SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF OPERATIONS

                  Three Months Ended March 31, 2001 and 2002
             (Unaudited, in thousands, except per share amounts)

                                                       2001           2002
    Operating revenues:
      Services                                       $88,040         92,516
      Sales ...                                       24,068         14,456
                                                     112,108        106,972
    Operating expenses (exclusive of
     depreciation and amortization shown below):
      Services                                        58,113         53,262
      Sales ...                                       14,707          9,225
                                                      72,820         62,487
        Total gross profit                            39,288         44,485

    Selling, general and administrative expenses      14,625         14,360
    Depreciation and amortization                     13,608         10,406
        Operating income                              11,055         19,719
    Other deductions:
      Interest expense                                13,580         11,451
      Other (income) expense                             244           (68)
                                                      13,824         11,383

        Income (loss) before income tax
         expense (benefit)                           (2,769)          8,336
    Income tax expense (benefit)                       (332)          1,131
      Net income (loss)                              (2,437)          7,205
    Convertible preferred stock dividend               1,699          1,803
    Net income (loss) available to
     common stockholders                            $(4,136)          5,402

    Pro forma net loss available to common
     stockholders excluding amortization
     of goodwill and intangible assets with
     indefinite lives, net of tax benefit           $(1,469)

    Basic and diluted net income (loss) per share:
      Basic net income (loss) available
       to common stockholders                        $(0.10)           0.13
      Diluted net income (loss) available
       to common stockholders                        $(0.10)           0.10
      Pro forma diluted net loss available to
       common stockholders, excluding amortization of
       goodwill and intangible assets with indefinite
       lives, net of tax benefit                     $(0.04)

    Weighted average number of shares used in
     per share calculations:
      Basic shares                                    40,163         42,067
      Diluted shares                                  40,163         71,725


                SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
                   SELECTED CONSOLIDATED BALANCE SHEET DATA

                     December 31, 2001 and March 31, 2002
                          (Unaudited, in thousands)

                                                   December 31,    March 31,
                                                      2001           2002
    Assets:
      Cash and cash equivalents                      $12,649          5,016
      Other current assets ...                        85,494         89,496
      Property and equipment, net                    196,788        194,721
      Long-term assets                               307,021        306,923
        Total assets                                $601,952        596,156

    Liabilities and Stockholders' Equity:
      Current portion of long-term debt               $9,437          9,424
      Other current liabilities                       86,131         72,604
      Long-term debt                                 430,298        432,383
      Other long-term liabilities                     52,008         48,002
      Stockholders' equity                            24,078         33,743
        Total liabilities and stockholders'
         equity:                                    $601,952        596,156


                SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED SEGMENT OPERATING DATA

                  Three Months Ended March 31, 2001 and 2002
                          (Unaudited, in thousands,)

                                   Quarter Ended March 31, 2001

                                               Venue        Telecom-
                  Lottery       Pari-Mutuel   Management  munications
                   Group          Group        Group        Group      Totals
    Service
     revenues     $53,203       19,333       15,504           --      88,040
    Sales
     revenues       2,914        9,674           --       11,480      24,068
    Total
     revenues      56,117       29,007       15,504       11,480     112,108
    Gross profit   18,276       11,632        4,481        4,899      39,288
    Selling,
     general and
     administrative
     expenses       6,893        2,693          682        1,370      11,638
    Depreciation and
     amortization   8,583        3,771          655          523      13,532
    Segment operating
     income         2,800        5,168        3,144        3,006      14,118
    Unallocated
     corporate
     expense
                                                                       3,063
    Consolidated operating
     income                                                          $11,055


                                   Quarter Ended March 31, 2002

                                               Venue        Telecom-
                  Lottery       Pari-Mutuel   Management  munications
                   Group          Group        Group        Group      Totals
    Service
     revenues     $58,078       19,637       14,801           --      92,516
    Sales
     revenues       1,941        1,397          343       10,775      14,456
    Total
     revenues      60,019       21,034       15,144       10,775     106,972
    Gross profit   26,372        9,757        4,603        3,753      44,485
    Selling,
     general and
     administrative
     expenses       6,483        1,838          629        1,148      10,098
    Depreciation and
     amortization   5,988        3,435          420          475      10,318
    Segment operating
     income        13,901        4,484        3,554        2,130      24,069
    Unallocated
     corporate
     expense                                                           4,350
    Consolidated
     operating
     income                                                          $19,719