Table of Contents

 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: October 27, 2005
(Date of Earliest Event Reported)
GLOBAL CASH ACCESS HOLDINGS, INC.
(Exact Name of Registrant as Specified in Its Charter)
 	 	 	 	 	
Delaware	 	001-32622	 	20-0723270	
(State or Other Jurisdiction
of Incorporation)	 	(Commission File Number)	 	(IRS Employer
Identification No.)	
 	 	 	
3525 East Post Road, Suite 120
Las Vegas, Nevada	 	
89120	
(Address of Principal Executive Offices)	 	(Zip Code)	
(800) 833-7110
(Registrant’s Telephone Number, Including Area Code)
          Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions ( see General Instruction A.2. below):
 	 	 	
o	 	Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)	
o	 	Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)	
o	 	Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))	
o	 	Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))	

 

TABLE OF CONTENTS

									
	Item 2.02. Results Of Operations And Financial Condition.	
	Item 9.01. Financial Statements and Exhibits.	
SIGNATURES	
EXHIBIT 99.1	

Table of Contents
Item 2.02. Results Of Operations And Financial Condition.
     On October 27, 2005, Global Cash Access Holdings, Inc. issued a press release announcing its results of operations for the third quarter ended September 30, 2005. A copy of the press release is attached hereto as Exhibit 99.1. This Form 8-K and the attached exhibit are furnished to, but not filed with, the Securities and Exchange Commission. The information contained herein and in the accompanying exhibit shall not be incorporated by reference into any filing of the registrant, whether made before or after the date hereof, regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference into such filing.
Item 9.01. Financial Statements and Exhibits.
     (c) Exhibits
 	 	 	
Exhibit No.	 	Document	
 	 	 	
99.1	 	Press Release announcing results of operations for the third quarter ended September 30, 2005.	

Table of Contents
SIGNATURES
     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 	 	 	 	 	
 	GLOBAL CASH ACCESS HOLDINGS, INC.
	 	
Date: October 27, 2005 	By:  	/s/ Harry C. Hagerty	 	
 	 	Harry C. Hagerty, Chief Financial Officer 	 	

 

Exhibit 99.1
For Release at 9am Eastern, Oct 27 2005
 	 	 	
Investor Contact:	 	Harry Hagerty, CFO	
 	 	(702) 262-5003	
 	 	 	
Media Contact:	 	Kristi Gooden	
 	 	Katcher Vaughn & Bailey Communications	
 	 	(615) 248-8202	
Global Cash Access Announces Third Quarter 2005 Financial Results
(Las Vegas, NV — October 27, 2005 — NYSE:GCA) — Global Cash Access Holdings, Inc. (“GCA” or the “Company”) today announced financial results for the quarter and nine months ended September 30, 2005.
Operating results in the periods discussed in this press release were affected by several items that the Company considers to be unusual in nature. In order to enhance investor understanding of the underlying trends in our business and in order to provide for better comparability between periods in different years, the Company is providing adjusted results on a supplemental basis. Reconciliations between GAAP measures and non-GAAP measures and between actual results and adjusted results are provided at the end of this press release.
For the quarter ended September 30, 2005, adjusted revenues were $117.8 million, an increase of 10.9% over the $106.2 million in revenues recorded in the same quarter last year. Adjusted EBITDA was $25.1 million, approximately equal to the amount realized in the 2004 period. Adjusted net income was $7.0 million in Q3 2005, a decrease of 12.2% from Q3 2004. Adjusted cash earnings, which reflect the amortization of the acquired goodwill realized in the Company’s 2004 recapitalization transactions, were $11.0 million in Q3 2005 as compared to $11.8 million in Q3 2004. Adjusted cash earnings per diluted share were $0.15 in Q3 2005 as compared to $0.16 in Q3 2004. Adjusted cash earnings for Q3 2005 were in line with the Company’s expectations.
For the three months ended September 30, 2005, the following items affected financial results.

 	•	 	Hurricanes Katrina and Rita resulted in our customers in Mississippi and Louisiana being closed for some portions of the months of August and September. Some of these customers remain closed indefinitely. We estimate that these closures reduced our revenues in the quarter by $1.2 million over what we would normally have expected. Assuming a gross margin of 32% on those lost revenues, gross profit was adversely affected by $383 thousand. In addition, operating expenses in the third quarter of 2005 include an impairment loss of approximately $45 thousand for equipment that was lost or permanently damaged in the hurricanes. All cash at risk during the hurricanes was recovered.	
 		
 	•	 	Commission expense (a component of Cost of Revenues) was adversely affected in the third quarter of 2005 by two payments to customers regarding contract terms and conditions. The Company believes it was and is in full compliance with the provisions of the relevant contracts with those two customers. However, in view of the longstanding good relationship with these two customers, the Company agreed to provide additional commissions amounting to a total of $1.6 million to these two customers.	

 

 	•	 	Operating expenses in the third quarter of 2005 reflected the write-off of a receivable from a check services provider in the amount of $1.1 million.	
 		
 	•	 	Operating expenses in the third quarter of 2005 also included significant legal expenses associated with the Company’s patent infringement lawsuit regarding its “3-in-1 Rollover” patent. For the three months and nine months ended September 30, 2005, legal fees incurred in this effort were $815 thousand and $1.5 million, respectively. The Company intends to continue to incur these expenses until such time as a satisfactory resolution of the matter is concluded.	
“The third quarter was a period of great events for GCA,” commented Kirk Sanford, President and Chief Executive Officer of GCA. “The business performed as we expected it to in spite of significant dislocation on the Gulf Coast. On the new customer front, we added Rank and MGM MIRAGE, the number one and two companies in their markets, respectively, as future customers. On the new product front, we saw continued growth in the installed base of our redemption kiosk product, and a very high level of customer interest in our EDITH product. And on the new markets front, we signed our first contracts in Switzerland and made progress on our infrastructure for Asia. Finally, we completed our initial public offering of common stock and expect to use most of the proceeds to further reduce indebtedness. As we move into the last quarter of 2005 and look out to 2006, we feel we are in a very strong position to address the additional opportunities that lie in front of us.”
Highlights of the Quarter

 	•	 	Recorded revenue of $116.6 million ($117.8 million adjusted), the highest quarterly total ever recorded by the Company.	
 		
 	•	 	Posted adjusted EBITDA of $25.1 million.	
 		
 	•	 	Key metrics increased year over year despite hurricane disruption	

 	•	 	Same store sales up 8.3%	
 		
 	•	 	Cash advance dollar volume up 6.9%	
 		
 	•	 	ATM transaction volume up 7.8%	

 	•	 	Selected by MGM MIRAGE to provide ATM, Cash Advance, Central Credit and other services on a corporate-wide basis (definitive contracts are currently being negotiated).	
 		
 	•	 	Renewed contracts with Boyd Gaming for five years.	
 		
 	•	 	Signed contracts with five casinos in Switzerland, marking GCA’s entrance into continental Europe.	
 		
 	•	 	3-in-1 Enabled QuickJack Plus redemption kiosk installations reached 60 units.	
 		
 	•	 	Completed an initial public offering of common stock, raising $130.9 million in net proceeds to the Company (including the over-allotment option and after underwriting discounts and commissions).	
With respect to the financing activities, Harry Hagerty, GCA’s Chief Financial Officer, stated, “With the funds raised in the IPO, we will significantly reduce our indebtedness. In addition to the previously announced redemption of $82.3 million in principal amount of our senior subordinated notes, we have also committed to prepay an additional $20.0 million of our senior secured term loan on October 31. Pro forma for those reductions, total debt at September 30, 2005, would have been $338.9 million and our pro forma Debt/EBITDA ratio was 3.6x.”
GAAP Results
For the third quarter of 2005, total revenues were $116.6 million, an increase of 9.8% over the third quarter of 2004. Operating Income in the 2005 quarter was $18.2 million, a decrease of 16.1% from the same period in 2004. Net Income in the 2005 quarter was $4.5 million, down 33.0% from the third quarter of 2004. Diluted earnings per share were $0.06 in the third quarter of 2005 as compared to $0.09 in the third quarter of 2004.
2

 

For the nine months ended September 30, 2005, total revenues were $338.7 million, an increase of 12.4% over the nine months ended September 30, 2004. Operating Income in the first nine months of 2005 was $61.0 million, an increase of 11.6% over the comparable 2004 period. Net Income in the first nine months of 2005 was $18.5 million as compared to $235.3 million in the same period in 2004. Diluted earnings per share were $0.26 for the first nine months of 2005, compared to $3.29 in the first nine months of 2004.
Third Quarter Results of Operations
Total revenues increased 9.8% from $106.2 million in the third quarter of 2004 to $116.6 million in the third quarter of 2005. Same-store revenues for Cash Advance and ATM revenue increased 8.3%.
The following is a comparison of selected revenue components for the third quarter of 2005 to the same period in 2004:

 	•	 	Cash advance revenues were up 8.1%, from $55.8 million to $60.3 million. Cash disbursed increased 6.9%, from $1.10 billion to $1.18 billion. The number of transactions declined 2.3%, from 2.3 million to 2.2 million. The average transaction amount increased from $480.24 to $525.85. The average fee increased from 5.07% to 5.13%. Average revenue per transaction increased 10.7% from $24.35 to $26.95.	
 		
 	•	 	ATM revenues increased 13.0%, from $41.2 million to $46.6 million. The number of transactions increased 7.8% from 13.8 million to 14.9 million. Cash disbursed was $2.54 billion compared to $2.21 billion, an increase of 15.1%. Average revenue per transaction increased 4.7% from $2.98 to $3.12.	
 		
 	•	 	Check services revenues were $7.1 million, an increase of 9.4% from $6.5 million. The face amount of checks warranted increased by 25.9%, from $240.6 million to $302.8 million. The number of check warranty transactions grew 10.4%, from 1.1 million to 1.2 million. The average face amount per check warranted grew from $217.20 to $247.62, an increase of 14.0%. The average check warranty fee declined from 2.45% to 2.19%. Average check warranty revenue per transaction grew 1.9% from $5.32 to $5.42.	
 		
 	•	 	Central Credit and other revenues declined 1.5%, from $2.7 million to $2.6 million. The decrease is principally related to a decline in Central Credit revenues.	
Cost of revenues increased 13.6% in the quarter to $81.3 million from $71.6 million in the third quarter of 2004. Adjusted for 1) the estimated cost of revenue on revenue lost to the two hurricanes and 2) the extra payments made to two customers, cost of revenues would have been $80.5 million.
Commissions, the largest component of cost of revenues, increased 13.0%. Excluding the two extra commission payments, commissions would have increased 9.6%. Interchange increased 14.1%, driven by the increase in cash advance volumes as well as higher interchange rates in 2005 compared to the same period in 2004.
Gross margin was 30.3% in the third quarter of 2005 as compared to 32.6% in the third quarter of 2004. On an adjusted basis, gross margin in the third quarter of 2005 would have been 31.7%
Operating expenses increased 47.6% from $9.6 million in the third quarter of 2004 to $14.1 million in the current quarter. Adjusted operating expenses were $12.2 million. Operating expenses for all of 2005 reflect additions in staffing and programs in order to meet the Company’s requirements as a publicly reporting entity, including costs associated with Section 404 of
3

 

Sarbanes-Oxley. Adjusted operating expenses of $12.2 million compare to operating expenses of $11.9 million and $12.2 million in Q1 and Q2 of 2005, respectively.
EBITDA margin was 18.2% in the third quarter of 2005 as compared to 23.6% in the same period of 2004. Adjusted EBITDA margin in the third quarter of 2005 was 21.3%.
Depreciation and amortization expense declined 11.9% from $3.4 million in the third quarter of 2004 to $3.0 million in the third quarter of 2005.
Interest income was $368 thousand in Q3 2005, a decrease of 4.2% from the comparable 2004 period.
Interest expense in the third quarter of 2005 was $11.7 million as compared to $9.6 million in the third quarter of 2004. Interest expense related to ATM funding increased $1.6 million as a result of higher borrowing rates in 2005. Interest on the Company’s senior secured credit facilities and senior subordinated notes was $8.8 million in the third quarter of 2005 as compared to $8.3 million in the corresponding 2004 period. The increase reflects lower average borrowings on the senior secured credit facilities which were more than offset by higher interest rates on those facilities.
Income tax provision in the third quarter of 2005 was $2.5 million as compared to $5.8 million in the 2004 period. The 2005 and 2004 Q3 provisions reflect an expected annual effective tax rate of 36%. The 2004 period also reflects an additional expense of $1.3 million related to a reduction in the initial starting balance of the Company’s deferred tax asset. This reduction was necessitated by additional information received in the Q3 2004 period.
Balance Sheet
At September 30, 2005, the Company had cash and cash equivalents of $137.3 million. Settlement receivables were $18.9 million and settlement liabilities were $20.0 million.
Total borrowings at September 30, 2005, were $441.2 million, consisting of $206.2 million of borrowings under the Company’s senior secured credit facilities and $235 million face amount of 8 3 / 4 % senior subordinated notes. During the third quarter of 2005, the Company made a $2.8 million mandatory repayment of the term loan component of its senior secured credit facilities.
During the quarter the Company gave notice of its intention to redeem $82.25 million in principal amount of its 8 3 / 4 % senior subordinated notes. The redemption will take place on October 31, 2005. In connection with that redemption, the Company will also pay $7.2 million in redemption premium and $0.9 million in accrued interest on the redeemed notes through the redemption date. In connection with the redemption, the Company will write off approximately $2.3 million of the deferred financing costs associated with the notes. As a result of the premium being paid and the write off of the deferred financing costs, the Company will record a loss on early retirement of debt of approximately $9.5 million in the fourth quarter of 2005. This loss will be classified as interest expense.
On October 26, 2005, the Company gave notice of its intention to prepay $20.0 million of the outstanding principal amount of the term loan component of its senior secured credit facilities. No premium is being paid in connection with this prepayment.
The Company made investments of $11.9 million and $0.2 million for the three months ended September 30, 2005 and 2004, respectively. Investments in the 2005 period include the $10 million purchase of the “3-in-1 Rollover” patent, as well as purchases of computer and communications hardware and software. Investments were $15.0 million and $3.0 million for the nine months ended September 30, 2005 and 2004, respectively. The Company’s senior secured
4

 

credit facilities provide for an annual limit on capital expenditures of $8 million (excluding the “3-in-1 Rollover” patent purchase).
Financial Guidance
The Company believes that the following trends will characterize its long-term financial performance, excluding unusual items.

 	•	 	Annual revenue growth of 10-14%.	
 		
 	•	 	Gross margins in the 31-32% range.	
 		
 	•	 	Operating expenses at a $48 million run rate in 2005 (excluding unusual legal expenses), growing at approximately 5% annually in 2006 and beyond.	
 		
 	•	 	Interest expense declining with paydown of debt	
 		
 	•	 	Book tax expense of 36%	
 		
 	•	 	Annual amortization of acquired goodwill for tax purposes resulting in annual cash taxes being $15.9 million lower than book tax expense every year through mid-year 2019.	
For the fourth quarter of 2005, the Company currently expects revenues in a range of $107-$113 million, EBITDA in a range of $22-$24 million, and Adjusted Cash Earnings per Share in a range of $0.12 to $0.14. In the fourth quarter, the Company expects to record approximately $9.5 million of loss of the early retirement of debt. Including this expense, the Company expects Cash Earnings per Share in a range of $0.04 to $0.06.
For fiscal 2006, the Company currently expects revenues in a range of $500-$520 million, EBITDA in a range of $102-$108 million, and Cash Earnings per Share in a range of $0.62 to $0.66.
This financial guidance is given as of the date hereof and is based on factors and circumstances known to the Company at this time. Such factors and circumstances may change, and such changes may have an impact on the Company’s financial outlook. The Company is under no obligation to update its financial guidance.
Non-GAAP Financial Information
None of EBITDA, Adjusted EBITDA or Cash Earnings is a measure of financial performance under United States generally accepted accounting principles (“GAAP”). Accordingly, none of them should be considered a substitute for net income, operating income or other income or cash flow data prepared in accordance with GAAP. The Company believes that EBITDA, Adjusted EBITDA and Cash Earnings are widely-referenced financial measures in the financial markets. In addition, the Company has identified certain potential adjustments to its financial results that address income or expenses that the Company believes are unusual or non-recurring in nature. The Company believes that referencing EBITDA, Adjusted EBITDA and Cash Earnings and identifying unusual or non-recurring items is helpful to investors. Reconciliations between GAAP and non-GAAP measures and between actual and adjusted financial results are presented elsewhere in this press release.
Cautionary Note Regarding Forward-Looking Statements
This press release contains forward-looking statements within the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. All statements included in this press release, other than statements that are purely historical, are forward-looking statements. Words such as “going forward,” “believes,” “intends,” “expects,” “forecasts,” “anticipate,” “plan,” “seek,” “estimate” and similar expressions also identify forward-looking statements. Forward-looking statements in this press release include, without limitation:

•	 	our belief that certain expenses identified as unusual or non-recurring will not recur;	
5

 

•	 	our belief that we are in a strong position to address additional opportunities;	
 		
•	 	our intention to continue pursuing the patent infringement lawsuit regarding our “3-in-1 Rollover” patent to a satisfactory conclusion;	
 		
•	 	our intention to retire $82.25 million in principal amount of our senior subordinated notes and to pay down a $20.0 million of our senior secured credit facilities on October 31, 2005;	
 		
•	 	our expectation of paying $7.2 million in redemption premium and $0.9 million in accrued interest and of writing off $2.3 million of deferred financing costs in connection with the retirement of $82.25 million in principal amount of our senior subordinated notes;	
 		
•	 	our belief that MGM MIRAGE will enter into a contract for certain of our services; and	
 		
•	 	our belief about the long-term financial trends that will characterize our business;	
 		
•	 	our financial guidance for Q4 2005 and for fiscal 2006.	
Our beliefs, expectations, forecasts, objectives, anticipations, intentions and strategies regarding the future, including without limitation those concerning expected operating results, revenues and earnings are not guarantees of future performance and are subject to risks and uncertainties that could cause actual results to differ materially from results contemplated by the forward-looking statements, including but not limited to:

•	 	the unexpected recurrence of certain expenses that we considered to be non-recurring in nature;	
 		
•	 	the inability to control the timing and outcome of the litigation process;	
 		
•	 	changes in our competitive position or in the preferences of our customers that would make us not well-positioned to address new opportunities;	
 		
•	 	unforeseen developments which prevent us from completing our intended debt reductions;	
 		
•	 	our inability to enter into definitive contracts with MGM MIRAGE; and	
 		
•	 	changes in our expectations as to transaction volumes, transaction prices, commission rates, interchange rates, operating expenses, interest rates, tax rates and other factors which affect our operations.	
The forward-looking statements in this press release are subject to additional risks and uncertainties set forth under the heading “Risk Factors” in our registration statement on Form S-1 (No. 333-123514) filed with the Securities and Exchange Commission, and are based on information available to us on the date hereof. We assume no obligation to update any forward-looking statements. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this press release.
About Global Cash Access Holdings, Inc.
Las Vegas-based Global Cash Access Holdings, Inc. is a holding company whose principal asset is the stock of Global Cash Access, Inc. (“GCA”). GCA is a leading provider of cash access systems and related marketing services to the gaming industry. For more information, please visit the Company’s Web site at www.globalcashaccess.com.
6

 

GLOBAL CASH ACCESS HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(amounts in thousands, except per share)
(unaudited)

 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	 	Three Months Ended	 	 	Nine Months Ended	 	
 	 	September 30,	 	 	September 30,	 	
 	 	2005	 	 	2004	 	 	2005	 	 	2004	 	
REVENUES:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Cash advance	 	$	60,298	 	 	$	55,798	 	 	$	175,009	 	 	$	156,605	 	
ATM	 	 	46,572	 	 	 	41,218	 	 	 	135,561	 	 	 	118,600	 	
Check services	 	 	7,088	 	 	 	6,478	 	 	 	20,131	 	 	 	17,998	 	
Central Credit and other revenues	 	 	2,637	 	 	 	2,676	 	 	 	8,020	 	 	 	8,049	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	
Total revenues	 	 	116,595	 	 	 	106,170	 	 	 	338,721	 	 	 	301,252	 	
COST OF REVENUES	 	 	81,305	 	 	 	71,552	 	 	 	230,014	 	 	 	201,935	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	
GROSS PROFIT	 	 	35,290	 	 	 	34,618	 	 	 	108,707	 	 	 	99,317	 	
Operating expenses	 	 	(14,118	)	 	 	(9,565	)	 	 	(38,162	)	 	 	(34,437	)	
Amortization	 	 	(1,267	)	 	 	(1,427	)	 	 	(3,926	)	 	 	(4,276	)	
Depreciation	 	 	(1,735	)	 	 	(1,981	)	 	 	(5,619	)	 	 	(5,945	)	
 	 	 	 	 	 	 	 	 	 	 	 	 	
OPERATING INCOME	 	 	18,170	 	 	 	21,645	 	 	 	61,000	 	 	 	54,659	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	
INTEREST INCOME (EXPENSE), NET	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Interest income	 	 	368	 	 	 	384	 	 	 	1,001	 	 	 	973	 	
Interest expense	 	 	(11,651	)	 	 	(9,608	)	 	 	(33,411	)	 	 	(22,849	)	
 	 	 	 	 	 	 	 	 	 	 	 	 	
Total interest income (expense), net	 	 	(11,283	)	 	 	(9,224	)	 	 	(32,410	)	 	 	(21,876	)	

INCOME BEFORE INCOME TAX (PROVISION) BENEFIT AND MINORITY OWNERSHIP LOSS	 	 	6,887	 	 	 	12,421	 	 	 	28,590	 	 	 	32,783	 	
INCOME TAX (PROVISION) BENEFIT	 	 	(2,464	)	 	 	(5,763	)	 	 	(10,277	)	 	 	202,319	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	
INCOME BEFORE MINORITY OWNERSHIP LOSS	 	 	4,423	 	 	 	6,658	 	 	 	18,313	 	 	 	235,102	 	
MINORITY OWNERSHIP LOSS	 	 	63	 	 	 	36	 	 	 	156	 	 	 	158	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	
NET INCOME	 	$	4,486	 	 	$	6,694	 	 	$	18,469	 	 	$	235,260	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	
Earnings per share	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Basic	 	$	0.12	 	 	$	0.21	 	 	$	0.55	 	 	$	7.31	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	
Diluted	 	$	0.06	 	 	$	0.09	 	 	$	0.26	 	 	$	3.29	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	
Weighted average number of common shares outstanding	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Basic	 	 	36,377	 	 	 	32,175	 	 	 	33,591	 	 	 	32,175	 	
Diluted	 	 	72,500	 	 	 	71,500	 	 	 	71,980	 	 	 	71,500	 	
7

 

GLOBAL CASH ACCESS HOLDINGS, INC. AND SUBSIDIARIES
Reconciliation of Cash Earnings, Adjusted EBITDA and EBITDA to Net Income
(amounts in thousands, except per share)
(unaudited)

 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	 	Three Months Ended	 	Nine Months Ended	
 	 	September 30,	 	September 30,	
 	 	2005	 	2004	 	2005	 	2004	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Adjusted EBITDA	 	$	25,136	 	 	$	25,053	 	 	$	75,231	 	 	$	64,880	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Minus:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Estimated revenue lost from hurricanes	 	 	(1,198	)	 	 	—	 	 	 	(1,198	)	 	 	—	 	
Additional commissions paid to customers	 	 	(1,621	)	 	 	—	 	 	 	(1,621	)	 	 	—	 	
Write-off of check services receivable	 	 	(1,100	)	 	 	—	 	 	 	(1,100	)	 	 	—	 	
Legal expense associated with patent infringement litigation	 	 	(815	)	 	 	—	 	 	 	(1,537	)	 	 	—	 	
Casualty loss from hurricanes	 	 	(45	)	 	 	—	 	 	 	(45	)	 	 	—	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Plus:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Estimated cost of revenues associated with lost revenue from hurricanes	 	 	815	 	 	 	—	 	 	 	815	 	 	 	—	 	

EBITDA	 	$	21,172	 	 	$	25,053	 	 	$	70,545	 	 	$	64,880	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Minus:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Depreciation	 	 	(1,735	)	 	 	(1,981	)	 	 	(5,619	)	 	 	(5,945	)	
Amortization	 	 	(1,267	)	 	 	(1,427	)	 	 	(3,926	)	 	 	(4,276	)	
Interest expense	 	 	(11,651	)	 	 	(9,608	)	 	 	(33,411	)	 	 	(22,849	)	
Income tax (provision) benefit	 	 	(2,464	)	 	 	(5,763	)	 	 	(10,277	)	 	 	202,319	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Plus:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Interest income	 	 	368	 	 	 	384	 	 	 	1,001	 	 	 	973	 	
Minority ownership loss	 	 	63	 	 	 	36	 	 	 	156	 	 	 	158	 	

Net Income	 	$	4,486	 	 	$	6,694	 	 	$	18,469	 	 	$	235,260	 	

Plus:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Deferred tax amortization related to acquired goodwill	 	 	3,970	 	 	 	3,768	 	 	 	11,910	 	 	 	6,280	 	

Cash Earnings	 	$	8,456	 	 	$	10,462	 	 	$	30,379	 	 	$	241,540	 	
 	 	 	 	 	
8

 

GLOBAL CASH ACCESS HOLDINGS, INC. AND SUBSIDIARIES
Reconciliation of Actual to Adjusted Income Statement Items
(amounts in thousands, except per share)
(unaudited)

 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	 	Three Months Ended September 30, 2005	 	Three Months Ended September 30, 2004	
 	 	Actual	 	 	Adjustment	 	 	Adjusted	 	 	Notes	 	Actual	 	 	Adjustment	 	 	Adjusted	 	 	Notes	
REVENUES:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Cash advance	 	$	60,298	 	 	$	774	 	 	$	61,072	 	 	(a)	 	$	55,798	 	 	$	0	 	 	$	55,798	 	 	 	
ATM	 	 	46,572	 	 	 	266	 	 	 	46,838	 	 	(a)	 	 	41,218	 	 	 	0	 	 	 	41,218	 	 	 	
Check services	 	 	7,088	 	 	 	138	 	 	 	7,226	 	 	(a)	 	 	6,478	 	 	 	0	 	 	 	6,478	 	 	 	
Central Credit and other revenues	 	 	2,637	 	 	 	20	 	 	 	2,657	 	 	(a)	 	 	2,676	 	 	 	0	 	 	 	2,676	 	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Total revenues	 	 	116,595	 	 	 	1,198	 	 	 	117,793	 	 	 	 	 	106,170	 	 	 	0	 	 	 	106,170	 	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
COST OF REVENUES	 	 	81,305	 	 	 	(806	)	 	 	80,499	 	 	(b)(c)	 	 	71,552	 	 	 	0	 	 	 	71,552	 	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
GROSS PROFIT	 	 	35,290	 	 	 	2,004	 	 	 	37,294	 	 	 	 	 	34,618	 	 	 	0	 	 	 	34,618	 	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Operating expenses	 	 	(14,118	)	 	 	1,960	 	 	 	(12,158	)	 	(d)	 	 	(9,565	)	 	 	0	 	 	 	(9,565	)	 	 	
Amortization	 	 	(1,267	)	 	 	0	 	 	 	(1,267	)	 	 	 	 	(1,427	)	 	 	0	 	 	 	(1,427	)	 	 	
Depreciation	 	 	(1,735	)	 	 	0	 	 	 	(1,735	)	 	 	 	 	(1,981	)	 	 	0	 	 	 	(1,981	)	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
OPERATING INCOME	 	 	18,170	 	 	 	3,964	 	 	 	22,134	 	 	 	 	 	21,645	 	 	 	0	 	 	 	21,645	 	 	 	

INTEREST INCOME (EXPENSE), NET	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Interest income	 	 	368	 	 	 	0	 	 	 	368	 	 	 	 	 	384	 	 	 	0	 	 	 	384	 	 	 	
Interest expense	 	 	(11,651	)	 	 	0	 	 	 	(11,651	)	 	 	 	 	(9,608	)	 	 	0	 	 	 	(9,608	)	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Total interest income (expense), net	 	 	(11,283	)	 	 	0	 	 	 	(11,283	)	 	 	 	 	(9,224	)	 	 	0	 	 	 	(9,224	)	 	 	

INCOME BEFORE INCOME TAX (PROVISION) BENEFIT AND MINORITY OWNERSHIP LOSS	 	 	6,887	 	 	 	3,964	 	 	 	10,851	 	 	 	 	 	12,421	 	 	 	0	 	 	 	12,421	 	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
INCOME TAX (PROVISION) BENEFIT	 	 	(2,464	)	 	 	(1,427	)	 	 	(3,891	)	 	 	 	 	(5,763	)	 	 	1,291	 	 	 	(4,472	)	 	(e)	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
INCOME BEFORE MINORITY OWNERSHIP LOSS	 	 	4,423	 	 	 	2,537	 	 	 	6,960	 	 	 	 	 	6,658	 	 	 	1,291	 	 	 	7,949	 	 	 	
MINORITY OWNERSHIP LOSS	 	 	63	 	 	 	0	 	 	 	63	 	 	 	 	 	36	 	 	 	0	 	 	 	36	 	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
NET INCOME	 	 	4,486	 	 	 	2,537	 	 	 	7,023	 	 	 	 	 	6,694	 	 	 	1,291	 	 	 	7,985	 	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Deferred Tax Amortization	 	 	3,970	 	 	 	0	 	 	 	3,970	 	 	 	 	 	3,768	 	 	 	0	 	 	 	3,768	 	 	 	

CASH EARNINGS	 	$	8,456	 	 	$	2,537	 	 	$	10,993	 	 	 	 	$	10,462	 	 	$	1,291	 	 	$	11,753	 	 	 	

Diluted Earnings per Share	 	$	0.06	 	 	 	 	 	 	$	0.10	 	 	 	 	$	0.09	 	 	 	 	 	 	$	0.11	 	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Diluted Cash Earnings per Share	 	$	0.12	 	 	 	 	 	 	$	0.15	 	 	 	 	$	0.15	 	 	 	 	 	 	$	0.16	 	 	 	

Weighted average number of common shares outstanding	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Diluted	 	 	72,500	 	 	 	0	 	 	 	72,500	 	 	 	 	 	71,500	 	 	 	0	 	 	 	71,500	 	 	 	

(a)	 	Estimated revenue loss from hurricanes (total $1,198)	
 		
(b)	 	Estimated increased cost of revenue associated with hurricane loss ($815)	
 		
(c)	 	Additional commission payments ($1,621)	
 		
(d)	 	Write off of check services receivable ($1,100), legal expenses ($815) and hurricane casualty loss ($45)	
 		
(e)	 	Adjustment in starting balance of deferred tax asset.	
########
9