FOIA CONFIDENTIAL TREATMENT REQUEST
November 22, 2013
Via FAX and FedEx Overnight
Ms. Linda Cvrkel
Branch Chief
Division of Corporation Finance
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
100 F Street, N.E
Washington, D.C. 20549-7561
Re: | Gaming Partners International Corporation | |
| Form 10-K for the year ended December 31, 2012 | |
| Filed March 26, 2013 | |
| File No. 000-23588 | |
Dear Ms. Cvrkel:
Accompanying this letter please find theunredacted response letter (the “Response”) of Gaming Partners International Corporation (GPIC or the Company) to the Commission’s letter dated October 31, 2013 concerning the Form 10-K for the fiscal year ended December 31, 2012, filed by GPIC on March 26, 2013.
GPIC respectfully requests confidential treatment of the following information included in Exhibit A to the Response:
Bates Stamp | Document Title | Confidential Information |
GPI000001 | Income statement trend - YTD | Figures under headings “2012 Budget” and “Budget vs. Annual” |
GPI000002 | Income Statement – 2012 forecast comparison | All figures |
GPI000003 | Operating expense analysis – YTD | All figures other than those disclosed in Form 10-K |
GPI000004 | GPIC – Gross Margin Detail Review | All figures other than those disclosed in Form 10-K |
GPI000005 | Headcount Report | All figures other than those disclosed in Form 10-K |
GPI000006 | Gaming Partners International SAS Cost by activities | All figures |
GPI000007 | Backlog of signed orders GPIC consolidated | All figures other than total of consolidated backlog for signed orders as of December 31, 2012 |
GPI00008 | Backlog of signed orders GPI SAS | All figures other than total of GPI SAS backlog for signed orders as of December 31, 2012 |
GPI00009 | Backlog of signed orders GPI USA | All figures other than total of GPI USA backlog for signed orders as of December 31, 2012 |
GPI000010 | Backlog of signed orders GPI Asia | All figures other than total of GPI Asia backlog for signed orders as of December 31, 2012 |
GPI000011 | GPI USA and GPI Mexicana S.A. de C.V. Management Summary | All figures |
FOIA CONFIDENTIAL TREATMENT REQUEST
The Company’s request for confidential treatment of this business information is based upon the information being proprietary and of a material and non-public nature.
If you should have any further questions or concerns, please feel free to contact me at (702) 384-2425.If the Commission receives a request for access to the confidential information, whether pursuant to the Freedom of Information Act or otherwise, the Company respectfully requests that it be notified immediately so that it may further substantiate this request for confidential treatment under Rule 83. Please address any notification of a request for access to such information to the undersigned, Michael D. Mann, Chief Financial Officer, Gaming Partners International Corporation,1700 Industrial Road, Las Vegas, Nevada 89102.
| | Sincerely, | |
| | |
| | /s/ Michael D. Mann | |
| | Michael D. Mann Chief Financial Officer and Treasurer | |
MMD:lmc
w/unredacted enclosure
cc: | SEC Office of Freedom of Information and Privacy Act Operations (“Confidential” and w/o enc.) |
| Gregory S. Gronau, President and Chief Executive Officer |
| Laura McAllister Cox, Executive Vice President and General Counsel |
| Robert J. Kelly, Chairman, Audit Committee |
Confidential Treatment Requested by Gaming Partners International Corporation
pursuant to Rule 83 (17 C.F.R 200.83)
November 22, 2013
Via EDGAR
Ms. Linda Cvrkel
Branch Chief
Division of Corporation Finance
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
100 F Street, N.E
Washington, D.C. 20549-7561
Re: | Gaming Partners International Corporation |
| Form 10-K for the year ended December 31, 2012 |
| Filed March 26, 2013 |
| File No. 000-23588 |
Dear Ms. Cvrkel:
We have received the Commission’s letter dated October 31, 2013 concerning the Form 10-K for the fiscal year ended December 31, 2012, filed by Gaming Partners International Corporation (GPIC or the Company) on March 26, 2013, which was in response to our response letter dated October 23, 2013.
The Company respectfully requests confidential treatment for certain omitted information inExhibit A to this response letter indicated by asterisks pursuant to 17 C.F.R. Sec. 200.83 (“Rule 83”). Pursuant to Rule 83, the omitted information will be provided to the Staff in hard copy under separate cover.The Company requests that the omitted information be maintained in confidence, not be made part of any public record and not be disclosed to any person (other than the Staff) as it contains confidential information, disclosure of which could cause the Company competitive harm.If the Commission receives a request for access to the confidential sections herein, whether pursuant to the Freedom of Information Act or otherwise, the Company respectfully requests that it be notified immediately so that it may further substantiate this request for confidential treatment under Rule 83. Please address any notification of a request for access to such information to the undersigned, Michael D. Mann, Chief Financial Officer, Gaming Partners International Corporation,1700 Industrial Road, Las Vegas, Nevada 89102.
The Company has filed a separate letter with the Office of Freedom of Information and Privacy Act Operations in connection with the confidential treatment request pursuant to Rule 83.
The following is GPIC’s response to the Commission’s comment:
Form 10-K
Overview of Business, page 15
| 1. | We note from your response to our prior comment 1 that you continue to believe you have only one operating segment. However, we also note that you state in your response that the CEO/CODM reviews gross margin by geography, which would appear to represent your different entities of GPI USA, GPI SAS and GPI Asia. Please clearly explain in detail why each entity (i.e. GPI USA, GPI SAS and GPI Asia) does not meet the operating segment criteria of ASC 280-10-50-1 and provide us with a sample of the reports that are used by your CODM for purposes of assessing performance and making decisions about resource allocations. Alternatively, if you believe the entities represent separate operating segments but one reportable segment under ASC 280-10-50-10, please tell us how the operating segments meet the criteria for aggregation outlined in ASC 280- 10-50-11. Your response should explain in detail the basis, or rationale for your conclusion that these operating segments are economically similar. We may have further comment upon review of your response. |
Confidential Treatment Requested by Gaming Partners International Corporation
pursuant to Rule 83 (17 C.F.R 200.83)
GPIC Response
As mentioned previously, our production facilities are “cost centers” and thus, we do not measure location level profitability. As far as how each entity does not meet the operating segment criteria of ASC 280-10-50-1, please note that our CEOdoes not review each entity’s operating results on a stand-alone basis for resource allocation or assessing performance. By this fact, we operate under one segment.
Notwithstanding the above, please also consider the following:
| · | Our CEO reviews operating results on a consolidated basis for purposes of allocating resources and assessing performance. |
| · | We do not have managers who are responsible for the profitability of our individual locations. |
| · | Our CEO reviews gross margins by product line for USA and France. Please note the gross margin report for the two geographies do not tie to the individual location operating results. |
| · | Our Asia unit is primarily a sales office serving customers throughout the Asia region. |
| · | As mentioned previously, we manage our business on a consolidated basis. Our CEO manages sales and marketing on a global basis and then makes a determination as to where the products should be manufactured. In other words, we try to balance our production facilities to evenly distribute the workload and maximize gross margins. |
| · | Our revenues reported by geography in the consolidating income statement do not reflect the economics as we use a “transfer price” to report revenue. |
| · | We manage general and administrative expenses at each location based upon global product demand. |
| · | We manage direct labor at our manufacturing locations by monitoring labor efficiencies. |
| · | Our CEO’s incentive compensation is discretionary and is determined by our Board based upon our consolidated results of operations. |
Confidential Treatment Requested by Gaming Partners International Corporation
pursuant to Rule 83 (17 C.F.R 200.83)
As requested, attached as Exhibit A hereto is a sample of the reports that are used by our CEO to assess performance and make decisions about resource allocations.
If you should have any further questions or concerns, please feel free to contact me at (702) 384-2425.
| | Sincerely, | |
| | |
| | /s/ Michael D. Mann | |
| | Michael D. Mann Chief Financial Officer and Treasurer | |
cc: | Gregory S. Gronau, President and Chief Executive Officer |
| Laura McAllister Cox, Executive Vice President and General Counsel |
| Robert J. Kelly, Chairman, Audit Committee |
Exhibit A (Attached)
Confidential Treatment Requested by Gaming Partners International Corporation pursuant to Rule 83 (17 C.F.R. 200.83) (*) | Exhibit A |
Income statement trend - YTD
Full year
(000's) USD
| 2012 | | 2011 | | Period over period | | 2012 Budget | | Budget vs actual |
| | | | | | | | | | | | | | |
| $ | % | | $ | % | | $ | % | | $ | % | | $ | % |
| | | | | | | | | | | | | | |
Revenues | $ 62,896 | 100.0 % | | $ 61,084 | 100.0 % | | $ 1,812 | 3.0 % | | * | * | | * | * |
Cost of revenues | 40,384 | 64.2 % | | 40,728 | 66.7 % | | 344 | 0.8 % | | * | * | | * | * |
Gross profit | 22,512 | 35.8 % | | 20,356 | 33.3 % | | 2,156 | 10.6 % | | * | * | | * | * |
| | | | | | | | | | | | | | |
Marketing and sales | 6,111 | 9.7 % | | 5,512 | 9.0 % | | (599) | (10.9%) | | * | * | | * | * |
General and administrative | 7,252 | 11.5 % | | 9,139 | 15.0 % | | 1,887 | 20.6 % | | * | * | | * | * |
Research & development | 1,989 | 3.2 % | | 1,237 | 2.0 % | | (752) | (60.8%) | | * | * | | * | * |
Operating income (loss) | 7,160 | 11.4 % | | 4,468 | 7.3 % | | 2,692 | 60.3 % | | * | * | | * | * |
| | | | | | | | | | | | | | |
Other income and (expense) | 290 | 0.5 % | | 463 | 0.8 % | | (173) | (37.4%) | | * | * | | * | * |
Income before income taxes | 7,450 | 11.9 % | | 4,931 | 8.1 % | | 2,519 | 51.1 % | | * | * | | * | * |
Income tax expense (benefit) | 1,375 | 2.2 % | | 1,262 | 2.1 % | | (113) | (9.0%) | | * | * | | * | * |
Net income (loss) | $ 6,075 | 9.7 % | | $ 3,669 | 6.0 % | | $ 2,406 | 65.6 % | | * | * | | * | * |
| | | | | | | | | | | | | | |
Earnings per share | | | | | | | | | | | | | | |
Basic | $ 0.75 | | | $ 0.45 | | | $ 0.30 | | | * | | | * | |
Diluted | $ 0.75 | | | $ 0.45 | | | $ 0.30 | | | * | | | * | |
| | | | | | | | | | | | | | |
Weighted-average shares of common stock outstanding | | | | | | | | | | | | |
Basic | 8,122 | | | 8,199 | | | | | | * | | | * | |
Diluted | 8,149 | | | 8,225 | | | | | | * | | | * | |
Confidential Treatment Requested by Gaming Partners International Corporation pursuant to Rule 83 (17 C.F.R. 200.83) (*) | Exhibit A |
Income statement - 2012 forecast comparison
(000's) USD
| 2012 forecast - current version | | 2012 forecast - July version | | Variance | | 2012 Budget | | |
| | | | | | | | | | | | | |
| $ | % | | $ | % | | $ | % | | $ | % | | Comments on variances |
| | | | | | | | | | | | | |
Revenues | * | * | | * | * | | * | * | | * | * | | * |
Cost of revenues | * | * | | * | * | | * | * | | * | * | | * |
Gross profit | * | * | | * | * | | * | * | | * | * | | |
| | | | | | | | | | | | | |
Operating expenses : | | | | | | | | | | | | | |
Marketing & Sales | * | * | | * | * | | * | * | | * | * | | * |
General & Administrative | * | * | | * | * | | * | * | | * | * | | |
| | | | | | | | | | | | | |
Operating income (loss) | * | * | | * | * | | * | * | | * | * | | |
| | | | | | | | | | | | | |
Other income and (expense) | * | * | | * | * | | * | * | | * | * | | |
Income before income taxes | * | * | | * | * | | * | * | | * | * | | |
Income tax expense (benefit) | * | * | | * | * | | * | * | | * | * | | |
Net income (loss) | * | * | | * | * | | * | * | | * | * | | |
| | | | | | | | | | | | | |
Earnings per share | | | | | | | | | | | | | |
Basic | * | | | * | | | * | | | * | | | |
Diluted | * | | | * | | | * | | | * | | | |
| | | | | | | | | | | | | |
Weighted-average shares of common stock outstanding | | | | | | | | | | | |
Basic | * | | | * | | | * | | | * | | | |
Diluted | * | | | * | | | * | | | * | | | |
Confidential Treatment Requested by Gaming Partners International Corporation pursuant to Rule 83 (17 C.F.R. 200.83) (*) | Exhibit A |
Operating expense analysis - YTD
Full year
in 000's USD
| 2012 actuals | | 2012 budget | | Var |
| GPIC | GPI USA | GPI SAS | GPI ASIA | Interco | Total | | GPIC | GPI USA | GPI SAS | GPI ASIA | Interco | Total | | GPIC | GPI USA | GPI SAS | GPI ASIA | Interco | Total |
| | | | | | | | | | | | | | | | | | | | |
Marketing & sales | | | | | | | | | | | | | | | | | | | | |
Compensation | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Commissions | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Travel & Entertainment | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Marketing | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Professional Services | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Samples | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Facilities | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Office Expenses | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Telephone - Mobile | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
IT | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Human Resources | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Marketing & sales - management fees | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
| | | | | | | | | | | | | | | | | | | | |
Subtotal | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
| | | | | | | | | | | | | | | | | | | | |
Depreciation | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
| | | | | | | | | | | | | | | | | | | | |
Total Marketing & Sales Expense | * | * | * | * | * | 6,111 | | * | * | * | * | * | * | | * | * | * | * | * | * |
| | | | | | | | | | | | | | | | | | | | |
General & administrative | | | | | | | | | | | | | | | | | | | | |
Compensation | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Stock Comp/Board of Directors | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Travel & Entertainment | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Audit | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Human Resources | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Bad Debt / Bank Charges | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
IT | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Insurance | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Legal Fees | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Gaming Licenses | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Facilities | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Office Expenses | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Telephone - Mobile | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Public Company | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Professional Services | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Other | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Taxes - Business & Property | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
G&A management fees | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
| | | | | | | | | | | | | | | | | | | | |
Subtotal | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
| | | | | | | | | | | | | | | | | | | | |
Depreciation | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Amortization | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
| | | | | | | | | | | | | | | | | | | | |
Total General & Admin Expense | * | * | * | * | * | 7,252 | | * | * | * | * | * | * | | * | * | * | * | * | * |
| | | | | | | | | | | | | | | | | | | | |
R&D | | | | | | | | | | | | | | | | | | | | |
R&D - Compensation | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
R&D - Research | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
R&D - Other | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
R&D management fees | * | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
| | | | | | | | | | | | | | | | | | | | |
Total R&D and Prod. Dev. Expense | * | * | * | * | * | 1,989 | | * | * | * | * | * | * | | * | * | * | * | * | * |
| | | | | | | | | | | | | | | | | | | | |
Total Operating Expense | * | * | * | * | * | 15,352 | | * | * | * | * | * | * | | * | * | * | * | * | * |
Confidential Treatment Requested by Gaming Partners International Corporation pursuant to Rule 83 (17 C.F.R. 200.83) (*) | Exhibit A |
GPIC - Gross Margin Detail Review
2012 vs 2011
| 2012 | | 2011 | | Variation | | |
Revenue kUSD | Gross Margin kUSD | GM % | | Revenue kUSD | Gross Margin kUSD | GM % | | Revenue % | Gross Margin % | Impact on gross margin % | | Comments on significant variances |
Paulson - Chips | * | * | * | | * | * | * | | * | * | * | | * |
Paulson - RFID Chips | * | * | * | | * | * | * | | * | * | * | | * |
Bud Jones - Chips | * | * | * | | * | * | * | | * | * | * | | * |
Bud Jones - RFID Chips | * | * | * | | * | * | * | | * | * | * | | * |
B&G - Chips | * | * | * | | * | * | * | | * | * | * | | * |
B&G - RFID Chips | * | * | * | | * | * | * | | * | * | * | |
Chips J2 (laminate) | * | * | * | | * | * | * | | * | * | * | |
Chips J2 - RFID (laminate) | * | * | * | | * | * | * | | * | * | * | |
B&G- Jetons | * | * | * | | * | * | * | | * | * | * | |
B&G- RFID Jetons | * | * | * | | * | * | * | | * | * | * | |
B&G- Plaques | * | * | * | | * | * | * | | * | * | * | |
B&G- RFID Plaques | * | * | * | | * | * | * | | * | * | * | |
Components | * | * | * | | * | * | * | | * | * | * | | |
Total Chips & Plaques… | 41,665 | * | * | | 41,228 | * | * | | 437 | * | * | | |
| | | | | | | | | | | | | |
IT - License Software CIS 2.0 | * | * | * | | * | * | * | | * | * | * | | |
IT - Other Licenses | * | * | * | | * | * | * | | * | * | * | | |
IT - Other services (installation…) | * | * | * | | * | * | * | | * | * | * | | |
IT - Software maintenance | * | * | * | | * | * | * | | * | * | * | | |
Total IT … | * | * | * | | * | * | * | | * | * | * | | * |
| | | | | | | | | | | | | |
Readers - low Frequency | * | * | * | | * | * | * | | * | * | * | | |
Readers and Antennas - 13.56 SJM | * | * | * | | * | * | * | | * | * | * | | |
Readers and Antennas - 13.56 PJM | * | * | * | | * | * | * | | * | * | * | | * |
RFID Accessories | * | * | * | | * | * | * | | * | * | * | | |
IT - Hardware maintenance | * | * | * | | * | * | * | | * | * | * | | |
Total RFID hardware … | * | * | * | | * | * | * | | * | * | * | | |
| | | | | | | | | | | | | |
RFID Chip Trays | * | * | * | | * | * | * | | * | * | * | | |
Tech Art - Chip Tray | * | * | * | | * | * | * | | * | * | * | | |
JCM Table Bill Validator | * | * | * | | * | * | * | | * | * | * | | |
Layouts | 4,425 | * | * | | 4,101 | * | * | | 324 | * | * | | * |
Wheels | * | * | * | | * | * | * | | * | * | * | | |
Cards | 5,551 | * | * | | 5,145 | * | * | | 406 | * | * | | * |
Furniture | 2,882 | * | * | | 2,098 | * | * | | 784 | * | * | | |
Accessories | * | * | * | | * | * | * | | * | * | * | | |
Dices | 2,287 | * | * | | 2,161 | * | * | | 126 | * | * | | |
Other | * | * | * | | * | * | * | | * | * | * | | * |
Shipping | 1,924 | * | * | | 1,736 | * | * | | 188 | * | * | | |
| | | | | | | | | | | | | |
Total … | 62,896 | * | * | | 61,084 | * | * | | 1,812 | * | * | | |
| | | | | | | | | | | | | |
Consolidating entries | | * | * | | | * | * | | | | * | | * |
| | | | | | | | | | | | | |
Consolidated gross margin | | 22,512 | 35.8% | | | 20,356 | 33.3% | | | | | | |
Confidential Treatment Requested by Gaming Partners International Corporation pursuant to Rule 83 (17 C.F.R. 200.83) (*) | Exhibit A |
Headcount Report
At December 31, 2012
| | December, 2012 | | 4th Quarter 2012 | | Year 2012 |
| | Beg | In | Out | End | Temp | | Beg | In | Out | Trnfr | End | Temp | | Beg | In | Out | Trnfr | End | Temp |
GPI USA | | | | | | | | | | | | | | | | | | | | |
Las Vegas … | | | | | | | | | | | | | | | | | | | | |
Manufacturing / distribution | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Art department | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Sales and marketing | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
RFID tech. | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Support | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Corporate executive | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Total … | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Atlantic City / Gulfport | | | | | | | | | | | | | | | | | | | | |
Sales and marketing | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Support | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Corporate executive | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Total … | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
San Luis, Arizona | | | | | | | | | | | | | | | | | | | | |
Manufacturing / distribution | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Total … | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Total GPI USA … | | * | * | * | 69 | * | | * | * | * | * | 69 | * | | 69 | * | * | * | 69 | * |
GPI Mexicana | | | | | | | | | | | | | | | | | | | | |
Manufacturing / distribution | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Art department | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Support | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
R&D | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Top management | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Total GPI Mexicana … | | * | * | * | 757 | * | | * | * | * | * | 757 | * | | 495 | * | * | * | 757 | * |
GPI Asia | | | | | | | | | | | | | | | | | | | | |
RFID tech. | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Art department | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Sales and marketing | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Support | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Total GPI Asia … | | * | * | * | 6 | * | | * | * | * | * | 6 | * | | 4 | * | * | * | 6 | * |
GPI SAS | | | | | | | | | | | | | | | | | | | | |
Manufacturing / distribution | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Art department | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
RFID tech. | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Sales and marketing | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Support | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Top management | | * | * | * | * | * | | * | * | * | * | * | * | | * | * | * | * | * | * |
Total GPI SAS … | | * | * | * | 134 | 69 | | * | * | * | * | 134 | 69 | | 185 | * | * | * | 134 | 69 |
| | | | | | | | | | | | | | | | | | | | |
Total GPIC … | | * | * | * | 966 | 69 | | * | * | * | * | 966 | 69 | | 753 | * | * | * | 966 | 69 |
Confidential Treatment Requested by Gaming Partners International Corporation pursuant to Rule 83 (17 C.F.R. 200.83) (*) | Exhibit A |
Gaming Partners International SAS | | | | | | | | | |
| | | | | | | | | |
IN EUR | | | | | | | | | |
| | Cost by activities | | | | | | 12/31/2012 |
| | | | | | | | | |
| | | | | | | | | |
| | BJ & Paulson Chips | B&G Mex | B&G American Chips | B&G Jetons and Plaques | Shipping | Equipment & other | OMC | Total SAS |
Units Sold | | * | * | * | * | | | | * |
% of Total Units | | | | | | | | | |
| | | | | | | | | |
REVENUE | | * | * | * | * | * | * | * | * |
% of Total Sales | | * | * | * | * | * | * | | |
| | | | | | | | | * |
Selling price by unit | | * | * | * | * | | | | |
| | | | | | | | | |
| | | | | | | | | |
HEADCOUNT | | | | | | | | | |
Direct Labor | | | | * | * | | * | * | * |
Indirect Labor | | | | * | * | | | * | * |
| | | | | | | | | |
HOURS | | | | | | | | | |
| | | | | | | | | |
Direct Labour- Working Hours paid | | | | | | | | | * |
| | | | | | | | | |
COST OF REVENUE | | | | | | | | | |
MATERIALS | | | | | | | | | |
Work Order Material Cost | | | | * | * | | * | | * |
Non-Work Order Material Cost | | | | * | * | * | * | * | * |
Molds on work order | | | | * | | | * | * | * |
Capitalized molds | | | | | | | | * | * |
Outsourced Material Cost | | * | * | * | * | | * | * | * |
Scrap/Inv Adj/Obsolete Inv | | | | * | * | | * | | * |
Royalty Expense | | | | * | * | | | | * |
| | | | | | | | | |
| | | | | | | | | |
Subtotal Materials | | * | * | * | * | * | * | * | * |
Materials cost per units | | * | * | * | | | | | |
| | | | | | | | | |
DIRECT LABOR | | | | | | | | | |
Wages | | | | * | * | | * | * | * |
| | | | | | | | | |
Subtotal Direct Labor | | * | | * | * | * | * | * | * |
Direct Labor per units | | | | * | * | | | | |
| | | | | | | | | |
Total Direct Labor | | * | | * | * | * | * | * | * |
Direct Labor Rate | | | | | | | | | * |
| | | | | | | | | |
Total Direct Costs | | * | | * | * | * | * | * | * |
Direct costs per units | | * | * | * | * | | | | |
| | | | | | | | | |
CONTRIBUTION | | * | * | * | * | * | * | * | * |
CONTRIBUTION% | | * | * | * | * | * | * | * | * |
Contribution per units | | * | * | * | * | | | | |
| | | | | | | | | |
INDIRECT LABOR | | | | | | | | | |
Wages | | | | * | * | | * | * | * |
Indirect Labor Subtotal | | * | | * | * | * | * | * | * |
Indirect labor per units | | * | * | * | * | | | | |
| | | | | | | | | |
OVERHEAD | | | | | | | | | |
Energy | | | | * | * | | * | * | * |
Travel | | | | * | * | | * | * | * |
Repairs & Maintenance | | | | * | * | | * | * | * |
Repairs & Maintenance on Molds | | | | * | * | | * | * | * |
Taxes | | | | * | * | | * | * | * |
Insurance | | | | * | * | | * | * | * |
Post & Telecommunication | | | | * | * | | * | * | * |
Rental charges | | | | * | * | | * | * | * |
Depreciation | | | | * | * | | * | * | * |
Professionnel services | | | | * | * | | * | * | * |
Management fees | | | | * | * | | * | * | * |
Other expenses ( Distribution fees) | | * | | * | * | * | * | * | * |
R&D Molds | | | | | | | | * | * |
| | | | | | | | | |
Overhead Subtotal | | * | | * | * | * | * | * | * |
Overhead by unit | | * | * | * | * | | | | |
| | | | | | | | | |
Total Cost of Sales | | * | * | * | * | * | * | * | * |
Total Cost of Sales % | | * | * | * | * | * | * | * | * |
GROSS PROFIT | | * | * | * | * | * | * | * | * |
GROSS PROFIT % | | * | * | * | * | * | * | * | * |
Gross profit by units | | * | * | * | * | | | | |
Confidential Treatment Requested by Gaming Partners International Corporation pursuant to Rule 83 (17 C.F.R. 200.83) (*) | Exhibit A |
Backlog of signed orders
As of December 31, 2012 | | | | | | | | |
In 000's USD | | | | | | | | |
| | | | | | | | |
Consolidated | GPIC CONSOLIDATED BACKLOG |
Expected Deliveries |
Jan | Feb | Mar | Apr | May | June | July + | Totals |
Quantities | | | | | | | | |
Paulson - Chips | * | * | * | * | * | * | * | * |
Paulson - RFID Chips | * | * | * | * | * | * | * | * |
Bud Jones - Chips | * | * | * | * | * | * | * | * |
Bud Jones - RFID Chips | * | * | * | * | * | * | * | * |
B&G - Chips | * | * | * | * | * | * | * | * |
B&G - RFID Chips | * | * | * | * | * | * | * | * |
B&G- Plaques and Jetons | * | * | * | * | * | * | * | * |
B&G- RFID Plaques and Jetons | * | * | * | * | * | * | * | * |
Total Quantity … | * | * | * | * | * | * | * | * |
| | | | | | | | |
ESTIMATED REVENUE K$ | | | | | | | | |
Paulson - Chips | * | * | * | * | * | * | * | * |
Paulson - RFID Chips | * | * | * | * | * | * | * | * |
Bud Jones - Chips | * | * | * | * | * | * | * | * |
Bud Jones - RFID Chips | * | * | * | * | * | * | * | * |
B&G - Chips | * | * | * | * | * | * | * | * |
B&G - RFID Chips | * | * | * | * | * | * | * | * |
B&G- Plaques and Jetons | * | * | * | * | * | * | * | * |
B&G- RFID Plaques and Jetons | * | * | * | * | * | * | * | * |
Total Chips K$ … | * | * | * | * | * | * | * | * |
Layouts | * | * | * | * | * | * | * | * |
Readers | * | * | * | * | * | * | * | * |
Wheels | * | * | * | * | * | * | * | * |
Cards | * | * | * | * | * | * | * | * |
Furniture | * | * | * | * | * | * | * | * |
Dice | * | * | * | * | * | * | * | * |
RFID Solutions | * | * | * | * | * | * | * | * |
Other | * | * | * | * | * | * | * | * |
Total … | * | * | * | * | * | * | * | 8,378 |
Confidential Treatment Requested by Gaming Partners International Corporation pursuant to Rule 83 (17 C.F.R. 200.83) (*) | Exhibit A |
Backlog of signed orders
As of December 31, 2012 | | | | | | | | |
In 000's USD | | | | | | | | |
| | | | | | | | |
Gaming Partners Interntational SAS | GPI SAS BACKLOG |
Expected Deliveries |
Jan | Feb | Mar | Apr | May | June | July + | Totals |
Quantities | | | | | | | | |
Paulson - Chips | * | * | * | * | * | * | * | * |
Paulson - RFID Chips | * | * | * | * | * | * | * | * |
Bud Jones - Chips | * | * | * | * | * | * | * | * |
Bud Jones - RFID Chips | * | * | * | * | * | * | * | * |
B&G - Chips | * | * | * | * | * | * | * | * |
B&G - RFID Chips | * | * | * | * | * | * | * | * |
B&G- Plaques and Jetons | * | * | * | * | * | * | * | * |
B&G- RFID Plaques and Jetons | * | * | * | * | * | * | * | * |
Total Quantity … | * | * | * | * | * | * | * | * |
| | | | | | | | |
ESTIMATED REVENUE K$ | | | | | | | | |
Paulson - Chips | * | * | * | * | * | * | * | * |
Paulson - RFID Chips | * | * | * | * | * | * | * | * |
Bud Jones - Chips | * | * | * | * | * | * | * | * |
Bud Jones - RFID Chips | * | * | * | * | * | * | * | * |
B&G - Chips | * | * | * | * | * | * | * | * |
B&G - RFID Chips | * | * | * | * | * | * | * | * |
B&G- Plaques and Jetons | * | * | * | * | * | * | * | * |
B&G- RFID Plaques and Jetons | * | * | * | * | * | * | * | * |
Total Chips K$ … | * | * | * | * | * | * | * | * |
Layouts | * | * | * | * | * | * | * | * |
Readers | * | * | * | * | * | * | * | * |
Wheels | * | * | * | * | * | * | * | * |
Cards | * | * | * | * | * | * | * | * |
Furniture | * | * | * | * | * | * | * | * |
Dice | * | * | * | * | * | * | * | * |
RFID Solutions | * | * | * | * | * | * | * | * |
Other | * | * | * | * | * | * | * | * |
Total … | * | * | * | * | * | * | * | 280 |
Confidential Treatment Requested by Gaming Partners International Corporation pursuant to Rule 83 (17 C.F.R. 200.83) (*) | Exhibit A |
Backlog of signed orders
As of December 31, 2012
In 000's USD
Gaming Partners International USA, Inc. | GPI USA BACKLOG |
Expected Deliveries |
Jan | Feb | Mar | Apr | May | June | July + | Totals |
Quantities | | | | | | | | |
Paulson - Chips - Qty | * | * | * | * | * | * | * | * |
Paulson - RFID Chips - Qty | * | * | * | * | * | * | * | * |
Bud Jones - Chips - Qty | * | * | * | * | * | * | * | * |
Bud Jones - RFID Chips - Qty | * | * | * | * | * | * | * | * |
B&G - Chips - Qty | * | * | * | * | * | * | * | * |
B&G - RFID Chips - Qty | * | * | * | * | * | * | * | * |
B&G- Plaques and Jetons - Qty | * | * | * | * | * | * | * | * |
B&G- RFID Plaques and Jetons - Qty | * | * | * | * | * | * | * | * |
Total - Qty … | * | * | * | * | * | * | * | * |
| | | | | | | | |
ESTIMATED REVENUE K$ | | | | | | | | |
Paulson - Chips - K$ | * | * | * | * | * | * | * | * |
Paulson - RFID Chips - K$ | * | * | * | * | * | * | * | * |
Bud Jones - Chips - K$ | * | * | * | * | * | * | * | * |
Bud Jones - RFID Chips - K$ | * | * | * | * | * | * | * | * |
B&G - Chips - K$ | * | * | * | * | * | * | * | * |
B&G - RFID Chips - K$ | * | * | * | * | * | * | * | * |
B&G- Plaques and Jetons - K$ | * | * | * | * | * | * | * | * |
B&G- RFID Plaques and Jetons - K$ | * | * | * | * | * | * | * | * |
Total Chips - K$ | * | * | * | * | * | * | * | * |
Layouts | * | * | * | * | * | * | * | * |
Readers | * | * | * | * | * | * | * | * |
Wheels | * | * | * | * | * | * | * | * |
Cards | * | * | * | * | * | * | * | * |
Furniture | * | * | * | * | * | * | * | * |
Dice | * | * | * | * | * | * | * | * |
RFID Solutions | * | * | * | * | * | * | * | * |
Other (Accessories) | * | * | * | * | * | * | * | * |
Total K$ … | * | * | * | * | * | * | * | 2,064 |
Confidential Treatment Requested by Gaming Partners International Corporation pursuant to Rule 83 (17 C.F.R. 200.83) (*) | Exhibit A |
Backlog of signed orders
As of December 31, 2012
In 000's USD
Gaming Partners International Asia Limited | GPI ASIA BACKLOG |
Expected Deliveries |
Jan | Feb | Mar | Apr | May | June | July + | Totals |
Quantities | | | | | | | | |
Paulson - Chips | * | * | * | * | * | * | * | * |
Paulson - RFID Chips | * | * | * | * | * | * | * | * |
Bud Jones - Chips | * | * | * | * | * | * | * | * |
Bud Jones - RFID Chips | * | * | * | * | * | * | * | * |
B&G - Chips | * | * | * | * | * | * | * | * |
B&G - RFID Chips | * | * | * | * | * | * | * | * |
B&G- Plaques and Jetons | * | * | * | * | * | * | * | * |
B&G- RFID Plaques and Jetons | * | * | * | * | * | * | * | * |
Total Quantity … | * | * | * | * | * | * | * | * |
| | | | | | | | |
ESTIMATED REVENUE K$ | | | | | | | | |
Paulson - Chips | * | * | * | * | * | * | * | * |
Paulson - RFID Chips | * | * | * | * | * | * | * | * |
Bud Jones - Chips | * | * | * | * | * | * | * | * |
Bud Jones - RFID Chips | * | * | * | * | * | * | * | * |
B&G - Chips | * | * | * | * | * | * | * | * |
B&G - RFID Chips | * | * | * | * | * | * | * | * |
B&G- Plaques and Jetons | * | * | * | * | * | * | * | * |
B&G- RFID Plaques and Jetons | * | * | * | * | * | * | * | * |
Total Chips K$ … | * | * | * | * | * | * | * | * |
Layouts | * | * | * | * | * | * | * | * |
Readers | * | * | * | * | * | * | * | * |
Wheels | * | * | * | * | * | * | * | * |
Cards | * | * | * | * | * | * | * | * |
Furniture | * | * | * | * | * | * | * | * |
Dice | * | * | * | * | * | * | * | * |
RFID Solutions * | * | * | * | * | * | * | * | * |
Other | * | * | * | * | * | * | * | * |
Total K$ … | * | * | * | * | * | * | * | 6,034 |
* not adjusted with deferred revenue
Confidential Treatment Requested by Gaming Partners International Corporation pursuant to Rule 83 (17 C.F.R. 200.83) (*) | Exhibit A |
Gaming Partners International
GPI USA and GPI Mexicana S.A. de C.V.
Management Summary
December 31, 2012
| Year-to-Date December 31, 2012 | | Year-to-Date December 31, 2011 | | Year-to-Date December 31, 2010 | | Variance |
| Actual | % Cost Mat+DL | | Actual | % Cost Mat+DL | | Actual | % Cost Mat+DL | | 2011 Actual | 2010 Actual |
Quantity Sold | * | | | * | | | * | | | * | * |
Revenue | * | | | * | | | * | | | * | * |
| | | | | | | | | | | |
Direct Costs: | | | | | | | | | | | |
Work Order Material Cost | * | * | | * | * | | * | * | | * | * |
Non-Work Order Material Cost | * | * | | * | * | | * | * | | * | * |
Outsourced Material Cost | * | * | | * | * | | * | * | | * | * |
Scrap/Inv Adj/Obsolete Inv | * | * | | * | * | | * | * | | * | * |
Royalty Expense | * | * | | * | * | | * | * | | * | * |
Total Direct Material Cost | * | * | | * | * | | * | * | | * | * |
Direct Labor | * | * | | * | * | | * | * | | * | * |
Total Direct Costs | * | * | | * | * | | * | * | | * | * |
Material Cost per Unit Sold | * | | | * | | | * | | | | |
Direct Labor Cost per Unit Sold | * | | | * | | | * | | | | |
Total Direct Cost per Unit Sold | * | | | * | | | | | | | |
| | | | | | | | | | | |
Contribution Margin | * | | | * | | | * | | | * | * |
Contribution Margin % | * | | | * | | | | | | * | * |
| | | | | | | | | | | |
Indirect Labor and Overhead Costs: | | | | | | | | | | | |
Indirect Labor | * | | | * | | | * | | | * | * |
Manufacturing Overhead - Las Vegas | * | | | * | | | * | | | * | * |
Manufacturing Overhead - Mexico | * | | | * | | | * | | | * | * |
Manufacturing Overhead - LV for MEX | * | | | * | | | * | | | * | * |
Outsourced & Service Overhead | * | | | * | | | * | | | * | * |
Manufacturing Admin OH - Las Vegas | * | | | * | | | * | | | * | * |
Manufacturing Admin OH - Arizona | * | | | * | | | * | | | * | * |
Manufacturing Admin OH - Mexico | * | | | * | | | * | | | * | * |
Manufacturing Admin OH - LV for MEX | * | | | * | | | * | | | * | * |
Management Fees/R&D Credit | * | | | * | | | * | | | * | * |
Total Ind Labor & Overhead | * | | | * | | | * | | | * | * |
Ind Labor & OH Cost per Unit Sold | * | | | * | | | * | | | | |
| | | | | | | | | | | |
Cost of Revenue | * | | | * | | | * | | | * | * |
Cost of Revenue per Unit Sold | * | | | * | | | * | | | | |
Gross Margin | * | | | * | | | * | | | * | * |
Gross Margin % | * | | | * | | | * | | | * | * |