SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF OPERATIONS

        Three Months and Nine Months Ended September 30, 2000 and 2001
             (Unaudited) (In thousands, except per share amounts)

                              Three Months Ended        Nine Months Ended
                                 September 30,             September 30,
                              2000          2001         2000          2001
    Operating revenues:
      Services             $54,210        93,418      130,754       273,098
      Sales                  9,187        13,785       31,409        58,786
                            63,397       107,203      162,163       331,884
    Operating expenses
     (exclusive of depreciation
     and amortization shown below):
      Services              36,411        57,603       85,912       173,664
      Sales                  6,350         9,367       19,810        36,088
                            42,761        66,970      105,722       209,752
    Total gross profit      20,636        40,233       56,441       122,132
    Selling, general and
     administrative
     expenses               10,035        13,166       23,310        41,812
    Depreciation and
     amortization            8,222        13,778       18,661        40,954
      Operating income       2,379        13,289       14,470        39,366
    Other deductions:
      Interest expense      15,367        12,322       24,008        38,610
      Other (income)
       expense               (498)          (72)        (687)           109
                            14,869        12,250       23,321        38,719
    Income (loss) before
     extraordinary items
     and income tax expense
     (benefit)            (12,490)         1,039      (8,851)           647
      Income tax expense
       (benefit)               229         (483)          750         (378)
    Income (loss) before
     extraordinary items  (12,719)         1,522      (9,601)         1,025
    Extraordinary items     12,567            --       12,567            --
    Net income (loss)     (25,286)         1,522     (22,168)         1,025
    Convertible preferred
     stock paid in kind
     dividend                  439         1,790          439         5,233
    Net loss available to
    common stockholders  $(25,725)         (268)     (22,607)       (4,208)

    Basic and diluted net
     income (loss) per share:
    Basic income (loss) per
     share before
     extraordinary items   $(0.34)          0.04       (0.26)          0.03
    Diluted income (loss)
     per share before
     extraordinary items   $(0.34)          0.03       (0.26)          0.02
    Extraordinary items
     per share              (0.34)            --       (0.34)            --
    Basic net income
     (loss) per share      $(0.68)          0.04       (0.60)          0.03
    Diluted net income
     (loss) per share      $(0.68)          0.03       (0.60)          0.02
    Basic net loss per
     share available to
     common stockholders   $(0.70)        (0.01)       (0.62)        (0.10)

    Weighted average number of shares
     used in per share calculations:
      Basic shares          36,931        40,383       36,761        40,252
      Diluted shares        36,931        46,067       36,761        44,423