Scientific Games Announces Fourth Quarter and Full Year Results

Author
SySAdmin
Posted
March 1, 2010
Views
2122

Page All:

Page 1
Scientific Games Announces Fourth Quarter and Full Year Results

NEW YORK, March 1 -- Scientific Games Corporation (NASDAQ:SGMS) today announced results for the fourth quarter and full year ended December 31, 2009.

Revenue totaled $232.9 million for the fourth quarter and $927.7 million for the full year.  The Company reported a net loss of $50.1 million in the fourth quarter, after giving effect to after-tax charges totaling $45.2 million, primarily related to the non-cash write-down of assets associated with the Company's proposed sale of its Racing and Venue Management businesses, the non-cash impairment of certain Lottery Systems contracts and transaction- and restructuring-related expenses.  For the full year, the Company reported a net loss of $39.9 million, after giving effect to after-tax charges totaling $63.3 million.  The Company achieved strong free cash flow(1) of $108.5 million for the full year and 10% year-over-year growth in adjusted EBITDA(2) for the quarter.

  Full-Year Highlights

  --  Excluding a number of large contract re-pricings and unfavorable
      foreign currency translation, achieved solid adjusted EBITDA in a very
      difficult environment
  --  Successfully implemented software upgrades to nine Lottery Systems
      customers in the U.S. for the cross-selling of Powerball® and Mega
      Millions, marking the first such cross-selling effort in a series of
      initiatives aimed at accelerating systems sales
  --  Dramatically increased printing capacity in China, including the
      installation of a second printing press, facilitating China Sports
      Lottery instant ticket retail sales in excess of 15 billion RMB, and
      expanded the retail customer base to over 150,000; China Sports
      Lottery achieved fourth quarter retail sales growth of 32% over the
      prior-year period
  --  Negotiated a number of important strategic transactions to strengthen
      the Company's portfolio and facilitate growth in new areas--most
      notably government-sponsored internet gaming via the Company's new
      joint venture, Sciplay, and the proposed combination of the Company's
      Racing and Venue Management businesses with Sportech PLC, a U.K.-based
      sports wagering company
  --  Awarded key lottery contracts in Massachusetts, Arkansas and Indiana,
      including the launch of Properties Plus(TM) in Arkansas, and expanded
      the Company's offering in Puerto Rico to include a cooperative
      services program and instant ticket printing
  --  Expanded the Company's presence in Germany with two additional
      cooperative services contracts
  --  Increased Global Draw's installed terminal base by approximately 13%
      to 17,284 and positioned the business for continued attractive growth
      in 2010 and beyond; recently renewed key contracts with Gala Coral and
      Totesport
  --  Expanded Games Media's installed terminal base by over 60% to 2,351
      and was recently awarded an additional 350 locations with U.K. pub
      operator Marston's
  --  Generated free cash flow of $108 million, exceeding target of $100
      million
  --  Reduced capital expenditures to $112 million from $230 million in 2008
  --  Achieved $24 million in savings from the Company's Profitability
      Improvement Program, exceeding target of $15 to $20 million
  --  Completed a number of financing-related transactions that provided the
      Company with additional operating and financing flexibility and
      extended the weighted average maturity of the Company's debt

Commenting on the results, President and Chief Executive Officer Michael R. Chambrello stated, "This past year proved to be a challenging one.  However, our performance was impacted by a confluence of factors that masked the underlying resiliency of our core lottery and gaming businesses, as we effectively navigated through the severe global economic slowdown in 2009.  We achieved impressive free cash flow and substantial cost savings during the year, and we made significant progress to strengthen our liquidity profile.  We also pursued a number of important strategic initiatives that focus our portfolio and, more importantly, provide us with state-of-the-art technology that is expected to enable us to capitalize on the trend toward convergence that we see in the gaming industry."

"Looking ahead, we are beginning to see some signs of improving retail sales trends in our core businesses, although we remain cautious in light of the difficult economic environment," Mr. Chambrello added.  "Importantly, with the effect of the recent large contract re-pricings now essentially behind us, along with evidence of strengthening retail sales in key instant ticket jurisdictions, new sales-driven initiatives in our Lottery Systems business and improving cash box results in our core Global Draw business, we enter the new year with confidence in our strong foundation upon which we plan to pursue our longer-term strategic growth initiatives in 2010 and beyond," Mr. Chambrello continued.

  Summary Financial Results

                               Fourth Quarter           Full Year
                               ---------------        --------------
                               2008       2009        2008      2009
                               ----       ----        ----      ----
                             ($ in millions, except per share amounts)

  Revenue                     $263.9     $232.9    $1,118.8    $927.7
  Adjusted EBITDA              $69.8      $77.1      $360.5    $314.7

  Net Loss                    ($69.1)    ($50.1)      ($4.5)   ($39.9)
  Net Loss per Share          ($0.75)    ($0.54)     ($0.05)   ($0.43)

  Total Capital Expenditures   $66.0      $31.5      $229.9    $111.6
  Free Cash Flow                $1.1      $12.5      ($21.4)   $108.5

Free cash flow and adjusted EBITDA are non-GAAP financial measures defined under the section entitled "Non-GAAP Disclosure" in this press release and reconciled to GAAP financial measures in the accompanying tables.

Fourth Quarter Financial Results

In order to provide investors with additional visibility into its revenue streams, the Company has segregated revenues related to its instant ticket business from other service revenues.  Accordingly, revenue is reported herein (and will be reported going forward) in the following categories: instant ticket revenue; service revenue; and sales revenue.

Revenue totaled $232.9 million in the fourth quarter of 2009, compared to revenue of $263.9 million in the fourth quarter of 2008.  The decline in revenue was primarily the result of lower instant ticket revenue ($14.6 million) due to the shift in China instant ticket production to our joint venture, and lower service revenue ($8.8 million) stemming from Lottery Systems Group contract re-pricings.  In addition, fourth quarter 2009 revenue was negatively impacted by lower sales revenue ($7.7 million) driven by lower phone card sales and planned changes to the Company's business model in U.K. pubs related to the shift from analog to digital terminals. The quarter benefitted from an increase in revenue related to the start up of two instant ticket lotteries, higher sales from licensed properties and increased systems revenue in China.

The Company reported an operating loss of $69.5 million for the fourth quarter of 2009, compared to an operating loss of $82.2 million in the same period in 2008.  The operating loss in the fourth quarter of 2009 included non-cash, pre-tax charges related to the proposed sale of the Racing and Venue Management businesses ($50.4 million), non-cash impairment of Lottery Systems contracts in Connecticut and Maryland ($24.7 million), transaction-related expenses ($9.7 million) and restructuring-related expenses ($5.0 million).  The operating loss in the fourth quarter of 2008 included non-cash impairment charges ($76.2 million), primarily related to Lottery Systems contacts in Mexico and Oklahoma, and restructuring-related expenses ($18.8 million), including employee termination costs ($10.9 million).

Adjusted EBITDA increased to $77.1 million, or 33.1% of revenue, in the fourth quarter of 2009, compared to adjusted EBITDA of $69.8 million, or 26.4% of revenue, in the fourth quarter of 2008.  This performance primarily reflected lower selling, general and administrative expenses ($6.1 million), increased earnings from joint ventures ($4.5 million), particularly in China and Italy, higher Lottery Systems Group income from China ($4.0 million) and increased profitability on software and hardware sales, partially offset by the impact of the decline in revenue in the quarter.

Net loss in the fourth quarter of 2009 was $50.1 million, or $0.54 per share, compared to a net loss of $69.1 million, or $0.75 per share, in the prior-year period.  This performance primarily reflected the reduced operating loss for the period, higher equity earnings from joint ventures and the benefit in the 2009 quarter of a higher effective tax rate, partially offset by a loss on a foreign currency hedge and higher net interest expense.

Printed Products Group

Printed Products Group revenue was $116.2 million in the fourth quarter of 2009, compared to $134.5 million in the fourth quarter of 2008, and primarily reflected the shift in China instant lottery ticket production to our joint venture ($14.6 million) and lower sales revenue related to the phone card business ($3.7 million), partially offset by higher sales from licensed properties and the start-up of instant ticket lottery sales in Arkansas and Puerto Rico ($4.8 million).

Operating income for the Printed Products Group improved to $26.1 million, or 22.4% of revenue, in the fourth quarter of 2009, compared to operating income of $15.7 million, or 11.7% of revenue, in the fourth quarter of 2008.  The improved performance primarily reflected lower depreciation and amortization expense ($5.5 million), the absence of employee termination costs ($4.4 million) that impacted the fourth quarter of 2008, and lower selling, general and administrative expenses ($3.4 million), including professional fees in 2009 related to the tender for the Italian instant ticket concession ($2.0 million).  In addition, the improvement in operating income as a percentage of revenue in the fourth quarter of 2009 was due to the impact of the shift in China instant lottery ticket production to our joint venture, which resulted in reducing sales and cost of sales by approximately equal amounts due to the high level of freight and import duties associated with shipping tickets to China in 2008.

Lottery Systems Group

Lottery Systems Group revenue totaled $66.9 million in the fourth quarter of 2009, compared to revenue of $73.1 million in the fourth quarter of 2008.  This performance was largely driven by lower service revenue stemming from contract re-pricings ($5.9 million) and contract terminations ($2.9 million), partially offset by higher service revenue from China, reflecting China Sports Lottery instant ticket retail sales growth of approximately 32%.

Fourth quarter 2009 operating loss was $14.1 million, compared to an operating loss of $73.2 million in the fourth quarter of 2008.  The change in operating loss for the period primarily reflected lower depreciation and amortization expense ($44.0 million), primarily due to reduced impairment charges in the fourth quarter of 2009 compared to the fourth quarter of 2008, the absence in 2009 of the 2008 loss on each of the Mexico and Oklahoma contracts ($7.8 million), increased profitability on hardware and software sales, higher income from China systems operations and lower selling, general and administrative expenses, partially offset by the impact of the Pennsylvania contract re-pricing ($6.0 million).

Diversified Gaming Group

Diversified Gaming Group revenue declined to $49.8 million in the fourth quarter of 2009, compared to revenue of $56.4 million in the fourth quarter of 2008, primarily reflecting Games Media's planned transition from analog terminal sales to digital terminals that are being deployed under revenue participation agreements ($2.3 million) and softness in the Racing and Venue Management businesses ($3.1 million).  Global Draw's service revenue during the fourth quarter of 2009 grew modestly from the comparable period in 2008, primarily due to continuing growth in installed terminals and win per day in the U.K. and higher revenue from Mexico.

During the fourth quarter of 2009, Global Draw's net terminal base grew to 17,284, primarily reflecting the addition of 200 terminals in Mexico and an additional 292 terminals to off-track betting shops in Puerto Rico, partially offset by the removal of over 200 low-yielding terminals in Slovakia and elsewhere. Games Media's installed terminal base grew to 2,351 by the end of 2009, with presence in almost 1,000 pubs.  The Company indicated that terminal base expansion and increased win per day continue to be significant areas of focus and opportunity in 2010 and beyond.  In the fourth quarter of 2009, Games Media was awarded an additional 350 locations with U.K. pub operator Marston's and in early 2010 Global Draw was awarded new contracts with U.K. betting shop operators Gala Coral and Totesport that are expected to maintain the current installed base of over 8,000 terminals through at least 2014.

Operating loss was $58.2 million in the fourth quarter of 2009, compared to an operating loss of $0.9 million in the fourth quarter of 2008.  Fourth quarter 2009 operating loss primarily reflected charges totaling $54.4 million, including the non-cash write-down ($50.4 million) and transaction-related expenses ($4.0 million) associated with the Company's proposed sale of its Racing and Venue Management businesses, as well as the decline in revenue.

Full Year Financial Results

Revenue totaled $927.7 million in 2009, compared to revenue of $1,118.8 million in 2008.  This performance primarily reflected the shift in China instant ticket sales to our joint venture ($39.8 million), unfavorable foreign currency translation ($39.0 million), the impact of contract re-pricings ($50.5 million) and contract terminations ($10.8 million), lower sales of licensed products ($13.7 million) and phone cards ($15.7 million), and Games Media's planned transition to revenue participation-based digital terminals ($9.2 million).

The Company reported essentially breakeven operating income for the year, compared to operating income of $21.6 million, or 1.9% of revenue, in 2008.  The 2009 performance included the non-cash write-down of Racing and Venue Management assets held for sale ($50.4 million), non-cash impairment charges of Lottery Systems contracts in Connecticut and Maryland ($24.7 million), transaction-related expenses ($10.4 million) and restructuring-related expenses ($8.9 million).  The operating income in 2008 included non-cash impairment charges ($76.2 million) primarily related to Lottery Systems contracts in Mexico and Oklahoma, and restructuring-related expenses ($22.5 million) including employee termination costs ($13.7 million).

Adjusted EBITDA in 2009 was $314.7 million, or 33.9% of revenue, compared to adjusted EBITDA of $360.5 million, or 32.2% of revenue, in 2008.  The decline in adjusted EBITDA was primarily driven by the impact of lower revenue and unfavorable foreign currency translation ($12.1 million), partially offset by lower selling, general and administrative expenses ($19.8 million) stemming from savings related to the Company's Profitability Improvement Program ($23.9 million), and higher income from the Company's joint ventures and Lottery Systems contract in China.

Net loss for 2009 was $39.9 million, or $0.43 per diluted share, compared to a net loss of $4.5 million, or $0.05 per diluted share, in 2008. This performance reflected the decline in operating income for the period and higher net interest and other expense, partially offset by a year-over-year improvement in the early extinguishment of debt  and a lower effective tax rate.

Profitability Improvement Program Update

The Profitability Improvement Program, initiated in the fall of 2008, yielded cost savings of $6.7 million in the fourth quarter of 2009 and $23.9 million for the full year, exceeding the Company's 2009 goal of $15 to $20 million.  The Company has recently undertaken a global procurement initiative designed to leverage the Company's worldwide purchasing power and outsourcing where appropriate, which it believes will drive continued improvement in its cost structure over time.

Liquidity and Capital Resources

The Company generated free cash flow of $12.5 million in the fourth quarter of 2009, compared to free cash flow of $1.1 million in the fourth quarter of 2008.  For the full year, the Company generated free cash flow of $108.5 million, compared to negative free cash flow of $21.4 million in 2008.  The improvement in free cash flow for both periods primarily reflected significantly lower capital expenditures, as well as lower cash taxes and an improvement in working capital.

"Despite the challenges we faced in 2009, we delivered exceptional cost savings and free cash flow generation," stated Jeffrey S. Lipkin, Vice President and Chief Financial Officer.  "We plan to build on these results moving forward, and we remain focused and disciplined in our efforts to achieve long-term, profitable growth," Mr. Lipkin added.

During the fourth quarter of 2009, the Company placed $125.0 million of Senior Subordinated Notes due 2019 and purchased $89.2 million in aggregate principal amount of its 0.75% Convertible Senior Subordinated Debentures due 2024 (the "Convertible Debentures") in a tender offer.  When combined with repurchases earlier in the year under the Company's repurchase program, the Company retired $263.8 million in aggregate principal amount of the Convertible Debentures during 2009, leaving a balance of $9.9 million outstanding at December 31, 2009.

At December 31, 2009, the Company had cash and cash equivalents of $260.1 million and availability under its revolving credit facility of $167.9 million, after outstanding and undrawn letters of credit, compared to cash and cash equivalents of $140.6 million and availability under the Company's revolving credit facility of $190.2 million, after outstanding and undrawn letters of credit, as of December 31, 2008.   As of December 31, 2009, the Company had total indebtedness of $1,367.1 million, compared to total indebtedness of $1,239.5 million as of December 31, 2008.

On March 1, 2010, the Company had sufficient unrestricted cash and availability under its revolving credit facility to satisfy the liquidity condition in its credit agreement related to the Convertible Debentures and thereby prevent the acceleration of borrowings under the credit agreement.

Convertible Debentures

A market price event did not occur for the quarter ended December 31, 2009 and, accordingly, the Convertible Debentures are not convertible during the current quarter ending March 31, 2010.  During the fourth quarter of 2009, the average price of the Company's common stock was lower than the conversion price of the Convertible Debentures.  Therefore, no shares related to the Convertible Debentures were included in the Company's weighted-average diluted common shares outstanding for the three months and year ended December 31, 2009.

Conference Call Details

We invite you to join our conference call on March 1, 2010 at 8:30 AM Eastern Standard Time.  To access the call live via webcast, please visit http://www.scientificgames.com and click on the webcast link under the Investor Information section.  To access the call by telephone, please dial (866) 277-1184 (US & Canada) or (617) 597-5360 (International) 15 minutes before the start of the call.  The Conference ID# is 56701473.

About Scientific Games

Scientific Games Corporation is a leading integrated supplier of instant tickets, systems and services to lotteries worldwide, a leading supplier of server-based gaming machines and systems, Amusement and Skill with Prize betting terminals, interactive sports betting terminals and systems, and wagering systems and services to pari-mutuel operators.  It is also a licensed pari-mutuel gaming operator in Connecticut, Maine and the Netherlands.  The Company's customers are in the United States and more than 50 countries.  For more information about the Company, please visit our website at http://www.scientificgames.com.

  Company Contact:
  Investor Relations
  Scientific Games
  212-754-2233

  Forward-Looking Statements

In this press release the Company makes "forward-looking statements" within the meaning of the U.S. Private Securities Litigation Reform Act of 1995.  Forward-looking statements describe future expectations, plans, results or strategies and can often be identified by the use of terminology such as "may," "will," "estimate," "intend," "continue," "believe," "expect," "anticipate," "could," "potential," "opportunity," or similar terminology. These statements are based upon management's current expectations, assumptions and estimates and are not guarantees of future results or performance.  Actual results may differ materially from those projected in these statements due to a variety of risks and uncertainties and other factors, including, among other things: competition; material adverse changes in economic and industry conditions; technological change; retention and renewal of existing contracts and entry into new or revised contracts; availability and adequacy of cash flow to satisfy obligations and indebtedness or future needs; protection of intellectual property; security and integrity of software and systems; laws and government regulation, including those relating to gaming licenses, permits and operations; inability to identify, complete and integrate future acquisitions; inability to benefit from, and risks associated with, joint ventures and strategic investments and relationships; inability to complete the proposed sale of the Racing and Venue Management businesses; seasonality; inability to enhance and develop successful gaming concepts; dependence on suppliers and manufacturers; liability for product defects; factors associated with foreign operations; influence of certain stockholders; dependence on key personnel; failure to perform on contracts; resolution of pending or future litigation; labor matters; and stock price volatility. Additional information regarding risks and uncertainties and other factors that could cause actual results to differ materially from those contemplated in forward-looking statements is included from time to time in the Company's filings with the Securities and Exchange Commission. Forward-looking statements speak only as of the date they are made and, except for the Company's ongoing obligations under the U.S. federal securities laws, the Company undertakes no obligation to publicly update any forward-looking statements whether as a result of new information, future events or otherwise.

  Non-GAAP Disclosure
  1. Free cash flow, as included herein, represents net cash provided by
     operating activities less total capital expenditures (which includes
     wagering systems expenditures and other intangible assets and software
     expenditures).  Free cash flow is a non-GAAP financial measure that is
     presented herein as a supplemental disclosure and is reconciled to net
     cash provided by operating activities in a schedule below.
  2. Adjusted EBITDA, as included herein, represents net income (loss) plus
     income tax expense, depreciation and amortization expense, interest
     expense, other expense (income), net, and loss (gain) on early
     extinguishment of debt, and is adjusted to add back segment and
     corporate employee termination costs, Lottery Systems contract
     impairment costs, Global Draw earn-out costs, costs associated with a
     CEO retirement and a division president retirement, acquisition due
     diligence charges, restructuring advisory fees, costs associated with
     the California Horse Racing Board resolution, costs associated with a
     property tax settlement, legal costs associated with termination of our
     Lottery Systems contract in Mexico, legal costs associated with the
     Italian tender, a Lottery Systems insurance settlement, a Lottery
     Systems Mexico accrual reversal, the write-down of Racing and Venue
     Management assets held for sale and stock compensation charges.
     Adjusted EBITDA is a non-GAAP financial measure that is presented
     herein as a supplemental disclosure and is reconciled to net income
     (loss) in a schedule below.  Adjusted EBITDA margin represents adjusted
     EBITDA divided by total revenue.  Management believes that the GAAP
     financial measure used by the Company that is most directly comparable
     to adjusted EBITDA margin is operating income margin (which is set
     forth in a schedule below).

The Company's management uses the foregoing non-GAAP financial measures in conjunction with GAAP financial measures to: monitor and evaluate the performance of the Company's business operations; facilitate management's internal comparisons of the Company's historical operating performance of its business operations; facilitate management's external comparisons of the results of its overall business to the historical operating performance of other companies that may have different capital structures and debt levels; review and assess the operating performance of the Company's management team; analyze and evaluate financial and strategic planning decisions regarding future operating investments; and plan for and prepare future annual operating budgets and determine appropriate levels of operating investments.  Accordingly, the Company's management believes that these non-GAAP financial measures are useful to investors to provide them with disclosures of the Company's operating results on the same basis as that used by the Company's management.

In addition, management believes adjusted EBITDA is helpful in assessing the Company's operating performance and highlighting trends in the Company's core businesses that may not otherwise be apparent when relying solely on GAAP financial measures, because this non-GAAP financial measure eliminates from earnings financial items that management believes have less bearing on the Company's performance.  In addition, management believes that adjusted EBITDA is useful in evaluating the Company's financial performance because it is a commonly used financial analysis tool for measuring and comparing gaming companies in several areas, such as liquidity, operating performance and leverage.  Management further believes that adjusted EBITDA and free cash flow provide useful information regarding the Company's liquidity and its ability to service debt and fund investments.

Accordingly, the Company's management believes that the presentation of the non-GAAP financial measures, when used in conjunction with GAAP financial measures, provides both management and investors with financial information that can be useful in assessing the Company's financial condition and operating performance.

The non-GAAP financial measures used herein should not be considered in isolation of, as a substitute for, or superior to, the financial information prepared in accordance with GAAP.  The non-GAAP financial measures as defined in this press release may differ from similarly titled measures presented by other companies. The non-GAAP financial measures, as well as other information in this press release, should be read in conjunction with the Company's financial statements filed with the Securities and Exchange Commission.

Beginning with our earnings release for the quarter ending March 31, 2010, the definition of "adjusted EBITDA" will be based on the definition of "consolidated EBITDA" in our credit agreement (summarized in the paragraph below), except that adjusted EBITDA as used in our earnings release will include (without duplication) our share of the income (or deficit) of our joint ventures, whether or not such income has been distributed to us (whereas "consolidated EBITDA" for purposes of the credit agreement includes such income only to the extent it has been distributed to us).  In order to provide continuity between the presentation of adjusted EBITDA as used herein and in recent earnings releases and the presentation of the revised definition of adjusted EBITDA that will be used going forward, the Company has included schedules below setting forth adjusted EBITDA under the revised definition as compared to adjusted EBITDA as reported for the periods indicated.

"Consolidated EBITDA" means, for any period, "consolidated net income" as defined in the credit agreement (i.e., generally our consolidated net income (or loss) excluding the income (or deficit) of our joint ventures except to the extent that such income has been distributed to us) for such period plus, to the extent reflected as a charge in the statement of such consolidated net income for such period, the sum of (1) income tax expense, (2) depreciation and amortization expense, (3) interest expense, (4) amortization or write-off of debt discount and debt issuance costs and commissions, discounts and other fees and charges associated with debt (see line item captioned "Debt-Related Fees and Charges" in the schedules below), (5) amortization of intangibles (including goodwill) and organization costs (see line item captioned "Amortization of Intangibles" in the schedules below), (6) earn-out payments with respect to certain acquisitions that we have made, such as our acquisition of Global Draw, or any other permitted acquisitions (generally, acquisitions of companies that are primarily engaged in the same or related line of business and that become subsidiaries of ours, or acquisitions of all or substantially all of the assets of another company or division or business unit of another company), including any loss or expense with respect to such earn-out payments (see line item captioned "Earn-Outs for Permitted Acquisitions" in the schedules below), (7) extraordinary charges or losses determined in accordance with GAAP, (8) non-cash stock-based compensation expenses, (9) up to $3,000,000 of expenses, charges or losses resulting from certain Peru investments (see line item captioned "Peru Investment Expenses" in the schedules below), (10) the non-cash portion of any non-recurring write-offs or write-downs as required in accordance with GAAP (see line item captioned "Non-Recurring Write-Offs under GAAP" in the schedules below), (11) advisory fees and related expenses paid to advisory firms in connection with permitted acquisitions (see line item captioned "Acquisition Advisory Fees" in the schedules below), (12) certain specified "permitted add-backs" (i.e., (A) up to $15,000,000 (less the amount of certain permitted pro forma adjustments to consolidated EBITDA in connection with material acquisitions) of charges incurred during any 12-month period in connection with (i) reductions in workforce, (ii) contract losses, discontinued operations, shutdown expenses and cost reduction initiatives, (iii) transaction expenses incurred in connection with potential acquisitions and divestitures, whether or not consummated, and (iv) restructuring charges and transaction expenses incurred in connection with certain transactions with Playtech Limited or its affiliates, and (B) reasonable and customary costs incurred in connection with amendments to the credit agreement) (see line item captioned "Specified Permitted Add-Backs" in the schedules below) (provided that the foregoing amounts do not include write-offs or write-downs of accounts receivable or inventory and, except with respect to permitted add-backs, any write-off or write-down to the extent it is in respect of cash payments to be made in a future period), (13) to the extent treated as an expense in the period paid or incurred, certain payments, costs and obligations made or incurred by us in connection with any award of a license to operate the instant ticket lottery in Italy, including any up-front fee required under the applicable tender process (see line item captioned "Italian Concession Obligations" in the schedules below), (14) restructuring charges, transaction expenses and shutdown expenses incurred in connection with the disposition of all or part of our Racing and Venue Management businesses, together with up to $7,325,000 of charges incurred in connection with discontinued operations and cost-reduction initiatives associated with such disposition (see line item captioned "Racing Disposition Charges and Expenses" in the schedules below) and (15) up to 5,250,000 pounds Sterling during any four-quarter period of expenses or charges incurred in connection with the payment of license royalties or other fees to Playtech Limited or its affiliates and for software services provided to Global Draw or Games Media by Playtech Limited or its affiliates (see line item captioned "Playtech Royalties and Fees" in the schedules below), minus, to the extent included in the statement of such consolidated net income for such period, the sum of (1) interest income, (2) extraordinary income or gains determined in accordance with GAAP and (3) income or gains with respect to earn-out payments with respect to acquisitions referred to above (see line item captioned "Income on Earn-Outs for Permitted Acquisitions" in the schedules below).  Consolidated EBITDA is also subject to certain adjustments in connection with material acquisitions and dispositions as provided in the credit agreement.  The foregoing definitions of "consolidated net income" and "consolidated EBITDA" are qualified in their entirety by the full text of such definitions in our credit agreement, a copy of which is attached as Exhibit 10.1 to our Current Report on Form 8-K filed with the Securities and Exchange Commission on February 19, 2010.

The Company's management believes that the revised definition of adjusted EBITDA, which the Company intends to use going forward beginning with the first quarter 2010 earnings release, is useful to investors for the reasons described above and because the definition is derived from the definition of "consolidated EBITDA" in our credit agreement, which is used to calculate the Company's compliance with the financial covenants contained in the credit agreement.  In addition, the free cash flow performance metric used in determining performance-based bonuses for 2010 is calculated by subtracting total capital expenditures (which includes wagering systems expenditures and other intangible assets and software expenditures) from the revised definition of adjusted EBITDA (subject to certain additional adjustments in the discretion of the Compensation Committee (e.g., to take into account acquisitions, divestitures, sign-on or guaranteed bonuses approved by the Compensation Committee and accounting changes during the year)).  Moreover, the operating income performance metric used in determining performance-based bonuses for 2010 is subject to the same adjustments used to determine the revised definition of adjusted EBITDA (and certain additional adjustments in the discretion of the Compensation Committee (e.g., to take into account acquisitions, divestitures, sign-on or guaranteed bonuses approved by the Compensation Committee and accounting changes during the year)).

           SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES       
               CONSOLIDATED STATEMENTS OF OPERATIONS           
                                                               
           Three Months Ended December 31, 2008 and 2009       
        (Unaudited, in thousands, except per share amounts)     
                                                               
                                                 Three Months   
                                              Ended December 31,
                                              ------------------
                                                2008      2009
                                                ----      ----
  Operating revenue:                                           
      Instant ticket                         $127,155  $112,621
      Services                                108,773   100,016
      Sales                                    27,990    20,248
                                               ------    ------
      Total operating revenue                 263,918   232,885
                                              -------   -------
                                                               
  Operating expenses:                                           
      Cost of instant tickets (exclusive of                     
       depreciation and amortization)          81,851    68,229
      Cost of services (exclusive of                           
       depreciation and amortization)          72,540    59,022
      Cost of sales (exclusive of                               
       depreciation and amortization)          22,048    13,641
  Selling, general and administrative                           
   expenses                                    46,210    48,769
  Write-down of assets held for sale                -    54,356
  Employee termination costs                   10,923         -
  Depreciation and amortization               112,543    58,331
                                              -------    ------
  Operating (loss)                            (82,197)  (69,463)
                                              -------   -------
  Other (income) expense:                                       
      Interest expense                         22,326    24,558
      Equity in earnings of joint ventures     (9,958)  (14,462)
      Early extinguishment of debt                  -      (234)
      Other (income) expense                   (3,178)    3,868
                                               ------     -----
                                                9,190    13,730
                                                -----    ------
  Loss before income tax expense              (91,387)  (83,193)
  Income tax benefit                          (22,320)  (33,052)
                                              -------   -------
  Net loss                                   $(69,067) $(50,141)
                                             ========  ========
                                                               
  Basic and diluted net loss per share:                         
      Basic net loss                           $(0.75)   $(0.54)
                                               ======    ======
      Diluted net loss                         $(0.75)   $(0.54)
                                               ======    ======
  Weighted average number of shares:                           
      Basic shares                             92,704    93,070
                                               ======    ======
      Diluted shares                           92,704    93,070
                                               ======    ======

           SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES         
               CONSOLIDATED STATEMENTS OF OPERATIONS             
                                                                 
           Twelve Months Ended December 31, 2008 and 2009       
         (Unaudited, in thousands, except per share amounts)     
                                                                 
                                                Twelve Months   
                                              Ended December 31,
                                              ------------------
                                                2008       2009
                                                ----       ----
  Operating revenue:                                             
      Instant ticket                          $548,308  $453,238
      Services                                 451,664   410,014
      Sales                                    118,857    64,497
                                               -------    ------
      Total operating revenue                1,118,829   927,749
                                             ---------   -------
                                                                 
  Operating expenses:                                           
      Cost of instant tickets (exclusive of                     
       depreciation and amortization)          331,501   270,836
      Cost of services (exclusive of                             
       depreciation and amortization)          263,284   234,093
      Cost of sales (exclusive of                               
       depreciation and amortization)           85,856    44,539
  Selling, general and administrative                           
   expenses                                    184,213   168,248
  Write-down of assets held for sale                 -    54,356
  Employee termination costs                    13,695     3,920
  Depreciation and amortization                218,643   151,784
                                               -------   -------
  Operating income (loss)                       21,637       (27)
                                                ------       ---
  Other (income) expense:                                       
      Interest expense                          78,071    87,498
      Equity in earnings of joint ventures     (58,570)  (59,220)
      Early extinguishment of debt               2,960    (4,829)
      Other (income) expense                    (4,691)    2,856
                                                ------     -----
                                                17,770    26,305
                                                ------    ------
  Income (loss) before income tax expense        3,867   (26,332)
  Income tax expense                             8,352    13,547
                                                 -----    ------
  Net loss                                     $(4,485) $(39,879)
                                               =======  ========
                                                                 
  Basic and diluted net loss per share:                         
      Basic net loss                            $(0.05)   $(0.43)
                                                ======    ======
      Diluted net loss                          $(0.05)   $(0.43)
                                                ======    ======
  Weighted average number of shares:                             
      Basic shares                              92,875    92,701
                                                ======    ======
      Diluted shares                            92,875    92,701
                                                ======    ======

              SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES           
                SELECTED CONSOLIDATED BALANCE SHEET DATA             
                                                                     
                 December 31, 2008 and December 31, 2009             
                        (Unaudited, in thousands)                     
                                                                     
                                                                     
                                              December 31, December 31,
                                                   2008         2009
                                                   ----         ----
  Assets:                                                             
      Cash and cash equivalents                  $140,639     $260,131
      Other current assets                        371,139      321,495
      Assets held for sale                              -       91,102
      Property and equipment, net                 575,479      468,439
      Long-term assets                          1,095,196    1,150,625
                                                ---------    ---------
         Total assets                          $2,182,453   $2,291,792
                                               ==========   ==========
                                                                     
  Liabilities and Stockholders' Equity:                               
      Current portion of long-term debt           $43,384      $24,808
      Other current liabilities                   217,300      180,298
      Liabilities held for sale                         -       20,097
      Long-term debt, excluding current                               
       portion                                  1,196,083    1,342,255
      Other long-term liabilities                 129,857      104,576
      Stockholders' equity                        595,829      619,758
                                                  -------      -------
         Total liabilities and stockholders'                         
          equity                               $2,182,453   $2,291,792
                                               ==========   ==========

              SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES           
                   CONSOLIDATED SEGMENT OPERATING DATA                 
                                                                       
              Three Months Ended December 31, 2008 and 2009           
                         (Unaudited, in thousands)                     
                                                                       
                                 Three Months Ended December 31, 2008 
                                 ------------------------------------ 
                               Printed  Lottery   Diversified           
                              Products  Systems     Gaming             
                                Group    Group      Group      Totals 
                                -----    -----      -----      ------ 
                                                                       
  Instant ticket revenue      $127,155       $-           $-  $127,155
  Service revenue                    -   57,690       51,083   108,773
  Sales revenue                  7,295   15,373        5,322    27,990
                                 -----   ------        -----    ------
  Total revenue                134,450   73,063       56,405   263,918
                               -------   ------       ------   -------
  Cost of instant tickets (1)   81,851        -            -    81,851
  Cost of services (1)               -   39,906       32,634    72,540
  Cost of sales (1)              3,868   15,902        2,278    22,048
  Selling, general and                                                 
   administrative expenses      14,248    7,892        6,430    28,570
  Employee termination costs     4,441    2,576        1,152     8,169
  Depreciation and                                                     
   amortization (2)             14,363   79,999       14,800   109,162
                                ------   ------       ------   -------
  Segment operating                                                   
   income (loss)               $15,679 $(73,212)       $(889) $(58,422)
                               ------- --------        -----  --------
  Unallocated                                                         
   corporate expense                                            21,021
  Corporate employee                                                   
   termination costs                                             2,754
                                                                 -----
  Consolidated                                                         
   operating loss                                             $(82,197)
                                                              ========
                                                                       
  Operating income margin                                          N/A

                                                                       
                                 Three Months Ended December 31, 2009 
                                 ------------------------------------ 
                               Printed  Lottery   Diversified           
                              Products  Systems     Gaming             
                                Group    Group      Group      Totals 
                                -----    -----      -----      ------ 
                                                                       
  Instant ticket revenue      $112,621       $-           $-  $112,621
  Service revenue                    -   51,602       48,414   100,016
  Sales revenue                  3,598   15,284        1,366    20,248
                                 -----   ------        -----    ------
  Total revenue                116,219   66,886       49,780   232,885
                               -------   ------       ------   -------
  Cost of instant tickets (1)   68,229        -            -    68,229
  Cost of services (1)               -   27,149       31,873    59,022
  Cost of sales (1)              2,195   10,592          854    13,641
  Selling, general and                                                 
   administrative expenses      10,838    7,183        7,640    25,661
  Write-down of assets                                                 
   held for sale                     -        -       54,356    54,356
  Employee termination costs         -        -            -         -
  Depreciation and                                                     
   amortization (2)              8,886   36,021       13,265    58,172
                                 -----   ------       ------    ------
  Segment operating                                                   
   income (loss)               $26,071 $(14,059)    $(58,208) $(46,196)
                               ------- --------     --------  --------
  Unallocated                                                         
   corporate expense                                            23,267
  Corporate employee                                                   
   termination costs                                                 -
                                                                   ---
  Consolidated                                                         
   operating loss                                             $(69,463)
                                                              ========
                                                                       
  Operating income margin                                          N/A
                                                                       
  (1) Exclusive of depreciation and amortization.
  (2) Includes amortization of service contract software.

              SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES           
                   CONSOLIDATED SEGMENT OPERATING DATA                 
                                                                       
              Twelve Months Ended December 31, 2008 and 2009           
                         (Unaudited, in thousands)                     
                                                                       
                                Twelve Months Ended December 31, 2008 
                                ------------------------------------- 
                               Printed  Lottery   Diversified           
                              Products  Systems     Gaming             
                                Group    Group      Group      Totals 
                                -----    -----      -----      ------ 
                                                                       
  Instant ticket revenue      $548,308       $-           $-  $548,308
  Service revenue                    -  236,022      215,642   451,664
  Sales revenue                 31,943   62,708       24,206   118,857
                                ------   ------       ------   -------
  Total revenue                580,251  298,730      239,848 1,118,829
                               -------  -------      ------- ---------
  Cost of instant tickets (1)  331,501        -            -   331,501
  Cost of services (1)               -  132,335      130,949   263,284
  Cost of sales (1)             20,177   54,254       11,425    85,856
  Selling, general and                                                 
   administrative expenses      59,336   33,634       25,923   118,893
  Employee termination costs     7,213    2,576        1,152    10,941
  Depreciation and                                                     
   amortization (2)             43,091  125,764       45,575   214,430
                                ------  -------       ------   -------
  Segment operating                                                   
   income (loss)              $118,933 $(49,833)     $24,824   $93,924
                              -------- --------      -------   -------
  Unallocated                                                         
   corporate expense                                            69,533
  Corporate employee                                                   
   termination costs                                             2,754
                                                                 -----
  Consolidated                                                         
   operating income                                            $21,637
                                                               =======
                                                                       
  Operating income margin                                          1.9%

                                                                     
                                Twelve Months Ended December 31, 2009
                                -------------------------------------
                               Printed  Lottery  Diversified           
                              Products  Systems    Gaming             
                                Group    Group     Group      Totals 
                                -----    -----     -----      ------ 
                                                                     
  Instant ticket revenue      $453,238       $-          $-  $453,238
  Service revenue                    -  211,015     198,999   410,014
  Sales revenue                 13,374   46,372       4,751    64,497
                                ------   ------       -----    ------
  Total revenue                466,612  257,387     203,750   927,749
                               -------  -------     -------   -------
  Cost of instant tickets (1)  270,836        -           -   270,836
  Cost of services (1)               -  110,660     123,433   234,093
  Cost of sales (1)              8,923   32,619       2,997    44,539
  Selling, general and                                               
   administrative expenses      44,979   30,225      24,923   100,127
  Write-down of assets                                               
   held for sale                     -        -      54,356    54,356
  Employee termination costs     2,016      125         433     2,574
  Depreciation and                                                   
   amortization (2)             32,982   68,902      49,224   151,108
                                ------   ------      ------   -------
  Segment operating                                                   
   income (loss)              $106,876  $14,856    $(51,616)  $70,116
                              --------  -------    --------   -------
  Unallocated                                                         
   corporate expense                                           68,797
  Corporate employee                                                 
   termination costs                                            1,346
                                                                -----
  Consolidated                                                       
   operating loss                                                $(27)
                                                                 ====
                                                                     
  Operating income margin                                        N/A 
                                                                     
  (1) Exclusive of depreciation and amortization.
  (2) Includes amortization of service contract software.

                SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES             
               RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA             
                           (Unaudited, in thousands)                       
                                                                           
                                       Three Months        Twelve Months   
                                    Ended December 31,    Ended December 31,
                                    ------------------    ------------------
                                      2008       2009      2008      2009
                                      ----       ----      ----      ----
                                                                           
  Net income (loss)                 $(69,067) $(50,141)  $(4,485) $(39,879)
  Add: Income tax expense            (22,320)  (33,052)    8,352    13,547
  Add: Depreciation and                                                   
   amortization expense              112,543    58,331   218,643   151,784
  Add: Interest expense               22,326    24,558    78,071    87,498
  Add: Other expense (income), net    (3,178)    3,868    (4,691)    2,856
  Add: Loss (gain) on early                                               
   extinguishment of debt                  -      (234)    2,960    (4,829)
                                         ---      ----     -----    ------
  EBITDA                             $40,304    $3,330  $298,850  $210,977
                                     =======    ======  ========  ========
                                                                           
  Add: Printed Products employee                                           
   termination costs                  $4,441        $-    $7,213    $3,920
  Add: Lottery Systems employee                                           
   termination costs                   2,576         -     2,576         -
  Add: Lottery Systems                                                     
   contract impairment                 7,831         -     7,831         -
  Add: Diversified Gaming employee                                         
   termination costs                   1,152         -     1,152         -
  Add: Corporate employee                                                 
   termination costs                   2,754         -     2,754         -
  Add: Global Draw earn-out              930         -     4,376         -
  Add: Division                                                           
   President retirement                    -         -       930         -
  Add: CEO retirement                      -     2,000         -     2,000
  Add: Acquisition due                                                     
   diligence charges                       -     3,754         -     3,754
  Add: Restructuring advisory fees         -     2,951         -     2,951
  Add: California Horse Race                                               
   Board resolution                        -         -       700         -
  Add: Lottery Systems                                                     
   Mexico legal costs                      -         -         -       900
  Add: Property tax settlement             -         -         -     1,005
  Add: Italy legal costs                   -     1,976         -     2,633
  Add: Lottery Systems                                                     
   insurance settlement                    -         -         -    (1,308)
  Add: Lottery Systems Mexico                                             
   accrual reversal                        -         -         -    (1,112)
  Add: Write-down of Racing and                                           
   Venue Management assets held for                                       
   sale                                    -    54,356         -    54,356
  Add: Stock compensation charges      9,774     8,685    34,122    34,589
                                       -----     -----    ------    ------
  Adjusted EBITDA                    $69,762   $77,052  $360,504  $314,665
                                     =======   =======  ========  ========

                SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES             
    RECONCILIATION OF NET INCOME TO REVISED DEFINITION OF ADJUSTED EBITDA
                          (Unaudited, in thousands)                       
                                                                         
                                      Three Months Ended                 
                     ----------------------------------------------------
                     March 31,   June 30,   September 30,   December 31, 
                        2008        2008         2008            2008     
                     ----------  ---------  --------------  -------------
                                                                         
  Net income (loss)     $16,663    $25,754         $22,166       $(69,067)
  Add: Income tax                                                         
   expense                8,494     12,316           9,862        (22,320)
  Add: Depreciation                                                       
   and amortization                                                       
   expense               34,504     35,108          36,487        112,543
  Add: Interest                                                           
   expense               17,145     17,680          20,920         22,326
  Add: Other expense                                                     
   (income), net             50       (745)           (818)        (3,178)
  Add: Loss (gain)                                                       
   on early extinguishment
   of debt                    -      2,960               -              -
                            ---      -----             ---            ---
  EBITDA                $76,856    $93,073         $88,617        $40,304
                        =======    =======         =======        =======
                                                                         
  Add: Debt Related                                                       
   Fees and Charges          $-         $-              $-             $-
  Add: Amortization of                                                   
   Intangibles                -          -               -              -
  Add: Earn-outs                                                         
   for Permitted                                                         
   Acquisitions (1)       1,776      1,670               -            930
  Add: Extraordinary                                                     
   Charges or Losses                                                     
   under GAAP                 -          -               -              -
  Add: Non-Cash                                                           
   Stock-Based                                                           
   Compensation                                                           
   Expenses               8,518      7,610           8,220          9,774
  Add: Peru Investment                                                   
   Expenses, Charges or                                                   
   Losses                     -          -              30              -
  Add: Non-Recurring                                                     
   Write-Offs                                                             
   under GAAP                 -          -               -            562
  Add: Acquisition                                                       
   Advisory Fees              -          -               -              -
  Add: Specified                                                         
   Permitted Add-Backs (2)    -          -               -         17,253
  Add: Italian Concession                                                 
   Obligations                -          -               -              -
  Add: Racing Disposition                                                 
   Charges and Expenses       -          -               -              -
  Add: Playtech                                                           
   Royalties and Fees         -          -               -              -
  Add/Less: Other                                                         
   (expense)                                                             
   income, net (3)          (50)       745             818          3,178
  Less: Interest Income    (394)      (520)           (970)          (523)
  Less: Extraordinary                                                     
   Income or Gains
   under GAAP                 -          -               -              -
  Add: Income on                                                         
   Earn-Outs for                                                         
   Permitted                                                             
   Acquisitions               -          -               -              -
  Less: (Loss) gain                                                       
   on early extinguishment
   of debt (4)                -     (2,960)              -              -
  Add/Less: Other             -          -               -              -
                        -------    -------         -------        -------
  Revised Adjusted                                                       
   EBITDA               $86,706    $99,618         $96,715        $71,478
                        =======    =======         =======        =======
                                                                         
  (1) Amounts reflect Global Draw employee contingent bonus payments.
  (2) Amounts include transaction expenses, contract impairments and
      restructuring expenses.
  (3) Adjustment to conform to credit agreement definition.  Amounts include
      foreign exchange transactions, interest income, minority interest and
      other items.
  (4) Adjustment to conform to credit agreement definition.

                 SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES             
     RECONCILIATION OF NET INCOME TO REVISED DEFINITION OF ADJUSTED EBITDA 
                           (Unaudited, in thousands)                       
                                                                           
                                        Three Months Ended                 
                       ----------------------------------------------------
                       March 31,   June 30,   September 30,   December 31, 
                          2009        2009         2009            2009     
                       ----------  ---------  --------------  -------------
                                                                           
  Net income (loss)      $(25,190)   $20,346         $15,106       $(50,141)
  Add: Income tax                                                           
   expense                 38,641      1,093           6,865        (33,052)
  Add: Depreciation                                                         
   and amortization                                                         
   expense                 31,143     30,261          32,049         58,331
  Add: Interest                                                             
   expense                 18,809     21,395          22,736         24,558
  Add: Other expense                                                       
   (income), net           (1,917)       931             (27)         3,868
  Add: Loss (gain)                                                         
   on early                                                                 
   extinguishment of                                                       
   debt                    (2,288)    (1,756)           (550)          (234)
                           ------     ------            ----           ----
  EBITDA                  $59,198    $72,270         $76,179         $3,330
                          =======    =======         =======         ======
                                                                           
  Add: Debt Related Fees                                                   
   and Charges (1)           $289       $546            $181           $122
  Add: Amortization                                                         
   of Intangibles               -          -               -              -
  Add: Earn-outs for                                                       
   Permitted                                                               
   Acquisitions (2)             -        219               -              -
  Add: Extraordinary                                                       
   Charges or Losses                                                       
   under GAAP                   -          -               -              -
  Add: Non-Cash Stock-Based                                                 
   Compensation Expenses   11,278      7,339           7,286          8,686
  Add: Peru Investment                                                     
   Expenses, Charges                                                       
   or Losses                    -          -               -              -
  Add: Non-Recurring                                                       
   Write-Offs under GAAP        -          -               -         50,361
  Add: Acquisition                                                         
   Advisory Fees                -          -               -              -
  Add: Specified                                                           
   Permitted Add-Backs (3)  3,987          -             129          8,705
  Add: Italian Concession                                                   
   Obligations                  -          -             657          1,976
  Add: Racing Disposition                                                   
   Charges and Expenses         -          -               -          3,995
  Add: Playtech                                                             
   Royalties and Fees           -          -               -              -
  Add/Less: Other                                                           
   expense                                                                 
   (income), net (4)        1,917       (931)             27            562
  Less: Interest                                                           
   Income                    (322)      (199)           (323)          (413)
  Less: Extraordinary                                                       
   Income or Gains                                                         
   under GAAP                   -          -               -              -
  Add: Income on Earn-                                                     
   Outs for Permitted                                                       
   Acquisitions                 -          -               -              -
  Add: (Loss) gain                                                         
   on early                                                                 
   extinguishment of                                                       
   debt (5)                 2,288      1,756             550            234
  Add/Less: Other               -          -               -              -
                          -------    -------         -------        -------
  Revised Adjusted                                                         
   EBITDA                 $78,635    $81,000         $84,686        $77,558
                          =======    =======         =======        =======
                                                                           
  (1) Amounts reflect write-off of unamortized deferred financing costs in
      connection with early extinguishment of debt.
  (2) Amounts reflect Global Draw employee contingent bonus payments.
  (3) Amounts include management transition expenses, transaction expenses,
      contract impairments and restructuring expenses.
  (4) Adjustment to conform to credit agreement definition.  Amounts include
      foreign exchange transactions, interest income, minority interest and
      other items.
  (5) Adjustment to conform to credit agreement definition.

                SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES             
    RECONCILIATION OF NET INCOME TO REVISED DEFINITION OF ADJUSTED EBITDA 
                           (Unaudited, in thousands)                       
                                                                           
                                               Twelve Months               
                                  --------------------------------------- 
                                  December 31, 2008     December 31, 2009 
                                  -----------------     ----------------- 
                                 Revised               Revised             
                                Adjusted   Adjusted   Adjusted   Adjusted 
                                 EBITDA     EBITDA     EBITDA     EBITDA   
                                ---------  ---------  ---------  ---------
                                                                           
  Net income (loss)               $(4,485)   $(4,485)  $(39,879)  $(39,879)
  Add: Income tax expense           8,352      8,352     13,547     13,547
  Add: Depreciation and                                                   
   amortization expense           218,643    218,643    151,784    151,784
  Add: Interest expense            78,071     78,071     87,498     87,498
  Add: Other expense                                                       
   (income), net                   (4,691)    (4,691)     2,856      2,856
  Add: Loss (gain) on early                                               
   extinguishment of debt           2,960      2,960     (4,829)    (4,829)
                                    -----      -----     ------     ------
  EBITDA                         $298,850    298,850   $210,977   $210,977
                                 ========    =======   ========   ========
                                                                           
  Add: Debt Related Fees and                                               
   Charges (1)                         $-         $-     $1,138         $-
  Add: Amortization of                                                     
   Intangibles                          -          -          -          -
  Add: Earn-outs for                                                       
   Permitted Acquisitions (2)       4,376      4,376        219          -
  Add: Extraordinary                                                       
   Charges or Losses                                                       
   under GAAP                           -          -          -          -
  Add: Non-Cash Stock-Based                                               
   Compensation Expenses           34,122     34,122     34,589     34,589
  Add: Peru Investment                                                     
   Expenses, Charges or Losses         30          -          -          -
  Add: Non-Recurring                                                       
   Write-Offs under GAAP (3)          562          -     50,361     54,356
  Add: Acquisition                                                         
   Advisory Fees                        -          -          -          -
  Add: Specified Permitted
   Add-Backs (4)                   17,253     21,526     12,821     12,625
  Add: Italian Concession                                                 
   Obligations                          -          -      2,633      2,633
  Add: Racing Disposition                                                 
   Charges and Expenses (5)             -          -      3,995          -
  Add: Playtech Royalties                                                 
   and Fees                             -          -          -          -
  Add: Other expense                                                       
   (income), net (6)                4,691          -      1,575          -
  Less: Interest Income (7)        (2,407)         -     (1,256)         -
  Less: Extraordinary Income
   or Gains under GAAP                  -          -          -          -
  Add: Income on Earn-                                                     
   Outs for Permitted                                                     
   Acquisitions                         -          -          -          -
  Add/Less: (Loss) gain                                                   
   on early extinguishment
   of debt (8)                     (2,960)         -      4,829          -
  Add/Less: Other (9)                   -      1,630          -       (515)
                                 --------   --------   --------   --------
  Adjusted EBITDA                $354,517   $360,504   $321,881   $314,665
                                 ========   ========   ========   ========
                                                                           
  Variance                        $(5,987)               $7,216           
                                                                           
  (1) Amount reflects write-off of unamortized deferred financing costs in
      connection with early extinguishment of debt.   
  (2) Amounts reflect Global Draw employee contingent bonus payments.   
  (3) Reflects inclusion in 2008 revised adjusted EBITDA of $562 related to
      write-offs of deferred acquisition expenses.  Difference in amounts
      for 2009 period reflect $3,995 of transaction expenses related to
      proposed sale of Racing and Venue Management businesses that are
      included in Racing Disposition Charges and Expenses (see footnote 5).
  (4) Amounts include management transition expenses, transaction expenses,
      contract impairments and restructuring expenses.  Difference in
      amounts for 2008 period reflects exclusion from revised adjusted
      EBITDA of $2,772 of restructuring expenses and inclusion in revised
      adjusted EBITDA of the reversal of reserves related to the shut-down
      of a Lottery Systems contract.
  (5) Amount reflects $3,995 of transaction expenses related to proposed
      sale of Racing and Venue Management businesses (which are included in
      adjusted EBITDA as Non-Recurring Write-Offs under GAAP) (see footnote
      3).
  (6) Adjustment to conform to credit agreement definition.
  (7) Reflects exclusion of interest income from revised adjusted EBITDA.
  (8) Adjustment to conform to credit agreement definition. 
  (9) Reflects exclusion in 2008 revised adjusted EBITDA of $930 for
      division president retirement and $700 related to California Horse
      Racing Board resolution.  Reflects exclusion in 2009 revised adjusted
      EBITDA of $900 of Lottery Systems Mexico legal costs and $1,005 of
      property tax settlements (offset by a Lottery Systems insurance
      settlement of $1,308 and Mexico accrual reversal of $1,112). 

               SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES             
                       CALCULATION OF FREE CASH FLOW                     
                          (Unaudited, in thousands)                     
                                                                         
                                 Three Months Ended   Twelve Months Ended
                                    December 31,           December 31,   
                                  ----------------    -------------------
                                   2008      2009       2008       2009
                                   ----      ----       ----       ----
  Net cash provided by                                                   
   operating activities          $67,053   $44,082   $208,498   $220,077
                                                                         
  Less: Capital expenditures      (8,800)   (3,795)   (19,686)   (12,932)
  Less: Wagering systems                                                 
   expenditures                  (44,627)  (19,741)  (163,954)   (64,610)
  Less: Other intangible assets                                         
   and software expenditures     (12,567)   (7,999)   (46,278)   (34,039)
                                 -------    ------    -------    -------
  Total Capital Expenditures    $(65,994) $(31,535) $(229,918) $(111,581)
                                --------  --------  ---------  ---------
                                                                         
                                  ------   -------   --------   --------
  Free cash flow                  $1,059   $12,547   $(21,420)  $108,496
                                  ------   -------   --------   --------
                                                                         
  For 2009, net cash provided by operating activities includes an outflow of
  $10 million relating to a retirement plan.  This outflow is offset by an
  inflow connected with the retirement plan but reflected as an investing
  activity.  Other than capital expenditures, investing activities are not a
  component of free cash flow. As a result, only the outflow is being shown
  in the free cash flow calculation.

                 SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES             
                          Key Performance Indicators                       
              (Unaudited, in thousands, except terminals and ASP)           
                                                                           
                                    Three Months Ended  Twelve Months Ended
                                       December 31,         December 31,   
                                    ------------------  -------------------
                                      2008       2009       2008       2009
                                      ----       ----       ----       ----
  Select Data:                                                             
      Italy - Gratta e Vinci                                               
      Revenues (Euros)             2,342,000 2,347,000  9,275,000  9,435,000
                                                                           
      China - China Sports Lottery                                         
      Revenues (RMB)               2,814,000 3,702,000 10,231,000 15,180,000
      Tickets Sold                   539,603   538,658  1,910,631  2,163,428
      ASP (RMB)                         5.21      6.87       5.35       7.02
                                                                           
    Terminal installed base at                                             
     end of period:                                                         
      Global Draw                     15,288    17,284     15,288     17,284
      Games Media                      1,453     2,351      1,453      2,351

Source: Scientific Games Corporation
   

CONTACT:  Investor Relations, Scientific Games, +1-212-754-2233

Web Site:  http://www.scientificgames.com/

Title

Medium Image View Large