778 |
|
|
|
Other, principally intercompany balances |
|
24,426 |
|
(57,767 |
) |
41,195 |
|
(7,854 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
4,954 |
|
(57,767 |
) |
41,620 |
|
(8,502 |
) |
(19,695 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash |
|
(292 |
) |
(144 |
) |
(10,702 |
) |
9,460 |
|
(1,678 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents |
|
|
|
(13,687 |
) |
20,453 |
|
|
|
6,766 |
|
|
|
Cash and cash equivalents, beginning of period |
|
|
|
41,515 |
|
24,605 |
|
|
|
66,120 |
|
|
|
Cash and cash equivalents, end of period |
|
$ |
|
|
27,828 |
|
45,058 |
|
|
|
72,886 |
|
24
SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL CONDENSED STATEMENT OF CASH FLOWS
Three Months Ended March 31, 2006
(Unaudited, in thousands)
|
|
|
Parent |
|
Guarantor Subsidiaries |
|
Non- |
|
Eliminating Entries |
|
Consolidated |
|
|
|
Net income |
|
$ |
22,370 |
|
40,215 |
|
3,691 |
|
(43,906 |
) |
22,370 |
|
|
Depreciation and amortization |
|
|
|
14,580 |
|
4,712 |
|
|
|
19,292 |
|
|
|
Deferred income taxes |
|
(1,434 |
) |
(131 |
) |
(1,313 |
) |
|
|
(2,878 |
) |
|
|
Equity in income of subsidiaries |
|
(44,031 |
) |
|
|
|
|
44,031 |
|
|
|
|
|
Changes in operating assets and liabilities, net of effects of acquisitions |
|
12,162 |
|
(13,949 |
) |
(6,398 |
) |
(217 |
) |
(8,402 |
) |
|
|
Other |
|
5,705 |
|
(2,005 |
) |
82 |
|
|
|
3,782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities |
|
(5,228 |
) |
38,710 |
|
774 |
|
(92 |
) |
34,164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital and wagering systems expenditures |
|
|
|
(30,908 |
) |
(4,579 |
) |
|
|
(35,487 |
) |
|
|
Business acquisitions, net of cash acquired |
|
|
|
|
|
(57,564 |
) |
|
|
(57,564 |
) |
|
|
Other assets and investments |
|
(70,275 |
) |
(20,448 |
) |
7,680 |
|
62,835 |
|
(20,208 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
(70,275 |
) |
(51,356 |
) |
(54,463 |
) |
62,835 |
|
(113,259 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net borrowings (repayments) on long-term debt |
|
65,750 |
|
|
|
(314 |
) |
|
|
65,436 |
|
|
|
Net proceeds from issuance of common stock |
|
8,602 |
|
|
|
62,885 |
|
(62,885 |
) |
8,602 |
|
|
|
Excess tax benefit from equity-based compensation plan |
|
2,814 |
|
|
|
|
|
|
|
2,814 |
|
|
|
Other, principally intercompany balances |
|
(1,663 |
) |
3,909 |
|
(4,284 |
) |
2,038 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
75,503 |
|
3,909 |
|
58,287 |
|
(60,847 |
) |
76,852 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash |
|
|
|
(100 |
) |
2,502 |
|
(1,896 |
) |
506 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents |
|
|
|
(8,837 |
) |
7,100 |
|
|||||