SCIENTIFIC GAMES CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF OPERATIONS

            Three Months and Year Ended December 31, 2000 and 2001
             (Unaudited) (In thousands, except per share amounts)


                              Three Months Ended           Year Ended
                                  December 31,            December 31,
                               2000      2001           2000        2001
    Operating revenues:
     Services                $86,910    91,469        217,664     364,567
     Sales                    18,592    16,888         50,001      75,674
                             105,502   108,357        267,665     440,241
    Operating expenses
     (exclusive of
     depreciation and
     amortization shown below):
     Services                 58,467    57,621        144,379     231,285
     Sales                    11,480    11,070         31,290      47,158
                              69,947    68,691        175,669     278,443
     Total gross profit       35,555    39,666         91,996     161,798
    Selling, general and
     administrative expenses  20,501    14,883         43,811      56,695
    Depreciation and
     amortization             14,203    14,255         32,864      55,209
     Operating income            851    10,528         15,321      49,894
    Other deductions:
     Interest expense         13,316    11,753         37,324      50,363
     Other (income) expense        3       (72)          (684)         37
                              13,319    11,681         36,640      50,400
     Net loss before
      extraordinary items and
      income tax expense     (12,468)   (1,153)       (21,319)       (506)
     Income tax expense          146       456            896          78
     Net loss before
      extraordinary items    (12,614)   (1,609)       (22,215)       (584)
     Extraordinary items          --        --         12,567          --
     Net loss                (12,614)   (1,609)       (34,782)       (584)
    Convertible preferred
     stock paid in kind
     dividend                  1,718     1,818          2,157       7,051
    Net loss available to
     Common stockholders    $(14,332)   (3,427)       (36,939)     (7,635)

    Basic and diluted net
     loss per share:
    Basic and diluted net
     loss before extraordinary
     items per share          $(0.32)    (0.04)         (0.59)      (0.01)
    Extraordinary items
     per share                    --        --          (0.34)         --
    Basic and diluted net
     loss per share           $(0.32)    (0.04)         (0.93)      (0.01)
    Basic and diluted net
    loss per share available
     to common stockholders   $(0.36)    (0.08)         (0.98)      (0.19)

    Weighted average number of
     shares used in per share
     calculations:
      Basic shares            39,855    40,600         37,539      40,340
      Diluted shares          39,855    40,600         37,539      40,340