UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K/A
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported) November 6, 2003
0-13063
(Commission File Number)
SCIENTIFIC GAMES CORPORATION
(Exact name of registrant as specified in its charter)
Delaware | 81-0422894 | |
(State of Incorporation) | (IRS Employer Identification Number) | |
750 Lexington Avenue, New York, New York 10022 (Address of registrant's principal executive office) |
||
(212) 754-2233 (Registrant's telephone number) |
In a Current Report on Form 8-K filed on November 13, 2003 (the "November 13 Form 8-K"), Scientific Games Corporation ("Scientific Games" or the "Company") reported that, on November 6, 2003, it acquired IGT OnLine Entertainment Systems, Inc. ("OES") from International Game Technology. This Form 8-K/A amends the November 13 Form 8-K to add the following Item 7(a) and Item 7(b) disclosure:
Item 7. Financial Statements, Pro Forma Financial Information and Exhibits.
The Company previously filed the required financial statements of OES in a Current Report on Form 8-K, filed on November 3, 2003.
This Form 8-K/A includes the following pro forma financial information:
Pro Forma Balance Sheet as of September 30, 2003.
Pro Forma Statements of Operations for the fiscal year ended December 31, 2002.
Pro Forma Statements of Operations for the nine months ended September 30, 2003.
2
SUMMARY UNAUDITED PRO FORMA
COMBINED FINANCIAL STATEMENT DATA
OF SCIENTIFIC GAMES AND OES
(In Thousands)
Set forth below is the following summary pro forma financial statement data for Scientific Games Corporation ("Scientific Games" or the "Company") and Scientific Games Online Entertainment Systems, Inc. (formerly IGT OnLine Entertainment Systems, Inc., "OES"): (a) summary unaudited pro forma combined statement of operations data (i) for the fiscal year ended December 31, 2002 for Scientific Games and the twelve months ended December 28, 2002 for OES, and (ii) for the nine months ended September 30, 2003 for Scientific Games and the nine months ended June 28, 2003 for OES, as well as (b) summary unaudited balance sheet data for the combined entities as of (i) September 30, 2003 for Scientific Games and (ii) June 28, 2003 for OES. The statement of operations data for the nine month and twelve month periods presented for OES overlap, as both include the statement of operations data of OES for the fiscal quarter from September 29, 2002 through December 28, 2002. During that fiscal quarter, OES had operating revenue of $37,796, net income available to common stockholders of $2,541 and an unusual, non-recurring expense of approximately $2,400 in connection with the accelerated depreciation of certain satellite communication equipment.
The summary unaudited pro forma combined financial statement data should be read in conjunction with the historical consolidated financial statements and related notes thereto of Scientific Games and OES, respectively.
The summary unaudited pro forma combined financial statement data set forth below have been derived from the unaudited financial statement data included herein, and give effect to the following (the "Transactions"):
The summary unaudited pro forma combined statement of operations data give effect to the Transactions as if each had occurred at the beginning of the periods presented (see Notes 1 and 2 to Summary Unaudited Pro Forma Combined Financial Statement Data) and the summary unaudited pro forma combined balance sheet data give effect to the Transactions as if each had occurred on the dates presented (see Note 4 to Summary Unaudited Pro Forma Combined Financial Statement Data). The summary unaudited pro forma combined financial statement data do not purport to represent what the Company's financial position and results of operations would have been if the Transactions listed above had actually occurred as of the dates indicated and are not intended to project the Company's financial position or results of operations for any future period.
3
|
Year Ended December 31, 2002 (1) |
Nine Months Ended September 30, 2003 (2) |
|||
---|---|---|---|---|---|
|
(Unaudited, in Thousands) |
||||
Statement of Operations Data: | |||||
Operating revenues | $ | 598,559 | 496,236 | ||
Operating expenses, exclusive of depreciation and amortization | 350,023 | 282,548 | |||
Amortization of service contract software | 4,930 | 3,936 | |||
Gross profit | 243,606 | 209,752 | |||
Selling, general and administrative expenses | 88,859 | 75,018 | |||
Depreciation and amortization | 57,561 | 44,749 | |||
Operating income | 97,186 | 89,985 | |||
Net income available to common stockholders | $ | 36,838 | 36,088 | ||
Other Data: |
|||||
Ratio of earnings to fixed charges (3) | 1.4x | 3.4x | |||
|
As of September 30, 2003 (4) |
||||
---|---|---|---|---|---|
|
Scientific Games Actual |
Pro Forma |
|||
|
(Unaudited, in Thousands) |
||||
Balance Sheet Data: | |||||
Cash and cash equivalents | $ | 37,625 | 68,503 | ||
Working capital | 54,425 | 81,270 | |||
Total current assets | 153,604 | 204,930 | |||
Total debt (5) | 356,429 | 534,587 | |||
Convertible preferred stock | 124,149 | 124,149 | |||
Common stockholders' equity | $ | 83,342 | 82,444 |
4
UNAUDITED PRO FORMA
CONDENSED COMBINED FINANCIAL STATEMENT DATA
OF SCIENTIFIC GAMES AND OES
(In Thousands)
The unaudited pro forma condensed combined financial statements have been derived by application of pro forma adjustments to the combined historical statements of Scientific Games and OES. OES's most recent fiscal year ended September 28, 2003, while Scientific Games' current fiscal year will end December 31, 2003. The unaudited pro forma condensed combined statement of operations data for the year ended December 31, 2002 and for the nine months ended September 30, 2003 give effect to the Transactions as though they had occurred at the beginning of the periods presented. The unaudited pro forma condensed combined balance sheet as of September 30, 2003 gives effect to the Transactions, as if each had occurred on the dates presented.
The unaudited pro forma condensed combined financial statements do not include adjustments to reflect cost savings that the Company expects to realize following the acquisition of OES. The unaudited pro forma condensed combined financial data do not purport to represent what the Company's financial position and results of operations would have been if these transactions had actually occurred as of the dates indicated and are not intended to project the Company's financial position or results of operations for any future period.
The pro forma adjustments related to the purchase price allocation and financing of the OES acquisition are preliminary and based on information obtained to date that is subject to revision as additional information becomes available. Currently, the preliminary values ascribed to long-lived assets are equal to their recorded values. The Company expects to perform a thorough analysis to estimate the fair values of the assets acquired and liabilities assumed, including engaging a firm to perform an independent valuation of the tangible and intangible assets acquired. Upon completion of such analysis, the amounts ascribed to the assets and liabilities shown in the pro forma financial information may change. Any such revisions could have a significant impact on total assets, total liabilities and stockholders' equity, depreciation and amortization, interest expense and income taxes.
The unaudited pro forma condensed combined statement of operations data for the nine months ended September 30, 2003 combines the statement of operations data of OES for the nine months ended June 28, 2003 and the statement of operations data of Scientific Games for the nine months ended September 30, 2003. The unaudited pro forma condensed combined statement of operations data for the twelve months ended December 31, 2002 combines the statement of operations data of OES for the twelve months ended December 28, 2002 and the statement of operations data of Scientific Games for the twelve months ended December 31, 2002. Accordingly, the statement of operations data for the nine month and twelve month periods presented for OES overlap, as both include the statement of operations data of OES for the fiscal quarter from September 29, 2002 through December 28, 2002. During that fiscal quarter, OES had operating revenue of $37,796, net income available to common stockholders of $2,541 and an unusual, non-recurring expense of approximately $2,400 in connection with the accelerated depreciation of certain satellite communication equipment. The pro forma balance sheet combines the balance sheet of OES as of June 28, 2003 and the balance sheet of Scientific Games as of September 30, 2003.
The unaudited pro forma condensed combined financial statements should be read in conjunction with the historical consolidated financial statements of Scientific Games and OES and related notes.
5
UNAUDITED PRO FORMA
CONDENSED COMBINED STATEMENT OF OPERATIONS DATA
OF SCIENTIFIC GAMES AND OES
Twelve Months Ended December 31, 2002
(In Thousands, Except Per Share Amounts)
|
|
|
|
|
Adjusted OES (3) |
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Scientific Games Historical (1) Twelve Months Ended December 31, 2002 |
OES Historical (2) |
|
|
||||||||||||
|
|
Pro Forma Twelve Months Ended December 31, 2002 |
||||||||||||||
|
Nine Months Ended September 28, 2002 |
Nine Months Ended June 28, 2003 |
Six Months Ended June 28, 2003 |
Twelve Months Ended December 28, 2002 |
Pro Forma Adjustments (5) |
|||||||||||
Statement of Operations Data: | ||||||||||||||||
Operating revenues | $ | 455,253 | 105,510 | 112,106 | 74,310 | 143,306 | | 598,559 | ||||||||
Operating expenses, exclusive of depreciation and amortization | 268,450 | 60,923 | 64,693 | 44,043 | 81,573 | | 350,023 | |||||||||
Amortization of service contract software | 4,930 | | | | | | 4,930 | |||||||||
Total gross profit | 181,873 | 44,587 | 47,413 | 30,267 | 61,733 | | 243,606 | |||||||||
Selling, general and administrative expenses | 63,132 | 19,729 | 18,566 | 12,568 | 25,727 | | 88,859 | |||||||||
Depreciation and amortization | 37,905 | 12,925 | 15,255 | 8,524 | 19,656 | | 57,561 | |||||||||
Operating income | 80,836 | 11,933 | 13,592 | 9,175 | 16,350 | | 97,186 | |||||||||
Interest expense | 44,842 | 858 | 472 | 271 | 1,059 | 7,252 | a | 53,153 | ||||||||
Early extinguishment of debt | 22,501 | | | | | | 22,501 | |||||||||
Other expense | 636 | (75 | ) | (54 | ) | (35 | ) | (94 | ) | | 542 | |||||
Income before income taxes | 12,857 | 11,150 | 13,174 | 8,939 | 15,385 | (7,252 | ) | 20,990 | ||||||||
Income tax expense (benefit) | (26,875 | ) | 4,460 | 5,269 | 3,575 | 6,154 | (2,611 | )b | (23,332 | ) | ||||||
Net income | 39,732 | 6,690 | 7,905 | 5,364 | 9,231 | (4,641 | ) | 44,322 | ||||||||
Convertible preferred stock paid-in-kind dividend | 7,484 | | | | | | 7,484 | |||||||||
Net income available to common stockholders | $ | 32,248 | 6,690 | 7,905 | 5,364 | 9,231 | (4,641 | ) | 36,838 | |||||||
Basic and diluted net income per share: |
||||||||||||||||
Basic net income available to common stockholders | $ | 0.64 | 0.73 | |||||||||||||
Diluted net income available to common stockholders | $ | 0.50 | 0.55 | |||||||||||||
Weighted average number of shares used in per share calculations: | ||||||||||||||||
Basic shares | 50,221 | 50,221 | ||||||||||||||
Diluted shares | 80,151 | 80,151 | ||||||||||||||
Other Data: |
||||||||||||||||
Capital expenditures | $ | 31,017 | 4,025 | 35,042 | ||||||||||||
Ratio of earnings to fixed charges (4) | 1.3x | 9.7x | 1.4x | |||||||||||||
6
UNAUDITED PRO FORMA
CONDENSED COMBINED STATEMENT OF OPERATIONS DATA
OF SCIENTIFIC GAMES AND OES
Nine Months Ended September 30, 2003
(In Thousands, Except Per Share Amounts)
|
Scientific Games Historical (1) Nine Months Ended September 30, 2003 |
OES Historical (2) Nine Months Ended June 28, 2003 |
Pro Forma Adjustments (5) |
Pro Forma |
||||||
---|---|---|---|---|---|---|---|---|---|---|
Statement of Operations Data: | ||||||||||
Operating revenues | $ | 384,130 | 112,106 | | 496,236 | |||||
Operating expenses, exclusive of depreciation and amortization | 217,855 | 64,693 | | 282,548 | ||||||
Amortization of service contract software | 3,936 | | | 3,936 | ||||||
Total gross profit | 162,339 | 47,413 | | 209,752 | ||||||
Selling, general and administrative expenses | 56,452 | 18,566 | | 75,018 | ||||||
Depreciation and amortization | 29,494 | 15,255 | | 44,749 | ||||||
Operating income | 76,393 | 13,592 | | 89,985 | ||||||
Interest expense | 18,575 | 472 | 5,095 | a | 24,142 | |||||
Other income | (231 | ) | (54 | ) | | (285 | ) | |||
Income before income taxes | 58,049 | 13,174 | (5,095 | ) | 66,128 | |||||
Income tax expense | 20,921 | 5,269 | (1,834 | )b | 24,356 | |||||
Net income | 37,128 | 7,905 | (3,261 | ) | 41,772 | |||||
Convertible preferred stock paid-in-kind dividend | 5,684 | | | 5,684 | ||||||
Net income available to common stockholders | $ | 31,444 | 7,905 | (3,261 | ) | 36,088 | ||||
Basic and diluted net income per share: |
||||||||||
Basic net income available to common stockholders | $ | 0.53 | 0.60 | |||||||
Diluted net income available to common stockholders | $ | 0.43 | 0.48 | |||||||
Weighted average number of shares used in per share calculations: | ||||||||||
Basic shares | 59,758 | 59,758 | ||||||||
Diluted shares | 87,157 | 87,157 | ||||||||
Other Data: | ||||||||||
Capital expenditures | $ | 22,581 | 8,263 | 30,844 | ||||||
Ratio of earnings to fixed charges (4) | 3.8 | x | 14.1 | x | 3.4 | x | ||||
7
NOTES TO UNAUDITED PRO FORMA
CONDENSED COMBINED STATEMENTS OF OPERATIONS DATA
OF SCIENTIFIC GAMES AND OES
Twelve Months Ended December 31, 2002 And
Nine Months Ended September 30, 2003
(In
Thousands)
8
repay in full the existing Term B Loan. The expense of the related financing costs is as follows:
|
Amount |
Interest Rate |
Year Ended December 31, 2002 |
Nine Months Ended September 30, 2003 |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Incremental Term Loan Financing: | ||||||||||||
Term C Loan | $ | 462,825 | 4.458 | % | $ | 20,633 | ||||||
4.025 | % | $ | 13,972 | |||||||||
Repayment of Term B Loan | (287,825 | ) | 5.208 | % | (14,990 | ) | ||||||
4.775 | % | (10,308 | ) | |||||||||
Expensed financing costs | 898 | 898 | ||||||||||
Deferred financing costs | 3,794 | |||||||||||
Amortization of deferred financing costs | 711 | 533 | ||||||||||
Total new interest expense | $ | 7,252 | 5,095 | |||||||||
9
UNAUDITED PRO FORMA
CONDENSED COMBINED BALANCE SHEET DATA
OF SCIENTIFIC GAMES AND OES
As Of September 30, 2003
(In Thousands)
|
Scientific Games Historical (1) September 30, 2003 |
OES Historical (2) June 28, 2003 |
Pro Forma Adjustments (3) |
Pro Forma |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||
Cash and cash equivalents | $ | 37,625 | 5,470 | 25,408 | a | 68,503 | ||||||
Other current assets | 115,979 | 20,448 | | 136,427 | ||||||||
Property and equipment, net | 198,121 | 30,042 | | 228,163 | ||||||||
Goodwill | 210,503 | | 108,498 | b | 319,001 | |||||||
Long-term assets | 143,852 | 21,416 | 3,794 | c | 169,062 | |||||||
Total assets | $ | 706,080 | 77,376 | 137,700 | 921,156 | |||||||
Liabilities and Stockholders' Equity: |
||||||||||||
Current portion of long-term debt | $ | 3,755 | 3,148 | 1,728 | d | 8,631 | ||||||
Other current liabilities | 95,424 | 19,605 | | 115,029 | ||||||||
Long-term debt, excluding current portion | 352,674 | 10 | 173,272 | d | 525,956 | |||||||
Deferred income taxes | 24,722 | 18,211 | | 42,933 | ||||||||
Other long-term liabilities | 22,014 | | | 22,014 | ||||||||
Stockholders' equity | 207,491 | 36,402 | (37,300 | )e | 206,593 | |||||||
Total liabilities and stockholders' equity | $ | 706,080 | 77,376 | 137,700 | 921,156 | |||||||
10
NOTES TO UNAUDITED PRO FORMA
CONDENSED COMBINED BALANCE SHEET DATA
OF SCIENTIFIC GAMES AND OES
As Of September 30, 2003
(In Thousands)
11
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Scientific Games Corporation | ||||
By: | /s/ DeWayne E. Laird DeWayne E. Laird Vice President and Chief Financial Officer (principal financial and accounting officer) |
|||
Date: November 24, 2003 |
12