Shuffle Master, Inc. (NASDAQ Global Select Market: SHFL) ("Shuffle
Master” or the "Company”) today announced its results for the fourth
quarter and fiscal year ended October 31, 2009.
Fourth Quarter 2009 Financial Highlights
-
Revenue of $54.6 million increased by 2%, or $1.0 million,
year-over-year from $53.6 million.
-
Total lease, royalty and service revenue was up 9% year-over-year and
5% sequentially, and totaled $22.1 million, or 40% of total revenue as
compared to 38% of total revenue in the year-ago quarter.
-
Gross margin increased 140 basis points to 59%.
-
GAAP net income and diluted earnings per share ("EPS") increased to
$6.2 million and $0.12, respectively, compared to a net loss of
($15.0) million and ($0.28) in the prior year period. The prior year
period included a goodwill impairment charge of $22.1 million, or
($0.41) related to the Company's Electronic Table Systems ("ETS")
segment.
-
Adjusted EBITDA totaled $18.2 million, up 16% from $15.7 million
year-over-year.
-
Selling, general and administrative ("SG&A") expenses decreased by
$3.3 million to $15.4 million, or 18% year-over-year.
"Despite the adverse economic climate, we achieved year-over-year
revenue growth in the quarter,” said Tim Parrott, Chief Executive
Officer. "Lease, royalty and service revenue of $22.1 million plus 25%
growth year-over-year in our EGM business helped drive total revenue to
$54.6 million."
Fiscal Year 2009 Financial Highlights
-
Revenue of $179.4 million decreased by 6%, or $10.6 million,
year-over-year from $190.0 million but was relatively flat, within
less than 1% of the prior year, when adjusted for foreign currency
fluctuations.
-
Year-to-date lease, royalty and service revenue was up 7%
year-over-year and totaled $83.9 million, or 47% of total revenue as
compared to 41% of total revenue a year-ago.
-
Gross margin increased 50 basis points year-over-year to 59%.
-
GAAP net income and EPS increased to $15.5 million and $0.29,
respectively, compared to a net loss of ($10.8) million and ($0.27) in
the prior year period on a 34% increase of diluted common shares.
Included in the prior year period was a goodwill impairment charge of
$22.1 million, or ($0.55) related to the Company's ETS segment.
-
Adjusted EBITDA totaled $56.6 million, up 12% from $50.5 million
year-over-year.
-
SG&A, excluding the impact of $6.8 million of severance charges,
decreased $14.5 million, or 20% year-over-year. This savings includes
a favorable impact of $2.3 million when adjusted for the exchange
effect of a stronger U.S. dollar.
-
Net debt (total debt, less cash and cash equivalents) was $34.4
million lower than at the end of fiscal year 2008.
-
Cash and cash equivalents totaled $7.8 million as of October 31, 2009
as compared to $5.4 million as of October 31, 2008.
"Besides our top line success in the fourth quarter, we also paid down
over $30 million of debt, and achieved nearly double our SG&A
rationalization target for the fiscal year,” said Linster W. (Lin) Fox,
Chief Financial Officer. "This positions us with a very strong balance
sheet to start the new fiscal year. With a leaner cost structure, and a
robust product portfolio, we are well positioned for 2010.”
Fourth Quarter 2009 Business Segment Highlights
Utility
-
Total Utility lease and service revenue of $9.6 million grew 6%
year-over-year driven by i-Deal™ and one2six® shuffler placements.
-
Total Utility revenue decreased 13% to $18.7 million as compared to
$21.6 million year-over-year, driven by decreases in shuffler and
chipper sales revenue.
-
Total leased shuffler installed base grew year-over-year by 379 units
to 5,697 units.
-
Gross margin increased year-over-year from 53% to 54%.
-
Significant year-over-year placements of the i-Deal shuffler with 697
units installed since the year-ago quarter; 206 of those were
installed in the fourth quarter 2009.
-
The total i-Deal installed base grew to 1,173 units, of which
approximately 60% are units on lease.
Proprietary Table Games ("PTG")
-
Total PTG lease, royalty and service revenue increased 2%
year-over-year to $8.8 million.
-
Total PTG revenue was flat year-over-year at $10.0 million.
-
Gross margin increased year-over-year from 81% to 84%. Gross margin
was negatively impacted in the fourth quarter of 2008 by the sale of
side bet lifetime licenses which carry a substantially lower average
sales price compared to premium titles.
-
100 net placements of progressive upgrades in the fourth quarter as
compared to 18 net placements made in the year-ago quarter which
contributed $0.6 million in lease revenue for the fourth quarter.
-
As of the fourth quarter, there were approximately 360 total
progressives. Fortune Pai Gow Poker® Progressive and Three Card Poker®
Progressive comprised approximately 80% of all upgrades.
Electronic Table Systems ("ETS")
-
Total ETS lease, royalty and service revenue was a record $3.7
million, up 42% year-over-year, as a result of increased Table Master
seats on lease, led by proprietary titles such as Royal Match 21(R),
Three Card Poker(R) and Bet the Set "21”(R).
-
Total ETS revenue increased 1% to $7.3 million as compared to $7.2
million in the prior year period as a result of a significant increase
in leased Table Master(R) and sold Vegas Star(R)
seats.
-
Fiscal year 2009 was a record for net placements of ETS leased seats
with approximately 690 installed, predominantly Table Master
placements.
-
Gross margin remained relatively flat from the prior year period at
45%.
Electronic Gaming Machines ("EGM")
-
Total EGM revenue grew 25% to a record $18.6 million compared to the
prior year period as a result of increased placements and $3.0 million
due to the sale of other related peripherals. Total EGM revenue grew
approximately 21% in Australian dollars.
-
Gross margin increased year-over-year from 49% to 56%, led by the
increased amount of other related peripheral sales including
conversion kits which carry a substantially higher margin than
completed units.
-
Total placements of EGM seats grew 5% from the prior year period.
"We are still cautious in our future outlook, but 2009's operating
results demonstrated our ability to successfully manage through the
recession and, subject to unknown economic factors, we feel there is a
good opportunity to grow revenue in 2010," Parrott continued. "The theme
we began in 2009, and will carry into 2010, centers around the core
strategic objective of developing a true "strategic partner”
relationship with our customers. We launched this initiative publicly at
G2E 2009 with our 12-Point Pledge, a series of commitments we are making
internally and externally to help us achieve this mission critical
objective, and believe it is the right direction to meet the needs of
our customers and other stakeholders.”
Further detail and analysis of the Company's financial results for the
year ended October 31, 2009, is included in its Form 10-K, which has
been filed with the Securities and Exchange Commission today, January
14, 2010.
Webcast & Conference Call Information
Company executives will provide additional perspective on the Company’s
fourth quarter and year end earnings results during a conference call on
January 14, 2010 at 2 pm Pacific Time. Those interested in participating
in the call may do so by dialing (201) 689-8263 or toll-free (877)
407-0792 and requesting Shuffle Master’s Fourth Quarter 2009 Conference
Call. A hardcopy of the presentation materials may be printed from the
Shuffle Master, Inc. website, www.shufflemaster.com,
shortly before the start of the call. In conjunction with the call, a
live audio webcast may be accessed at www.shufflemaster.com.
In order to access the live audio webcast please allow at least 15
minutes before the start of the call to visit Shuffle Master’s website
and download/install any necessary audio/video software for the webcast.
Immediately following the call and through February 14, 2010, a playback
can be heard 24-hours a day by dialing (201) 612-7415 or toll-free (877)
660-6853; account number is 3055; conference I.D. number is 341581.
About Shuffle Master, Inc.
Shuffle Master, Inc. is a gaming supply company specializing in
providing its casino customers with improved profitability, productivity
and security, as well as popular and cutting-edge gaming entertainment
content, through value-add products in four distinct categories: Utility
products which include automatic card shuffler, roulette chip sorters
and intelligent table system modules, Proprietary Table Games which
include live table game tournaments, Electronic Table Systems which
include various e-Table game platforms and Electronic Gaming Machines
which include traditional video slot machines for select markets. The
Company is included in the S&P Smallcap 600 Index. Information about the
Company and its products can be found on the Internet at www.shufflemaster.com.
Forward Looking Statements
This release contains forward-looking statements that are based on
management’s current beliefs and expectations about future events, as
well as on assumptions made by and information available to management.
The Company considers such statements to be made under the safe harbor
created by the federal securities laws to which it is subject, and
assumes no obligation to update or supplement such statements.
Forward-looking statements reflect and are subject to risks and
uncertainties that could cause actual results to differ materially from
expectations. Risk factors that could cause actual results to differ
materially from expectations include, but are not limited to, the
following: the Company’s intellectual property or products may be
infringed, misappropriated, invalid, or unenforceable, or subject to
claims of infringement, invalidity or unenforceability, or insufficient
to cover competitors' products; the gaming industry is highly regulated
and the Company must adhere to various regulations and maintain its
licenses to continue its operations; the Company’s ability to implement
its ongoing strategic plan successfully is subject to many factors, some
of which are beyond the Company’s control; litigation may subject the
Company to significant legal expenses, damages and liability; the
Company’s products currently in development may not achieve commercial
success; the Company competes in a single industry, and its business
would suffer if its products become obsolete or demand for them
decreases; any disruption in the Company’s manufacturing processes or
significant increases in manufacturing costs could adversely affect its
business; the products in each of our segments may experience losses due
to technical difficulties or fraudulent activities; the Company operates
in a very competitive business environment; the Company is dependent on
the success of its customers and is subject to industry fluctuations;
risks that impact the Company’s customers may impact the Company;
certain market risks may affect the Company’s business, results of
operations and prospects; a continued downturn in general worldwide
economic conditions or in the gaming industry or a reduction in demand
for gaming may adversely affect the Company’s results of operations; the
Company’s domestic and global growth and ability to access capital
markets are subject to a number of economic risks; economic, political,
legal and other risks associated with the Company’s international sales
and operations could adversely affect its operating results; changes in
gaming regulations or laws; the Company is exposed to foreign currency
risk; the Company could face considerable business and financial risk in
implementing acquisitions; if the Company’s products contain defects,
its reputation could be harmed and its results of operations adversely
affected; the Company may be unable to adequately comply with public
reporting requirements; the Company’s continued compliance with its
financial covenants in its senior secured credit facility is subject to
many factors, some of which are beyond the Company’s control; the
restrictive covenants in the agreement governing the Company’s senior
secured credit facility may limit its ability to finance future
operations or capital needs or engage in other business activities that
may be in its interest; and the Company’s business is subject to
quarterly fluctuation. Additional information on these and other risk
factors that could potentially affect the Company’s financial results
may be found in documents filed by the Company with the Securities and
Exchange Commission, including the Company’s current reports on Form
8-K, quarterly reports on Form 10-Q and its latest annual report on Form
10-K.
|
SHUFFLE MASTER, INC. CONSOLIDATED STATEMENTS
OF INCOME (In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
October 31,
|
|
|
October 31,
|
|
|
|
|
2009
|
|
2008
|
|
|
2009
|
|
2008
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
Product leases and royalties
|
|
$
|
20,133
|
|
|
$
|
18,209
|
|
|
|
$
|
76,258
|
|
|
$
|
70,898
|
|
|
Product sales and service
|
|
|
34,426
|
|
|
|
35,351
|
|
|
|
|
103,113
|
|
|
|
118,948
|
|
|
Other
|
|
|
10
|
|
|
|
54
|
|
|
|
|
56
|
|
|
|
160
|
|
|
Total revenue
|
|
|
54,569
|
|
|
|
53,614
|
|
|
|
|
179,427
|
|
|
|
190,006
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
Cost of leases and royalties
|
|
|
6,576
|
|
|
|
5,627
|
|
|
|
|
24,559
|
|
|
|
21,866
|
|
|
Cost of sales and service
|
|
|
15,952
|
|
|
|
17,252
|
|
|
|
|
49,197
|
|
|
|
57,238
|
|
|
Gross profit
|
|
|
32,041
|
|
|
|
30,735
|
|
|
|
|
105,671
|
|
|
|
110,902
|
|
|
Selling, general and administrative
|
|
|
15,411
|
|
|
|
18,699
|
|
|
|
|
63,647
|
|
|
|
71,350
|
|
|
Research and development
|
|
|
4,954
|
|
|
|
4,833
|
|
|
|
|
17,349
|
|
|
|
18,474
|
|
|
Impairment of goodwill
|
|
|
-
|
|
|
|
22,137
|
|
|
|
|
-
|
|
|
|
22,137
|
|
|
Total costs and expenses
|
|
|
42,893
|
|
|
|
68,548
|
|
|
|
|
154,752
|
|
|
|
191,065
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
11,676
|
|
|
|
(14,934
|
)
|
|
|
|
24,675
|
|
|
|
(1,059
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
125
|
|
|
|
651
|
|
|
|
|
860
|
|
|
|
1,759
|
|
|
Interest expense
|
|
|
(1,104
|
)
|
|
|
(510
|
)
|
|
|
|
(5,401
|
)
|
|
|
(6,630
|
)
|
|
Other, net
|
|
|
(77
|
)
|
|
|
2,560
|
|
|
|
|
731
|
|
|
|
1,261
|
|
|
Total other income (expense)
|
|
|
(1,056
|
)
|
|
|
2,701
|
|
|
|
|
(3,810
|
)
|
|
|
(3,610
|
)
|
|
Gain on early extinguishment of debt
|
|
|
-
|
|
|
|
1,773
|
|
|
|
|
1,961
|
|
|
|
1,773
|
|
|
Impairment of investment
|
|
|
-
|
|
|
|
(74
|
)
|
|
|
|
-
|
|
|
|
(1,560
|
)
|
|
Income (loss) from operations before tax
|
|
|
10,620
|
|
|
|
(10,534
|
)
|
|
|
|
22,826
|
|
|
|
(4,456
|
)
|
|
Income tax provision
|
|
|
4,376
|
|
|
|
4,512
|
|
|
|
|
7,367
|
|
|
|
6,346
|
|
|
Income (loss) from continuing operations
|
|
|
6,244
|
|
|
|
(15,046
|
)
|
|
|
|
15,459
|
|
|
|
(10,802
|
)
|
|
Discontinued operations, net of tax
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(1
|
)
|
|
Net income (loss)
|
|
$
|
6,244
|
|
|
$
|
(15,046
|
)
|
|
|
$
|
15,459
|
|
|
$
|
(10,803
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per share:
|
|
$
|
0.12
|
|
|
$
|
(0.28
|
)
|
|
|
$
|
0.29
|
|
|
$
|
(0.27
|
)
|
|
Diluted earnings (loss) per share:
|
|
$
|
0.12
|
|
|
$
|
(0.28
|
)
|
|
|
$
|
0.29
|
|
|
$
|
(0.27
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
53,171
|
|
|
|
54,579
|
|
|
|
|
53,120
|
|
|
|
40,006
|
|
|
Diluted
|
|
|
53,841
|
|
|
|
54,579
|
|
|
|
|
53,449
|
|
|
|
40,006
|
|
|
SHUFFLE MASTER, INC. CONSOLIDATED BALANCE
SHEETS (In thousands, except share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October 31,
|
|
|
October 31,
|
|
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
7,840
|
|
|
$
|
5,374
|
|
|
|
Accounts receivable, net of allowance for bad debts of $630 and $584
|
|
|
36,371
|
|
|
|
28,915
|
|
|
|
Investment in sales-type leases and notes receivable, net of
allowance for bad debts of $164 and $202
|
|
|
|
|
|
|
|
|
|
2,281
|
|
|
|
5,655
|
|
|
|
Inventories
|
|
|
27,639
|
|
|
|
22,753
|
|
|
|
Prepaid income taxes
|
|
|
5,893
|
|
|
|
7,459
|
|
|
|
Deferred income taxes
|
|
|
6,637
|
|
|
|
5,318
|
|
|
|
Other current assets
|
|
|
5,897
|
|
|
|
4,925
|
|
|
|
|
Total current assets
|
|
|
92,558
|
|
|
|
80,399
|
|
|
Investment in sales-type leases and notes receivable, net of
current portion
|
|
|
1,295
|
|
|
|
1,961
|
|
|
Products leased and held for lease, net
|
|
|
23,653
|
|
|
|
21,054
|
|
|
Property and equipment, net
|
|
|
9,506
|
|
|
|
9,143
|
|
|
Intangible assets, net
|
|
|
71,338
|
|
|
|
66,153
|
|
|
Goodwill
|
|
|
74,662
|
|
|
|
60,929
|
|
|
Deferred income taxes
|
|
|
9,414
|
|
|
|
10,013
|
|
|
Other assets
|
|
|
3,043
|
|
|
|
12,294
|
|
|
Total assets
|
|
$
|
285,469
|
|
|
$
|
261,946
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
6,336
|
|
|
$
|
10,645
|
|
|
|
Accrued and other current liabilities
|
|
|
16,608
|
|
|
|
13,441
|
|
|
|
Deferred income taxes
|
|
|
62
|
|
|
|
-
|
|
|
|
Customer deposits
|
|
|
2,828
|
|
|
|
2,211
|
|
|
|
Deferred revenue
|
|
|
6,802
|
|
|
|
4,610
|
|
|
|
Current portion of long-term debt
|
|
|
650
|
|
|
|
41,753
|
|
|
|
|
Total current liabilities
|
|
|
33,286
|
|
|
|
72,660
|
|
|
Long-term debt, net of current portion
|
|
|
92,560
|
|
|
|
83,396
|
|
|
Other long-term liabilities
|
|
|
3,549
|
|
|
|
2,659
|
|
|
Deferred income taxes
|
|
|
-
|
|
|
|
373
|
|
|
|
|
Total liabilities
|
|
|
129,395
|
|
|
|
159,088
|
|
|
Commitments and Contingencies
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
|
Common stock, $0.01 par value; 151,368 shares authorized; 53,617 and
53,535 shares issued and outstanding
|
|
|
536
|
|
|
|
535
|
|
|
|
|
|
|
|
|
|
|
Additional paid-in capital
|
|
|
88,977
|
|
|
|
83,710
|
|
|
|
Retained earnings
|
|
|
42,282
|
|
|
|
26,823
|
|
|
|
Accumulated other comprehensive income (loss)
|
|
|
24,279
|
|
|
|
(8,210
|
)
|
|
|
|
Total shareholders' equity
|
|
|
156,074
|
|
|
|
102,858
|
|
|
Total liabilities and shareholders' equity
|
|
$
|
285,469
|
|
|
$
|
261,946
|
|
|
SHUFFLE MASTER, INC. SUPPLEMENTAL DATA (Unaudited,
in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
|
October 31,
|
|
|
October 31,
|
|
|
|
|
|
2009
|
|
2008
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of income (loss) from continuing operations to
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
6,244
|
|
|
$
|
(15,046
|
)
|
|
|
$
|
15,459
|
|
|
$
|
(10,802
|
)
|
|
|
Impairment of goodwill
|
|
|
-
|
|
|
|
22,137
|
|
|
|
|
-
|
|
|
|
22,137
|
|
|
|
Other expense (income)
|
|
|
1,056
|
|
|
|
(2,701
|
)
|
|
|
|
3,810
|
|
|
|
3,610
|
|
|
|
Share-based compensation
|
|
|
431
|
|
|
|
929
|
|
|
|
|
6,480
|
|
|
|
4,189
|
|
|
|
Income tax provision
|
|
|
4,376
|
|
|
|
4,512
|
|
|
|
|
7,367
|
|
|
|
6,346
|
|
|
|
Depreciation and amortization
|
|
|
6,136
|
|
|
|
5,769
|
|
|
|
|
23,515
|
|
|
|
23,440
|
|
|
|
Impairment of investment
|
|
|
-
|
|
|
|
74
|
|
|
|
|
-
|
|
|
|
1,560
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (1)
|
|
$
|
18,243
|
|
|
$
|
15,674
|
|
|
|
$
|
56,631
|
|
|
$
|
50,480
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin
|
|
|
33.4
|
%
|
|
|
29.2
|
%
|
|
|
|
31.6
|
%
|
|
|
26.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of income (loss) from operations to Adjusted
income (loss) from operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
$
|
11,676
|
|
|
$
|
(14,934
|
)
|
|
|
$
|
24,675
|
|
|
$
|
(1,059
|
)
|
|
|
Impairment of goodwill
|
|
|
-
|
|
|
|
22,137
|
|
|
|
|
-
|
|
|
|
22,137
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Income (loss) from operations (2)
|
|
$
|
11,676
|
|
|
$
|
7,203
|
|
|
|
$
|
24,675
|
|
|
$
|
21,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Income (loss) from operations margin
|
|
|
21.4
|
%
|
|
|
13.4
|
%
|
|
|
|
13.8
|
%
|
|
|
11.1
|
%
|
|
1.
|
|
Adjusted EBITDA is earnings before other expense (income), provision
for income taxes, depreciation and amortization, impairment of
goodwill, impairment of investment and share-based compensation.
Adjusted EBITDA is presented exclusively as a supplemental
disclosure because management believes that it is a useful
performance measure and is widely used to measure performance, and
as a basis for valuation, within the Company’s industry. Adjusted
EBITDA is not calculated in the same manner by all companies and,
accordingly, may not be an appropriate measure for comparison.
Management uses Adjusted EBITDA as a measure of the operating
performance of its segments and to compare the operating performance
of its segments with those of its competitors. The Company also
presents Adjusted EBITDA because it is used by some investors as a
way to measure a company’s ability to incur and service debt, make
capital expenditures and meet working capital requirements. Gaming
equipment suppliers have historically reported Adjusted EBITDA as a
supplement to financial measures in accordance with U.S. generally
accepted accounting principles ("GAAP”). Adjusted EBITDA should not
be considered as an alternative to operating income (loss), as an
indicator of the Company’s performance, as an alternate to cash
flows from operating activities, as a measure of liquidity, or as an
alternative to any other measure determined in accordance with GAAP.
Unlike net income (loss), Adjusted EBITDA does not include
depreciation and amortization or interest expense and therefore does
not reflect current or future capital expenditures or the cost of
capital. The Company compensates for these limitations by using
Adjusted EBITDA as only one of several comparative tools, together
with GAAP measurements, to assist in the evaluation of operating
performance. Such GAAP measurements include operating income (loss),
net income (loss), cash flows from operations and cash flow data.
The Company has significant uses of cash flows, including capital
expenditures, interest payments, debt principal repayments, taxes
and other non-recurring charges, which are not reflected in Adjusted
EBITDA.
|
|
|
|
2.
|
|
Adjusted income (loss) from operations is income (loss) from
operations excluding impairment of goodwill. Adjusted income (loss)
from operations is presented exclusively as a supplemental
disclosure because management believes that it is a useful
performance measure and is widely used to measure performance, and
as a basis for valuation, within the Company’s industry. Adjusted
income (loss) from operations is not calculated in the same manner
by all companies and, accordingly, may not be an appropriate measure
for comparison. Management uses Adjusted income (loss) from
operations as a measure of the operating performance of the Company
and to compare the operating performance of the Company against its
competitors. Adjusted income (loss) from operations should not be
considered as an alternative to operating income (loss), as an
indicator of the Company’s performance or as an alternative to any
other measure determined in accordance with GAAP. The Company
compensates for these limitations by using Adjusted income (loss)
from operations as only one of several comparative tools, together
with GAAP measurements, to assist in the evaluation of operating
performance. Such GAAP measurements include operating income (loss),
net income (loss), cash flows from operations and cash flow data.
The Company has significant uses of cash flows, including capital
expenditures, interest payments, debt principal repayments, taxes
and other non-recurring charges, which are not reflected in Adjusted
income (loss) from operations.
|
|
SHUFFLE MASTER, INC. BUSINESS SEGMENT DATA (Unaudited,
in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
|
October 31,
|
|
|
October 31,
|
|
|
|
|
|
2009
|
|
2008
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utility:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
$
|
18,726
|
|
|
$
|
21,582
|
|
|
|
$
|
71,707
|
|
|
$
|
80,893
|
|
|
|
Gross profit
|
|
|
10,061
|
|
|
|
11,330
|
|
|
|
|
40,513
|
|
|
|
46,097
|
|
|
|
Gross margin
|
|
|
53.7
|
%
|
|
|
52.5
|
%
|
|
|
|
56.5
|
%
|
|
|
57.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proprietary Table Games:
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
$
|
9,958
|
|
|
$
|
9,953
|
|
|
|
$
|
38,697
|
|
|
$
|
38,594
|
|
|
|
Gross profit
|
|
|
8,383
|
|
|
|
8,074
|
|
|
|
|
32,079
|
|
|
|
31,983
|
|
|
|
Gross margin
|
|
|
84.2
|
%
|
|
|
81.1
|
%
|
|
|
|
82.9
|
%
|
|
|
82.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Electronic Table Systems:
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
$
|
7,308
|
|
|
$
|
7,225
|
|
|
|
$
|
22,342
|
|
|
$
|
27,461
|
|
|
|
Gross profit
|
|
|
3,255
|
|
|
|
3,274
|
|
|
|
|
9,430
|
|
|
|
13,068
|
|
|
|
Gross margin
|
|
|
44.5
|
%
|
|
|
45.3
|
%
|
|
|
|
41.1
|
%
|
|
|
47.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Electronic Gaming Machines:
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
$
|
18,565
|
|
|
$
|
14,800
|
|
|
|
$
|
46,598
|
|
|
$
|
42,898
|
|
|
|
Gross profit
|
|
|
10,330
|
|
|
|
7,215
|
|
|
|
|
23,643
|
|
|
|
19,662
|
|
|
|
Gross margin
|
|
|
55.6
|
%
|
|
|
48.8
|
%
|
|
|
|
50.7
|
%
|
|
|
45.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated Corporate:
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
$
|
12
|
|
|
$
|
54
|
|
|
|
$
|
83
|
|
|
$
|
160
|
|
|
|
Gross profit
|
|
|
12
|
|
|
|
842
|
|
|
|
|
6
|
|
|
|
92
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
$
|
54,569
|
|
|
$
|
53,614
|
|
|
|
$
|
179,427
|
|
|
|
$
|
190,006
|
|
|
|
Gross profit
|
|
|
32,041
|
|
|
|
30,735
|
|
|
|
|
105,671
|
|
|
|
|
110,902
|
|
|
|
Gross margin
|
|
|
58.7
|
%
|
|
|
57.3
|
%
|
|
|
|
58.9
|
%
|
|
|
58.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
as a percentage of total revenue
|
|
|
33.4
|
%
|
|
|
29.2
|
%
|
|
|
|
31.6
|
%
|
|
|
26.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Income (loss) from operations
|
|
|
|
|
|
|
|
|
|
as a percentage of total revenue
|
|
|
21.4
|
%
|
|
|
13.4
|
%
|
|
|
|
13.8
|
%
|
|
|
11.1
|
%
|