UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
Form 10-Q
{Mark One}
|
x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
|
|
|
|
|
For the quarterly period ended September 30, 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 x 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 x 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 x
APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares outstanding of each of the issuers classes of common stock as of November 7, 2006:
Class A Common Stock: 91,608,161
Class B Common Stock: None
SCIENTIFIC GAMES
CORPORATION AND SUBSIDIARIES
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
AND OTHER INFORMATION
THREE MONTHS ENDED SEPTEMBER 30, 2006
2
SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
(Unaudited, in thousands, except per share amounts)
|
|
|
December 31, |
|
September 30, |
|
|
|
|
|
2005 |
|
2006 |
|
|
|
ASSETS |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
38,942 |
|
37,817 |
|
|
Accounts receivable, net of allowance for doubtful accounts of $6,149 and $7,062 at December 31, 2005 and September 30, 2006, respectively |
|
129,250 |
|
162,003 |
|
|
|
Inventories |
|
40,148 |
|
63,877 |
|
|
|
Deferred income taxes |
|
14,242 |
|
23,018 |
|
|
|
Prepaid expenses, deposits and other current assets |
|
31,971 |
|
44,810 |
|
|
|
Total current assets |
|
254,553 |
|
331,525 |
|
|
|
Property and equipment, at cost |
|
666,469 |
|
775,108 |
|
|
|
Less accumulated depreciation |
|
300,250 |
|
342,691 |
|
|
|
Net property and equipment |
|
366,219 |
|
432,417 |
|
|
|
Goodwill, net |
|
339,169 |
|
574,782 |
|
|
|
Other intangible assets, net |
|
87,289 |
|
138,359 |
|
|
|
Other assets and investments |
|
125,283 |
|
152,140 |
|
|
|
Total assets |
|
$ |
1,172,513 |
|
1,629,223 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Current installments of long-term debt |
|
$ |
6,055 |
|
3,256 |
|
|
Accounts payable |
|
54,223 |
|
47,776 |
|
|
|
Accrued liabilities |
|
80,305 |
|
118,623 |
|
|
|
Interest payable |
|
779 |
|
5,078 |
|
|
|
Total current liabilities |
|
141,362 |
|
174,733 |
|
|
|
Deferred income taxes |
|
9,759 |
|
8,249 |
|
|
|
Other long-term liabilities |
|
59,879 |
|
68,290 |
|
|
|
Long-term debt, excluding current installments |
|
574,680 |
|
878,515 |
|
|
|
Total liabilities |
|
785,680 |
|
1,129,787 |
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
Class A common stock, par value $0.01 per share, 199,300 shares authorized, 89,869 and 91,434 shares outstanding at December 31, 2005 and September 30, 2006, respectively |
|
899 |
|
914 |
|
|
|
Class B non-voting common stock, par value $0.01 per share, 700 shares authorized, none outstanding |
|
|
|
|
|
|
|
Additional paid-in capital |
|
425,750 |
|
457,205 |
|
|
|
Accumulated earnings (losses) |
|
(33,309 |
) |
25,565 |
|
|
|
Treasury stock, at cost |
|
(9,556 |
) |
(9,556 |
) |
|
|
Accumulated other comprehensive income |
|
3,049 |
|
25,308 |
|
|
|
Total stockholders equity |
|
386,833 |
|
499,436 |
|
|
|
Total liabilities and stockholders equity |
|
$ |
1,172,513 |
|
1,629,223 |
|
See accompanying notes to consolidated financial statements.
3
SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
Three Months Ended September
30, 2005 and 2006
(Unaudited, in thousands, except per share amounts)
|
|
|
2005 |
|
2006 |
|
|
|
Operating revenues: |
|
|
|
|
|
|
|
Services |
|
$ |
155,925 |
|
198,921 |
|
|
Sales |
|
40,899 |
|
18,469 |
|
|
|
|
|
196,824 |
|
217,390 |
|
|
|
Operating expenses |
|
|
|
|
|
|
|
Cost of services (exclusive of depreciation and amortization) |
|
86,956 |
|
107,265 |
|
|
|
Cost of sales (exclusive of depreciation and amortization) |
|
30,064 |
|
13,406 |
|
|
|
Selling, general and administrative expenses |
|
31,489 |
|
34,676 |
|
|
|
Depreciation and amortization |
|
17,130 |
|
36,424 |
|
|
|
Operating income |
|
31,185 |
|
25,619 |
|
|
|
Other deductions: |
|
|
|
|
|
|
|
Interest expense |
|
7,139 |
|
12,154 |
|
|
|
Equity in net (income) loss in joint ventures |
|
60 |
|
(1,722 |
) |
|
|
Other (income) loss, net |
|
(530 |
) |
10 |
|
|
|
|
|
6,669 |
|
10,442 |
|
|
|
Income before income tax expense |
|
24,516 |
|
15,177 |
|
|
|
Income tax expense |
|
5,331 |
|
3,650 |
|
|
|
Net income |
|
$ |
19,185 |
|
11,527 |
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income per share: |
|
|
|
|
|
|
|
Basic net income available to common stockholders |
|
$ |
0.21 |
|
0.13 |
|
|
Diluted net income available to common stockholders |
|
$ |
0.21 |
|
0.12 |
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares used in per share calculations: |
|
|
|
|
|
|
|
Basic shares |
|
89,689 |
|
91,346 |
|
|
|
Diluted shares |
|
92,890 |
|
94,433 |
|
|
See accompanying notes to consolidated financial statements.
4
SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
Nine Months Ended September
30, 2005 and 2006
(Unaudited, in thousands, except per share amounts)
|
|
|
2005 |
|
2006 |
|
|
|
Operating revenues: |
|
|
|
|
|
|
|
Services |
|
$ |
472,546 |
|
590,113 |
|
|
Sales |
|
106,258 |
|
75,043 |
|
|
|
|
|
578,804 |
|
665,156 |
|
|
|
Operating expenses |
|
|
|
|
|
|
|
Cost of services (exclusive of depreciation and amortization) |
|
259,637 |
|
320,808 |
|
|
|
Cost of sales (exclusive of depreciation and amortization) |
|
75,841 |
|
57,198 |
|
|
|
Selling, general and administrative expenses |
|
84,942 |
|
102,414 |
|
|
|
Depreciation and amortization |
|
48,724 |
|
79,241 |
|
|
|
Operating income |
|
109,660 |
|
105,495 |
|
|
|
Other deductions: |
|
|
|
|
|
|
|
Interest expense |
|
20,361 |
|
30,471 |
|
|
|
Equity in net (income) loss in joint ventures |
|
1,558 |
|
(6,455 |
) |
|
|
Other income, net |
|
(1,252 |
) |
(859 |
) |
|
|
|
|
20,667 |
|
23,157 |
|
|
|
Income before income tax expense |
|
88,993 |
|
82,338 |
|
|
|
Income tax expense |
|
24,029 |
|
23,464 |
|
|
|
Net income |
|
$ |
64,964 |
|
58,874 |
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income per share: |
|
|
|
|
|
|
|
Basic net income available to common stockholders |
|
$ |
0.73 |
|
0.65 |
|
|
Diluted net income available to common stockholders |
|
$ |
0.70 |
|
0.62 |
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares used in per share calculations: |
|
|
|
|
|
|
|
Basic shares |
|
89,118 |
|
90,909 |
|
|
|
Diluted shares |
|
92,293 |
|
94,795 |
|
|
See accompanying notes to consolidated financial statements.
5
SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Nine Months Ended September
30, 2005 and 2006
(Unaudited, in thousands)
|
|
|
2005 |
|
2006 |
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
Net income |
|
$ |
64,964 |
|
58,874 |
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
48,724 |
|
79,241 |
|
|
|
Change in deferred income taxes |
|
2,802 |
|
(7,423 |
) |
|
|
Share-based compensation |
|
|
|
14,035 |
|
|
|
Tax benefit from exercise of employee stock options |
|
7,295 |
|
|
|
|
|
Changes in operating assets and liabilities, net of effects of acquisitions |
|
(31,927 |
) |
(38,494 |
) |
|
|
Change in short-term investments |
|
47,475 |
|
|
|
|
|
Other |
|
9,439 |
|
(2,697 |
) |
|
|
Net cash provided by operating activities |
|
148,772 |
|
103,536 |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
Capital expenditures |
|
(14,426 |
) |
(12,360 |
) |
|
|
Wagering systems expenditures |
|
(72,391 |
) |
(96,777 |
) |
|
|
Other intangible assets and software expenditures |
|
(13,571 |
) |
(33,012 |
) |
|
|
Change in other assets and liabilities, net |
|
(12,509 |
) |
(18,006 |
) |
|
|
Business acquisitions, net of cash acquired |
|
(24,774 |
) |
(263,659 |
) |
|
|
Net cash used in investing activities |
|
(137,671 |
) |
(423,814 |
) |
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
Borrowings (repayments) under revolving credit facility |
|
(22,750 |
) |
155,500 |
|
|
|
Borrowings (repayments) of long-term debt |
|
(6,377 |
) |
145,392 |
|
|
|
Excess tax benefit from equity-based compensation plan |
|
|
|
4,487 |
|
|
|
Net proceeds from issuance of common stock |
|
6,803 |
|
12,607 |
|
|
|
Net cash provided by (used in) financing activities |
|
(22,324 |
) |
317,986 |
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
(4,466 |
) |
1,167 |
|
|
|
Increase (decrease) in cash and cash equivalents |
|
(15,689 |
) |
(1,125 |
) |
|
|
Cash and cash equivalents, beginning of period |
|
66,120 |
|
38,942 |
|
|
|
Cash and cash equivalents, end of period |
|
$ |
50,431 |
|
37,817 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
Cash paid during the period for: |
|
|
|
|
|
|
|
Interest |
|
$ |
13,579 |
|
24,304 |
|
|
Income taxes, net of refunds |
|
$ |
2,394 |
|
26,618 |
|
See accompanying notes to consolidated financial statements.
6
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 September 30, 2006, the consolidated statements of income for the three and nine months ended September 30, 2005 and 2006, and the consolidated condensed statements of cash flows for the nine months ended September 30, 2005 and 2006, have been prepared by Scientific Games Corporation (together with its consolidated subsidiaries, the Company) without audit. In the opinion of management, all adjustments necessary to present fairly the consolidated financial position of the Company at September 30, 2006 and the results of its operations for the three and nine months ended September 30, 2005 and 2006 and its cash flows for the nine months ended September 30, 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 September 30, 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 and nine months ended September 30, 2005 and 2006:
|
|
Three months ended |
|
Nine months ended |
|
|||||||
|
|
|
2005 |
|
2006 |
|
2005 |
|
2006 |
|
||
|
Income (numerator) |
|
|
|
|
|
|
|
|
|
||
|
Net income (basic) |
|
$ |
19,185 |
|
11,527 |
|
$ |
64,964 |
|
58,874 |
|
|
Shares (denominator) |
|
|
|
|
|
|
|
|
|
||
|
Basic weighted average common shares outstanding |
|
$ |
89,689 |
|
91,346 |
|
89,118 |
|
90,909 |
|
|
|
Effect of dilutive securities-stock options, warrants and deferred shares |
|
3,201 |
|
2,409 |
|
3,175 |
|
2,719 |
|
||
|
Effect of dilutive shares related to convertible debentures |
|
|
|
678 |
|
|
|
1,167 |
|
||
|
Diluted weighted average common shares outstanding |
|
$ |
92,890 |
|
94,433 |
|
92,293 |
|
94,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Basic and diluted per share amounts |
|
|
|
|
|
|
|
|
|
||
|
Basic net income per share available to common stockholders |
|
$ |
0.21 |
|
0.13 |
|
$ |
0.73 |
|
0.65 |
|
|
Diluted net income per share available to common stockholders |
|
$ |
0.21 |
|
0.12 |
|
$ |
0.70 |
|
0.62 |
|
The weighted-average diluted shares outstanding for the three- and nine-month periods ended September 30, 2006 excludes the effect of approximately 553,043 and 87,903 out-of-the-money options, respectively, as their effect would be anti-dilutive. The weighted-average diluted common shares outstanding for the three- and nine-month periods ended September 30, 2005, excludes the effect of approximately 40,434 and 405,020 out-of-the-money, respectively, as their effect would be anti-dilutive.
The aggregate number of shares that the Company could be obligated to issue upon conversion of its $275,000, 0.75% convertible senior subordinated debentures 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 economic dilution from conversion. During the second and third quarters of 2006, the average price of the Companys common stock exceeded the specified conversion price. For the three and nine months ended September 30, 2006, the Company has included 678 and 1,167 shares, respectively, related to its Convertible Debentures in its diluted weighted average common shares outstanding. Such
7
shares were excluded from the three and nine months ended September 30, 2005 calculation, as they were anti-dilutive. The Company has not included the offset from the bond hedge as it would be anti-dilutive; however, when the Convertible Debentures mature, the diluted share amount will decrease because the bond hedge will offset the economic dilution from conversion.
(2) Acquisitions
On April 20, 2006, the Company acquired The Global Draw Limited and certain related companies (Global Draw). Global Draw is a leading United Kingdom supplier of fixed odds betting terminals and systems, and interactive sports betting systems and also operates terminals and betting systems in Austria and the United Kingdom. The Company expects that the acquisition of Global Draw will strengthen its role in the worldwide sports betting and video lottery business. The purchase price was approximately $183 million (subject to adjustment), plus an earn-out to the selling shareholders, as well as contingent bonuses to certain members of the management team, based on the future financial performance of the business. The aggregate amount of such payments would total one-third of an amount equal to Global Draws EBITDA (EBITDA, for such purposes, is defined as the consolidated earnings before interest, tax, depreciation and amortization) for the year ended December 31, 2008 multiplied by a specific price multiple depending on the level of EBITDA earned. In accordance with current accounting standards, any such payments made to selling shareholders will be capitalized as additional purchase price and any such payments made to management will be expensed. The acquisition was recorded using the purchase method of accounting. Approximately $2 million of the preliminary estimate of goodwill of approximately $152 million from the acquisition of Global Draw is deductible for tax purposes. All other assets and liabilities acquired in the transaction were included in the preliminary purchase price allocation. The Company financed the acquisition through a combination of borrowings under its existing revolving credit facility and a new $100,000 term loan. The operating results of Global Draw have been included in the Companys Diversified Gaming segment since the beginning of the second quarter of 2006. The following table represents the unaudited pro forma results of operations for the three and nine months ended September 30, 2005 and 2006 as if the transaction had occurred at the beginning of the periods presented.
|
|
Three Months Ended |
|
Nine Months Ended |
|
|||||||
|
|
|
September 30, |
|
September 30, |
|
||||||
|
|
|
2005 |
|
2006 |
|
2005 |
|
2006 |
|
||
|
Operating revenues |
|
$ |
214,657 |
|
217,390 |
|
$ |
642,764 |
|
710,607 |
|
|
Operating income |
|
$ |
36,130 |
|
25,619 |
|
$ |
135,640 |
|
128,635 |
|
|
Net income |
|
$ |
21,071 |
|
11,527 |
|
$ |
78,384 |
|
73,507 |
|
|
Basic net income per share |
|
$ |
0.24 |
|
0.13 |
|
$ |
0.88 |
|
0.81 |
|
|
Diluted net income per share |
|
$ |
0.23 |
|
0.12 |
|
$ |
0.85 |
|
0.78 |
|
These pro forma results have been prepared for comparative purpose and do not purport to be indicative of what would have occurred had the acquisition been consummated on January 1, 2005, or the results that may occur in the future.
On April 5, 2006, the Company acquired certain assets of The Shoreline Star Greyhound Park and Simulcast Facility (Shoreline) located in Bridgeport, Connecticut. The Company expects that the acquisition of Shoreline will allow it to maximize the potential of its Connecticut operations. Additionally, the deal eliminates existing restrictions on the Companys ability to simulcast live racing in certain portions of the state. The purchase price was approximately $12 million (subject to adjustment) plus an earn-out, based on the future financial performance of the business. The Company paid cash for the acquisition which was recorded using the purchase method of accounting. The operating results of Shoreline are included in the Diversified Gaming segment and have been included in the Companys Statement of Operations since the date of acquisition. The acquisition of Shoreline was not material to the Companys operations.
On March 22, 2006, the Company acquired substantially all of 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 lottery of 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. Approximately $55 million of the preliminary estimate of goodwill of approximately $75 million from the acquisition of EssNet is deductible for tax
8
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 integrate certain operating locations as part of the integration of EssNet. The Company has recorded approximately $27 million in liabilities, primarily related to involuntary employee terminations, termination of leases and termination of service contracts that will result from the integration.
The table below summarizes the payments made to date, adjustments and the balance of the accrued integration costs as of and for the period ended September 30, 2006 (in thousands):
|
Cost Summary |
|
Accrued |
|
Payments |
|
Adjustments |
|
Accrued |
|
|
Severance pay and benefits |
|
17,644 |
|
(5,245 |
) |
(6,163 |
) |
6,236 |
|
|
Lease termination |
|
1,475 |
|
(501 |
) |
|
|
974 |
|
|
Contractual obligations |
|
7,598 |
|
(4,111 |
) |
2,653 |
|
6,140 |
|
|
|
|
26,717 |
|
(9,857 |
) |
(3,510 |
) |
13,350 |
|
In the third quarter of 2006, the Company received an extension to the term of its option to acquire 69% of the shares of International Lotto Corp., SRL (ILC) from September 30, 2006 to November 30, 2006. ILC is a member of a consortium agreement with certain charities in Peru which gives them the right to participate in the operation of a lottery. The Companys option to acquire 69% of the shares of ILC was granted as consideration for approximately $15.5 million of advances made to ILC since December 2003.
(3) Operating Segment 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.
As previously reported in its Quarterly Report on Form 10-Q for the quarter ended March 31, 2006, the Company determined that its previously reported segments consisting of Lottery, Pari-mutuel, Venue Management and Telecommunications Products no longer reflected the way the Company managed the business. Beginning in the first quarter of 2006, the Company began reporting its 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 the Companys online lottery business. The Diversified Gaming segment includes the Companys pari-mutuel wagering systems business (formerly the Pari-mutuel Group) and the Companys off-track wagering business (formerly the Venue Management Group). All prior period amounts have been restated to conform to the current segment reporting format.
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. Additionally this division provides lotteries with over 80 licensed brand products and includes 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. Additionally, with the acquisition of Global Draw, this division is a supplier of fixed odd betting terminals and systems, and interactive sports betting terminals and systems throughout Europe.
9
In the quarter ended September 30, 2006, the Company recorded a $10,200 charge in its Diversified Gaming segment related to the impairment of certain hardware and software assets in the pari-mutuel business as a result of the roll-out of our new terminal and two Quantum Data Centers and the write-off of hardware and accrual of losses of $500 on certain under-performing pari-mutual contracts. Of this amount, approximately $9,700 was recorded as depreciation and amortization and approximately $500 was recorded as cost of services in the Companys Statement of Operations for the quarter ended September 30, 2006.
The following tables represent revenues, profits, depreciation, amortization, and capital expenditures for the three and nine month periods ended September 30, 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 September 30, 2005 |
|
||||||||
|
|
|
(Unaudited) |
|
||||||||
|
|
|
Printed |
|
Lottery |
|
Diversified |
|
Totals |
|
||
|
Service revenues |
|
$ |
79,107 |
|
42,318 |
|
34,500 |
|
155,925 |
|
|
|
Sales revenues |
|
16,854 |
|
21,760 |
|
2,285 |
|
40,899 |
|
||
|
Total revenues |
|
95,961 |
|
64,078 |
|
36,785 |
|
196,824 |
|
||
|
|
|
|
|
|
|
|
|
|
|
||
|
Cost of services (exclusive of depreciation and amortization) |
|
40,669 |
|
21,700 |
|
24,587 |
|
86,956 |
|
||
|
Cost of sales (exclusive of depreciation and amortization) |
|
12,185 |
|
15,742 |
|
2,137 |
|
30,064 |
|
||
|
Selling, general and administrative expenses |
|
10,698 |
|
7,159 |
|
6,472 |
|
24,329 |
|
||
|
Depreciation and amortization |
|
4,547 |
|
8,829 |
|
3,460 |
|
16,836 |
|
||
|
Segment operating income |
|
$ |
27,862 |
|
10,648 |
|
129 |
|
38,639 |
|
|
|
Unallocated corporate expense |
|
|
|
|
|
|
|
7,454 |
|
||
|
Consolidated operating income |
|
|
|
|
|
|
|
$ |
31,185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Capital and wagering systems expenditures |
|
$ |
1,676 |
|
35,063 |
|
6,645 |
|
43,384 |
|
|
10
|
|
|
Three Months Ended September 30, 2006 |
|
||||||||
|
|
|
(Unaudited) |
|
||||||||
|
|
|
Printed |
|
Lottery |
|
Diversified |
|
Totals |
|
||
|
Service revenues |
|
$ |
91,135 |
|
50,877 |
|
56,909 |
|
198,921 |
|
|
|
Sales revenues |
|
10,619 |
|
7,205 |
|
645 |
|
18,469 |
|
||
|
Total revenues |
|
101,754 |
|
58,082 |
|
57,554 |
|
217,390 |
|
||
|
|
|
|
|
|
|
|
|
|
|
||
|
Cost of services (exclusive of depreciation and amortization) |
|
46,906 |
|
27,937 |
|
32,422 |
|
107,265 |
|
||
|
Cost of sales (exclusive of depreciation and amortization) |
|
8,656 |
|
3,846 |
|
904 |
|
13,406 |
|
||
|
Selling, general and administrative expenses |
|
10,894 |
|
7,284 |
|
5,170 |
|
23,348 |
|
||
|
Depreciation and amortization |
|
6,640 |
|
13,270 |
|
16,247 |
|
36,157 |
|
||
|
Segment operating income |
|
$ |
28,658 |
|
5,745 |
|
2,811 |
|
37,214 |
|
|
|
Unallocated corporate expense |
|
|
|
|
|
|
|
11,595 |
|
||
|
Consolidated operating income |
|
|
|
|
|
|
|
$ |
25,619 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Capital and wagering systems expenditures |
|
$ |
5,262 |
|
19,364 |
|
4,040 |
|
28,666 |
|
|
|
|
|
Nine Months Ended September 30, 2005 |
|
||||||||
|
|
|
(Unaudited) |
|
||||||||
|
|
|
Printed |
|
Lottery |
|
Diversified |
|
Totals |
|
||
|
Service revenues |
|
$ |
246,050 |
|
125,096 |
|
101,400 |
|
472,546 |
|
|
|
Sales revenues |
|
53,518 |
|
46,579 |
|
6,161 |
|
106,258 |
|
||
|
Total revenues |
|
299,568 |
|
171,675 |
|
107,561 |
|
578,804 |
|
||
|
|
|
|
|
|
|
|
|
|
|
||
|
Cost of services (exclusive of depreciation and amortization) |
|
126,300 |
|
63,139 |
|
70,198 |
|
259,637 |
|
||
|
Cost of sales (exclusive of depreciation and amortization) |
|
39,073 |
|
31,928 |
|
4,840 |
|
75,841 |
|
||
|
Selling, general and administrative expenses |
|
30,206 |
|
20,037 |
|
13,505 |
|
63,748 |
|
||
|
Depreciation and amortization |
|
13,365 |
|
23,764 |
|
10,736 |
|
47,865 |
|
||
|
Segment operating income |
|
$ |
90,624 |
|
32,807 |
|
8,282 |
|
131,713 |
|
|
|
Unallocated corporate expense |
|
|
|
|
|
|
|
22,053 |
|
||
|
Consolidated operating income |
|
|
|
|
|
|
|
$ |
109,660 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Assets at September 30, 2005 |
|
$ |
455,325 |
|
361,575 |
|
121,407 |
|
938,307 |
|
|
|
Unallocated assets at September 30, 2005 |
|
|
|
|
|
|
|
210,949 |
|
||
|
Consolidated assets at September 30, 2005 |
|
|
|
|
|
|
|
$ |
1,149,256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Capital and wagering systems expenditures |
|
$ |
5,676 |
|
68,166 |
|
12,975 |
|
86,817 |
|
|
11
|
|
|
Nine Months Ended September 30, 2006 |
|
||||||||
|
|
|
(Unaudited) |
|
||||||||
|
|
|
Printed |
|
Lottery |
|
Diversified |
|
Totals |
|
||
|
Service revenues |
|
$ |
285,329 |
|
160,253 |
|
144,531 |
|
590,113 |
|
|
|
Sales revenues |
|
36,558 |
|
34,313 |
|
4,172 |
|
75,043 |
|
||
|
Total revenues |
|
321,887 |
|
194,566 |
|
148,703 |
|
665,156 |
|
||
|
|
|
|
|
|
|
|
|
|
|
||
|
Cost of services (exclusive of depreciation and amortization) |
|
145,892 |
|
89,304 |
|
85,612 |
|
320,808 |
|
||
|
Cost of sales (exclusive of depreciation and amortization) |
|
28,635 |
|
24,299 |
|
4,264 |
|
57,198 |
|
||
|
Selling, general and administrative expenses |
|
33,099 |
|
22,812 |
|
12,145 |
|
68,056 |
|
||
|
Depreciation and amortization |
|
17,966 |
|
34,804 |
|
25,742 |
|
78,512 |
|
||
|
Segment operating income |
|
$ |
96,295 |
|
23,347 |
|
20,940 |
|
140,582 |
|
|
|
Unallocated corporate expense |
|
|
|
|
|
|
|
35,087 |
|
||
|
Consolidated operating income |
|
|
|
|
|
|
|
$ |
105,495 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Assets at September 30, 2006 |
|
$ |
517,086 |
|
549,447 |
|
376,361 |
|
1,442,894 |
|
|
|
Unallocated assets at September 30, 2006 |
|
|
|
|
|
|
|
186,329 |
|
||
|
Consolidated assets at September 30, 2006 |
|
|
|
|
|
|
|
$ |
1,629,223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Capital and wagering systems expenditures |
|
$ |
16,121 |
|
71,152 |
|
21,864 |
|
109,137 |
|
|
The following table provides a reconciliation of consolidated operating income to the consolidated income before income tax expense for each period:
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended Septemer 30, |
|
||||||
|
|
|
2005 |
|
2006 |
|
2005 |
|
2006 |
|
||
|
Reported consolidated operating income |
|
$ |
31,185 |
|
25,619 |
|
$ |
109,660 |
|
105,495 |
|
|
Interest expense |
|
7,139 |
|
12,154 |
|
20,361 |
|
30,471 |
|
||
|
Equity in net (income) loss of joint ventures |
|
60 |
|
(1,722 |
) |
1,558 |
|
(6,455 |
) |
||
|
Other income, net |
|
(530 |
) |
10 |
|
(1,252 |
) |
(859 |
) |
||
|
Income before income tax expense |
|
$ |
24,516 |
|
15,177 |
|
$ |
88,993 |
|
82,338 |
|
12
In evaluating financial performance, the Company focuses on operating profit as a segments measure of profit or loss. Operating profit is before investment income, interest expense, equity in net (income) loss in joint ventures, corporate expenses and income taxes. The accounting policies of the reportable segments are the same as those described in the summary of significant accounting policies (see Note 1 of the Companys Notes to Consolidated Financial Statements in the Companys Annual Report on Form 10-K for the year ended December 31, 2005).
Providing information on the revenues from external customers for each product and service is impractical.
(4) Income Tax Expense
The effective tax rates for the three and nine months ended September 30, 2006 of 24.0% and 28.5%, respectively, were determined using an estimated annual effective tax rate, which was less than the federal statutory rate of 35% due to lower tax rates applicable to the Companys operations outside the United States and the tax benefit of the 2004 debt restructuring. The effective income tax rates for the three and nine months ended September 30, 2005 of 21.7% and 27.0%, respectively, differed from the federal statutory rate due to benefits from expanded business outside the United States, the 2004 debt restructuring and increased research and development activities.
(5) Comprehensive Income
The following presents a reconciliation of net income to comprehensive income for the three and nine month periods ended September 30, 2005 and 2006:
|
|
Three Months Ended |
|
Nine Months Ended |
|
|||||||
|
|
|
September 30, |
|
September 30, |
|
||||||
|
|
|
2005 |
|
2006 |
|
2005 |
|
2006 |
|
||
|
Net income |
|
$ |
19,185 |
|
11,527 |
|
$ |
64,964 |
|
58,874 |
|
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
||
|
Foreign currency translation |
|
213 |
|
4,071 |
|
(8,439 |
) |
22,787 |
|
||
|
Unrealized loss (gain) on investments |
|
131 |
|
(17 |
) |
1,776 |
|
(528 |
) |
||
|
Other comprehensive income (loss) |
|
344 |
|
4,054 |
|
(6,663 |
) |
22,259 |
|
||
|
Comprehensive income |
|
$ |
19,529 |
|
15,581 |
|
$ |
58,301 |
|
81,133 |
|
(6) Inventories
Inventories consist of the following:
|
|
December 31, |
|
September 30, |
|
||
|
|
|
2005 |
|
2006 |
|
|
|
Parts and work-in-process |
|
$ |
20,694 |
|
35,982 |
|
|
Finished goods |
|
19,454 |
|
27,895 |
|
|
|
|
|
$ |
40,148 |
|
63,877 |
|
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.
13
(7) Accrued Liabilities
Accrued liabilities consist of the following:
|
|
December 31, |
|
September 30, |
|
||
|
|
|
2005 |
|
2006 |
|
|
|
Compensation and benefits |
|
$ |
21,992 |
|
18,253 |
|
|
Customer advances |
|
6,667 |
|
3,066 |
|
|
|
Deferred revenue |
|
8,873 |
|
12,703 |
|
|
|
Taxes, other than income |
|
4,489 |
|
5,947 |
|
|
|
Accrued licenses |
|
5,396 |
|
2,923 |
|
|
|
Liabilities assumed in business combinations |
|
|
|
23,469 |
|
|
|
Accrued contract costs |
|
9,461 |
|
11,823 |
|
|
|
Other |
|
23,427 |
|
40,439 |
|
|
|
|
|
$ |
80,305 |
|
118,623 |
|
(8) Long-Term Debt
On September 30, 2006, the Company had approximately $88,208 available for borrowing under the Companys revolving credit facility under the July 2006 Amended and Restated Credit Agreement. There were $155,500 of borrowings and $56,292 in letters of credit outstanding under the revolving credit facility at September 30, 2006.
On July 7, 2006, the Company amended (the Amendment) its existing Credit Agreement dated as of December 31, 2004, as amended and restated as of March 31, 2006 (the March 2006 Amended and Restated Credit Agreement), to provide for a new $150 million senior secured term loan (the Term Loan D) and to make certain other changes to the March 2006 Amended and Restated Credit Agreement (the March 2006 Amended and Restated Credit Agreement and the Amendment are collectively referred to as the July 2006 Amended and Restated Credit Agreement). The proceeds from the Term Loan D were used to repay, in full, the remaining $98.5 million of existing Term Loan B and to pay down approximately $51 million of borrowings under the Companys existing revolving credit facility The interest rate with respect to the Term Loan D will vary, depending upon the Companys 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. The Company paid approximately $0.5 million in banking, legal and other fees in connection with the Amendment. The July 2006 Amended and Restated Credit Agreement will terminate on December 23, 2009.
The July 2006 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 July 2006 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 until December 2009. 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 maximum Consolidated Senior Debt Ratio of 2.50 until December 2009. Consolidated Senior Debt Ratio means the ratio of (x) the aggregate stated balance sheet amount of the Companys indebtedness, less the amount of the Companys 6.25% senior subordinated notes due 2012 (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
14
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) Consolidated EBITDA to (y) the total interest expense less non-cash amortization costs included in interest expense.
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 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, June 30, 2006 and September 30, 2006.
15
(9) Goodwill and Intangible Assets
The following disclosure presents certain information regarding the Companys acquired intangible assets as of December 31, 2005 and September 30, 2006. Amortizable intangible assets are amortized over their estimated useful lives, as indicated below, with no estimated residual values. For the three and nine months ended September 30, 2006, intangible assets were impacted by foreign currency translation adjustments of approximately $400 and $700, respectively.
|
Intangible Assets |
|
Weighted |
|
Gross Carrying |
|
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 September 30, 2006 |
|
|
|
|
|
|
|
|
|
|
|
Amortizable intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
Patents |
|
14 |
|
$ |
8,586 |
|
1,061 |
|
7,525 |
|
|
Customer lists |
|
10 |
|
28,139 |
|
11,039 |
|
17,100 |
|
|
|
Customer service contracts |
|
15 |
|
3,546 |
|
1,756 |
|
1,790 |
|
|
|
Licenses |
|
4 |
|
26,389 |
|
10,990 |
|
15,399 |
|
|
|
Intellectual property |
|
4 |
|
20,804 |
|
2,712 |
|
18,092 |
|
|
|
Lottery contracts |
|
5 |
|
34,920 |
|
18,222 |
|
16,698 |
|
|
|
|
|
|
|
122,384 |
|
45,780 |
|
76,604 |
|
|
|
Non-amortizable intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
Tradename |
|
|
|
37,873 |
|
2,118 |
|
35,755 |
|
|
|
Connecticut off-track betting system operating right |
|
|
|
34,319 |
|
8,319 |
|
26,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72,192 |
|
10,437 |
|
61,755 |
|
|
|
Total intangible assets |
|
|
|
$ |
194,576 |
|
56,217 |
|
138,359 |
|
16
The aggregate intangible amortization expense for the three month periods ended September 30, 2005 and 2006 was approximately $2,900 and $5,900, respectively. The aggregate intangible amortization expense for the nine month periods ended September 30, 2005 and 2006 was approximately $8,200 and $14,100, respectively.
The table below reconciles the change in the carrying amount of goodwill, by reporting segment, for the period from January 1, 2006 to September 30, 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 $618 decrease in goodwill associated with the acquisition of IGT OnLine Entertainment Systems, Inc., (c) a $314 decrease in goodwill associated with the acquisition of the remaining 35% minority interest in Scientific Games Latin America S.A., (d) a $78,404 increase in goodwill in connection with the acquisition of the online assets of EssNet, (e) a $56 increase in goodwill for the acquisition of an off-track betting operation, (f) a $147,891 increase in goodwill for the acquisition of Global Draw, (g) a $2,247 increase in goodwill for the acquisition of Printer Associates International and (g) a $7,458 increase in goodwill, as a result of foreign currency translation.
|
Goodwill |
|
Printed |
|
Lottery |
|
Diversified |
|
Totals |
|
|
|
Balance at December 31, 2005 |
|
$ |
243,439 |
|
95,115 |
|
615 |
|
339,169 |
|
|
Adjustments: |
|
3,045 |
|
80,542 |
|
152,026 |
|
235,613 |
|
|
|
Balance at September 30, 2006 |
|
$ |
246,484 |
|
175,657 |
|
152,641 |
|
574,782 |
|
(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 certain 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 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 and nine month periods ended September 30, 2005 and 2006:
|
|
Three Months Ended |
|
Nine Months Ended |
|
|||||||
|
|
|
September 30, |
|
September 30, |
|
||||||
|
|
|
2005 |
|
2006 |
|
2005 |
|
2006 |
|
||
|
Components of net periodic pension benefit cost: |
|
|
|
|
|
|
|
|
|
||
|
Service cost |
|
$ |
814 |
|
547 |
|
$ |
2,441 |
|
1,642 |
|
|
Interest cost |
|
788 |
|
551 |
|
2,363 |
|
1,653 |
|
||
|
Expected return on plan assets |
|
(625 |
) |
(562 |
) |
(1,876 |
) |
(1,685 |
) |
||
|
Actuarial loss |
|
419 |
|
275 |
|
1,258 |
|
826 |
|
||
|
Net amortization and deferral |
|
16 |
|
20 |
|
48 |
|
60 |
|
||
|
Amortization of prior service costs |
|
192 |
|
|
|
576 |
|
|
|
||
|
Net periodic cost |
|
$ |
1,604 |
|
831 |
|
$ |
4,810 |
|
2,496 |
|
17
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 September 30, 2006, approximately $1,000 and $20 of contributions to the U.K. Plan and U.S. Plan, respectively, have been made. The Company presently anticipates contributing an additional $1,480 of contributions to its defined benefit pension plans, in 2006.
(11) Stockholders Equity
At September 30, 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, the Company 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 the Companys prior interim periods and prior fiscal year financial statements will not reflect any restated amounts for the adoption of SFAS 123(R).
Upon its adoption of SFAS 123(R), the Company 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 the Companys 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 the Companys 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 the Companys 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 the Companys statement of cash flows as financing cash inflows.
The effect of adopting SFAS 123(R) on the Companys 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 and nine month periods ended September 30, 2006, is as follows (in thousands, except per share data):
18
|
|
|
Three Months |
|
Nine Months |
|
||
|
Income from operations, as reported |
|
$ |
25,619 |
|
$ |
105,495 |
|
|
Effect of adopting SFAS 123(R) on income from operations |
|
2,635 |
|
9,796 |
|
||
|
Income from operations |
|
$ |
28,254 |
|
$ |
115,291 |
|
|
|
|
|
|
|
|
||
|
Income before income taxes, as reported |
|
$ |
15,177 |
|
$ |
82,338 |
|
|
Effect of adopting SFAS 123(R) on income before income taxes |
|
2,635 |
|
9,796 |
|
||
|
Income before income taxes |
|
$ |
17,812 |
|
$ |
92,134 |
|
|
|
|
|
|
|
|
||
|
Net income, as reported |
|
$ |
11,527 |
|
$ |
58,874 |
|
|
Effect of adopting SFAS 123(R) on net income |
|
1,710 |
|
6,358 |
|
||
|
Net income |
|
$ |
13,237 |
|
$ |
65,232 |
|
|
|
|
|
|
|
|
||
|
Net cash provided by operating activities, as reported |
|
$ |
13,293 |
|
$ |
103,536 |
|
|
Effect of adopting SFAS 123(R) on net cash provided by operating activities |
|
2,115 |
|
10,845 |
|
||
|
Net cash provided by operating activities |
|
$ |
15,408 |
|
$ |
114,381 |
|
|
|
|
|
|
|
|
||
|
Net cash provided by financing activities, as reported |
|
$ |
25,184 |
|
$ |
317,986 |
|
|
Effect of adopting SFAS 123(R) on net cash provided by financing activities |
|
(405 |
) |
(4,487 |
) |
||
|
Net cash provided by financing activities |
|
$ |
24,779 |
|
$ |
313,499 |
|
|
|
|
|
|
|
|
||
|
Net income per share, as reported: |
|
|
|
|
|
||
|
Basic |
|
$ |
0.13 |
|
0.65 |
|
|
|
Diluted |
|
$ |
0.12 |
|
0.62 |
|
|
|
|
|
|
|
|
|
||
|
Effect of adopting SFAS 123(R) on net income per share: |
|
|
|
|
|
||
|
Basic |
|
$ |
0.01 |
|
0.07 |
|
|
|
Diluted |
|
$ |
0.02 |
|
0.07 |
|
|
|
|
|
|
|
|
|
||
|
Net income per share: |
|
|
|
|
|
||
|
Basic |
|
$ |
0.14 |
|
0.72 |
|
|
|
Diluted |
|
$ |
0.14 |
|
0.69 |
|
|
Prior to its adoption of SFAS 123(R), the Company 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, the Company was not required to record compensation expense when stock options were granted to its employees as long as the exercise price was not less than the fair market value of the stock at the grant date. Also, the Company was not required to record compensation expense when the Company issued common stock under its Employee Stock Purchase Plan as long as the purchase price was not less than 85% of the fair market value of the Companys common stock on the grant date. In October 1995, FASB issued SFAS 123, which allowed the Company to continue to follow the guidelines of APB 25, but required pro-forma disclosures of net income and earnings per share as if the Company 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. The Company continued to account for equity-based compensation under the provisions of APB 25 using the intrinsic value method.
19
Had compensation cost for the Companys 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, the Companys net income and net income per share for the three and nine month periods ended September 30, 2005, would have been as follows (in thousands, except per share data):
|
|
|
Three Months |
|
Nine Months |
|
|
|
Net income, as reported |
|
$ |
19,185 |
|
64,964 |
|
|
Equity-based compensation included in net income, as reported |
|
52 |
|
155 |
|
|
|
Equity-based compensation under SFAS 123 |
|
(2,811 |
) |
(6,588 |
) |
|
|
Pro forma net income |
|
$ |
16,426 |
|
58,531 |
|
|
|
|
|
|
|
|
|
|
Reported net income per share: |
|
|
|
|
|
|
|
Basic |
|
$ |
0.21 |
|
0.73 |
|
|
Diluted |
|
$ |
0.21 |
|
0.70 |
|
|
|
|
|
|
|
|
|
|
Pro forma net income per share: |
|
|
|
|
|
|
|
Basic |
|
$ |
0.19 |
|
0.67 |
|
|
Diluted |
|
$ |
0.18 |
|
0.65 |
|
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 generally 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.
The Company grants restricted stock units to employees and directors under the Companys equity incentive plans. Restricted stock units have only been granted over the last year and have generally been exercisable in five equal installments beginning on the first anniversary of the date of grant with a maximum term of five years.
20
Stock Options
A summary of the changes in stock options outstanding under the Companys equity-based compensation plans in 2006 is presented below:
|
|
|
Number of |
|
Weighted |
|
Weighted |
|
Aggregate |
|
||
|
|
|
(In thousands 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 |
|
|
Granted |
|
155 |
|
|
|
37.04 |
|
|
|
||
|
Exercised |
|
(148 |
) |
|
|
13.42 |
|
3,657 |
|
||
|
Canceled |
|
(30 |
) |
|
|
21.16 |
|
|
|
||
|
Options outstanding at June 30, 2006 |
|
8,070 |
|
6.8 |
|
$ |
16.98 |
|
$ |
144,007 |
|
|
Granted |
|
25 |
|
|
|
33.06 |
|
|
|
||
|
Exercised |
|
(123 |
) |
|
|
9.10 |
|
2,502 |
|
||
|
Canceled |
|
(36 |
) |
|
|
15.87 |
|
|
|
||
|
Options outstanding at September 30, 2006 |
|
7,936 |
|
6.6 |
|
$ |
17.16 |
|
$ |
116,217 |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Options excercisable at |
|
|
|
|
|
|
|
|
|
||
|
March 31, 2006 |
|
3,001 |
|
4.8 |
|
$ |
7.49 |
|
$ |
82,659 |
|
|
June 30, 2006 |
|
3,080 |
|
4.5 |
|
$ |
7.39 |
|
$ |
84,492 |
|
|
September 30, 2006 |
|
3,158 |
|
4.5 |
|
$ |
8.46 |
|
$ |
73,690 |
|
|
|
|
Three Months |
|
Nine Months |
|
|
|
|
|
|
|
|
|
|
|
Weighted average per-share fair value of options granted during the period |
|
$ |
13.57 |
|
13.80 |
|
The fair value of each option grant is estimated on the date of grant using the Black-Scholes option pricing model. The weighted average assumptions used in the model are outlined in the following table:
21
|
|
Nine Months Ended |
|
|
|
|
|
September 30, 2006 |
|
|
|
|
|
|
|
Assumptions: |
|
|
|
|
Expected volatility |
|
33 |
% |
|
Risk-free interest rate |
|
4.4% - 5.2 |
% |
|
Dividend yield |
|
|
% |
|
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-free interest rate is based on the yield of zero-coupon U.S. Treasury securities over the expected term of the option. There are no dividends to be paid.
For the three and nine month periods ended, September 30, 2006, the Company recognized equity-based compensation expense of approximately $2,600 and $9,800, respectively, related to the vesting of stock options and the related tax benefit of approximately $1,000 and $3,200, respectively. At September 30, 2006, the Company had unearned compensation of approximately $37,000 relating to stock option awards that will be amortized over a weighted-average period of approximately two years. At September 30, 2006, the Company had 2,100 options and restricted stock units available to be granted under its equity-based compensation plans.
Restricted Stock Units
A summary of the changes in restricted stock units outstanding under the Companys equity compensation plans in 2006 is presented below:
|
|
Number of |
|
Weighted |
|
||
|
|
|
(In thousands except share price) |
|
|||
|
|
|
|
|
|
|
|
|
Non-vested shares at December 31, 2005 |
|
363 |
|
$ |
27.57 |
|
|
Granted |
|
541 |
|
30.84 |
|
|
|
Canceled |
|
(2 |
) |
28.11 |
|
|
|
Non-vested shares at March 31, 2006 |
|
902 |
|
$ |
29.53 |
|
|
Granted |
|
124 |
|
38.08 |
|
|
|
Canceled |
|
(2 |
) |
27.68 |
|
|
|
Non-vested shares at June 30, 2006 |
|
1,024 |
|
$ |
30.67 |
|
|
Granted |
|
251 |
|
29.16 |
|
|
|
Exercised |
|
(9 |
) |
30.14 |
|
|
|
Canceled |
|
(2 |
) |
27.68 |
|
|
|
Non-vested shares at September 30, 2006 |
|
1,264 |
|
$ |
30.37 |
|
22
For the three and nine months ended September 30, 2006, the Company recognized equity-based compensation expense of approximately $2,000 and $4,200, respectively, related to the vesting of restricted stock units and the related tax benefit of approximately $700 and $1,700, respectively. At September 30, 2006, the Company had unearned compensation of approximately $31,000 relating to restricted stock units that will be amortized over a weighted-average period of approximately two years.
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). The Company issued 18 shares under the ESPP during the quarter ended June 30, 2006.
(13) 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 July 2006 Amended and Restated Credit Agreement 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 (collectively, the Non-Guarantor Subsidiaries) as of December 31, 2005 and September 30, 2006 and for the three and nine months ended September 30, 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 July 2006 Amended and Restated Credit Agreement, 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 and nine months ended September 30, 2005.
23
SCIENTIFIC GAMES CORPORATION AND
SUBSIDIARIES
SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEET
December 31, 2005
(Unaudited, in thousands)
|
|
|
Parent |
|
Guarantor |
|
Non- |
|
Eliminating |
|
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 |
|
24
SCIENTIFIC
GAMES CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEET
September 30, 2006
(Unaudited, in thousands)
|
|
|
Parent |
|
Guarantor |
|
Non- |
|
Eliminating |
|
Consolidated |
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
|
|
(4,703 |
) |
42,520 |
|
|
|
37,817 |
|
|
Accounts receivable, net |
|
|
|
108,853 |
|
53,150 |
|
|
|
162,003 |
|
|
|
Inventories |
|
|
|
52,473 |
|
11,829 |
|
(425 |
) |
63,877 |
|
|
|
Other current assets |
|
18,620 |
|
24,540 |
|
24,668 |
|
|
|
67,828 |
|
|
|
Property and equipment, net |
|
|
|
296,943 |
|
136,074 |
|
(600 |
) |
432,417 |
|
|
|
Investment in subsidiaries |
|
706,673 |
|
194,548 |
|
85,745 |
|
(986,966 |
) |
|
|
|
|
Goodwill |
|
183 |
|
302,133 |
|
272,466 |
|
|
|
574,782 |
|
|
|
Intangible assets |
|
|
|
97,000 |
|
41,359 |
|
|
|
138,359 |
|
|
|
Other assets |
|
11,149 |
|
102,922 |
|
43,355 |
|
(5,286 |
) |
152,140 |
|
|
|
Total assets |
|
$ |
736,625 |
|
1,174,709 |
|
711,166 |
|
(993,277 |
) |
1,629,223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current installments of long-term debt |
|
$ |
2,500 |
|
|
|
756 |
|
|
|
3,256 |
|
|
Current liabilities |
|
7,987 |
|
73,137 |
|
90,274 |
|
79 |
|
171,477 |
|
|
|
Long-term debt, excluding current installments |
|
877,125 |
|
|
|
1,390 |
|
|
|
878,515 |
|
|
|
Other non-current liabilities |
|
(15,464 |
) |
|||||||||