<PAGE>

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   ----------

                                    FORM 10-Q


[X]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

      For the quarterly period ended November 26, 2005

      OR

[ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934


                         Commission file number 1-11250

                                   ----------

                           GTECH Holdings Corporation
             (Exact name of Registrant as specified in its charter)

          Delaware                                        05-0450121
(State or other Jurisdiction of                 (I.R.S. Employer Identification
Incorporation or Organization)                              Number)


55 Technology Way, West Greenwich, Rhode Island              02817
(Address of Principal Executive Offices)                   (Zip Code)

                                 (401) 392-1000
              (Registrant's telephone number, including area code)

                                   ----------

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the Registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

Yes  [X]    No  [ ]

Indicate by check mark whether the Registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).

Yes  [X]    No  [ ]

Indicate by check mark whether the Registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).

Yes  [ ]    No  [X]

Number of shares of Registrant's Common Stock outstanding as of December 31,
2005: 126,447,032


<PAGE>



INDEX

GTECH HOLDINGS CORPORATION AND SUBSIDIARIES

<Table>
<Caption>

                                                                                                                 Page
PART I.  FINANCIAL INFORMATION                                                                                  Number
                                                                                                                ------
<S>                                                                                                             <C>
Item 1.       Financial Statements

              Consolidated Balance Sheets                                                                          3

              Consolidated Income Statements                                                                     4-5

              Consolidated Statements of Cash Flows                                                                6

              Consolidated Statement of Shareholders' Equity                                                       7

              Notes to Consolidated Financial Statements                                                        8-26

Item 2.       Management's Discussion and Analysis of Financial Condition                                      27-43
              and Results of Operations

Item 3.       Quantitative and Qualitative Disclosures about Market Risk                                          44

Item 4.       Controls and Procedures                                                                             44

PART II.  OTHER INFORMATION

Item 1.       Legal Proceedings                                                                                   44

Item 2.       Unregistered Sales of Equity Securities and Use of Proceeds                                         45

Item 6.       Exhibits                                                                                            46

SIGNATURES                                                                                                        46

EXHIBITS
</Table>


<PAGE>
PART 1. FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS

GTECH HOLDINGS CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

<Table>
<Caption>

                                                                                           (Unaudited)
                                                                                           November 26,      February 26,
                                                                                               2005              2005
                                                                                           ------------      ------------
                                                                                                (Dollars in thousands)
<S>                                                                                        <C>               <C>
ASSETS
CURRENT ASSETS:
 Cash and cash equivalents                                                                 $    167,587      $     94,446
 Investment securities available-for-sale                                                       261,275           196,825
 Trade accounts receivable, net                                                                 159,324           168,706
 Sales-type lease receivables                                                                     3,138             3,461
 Refundable performance deposit                                                                   8,000             8,000
 Inventories                                                                                     86,958            61,135
 Deferred income taxes                                                                           24,416            31,435
 Other current assets                                                                            32,902            26,646
                                                                                           ------------      ------------
     TOTAL CURRENT ASSETS                                                                       743,600           590,654

SYSTEMS, EQUIPMENT AND OTHER ASSETS RELATING TO CONTRACTS, net                                  685,832           720,438

GOODWILL                                                                                        345,809           331,022

PROPERTY, PLANT AND EQUIPMENT, net                                                               94,454            74,558

INTANGIBLE ASSETS, net                                                                           68,645            70,839

REFUNDABLE PERFORMANCE DEPOSIT                                                                   12,000            12,000

SALES-TYPE LEASE RECEIVABLES                                                                      2,722             4,756

OTHER ASSETS                                                                                     41,870            50,874
                                                                                           ------------      ------------
     TOTAL ASSETS                                                                          $  1,994,932      $  1,855,141
                                                                                           ============      ============


LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
 Accounts payable                                                                          $     58,802      $     99,234
 Accrued expenses                                                                                56,516            54,227
 Employee compensation                                                                           33,383            21,862
 Advance payments from customers                                                                 55,493            42,865
 Deferred revenue and advance billings                                                           40,377            29,705
 Income taxes payable                                                                            45,966            16,499
 Taxes other than income taxes                                                                   17,867            16,572
 Short term borrowings                                                                               --               334
 Current portion of long-term debt                                                                2,518             2,476
                                                                                           ------------      ------------
     TOTAL CURRENT LIABILITIES                                                                  310,922           283,774

LONG-TERM DEBT, less current portion                                                            561,850           726,329

OTHER LIABILITIES                                                                                99,946            83,260

DEFERRED INCOME TAXES                                                                            92,034           106,010

COMMITMENTS AND CONTINGENCIES                                                                        --                --

SHAREHOLDERS' EQUITY:
 Preferred Stock, par value $.01 per share - 20,000,000 shares authorized, none issued               --                --
 Common Stock, par value $.01 per share - 200,000,000 shares authorized,
  126,366,782 and 116,551,144 shares issued; 126,366,782 and 115,006,751 shares
  outstanding at November 26, 2005 and February 26, 2005, respectively                            1,264             1,166
 Additional paid-in capital                                                                     427,528           278,204
 Accumulated other comprehensive loss                                                           (44,950)          (43,227)
 Retained earnings                                                                              546,338           455,537
                                                                                           ------------      ------------
                                                                                                930,180           691,680
 Less cost of 1,544,393 shares in treasury at February 26, 2005                                      --           (35,912)
                                                                                           ------------      ------------
                                                                                                930,180           655,768
                                                                                           ------------      ------------
     TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                            $  1,994,932      $  1,855,141
                                                                                           ============      ============
</Table>

See Notes to Consolidated Financial Statements


                                      -3-
<PAGE>

GTECH HOLDINGS CORPORATION AND SUBSIDIARIES

CONSOLIDATED INCOME STATEMENTS

<Table>
<Caption>

                                                              (Unaudited)
                                                          Three Months Ended
                                                     ------------------------------
                                                     November 26,      November 27,
                                                        2005               2004
                                                     ------------      ------------
                                                         (Dollars in thousands,
                                                       except per share amounts)
<S>                                                  <C>               <C>
Revenues:
 Services                                            $    270,889      $    251,945
 Sales of products                                         29,249            63,702
                                                     ------------      ------------
                                                          300,138           315,647
Costs and expenses:
 Costs of services                                        164,984           155,962
 Costs of sales                                            17,330            44,187
                                                     ------------      ------------
                                                          182,314           200,149
                                                     ------------      ------------

Gross profit                                              117,824           115,498

Selling, general and administrative                        33,751            29,740
Research and development                                   11,446            13,007
                                                     ------------      ------------
 Operating expenses                                        45,197            42,747
                                                     ------------      ------------

Operating income                                           72,627            72,751

Other income (expense):
 Interest income                                            2,836               642
 Equity in earnings of unconsolidated affiliates              817               810
 Other expense                                             (1,018)           (2,070)
 Interest expense                                          (7,892)           (3,688)
                                                     ------------      ------------
                                                           (5,257)           (4,306)
                                                     ------------      ------------

Income before income taxes                                 67,370            68,445

Income taxes                                               19,537            22,590
                                                     ------------      ------------

Net income                                           $     47,833      $     45,855
                                                     ============      ============

Basic earnings per share                             $       0.38      $       0.40
                                                     ============      ============

Diluted earnings per share                           $       0.37      $       0.35
                                                     ============      ============

Weighted average shares outstanding - basic               125,333           115,708
                                                     ============      ============

Weighted average shares outstanding - diluted             130,875           131,435
                                                     ============      ============

Cash dividends declared per common share             $      0.085      $      0.085
                                                     ============      ============

See Notes to Consolidated Financial Statements
</TABLE>


                                      -4-
<PAGE>

GTECH HOLDINGS CORPORATION AND SUBSIDIARIES

CONSOLIDATED INCOME STATEMENTS

<Table>
<Caption>

                                                               (Unaudited)
                                                           Nine Months Ended
                                                     ------------------------------
                                                      November 26,     November 27,
                                                         2005              2004
                                                     ------------      ------------
                                                        (Dollars in thousands,
                                                        except per share amounts)
<S>                                                  <C>               <C>
Revenues:
 Services                                            $    828,594      $    753,385
 Sales of products                                        107,885           165,982
                                                     ------------      ------------
                                                          936,479           919,367
Costs and expenses:
 Costs of services                                        495,525           451,736
 Costs of sales                                            63,678           103,978
                                                     ------------      ------------
                                                          559,203           555,714
                                                     ------------      ------------

Gross profit                                              377,276           363,653

Selling, general and administrative                        95,608            87,264
Research and development                                   35,627            38,741
                                                     ------------      ------------
 Operating expenses                                       131,235           126,005
                                                     ------------      ------------

Operating income                                          246,041           237,648

Other income (expense):
 Interest income                                            6,986             2,958
 Equity in earnings of unconsolidated affiliates            3,135             2,409
 Other income (expense)                                    (3,450)            6,531
 Interest expense                                         (23,162)          (11,743)
                                                     ------------      ------------
                                                          (16,491)              155
                                                     ------------      ------------

Income before income taxes                                229,550           237,803

Income taxes                                               77,921            85,252
                                                     ------------      ------------

Net income                                           $    151,629      $    152,551
                                                     ============      ============

Basic earnings per share                             $       1.26      $       1.30
                                                     ============      ============

Diluted earnings per share                           $       1.17      $       1.16
                                                     ============      ============

Weighted average shares outstanding - basic               120,277           117,133
                                                     ============      ============

Weighted average shares outstanding - diluted             130,257           133,050
                                                     ============      ============

Cash dividends declared per common share             $      0.255      $      0.255
                                                     ============      ============
</Table>

See Notes to Consolidated Financial Statements


                                      -5-
<PAGE>
GTECH HOLDINGS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                                           (Unaudited)
                                                                                       Nine Months Ended
                                                                                 ------------------------------
                                                                                 November 26,      November 27,
                                                                                    2005               2004
                                                                                 ------------      ------------
                                                                                    (Dollars in thousands)
<S>                                                                              <C>               <C>
OPERATING ACTIVITIES
Net income                                                                       $    151,629      $    152,551
Adjustments to reconcile net income to net cash provided by
 operating activities:
  Depreciation                                                                        125,081           105,645
  Intangibles amortization                                                              7,945             9,127
  Deferred income taxes                                                                 4,407            28,213
  Tax benefit related to stock award plans                                              7,110            10,889
  Minority interest                                                                     2,287             2,178
  Equity in earnings of unconsolidated affiliates, net of dividends received             (612)            1,071
  Gain on sale of investments                                                            (751)          (10,924)
  Other                                                                                16,718            12,695
  Changes in operating assets and liabilities:
    Trade accounts receivable                                                           2,532           (27,832)
    Inventories                                                                       (25,884)            4,207
    Accounts payable                                                                  (35,873)           (8,695)
    Employee compensation                                                              10,083           (10,433)
    Advance payments from customers                                                    12,628           (13,762)
    Deferred revenue and advance billings                                              10,672            15,158
    Income taxes payable                                                               29,456            14,232
    Other assets and liabilities                                                       (8,906)           (5,844)
                                                                                 ------------      ------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                                             308,522           278,476

INVESTING ACTIVITIES
Acquisitions (net of cash acquired)                                                   (21,869)         (200,764)
Purchases of systems, equipment and other assets relating to contracts                (92,382)         (189,374)
Purchases of available-for-sale investment securities                                (147,275)          (50,150)
Maturities and sales of available-for-sale investment securities                       82,825           272,000
Purchases of property, plant and equipment                                             (6,712)           (9,134)
License fee                                                                            (1,750)               --
Investments in and advances to unconsolidated subsidiaries                             (1,488)           (2,503)
(Increase) decrease in restricted cash                                                  5,080            (5,138)
Proceeds from sale of investment                                                        3,000            11,773
                                                                                 ------------      ------------
NET CASH USED FOR INVESTING ACTIVITIES                                               (180,571)         (173,290)

FINANCING ACTIVITIES
Net proceeds from issuance of long-term debt                                               --           343,254
Principal payments on long-term debt                                                   (2,259)         (142,657)
Purchases of treasury stock                                                           (32,051)         (100,536)
Dividends paid                                                                        (30,921)          (29,988)
Premiums and fees paid in connection with the early retirement of debt                     --           (10,610)
Proceeds from stock options                                                             9,406            11,810
Other                                                                                     594             2,339
                                                                                 ------------      ------------
NET CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES                                  (55,231)           73,612

Effect of exchange rate changes on cash                                                   421             1,464
                                                                                 ------------      ------------
INCREASE IN CASH AND CASH EQUIVALENTS                                                  73,141           180,262

Cash and cash equivalents at beginning of period                                       94,446           129,339
                                                                                 ------------      ------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                       $    167,587      $    309,601
                                                                                 ============      ============
</Table>


See Notes to Consolidated Financial Statements


                                      -6-
<PAGE>

GTECH HOLDINGS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY - (Unaudited)

<TABLE>
<CAPTION>
                                                                                       Accumulated
                                                                           Additional    Other
                                                      Outstanding   Common  Paid-in   Comprehensive  Retained   Treasury
                                                        Shares      Stock   Capital       Loss       Earnings    Stock      Total
                                                      -----------   ------ ---------- -------------  --------   --------   --------
                                                                                    (Dollars in thousands)
<S>                                                   <C>           <C>     <C>       <C>            <C>        <C>        <C>
Balance at February 26, 2005                          115,006,751   $1,166 $  278,204 $     (43,227) $455,537   $(35,912)  $655,768

Comprehensive income:
 Net income                                                    --       --         --            --   151,629         --    151,629
 Other comprehensive income (loss), net of tax:
  Foreign currency translation                                 --       --         --        (2,709)       --         --     (2,709)
  Amortization of unrecognized gain on interest rate
   locks to interest expense                                   --       --         --          (248)       --         --       (248)
  Unrecognized net gain on derivative instruments              --       --         --         1,159        --         --      1,159
  Unrealized gain on investments                               --       --         --            75        --         --         75
                                                                                                                           --------
Comprehensive income                                                                                                        149,906
Treasury shares purchased                              (1,326,100)      --         --            --        --    (32,051)   (32,051)
Cash dividends on common stock ($0.255 per share)              --       --         --            --   (31,131)        --    (31,131)
Shares issued under employee stock purchase
 and stock award plans                                    295,631        1      1,693            --    (1,233)     4,509      4,970
Shares issued upon exercise of stock options              926,875        5      5,630            --    (5,407)     9,178      9,406
Shares issued upon conversion of debentures            11,463,625       92    134,891            --   (23,057)    54,276    166,202
Tax benefits related to stock award plans                      --       --      7,110            --        --         --      7,110
                                                      -----------   ------ ---------- -------------  --------   --------   --------

Balance at November 26, 2005                          126,366,782   $1,264 $  427,528 $     (44,950) $546,338   $     --   $930,180
                                                      ===========   ====== ========== =============  ========   ========   ========
</Table>


See Notes to Consolidated Financial Statements

                                      -7-
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

GTECH HOLDINGS CORPORATION AND SUBSIDIARIES

NOTE 1 - ORGANIZATION, BASIS OF PRESENTATION AND STOCK-BASED COMPENSATION PLANS

ORGANIZATION

GTECH Holdings Corporation ("Holdings") is a global gaming and technology
company providing software, networks and professional services that power
high-performance, transaction processing systems. We are the world's leading
operator of highly-secure online lottery transaction processing systems, doing
business in 52 countries worldwide and we have a growing presence in commercial
gaming technology and financial services transaction processing. We have a
single operating and reportable business segment, the Transaction Processing
segment. In these notes, the terms "Holdings," "Company," "we," "our," and "us"
refer to GTECH Holdings Corporation and all subsidiaries included in the
consolidated financial statements, unless otherwise specified. The accounting
policies of the Transaction Processing segment are the same as those described
in Note 1 -- "Organization and Summary of Significant Accounting Policies" in
our Consolidated Financial Statements and footnotes included in our fiscal 2005
Annual Report on Form 10-K. Management evaluates the performance of this segment
based on operating income.

BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements of Holdings, the
parent of GTECH Corporation ("GTECH"), have been prepared in accordance with
generally accepted accounting principles ("GAAP") for interim financial
information and with the instructions to Form 10-Q and Article 10 of Regulation
S-X. They do not include all information and notes required by GAAP for complete
financial statements. In the opinion of management, all adjustments (consisting
of normal recurring accruals) considered necessary for a fair presentation have
been included. Operating results for the nine-month period ended November 26,
2005 are not necessarily indicative of the results that may be expected for the
full fiscal year ending February 25, 2006. The balance sheet at February 26,
2005 has been derived from the audited financial statements at that date. For
further information refer to the Consolidated Financial Statements and footnotes
included in our fiscal 2005 Annual Report on Form 10-K.

Certain amounts in our prior period financial statements have been reclassified
to conform to the current period presentation.

STOCK-BASED COMPENSATION PLANS

We follow Accounting Principles Board Opinion No. 25, "Accounting for Stock
Issued to Employees" ("APB 25") and related Interpretations in accounting for
our stock-based compensation plans and we have elected to continue to use the
intrinsic value-based method to account for stock option grants. We have adopted
the disclosure-only provisions of Statement of Financial Accounting Standards
No. 148, "Accounting for Stock-Based Compensation - Transition and Disclosure,"
an amendment of Statement of Financial Accounting Standards No. 123.
Accordingly, no compensation expense has been recognized for our stock-based
compensation plans other than for restricted stock.


                                      -8-
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 1 - ORGANIZATION, BASIS OF PRESENTATION AND STOCK-BASED COMPENSATION PLANS
(continued)

Had we elected to recognize compensation expense based upon the fair value at
the grant dates for awards under these plans, net income and earnings per share
would have been reduced to the pro forma amounts listed in the table below.
During the three and nine-month periods of fiscal 2005, the fair value of each
grant was estimated on the date of grant using the Black-Scholes option pricing
model. During the three and nine-month periods of fiscal 2006, the fair value of
each grant was estimated on the date of grant using a binomial option pricing
model. We changed our option pricing model to a binomial model as we believe the
binomial model provides a better estimate of fair value.

<Table>
<Caption>

                                                   Three Months Ended             Nine Months Ended
                                               ---------------------------   ----------------------------
                                               November 26,   November 27,   November 26,    November 27,
                                                   2005           2004          2005             2004
                                               ------------   ------------   ------------    ------------
                                                   (Dollars in thousands, except per share amounts)

<S>                                            <C>            <C>            <C>             <C>
Net income, as reported                        $     47,833   $     45,855   $    151,629    $    152,551
Add: Stock-based compensation expense
    included in reported net income, net of
    related tax effects                                 786          1,124          3,114           2,347
Deduct: Total stock-based compensation
    expense determined under the fair value
    method for all awards, net of related
    tax effects                                      (1,956)        (2,589)        (6,575)         (6,934)
                                               ------------   ------------   ------------    ------------
Pro forma net income                           $     46,663   $     44,390   $    148,168    $    147,964
                                               ============   ============   ============    ============

Basic earnings per share:
    As reported                                $       0.38   $       0.40   $       1.26    $       1.30
    Pro forma                                          0.37           0.38           1.23            1.26
Diluted earnings per share:
    As reported                                $       0.37   $       0.35   $       1.17    $       1.16
    Pro forma                                          0.36           0.34           1.14            1.12
</Table>


In December 2004, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 123 (revised 2004), "Share-Based
Payment" ("SFAS 123R"), which is a revision of FASB Statement No. 123,
"Accounting for Stock-Based Compensation" and supersedes APB 25. SFAS 123R
requires all share-based payments to employees, including grants of employee
stock options, be recognized in the financial statements based on their fair
values. Pro forma disclosure will no longer be an alternative. We plan to adopt
SFAS 123R on the first day of fiscal 2007 (February 26, 2006). We currently
estimate the impact of adopting SFAS 123R will be in a range of $0.04 to $0.06
per diluted share in fiscal 2007. This estimate includes the impact of unvested
stock options and assumes that stock options granted in fiscal 2007 and
forfeiture rates will be consistent with historical patterns.



                                      -9-
<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 2 - COMMON STOCK SPLIT

In the second quarter of fiscal 2005, our Board of Directors approved a 2-for-1
common stock split, payable in the form of a stock dividend, which entitled each
shareholder of record on July 1, 2004 to receive one share of common stock for
each outstanding share of common stock held on that date. The stock dividend was
distributed on July 30, 2004. All references to common shares and per share
amounts herein have been restated to reflect the stock splits for all periods
presented.


NOTE 3 - POTENTIAL CHANGE IN CONTROL OF THE COMPANY

In September 2005, we announced that we received a non-binding preliminary
expression of interest from an unidentified third party regarding the potential
acquisition of the Company. In light of this expression of interest, the
independent members of our board of directors are examining our options with the
assistance of Citigroup Global Markets as their financial advisor.

As previously announced, our board has not concluded that we should enter into
any extraordinary transaction and, in any event, there can be no assurance that,
if the directors determine that a sale of the Company at this time is an
attractive option, a transaction will be successfully negotiated or consummated,
or as to the form or terms of such a transaction.


NOTE 4 - INVENTORIES

Inventories consist of the following:

<Table>
<Caption>

                                                    November 26,    February 26,
                                                       2005             2005
                                                    ------------    ------------
                                                       (Dollars in thousands)
<S>                                                 <C>             <C>
Raw materials                                       $     20,958    $     29,622
Work in progress                                          53,593          15,492
Finished goods                                            12,407          16,021
                                                    ------------    ------------
                                                    $     86,958    $     61,135
                                                    ============    ============
</Table>

Inventories include amounts we manufacture or assemble for our long-term service
contracts and amounts related to product sales contracts, including product
sales which are accounted for using contract accounting. Work in progress at
November 26, 2005 and February 26, 2005 includes approximately $48.6 million and
$12.0 million, respectively, related to product sale contracts.

Amounts received from customers in advance of revenue recognition (primarily
related to product sale contracts included in work in progress and finished
goods above) totaled $55.5 million and $42.9 million at November 26, 2005 and
February 26, 2005, respectively.


                                      -10-
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 5 - RESTRICTED ASSETS

Pursuant to a June 2004 ruling (the "Ruling") in a civil action initiated by
federal attorneys with Brazil's Public Ministry, certain of our Brazilian assets
totaling approximately $10.7 million (including $5.1 million of cash that was
included in Other Assets in our Consolidated Balance Sheet at February 26,
2005), was restricted from transfer or sale. In July 2004, we filed an appeal of
the Ruling and in March 2005, an appellate court decision ordered that the
restrictions on the transfer or sale of our Brazilian assets be removed.
Accordingly, there were no restricted assets as of November 26, 2005.


NOTE 6 - PRODUCT WARRANTY

We offer a product warranty on all of our manufactured products (primarily
terminals and related peripherals) sold to our customers. Although we do not
have a standard product warranty, our typical warranty provides that we will
repair or replace defective products for a period of time (usually a minimum of
90 days) from the date revenue is recognized or from the date a product is
delivered and tested. We estimate product warranty costs that we expect to incur
during the warranty period and we record a charge to costs of sales for the
estimated warranty cost at the time the product sale is recorded. In determining
the appropriate warranty provision, consideration is given to historical
warranty cost information, the status of the terminal model in its life cycle
and current terminal performance. We periodically assess the adequacy of our
product warranty reserves and adjust them as necessary in the period when the
information necessary to make the adjustment becomes available.

We typically do not provide a product warranty on purchased products sold to our
customers but attempt to pass the manufacturer's warranty, if any, on to them.

A summary of product warranty activity for the three and nine months ended
November 26, 2005 and November 27, 2004 is as follows:

<Table>
<Caption>

                                                   Three Months Ended                  Nine Months Ended
                                               -----------------------------     -----------------------------
                                               November 26,     November 27,     November 26,     November 27,
                                                  2005              2004             2005             2004
                                               ------------     ------------     ------------     ------------
                                                                   (Dollars in thousands)
<S>                                            <C>              <C>              <C>              <C>
Balance at beginning of period                 $        994     $      1,226     $      1,634     $        749
Additional reserves                                     258              314              508              875
Charges incurred                                        (35)             (90)            (504)          (1,037)
Change in estimate                                      (76)              (2)            (510)            (300)
Opening reserve balance associated
     with acquisitions                                   --               --               --            1,126
Other                                                    16               42               29               77
                                               ------------     ------------     ------------     ------------
Balance at end of period                       $      1,157     $      1,490     $      1,157     $      1,490
                                               ============     ============     ============     ============
</Table>

Our reserves for product warranty are included in Accrued Expenses in our
Consolidated Balance Sheets.



                                      -11-
<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 7 - LONG-TERM DEBT

Long-term debt consists of the following:

<Table>
<Caption>

                                                  November 26,     February 26,
                                                      2005             2005
                                                  ------------     ------------
                                                      (Dollars in thousands)
<S>                                               <C>              <C>
4.75% Senior Notes due October 2010               $    249,732     $    249,690
4.50% Senior Notes due December 2009                   149,666          149,604
5.25% Senior Notes due December 2014                   148,804          148,704
1.75% Convertible Debentures due December 2021          17,375          175,000
Fair value of interest rate swaps                       (3,800)             541
Other, due through October 2007                          2,591            5,266
                                                  ------------     ------------
                                                       564,368          728,805
Less current portion                                     2,518            2,476
                                                  ------------     ------------
                                                  $    561,850     $    726,329
                                                  ============     ============
</Table>

1.75% CONVERTIBLE DEBENTURES

Our 1.75% Convertible Debentures due December 2021 (the "Debentures") are
convertible at the option of the holder into shares of our common stock in
certain specified circumstances. The Debentures became convertible on May 1,
2003 and remained convertible through the end of the third quarter of fiscal
2006 (November 26, 2005) because the sale price of our common stock was more
than 120% of the conversion price (approximately $16.50 per share) for at least
20 trading days in a 30 trading-day period.

During the first nine months of fiscal 2006, approximately $157.6 million
principal amount of the Debentures were converted by holders of the Debentures,
resulting in the issuance of 11,463,625 shares of our common stock.

CREDIT FACILITY

We have a $500 million unsecured senior revolving credit facility expiring in
October 2009 (the "Credit Facility"). There were no outstanding borrowings under
the Credit Facility at November 26, 2005 or February 26, 2005. Up to $100
million of the Credit Facility may be used for the issuance of letters of
credit. At November 26, 2005 there was $493.3 million available for borrowing
under the Credit Facility, after considering $6.7 million of letters of credit
issued and outstanding.




                                      -12-
<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 8 - COMMITMENTS AND CONTINGENCIES

OPTION TO PURCHASE POLCARD OUTSTANDING EQUITY

In May 2003, we completed the acquisition of a controlling equity position in
PolCard S.A. ("PolCard"), for a purchase price, net of cash acquired, of $35.9
million. On September 28, 2005, we purchased an additional 11.681% of PolCard
from Innova Capital Sp. z o.o. ("Innova") for cash consideration of
approximately $21.5 million, resulting in PolCard's outstanding equity being
owned 74.5% by us, 25.2% by two funds managed by Innova, and 0.3% by the Polish
Bank Association, one of PolCard's previous owners.

The terms of the Share Purchase Agreement which govern the purchase of the
additional 11.681% of PolCard included a commitment by GTECH and Innova, as the
majority shareholders of PolCard, to vote in favor of a general shareholder
dividend of approximately $25.0 million to be paid after the close of PolCard's
fiscal year ending on February 25, 2006, and for PolCard to loan to Innova
approximately $6.3 million in anticipation of the dividend. This loan was
advanced on December 22, 2005 (after the close of our fiscal 2006 third
quarter), bears interest at WIBOR plus 1.75% (6.35% as of December 22, 2005),
and is fully secured by the dividend and by PolCard shares currently owned by
Innova.

We have three fair value options to purchase Innova's interest in PolCard, and
Innova has the reciprocal right to sell its interest in PolCard to us at fair
value. Each fair value option has a duration of 90 days and is to be based on an
appraised value from at least two investment banks at the date of each option
period.

Taking into consideration our purchase of an additional 11.681% of PolCard as
described above, we estimate that the buyout prices of each fair value option,
based on discounted cash flows, could be as follows:

<Table>
<Caption>

                                            Buyout Percentage
                                              of the PolCard                    Range of
Exercise Date Commencing In                 Outstanding Equity                Buyout Price
---------------------------                 ------------------             ------------------
<S>                                         <C>                            <C>
May 2007                                            12.6%                  $20 to $30 million
May 2008                                             6.3%                  $11 to $17 million
May 2009                                             6.3%                  $13 to $19 million
</Table>


OTHER

See "Legal Proceedings" in Part II, Item 1 and "Management's Discussion and
Analysis of Financial Condition and Results of Operations" in Part I, Item 2 of
this report.




                                      -13-
<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 9 - GUARANTEES AND INDEMNIFICATIONS

PERFORMANCE AND OTHER BONDS

In connection with certain contracts and procurements, we have been required to
deliver performance bonds for the benefit of our customers and bid and
litigation bonds for the benefit of potential customers, respectively. These
bonds give the beneficiary the right to obtain payment and/or performance from
the issuer of the bond if certain specified events occur. In the case of
performance bonds, which generally have a term of one year, such events include
our failure to perform our obligations under the applicable contract. To obtain
these bonds, we are required to indemnify the issuers against the costs they
incur if a beneficiary exercises its rights under a bond. Historically, our
customers have not exercised their rights under these bonds and we do not
currently anticipate that they will do so. The following table provides
information related to potential commitments at November 26, 2005:

<Table>
<Caption>

                                 Total potential
                                   commitments
                                 ---------------
                                 (in thousands)
<S>                              <C>
Performance bonds                $       228,897
Financial guarantees                      31,907
Litigation bonds                           8,870
All other bonds                            5,168
                                 ---------------
                                 $       274,842
                                 ===============
</Table>

LOTTERY TECHNOLOGY SERVICES INVESTMENT CORPORATION

We have a 44% interest in Lottery Technology Services Corporation ("LTSC"),
which we account for using the equity method of accounting. LTSC provides
equipment and services (which we supplied to LTSC), to the Taipei Fubon Bank.
The Taipei Fubon Bank holds the license to operate the Taiwan Public Welfare
Lottery.

In fiscal 2002, we signed an agreement with Acer, Inc. ("Acer"), the partner
that holds the remaining 56% interest in LTSC, which provides that in the event
a third party lender to LTSC requires the guarantee of GTECH or Acer as a
condition of making a loan to LTSC, we, along with Acer, will provide such a
guarantee on reasonable terms. This potential guarantee is limited to 44% of any
such third-party loan and would expire on December 31, 2006. At November 26,
2005, LTSC had no borrowings that we guaranteed.

LOTTERY TECHNOLOGY ENTERPRISES

We have a 1% interest in Lottery Technology Enterprises ("LTE"), a joint venture
between us and District Enterprise for Lottery Technology Applications of
Washington, D.C. ("DELTA"). The joint venture agreement terminates on December
31, 2012. LTE holds a 10-year contract (which expires in November 2009) with the
District of Columbia Lottery and Charitable Games Control Board. Under
Washington, D.C. law, by virtue of our 1% interest in LTE, we may be jointly and
severally liable, with DELTA, for the obligations of the joint venture.



                                      -14-
<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 9 - GUARANTEES AND INDEMNIFICATIONS (continued)

ATRONIC

In December 2004, we entered into an agreement to acquire a 50% controlling
equity position in the Atronic group of companies ("Atronic") privately held by
the Gauselmann Group ("Gauselmann"). The remaining 50% of Atronic will be
retained by the owners of Gauselmann. Atronic is a video slot machine
manufacturer and develops slot machine games and customized solutions for
dynamic gaming operations. This transaction is contingent upon regulatory and
gaming license approvals and other closing conditions, and is expected to be
completed on December 31, 2006.

On March 24, 2005, we guaranteed Euro 25 million of Atronic's obligations due
under a Euro 50 million loan made by a commercial lender to Atronic (the
"Agreement"). Our maximum liability under this guarantee is equal to the lesser
of Euro 25 million or 50% of Atronic's obligations under the Agreement. At
November 26, 2005, our maximum liability under this guarantee was Euro 25
million (approximately $29 million). On December 22, 2005 (after the close of
our fiscal 2006 third quarter), Atronic repaid Euro 25 million principal amount
of the loan. The guarantee arose in connection with our planned acquisition of
Atronic on December 31, 2006. We would be required to perform under the
guarantee should Atronic fail to make any interest or principal payments in
accordance with the terms and conditions of the Agreement. Our guarantee expires
on April 26, 2010. As of November 26, 2005, the carrying amount of the liability
for our obligations under this guarantee is $2.0 million, which is included in
Other Liabilities in our Consolidated Balance Sheets. A corresponding asset of
$2.0 million is included in Other Assets in our Consolidated Balance Sheets.

The Agreement stipulates that if any event of default should occur and be
continuing under our Credit Facility, we would be required to deposit in an
account with the commercial lender, Euro 25 million, which would be held by the
commercial lender as collateral for the payment and performance of our
obligations under the guarantee. The commercial lender would have control over
this account. The cash deposit would be released to us three business days after
all the events of default have been cured or waived.

LOXLEY GTECH PRIVATE LIMITED

We have a 49% interest in Loxley GTECH Private Limited Co. ("LGT"), which is
accounted for using the equity method of accounting. LGT is a corporate joint
venture that will provide the online lottery system in Thailand. On March 29,
2005, in order to assist LGT with obtaining the financing they require to enable
them to perform under their obligation to operate the online lottery system in
Thailand, we guaranteed, along with the 51% shareholder in LGT, Baht 1.925
billion (approximately $47 million at the November 26, 2005 exchange rate)
principal amount in loans and Baht 455 million (approximately $11 million at the
November 26, 2005 exchange rate) in performance bonds and trade finance
facilities made to LGT by an unrelated commercial lender (collectively, the
"Facilities"). We are jointly and severally liable with the other shareholder in
LGT for this guarantee. We would be required to perform under the guarantee
should LGT fail to make interest or principal payments in accordance with the
terms and conditions of the Facilities. Our guarantee obligations commenced in
July 2005 and will terminate upon the start-up of the online lottery system in
Thailand, which is currently expected to occur in our fiscal 2006 fourth
quarter. At November 26, 2005, the principal amount of loans outstanding that we
guaranteed totaled $2.6 million. As of November 26, 2005, the carrying amount of
the liability for our obligations under this guarantee is $0.5 million, which is
included in Accrued Expenses in our Consolidated Balance Sheets. A corresponding
asset of $0.5 million is included in Other Current Assets in our Consolidated
Balance Sheets.



                                      -15-
<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 9 - GUARANTEES AND INDEMNIFICATIONS (continued)

WORLD HEADQUARTERS FACILITY

Under our Master Contract with the State of Rhode Island, we are to invest (or
cause to be invested) at least $100 million in the State of Rhode Island, in the
aggregate, by December 31, 2008. This investment commitment includes the
development of a new world headquarters facility in Providence, Rhode Island
(the "Facility") by December 31, 2006. We have entered into (i) a development
agreement with US Real Estate Limited Partnership (the "Developer"), whereby the
Developer will develop and own the Facility; and (ii) an office lease with the
Developer, whereby we will lease a portion of the Facility from the Developer
for 20 years. We also entered into (i) a 149 year ground lease with Capital
Properties, Inc. (the "Ground Landlord") with respect to the land upon which the
Facility will be constructed; and (ii) a completion guarantee in favor of the
Ground Landlord whereby we guaranteed the completion of the Facility and the
payment of the rent and real estate taxes under the ground lease until the
completion of the Facility. We have assigned the ground lease to the Developer
but remain liable under the ground lease and the completion guarantee. Rent
payable under the ground lease is currently $0.1 million per year. It is our
position that our liability under the ground lease will expire upon completion
of the Facility. Upon completion of the Facility, the Ground Landlord's recourse
in the event of a default by the Developer under the ground lease is limited to
the Facility.

Under Emerging Issues Task Force Issue No. 97-10, "The Effect of Lessee
Involvement in Asset Construction", we are considered the owner of the Facility.
We are recording the construction cost of the Facility along with a related
liability in our Consolidated Balance Sheets, which is included in Property,
Plant and Equipment, net and Other Liabilities, respectively.


NOTE 10 - COMPREHENSIVE INCOME

The components of comprehensive income are as follows:

<Table>
<Caption>

                                                      Three Months Ended                 Nine Months Ended
                                                ------------------------------      ----------------------------
                                                 November 26,     November 27,      November 26,    November 27,
                                                     2005             2004             2005             2004
                                                -------------     ------------      ------------    ------------
                                                                      (Dollars in thousands)

<S>                                             <C>               <C>               <C>             <C>
Net income                                      $      47,833     $     45,855      $    151,629    $    152,551

Other comprehensive income (loss),
  net of tax
   Foreign currency translation                         1,297           20,510            (2,709)         20,244
   Unrecognized gain on interest rate locks                --            2,071                --           2,071
   Amortization of unrecognized gain on
     interest rate locks to interest expense              (83)              --              (248)             --
   Unrecognized net gain (loss) on
     derivative instruments                               678           (1,317)            1,159              90
   Unrealized gain (loss) on investments                   --               --                75              (2)
                                                -------------     ------------      ------------     -----------
Comprehensive income                            $      49,725     $     67,119      $    149,906     $   174,954
                                                =============     ============      ============     ===========
</Table>



                                      -16-
<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 11 - EARNINGS PER SHARE

The computation of basic and diluted earnings per share is shown in the
following table:

<Table>
<Caption>

                                                      Three Months Ended              Nine Months Ended
                                                ----------------------------    ----------------------------
                                                November 26,    November 27,    November 26,    November 27,
                                                    2005            2004            2005            2004
                                                ------------    ------------    ------------    ------------
                                                       (In thousands, except per share amounts)
<S>                                             <C>             <C>             <C>             <C>
Numerator:
   Net income (Numerator for basic earnings
     per share)                                 $     47,833    $     45,855    $    151,629    $    152,551
Effect of dilutive securities:
   Interest expense on 1.75% Convertible
     Debentures, net of tax                              109             551             909           1,598
                                                ------------    ------------    ------------    ------------
Numerator for diluted earnings per share        $     47,942    $     46,406    $    152,538    $    154,149
                                                ============    ============    ============    ============
Denominator:
   Denominator for basic earnings per share-
     weighted average shares                         125,333         115,708         120,277         117,133

Effect of dilutive securities:
   1.75% Convertible Debentures                        2,241          12,727           7,084          12,727
   Employee stock options                              2,933           2,759           2,657           2,961
   Unvested stock awards and employee
     stock purchase plan shares                          368             241             239             229
                                                ------------    ------------    ------------    ------------
     Dilutive potential common shares                  5,542          15,727           9,980          15,917

Denominator for diluted earnings per
     share-adjusted weighted average shares
     and assumed conversions                         130,875         131,435         130,257         133,050
                                                ============    ============    ============    ============

Basic earnings per share                        $       0.38    $       0.40    $       1.26    $       1.30
                                                ============    ============    ============    ============

Diluted earnings per share                      $       0.37    $       0.35    $       1.17    $       1.16
                                                ============    ============    ============    ============
</Table>

NOTE 12 - INCOME TAXES

Our effective income tax rate is based upon expected income for the year, the
composition of income or loss in different jurisdictions and related statutory
tax rates, accruals for tax contingencies and the tax consequences or benefits
from audits or the resolution of tax contingencies.

In October 2004, the American Jobs Creation Act of 2004 (the "Act") was signed
into law. Among its provisions, the Act provides for a one-time special
deduction for certain qualifying dividends from foreign subsidiaries. We have
made the determination that it is not economical to repatriate foreign dividends
at this time.



                                      -17-
<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 13 - SUPPLEMENTAL CASH FLOW INFORMATION

Non-cash investing and financing activities are excluded from the consolidated
statement of cash flows. Non-cash activities that occurred during the first nine
months of fiscal 2006 and 2005 are summarized as follows:

<Table>
<Caption>
                                                                                    November 26,  November 27,
                                                                                        2005         2004
                                                                                    ------------  ------------
                                                                                      (Dollars in thousands)
<S>                                                                                 <C>           <C>
Non-cash activities that occurred in connection with the conversion
  of our 1.75% Convertible Debentures:
     Issuance of 9,193,119 shares of Holdings common stock                          $    126,406  $         --
     Issuance of 2,270,506 treasury shares                                                31,219            --
     Excess deferred tax liabilities associated with the contingent
        interest feature                                                                  12,177            --
     Forfeited interest                                                                      267            --
     Debt issuance costs                                                                  (3,867)           --
                                                                                    ------------  ------------
        Reclassification to Shareholders' Equity                                    $    166,202  $         --
                                                                                    ============  ============
  Non-cash investment related to our new world headquarters facility
  in Providence, RI (see Note 9)                                                    $     19,115  $      2,250
Shares issued under stock award plans                                                      2,583         2,889
</Table>

NOTE 14 - SUPPLEMENTAL GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION

On December 18, 2001, Holdings (the "Parent Company") issued, in a private
placement, $175 million principal amount of 1.75% Convertible Debentures due
December 15, 2021 (the "Debentures"). On October 9, 2003, the Parent Company
issued, in a private placement, $250 million principal amount of 4.75% Senior
Notes due October 15, 2010, and on November 16, 2004, issued $150 million
principal amount of 4.75% Senior Notes due December 1, 2009 and $150 million
principal amount of 5.25% Senior Notes due December 1, 2014 (collectively, the
"Senior Notes"). All of the Senior Notes were subsequently exchanged for Senior
Notes registered under the Securities Act of 1933. The Debentures and Senior
Notes are unsecured and unsubordinated obligations of the Parent Company that
are jointly and severally, fully and unconditionally guaranteed by GTECH and two
of its wholly owned subsidiaries: GTECH Rhode Island Corporation and GTECH Latin
America Corporation (collectively with GTECH, the "Guarantor Subsidiaries").
Condensed consolidating financial information is presented below.

Selling, general and administrative costs and research and development costs are
allocated to each subsidiary based on the ratio of the subsidiaries' combined
service revenues and sales of products to consolidated revenues.

The Parent Company conducts business through its consolidated subsidiaries and
unconsolidated affiliates and has, as its only material asset, an investment in
GTECH. Equity in earnings of consolidated affiliates recorded by the Parent
Company includes the Parent Company's share of the after-tax earnings of GTECH.
Taxes payable and deferred income taxes are obligations of the subsidiaries.
Income tax expense related to both current and deferred income taxes are
allocated to each subsidiary based on our consolidated effective income tax
rates.


                                      -18-
<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 14 - SUPPLEMENTAL GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION
(continued)

Condensed Consolidating Balance Sheets
November 26, 2005

<Table>
<Caption>

                                               Parent        Guarantor      Non-Guarantor   Eliminating
                                              Company       Subsidiaries    Subsidiaries      Entries        Consolidated
                                            ------------    ------------    -------------   ------------     ------------
                                                                       (Dollars in thousands)
<S>                                         <C>             <C>             <C>             <C>              <C>
Assets
Current Assets:
   Cash and cash equivalents                $         --    $     99,071    $      68,516   $         --     $    167,587
   Investment securities
     available-for-sale                               --         261,275               --             --          261,275
   Trade accounts receivable, net                     --          87,818           71,506             --          159,324
   Due from subsidiaries and affiliates               --          60,490               --        (60,490)              --
   Sales-type lease receivables                       --           2,961              177             --            3,138
   Refundable performance deposit                     --              --            8,000             --            8,000
   Inventories                                        --          37,210           55,261         (5,513)          86,958
   Deferred income taxes                              --           8,457           15,959             --           24,416
   Other current assets                               --           9,822           23,080             --           32,902
                                            ------------    ------------    -------------   ------------     ------------
     Total Current Assets                             --         567,104          242,499        (66,003)         743,600
Systems, Equipment and Other
   Assets Relating to Contracts, net                  --         592,049          106,260        (12,477)         685,832
Investment in Subsidiaries and
   Affiliates                                    930,180         466,828               --     (1,397,008)              --
Goodwill                                              --         115,981          229,828             --          345,809
Property, Plant and Equipment, net                    --          59,696           34,758             --           94,454
Intangible Assets, net                                --          19,996           48,649             --           68,645
Refundable Performance Deposit                        --              --           12,000             --           12,000
Sales-Type Lease Receivables                          --           2,690               32             --            2,722
Other Assets                                          --          14,364           27,506             --           41,870
                                            ------------    ------------    -------------   ------------     ------------
   Total Assets                             $    930,180    $  1,838,708    $     701,532   $ (1,475,488)    $  1,994,932
                                            ============    ============    =============   ============     ============

Liabilities and Shareholders' Equity
Current Liabilities:
   Accounts payable                         $         --    $     33,033    $      25,769   $         --     $     58,802
   Due to subsidiaries and affiliates                 --              --           60,490        (60,490)              --
   Accrued expenses                                   --          31,312           25,204             --           56,516
   Employee compensation                              --          22,767           10,616             --           33,383
   Advance payments from customers                    --          15,200           40,293             --           55,493
   Deferred revenue and advance billings              --          21,032           19,345             --           40,377
   Income taxes payable                               --          43,290            2,676             --           45,966
   Taxes other than income taxes                      --           8,029            9,838             --           17,867
   Current portion of long-term debt                  --              --            2,518             --            2,518
                                            ------------    ------------    -------------   ------------     ------------
     Total Current Liabilities                        --         174,663          196,749        (60,490)         310,922
Long-Term Debt, less current
   portion                                            --         561,777               73             --          561,850
Other Liabilities                                     --          79,604           20,342             --           99,946
Deferred Income Taxes                                 --          74,494           17,540             --           92,034
Shareholders' Equity                             930,180         948,170          466,828     (1,414,998)         930,180
                                            ------------    ------------    -------------   ------------     ------------
     Total Liabilities and
        Shareholders' Equity                $    930,180    $  1,838,708    $     701,532   $ (1,475,488)    $  1,994,932
                                            ============    ============    =============   ============     ============
</Table>


                                      -19-
<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 14 - SUPPLEMENTAL GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION
(continued)

Condensed Consolidating Balance Sheets
February 26, 2005

<Table>
<Caption>

                                              Parent         Guarantor      Non-Guarantor   Eliminating
                                              Company       Subsidiaries    Subsidiaries      Entries        Consolidated
                                            ------------    ------------    -------------   ------------     ------------
                                                                      (Dollars in thousands)
<S>                                         <C>             <C>             <C>             <C>              <C>
Assets
Current Assets:
   Cash and cash equivalents                $         --    $     23,020    $      71,426   $         --     $     94,446
   Investment securities
     available-for-sale                               --         196,825               --             --          196,825
   Trade accounts receivable, net                     --          82,212           86,494             --          168,706
   Due from subsidiaries and affiliates               --          53,345               --        (53,345)              --
   Sales-type lease receivables                       --           3,215              246             --            3,461
   Refundable performance deposit                     --              --            8,000             --            8,000
   Inventories                                        --          30,387           34,366         (3,618)          61,135
   Deferred income taxes                              --          14,030           17,405             --           31,435
   Other current assets                               --           6,669           19,977             --           26,646
                                            ------------    ------------    -------------   ------------     ------------
     Total Current Assets                             --         409,703          237,914        (56,963)         590,654
Systems, Equipment and Other
   Assets Relating to Contracts, net                  --         616,204          118,436        (14,202)         720,438
Investment in Subsidiaries and
   Affiliates                                    655,768         448,499               --     (1,104,267)              --
Goodwill                                              --         115,981          215,041             --          331,022
Property, Plant and Equipment, net                    --          40,120           34,438             --           74,558
Intangible Assets, net                                --          22,157           48,682             --           70,839
Refundable Performance Deposit                        --              --           12,000             --           12,000
Sales-Type Lease Receivables                          --           4,681               75             --            4,756
Other Assets                                          --          28,209           22,665             --           50,874
                                            ------------    ------------    -------------   ------------     ------------
   Total Assets                             $    655,768    $  1,685,554    $     689,251   $ (1,175,432)    $  1,855,141
                                            ============    ============    =============   ============     ============

Liabilities and Shareholders' Equity
Current Liabilities:
   Accounts payable                         $         --    $     41,525    $      57,709   $         --     $     99,234
   Due to subsidiaries and affiliates                 --              --           53,345        (53,345)              --
   Accrued expenses                                   --          29,277           24,950             --           54,227
   Employee compensation                              --          13,252            8,610             --           21,862
   Advance payments from customers                    --           8,113           34,752             --           42,865
   Deferred revenue and advance billings              --          11,369           18,336             --           29,705
   Income taxes payable                               --          11,902            4,597             --           16,499
   Taxes other than income taxes                      --           7,688            8,884             --           16,572
   Short term borrowings                              --              --              334             --              334
   Current portion of long-term debt                  --              --            2,476             --            2,476
                                            ------------    ------------    -------------   ------------     ------------
     Total Current Liabilities                        --         123,126          213,993        (53,345)         283,774
Long-Term Debt, less current
   portion                                            --         723,539            2,790             --          726,329
Other Liabilities                                     --          64,035           19,225             --           83,260
Deferred Income Taxes                                 --         101,266            4,744             --          106,010
Shareholders' Equity                             655,768         673,588          448,499     (1,122,087)         655,768
                                            ------------    ------------    -------------   ------------     ------------
     Total Liabilities and
        Shareholders' Equity                $    655,768    $  1,685,554    $     689,251   $ (1,175,432)    $  1,855,141
                                            ============    ============    =============   ============     ============
</Table>



                                      -20-
<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 14 - SUPPLEMENTAL GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION
(continued)

Condensed Consolidating Income Statements
Three Months Ended November 26, 2005

<Table>
<Caption>
                                        Parent        Guarantor       Non-Guarantor    Eliminating
                                       Company       Subsidiaries     Subsidiaries       Entries        Consolidated
                                     ------------    ------------     -------------    ------------     ------------
                                                                (Dollars in thousands)
<S>                                  <C>             <C>              <C>              <C>              <C>
Revenues:
   Services                          $         --    $    184,599     $      86,290    $         --     $    270,889
   Sales of products                           --          15,294            13,955              --           29,249
   Intercompany sales and fees                 --          36,756            12,057         (48,813)              --
                                     ------------    ------------     -------------    ------------     ------------
                                               --         236,649           112,302         (48,813)         300,138
Costs and expenses:
   Costs of services                           --         113,964            51,961            (941)         164,984
   Costs of sales                              --           9,365             7,965              --           17,330
   Intercompany cost of sales
     and fees                                  --          30,919               977         (31,896)              --
                                     ------------    ------------     -------------    ------------     ------------
                                               --         154,248            60,903         (32,837)         182,314
                                     ------------    ------------     -------------    ------------     ------------

Gross profit                                   --          82,401            51,399         (15,976)         117,824

Selling, general & administrative              --          22,354            11,397              --           33,751
Research and development                       --           7,637             3,809              --           11,446
                                     ------------    ------------     -------------    ------------     ------------
     Operating expenses                        --          29,991            15,206              --           45,197
                                     ------------    ------------     -------------    ------------     ------------

Operating income                               --          52,410            36,193         (15,976)          72,627

Other income (expense):
     Interest income                           --           2,208               628              --            2,836
     Equity in earnings of
       unconsolidated affiliates               --             484               333              --              817
     Equity in earnings of
       consolidated affiliates             47,833          25,751                --         (73,584)              --
     Other expense                             --            (875)             (143)             --           (1,018)
     Interest expense                          --          (7,248)             (644)             --           (7,892)
                                     ------------    ------------     -------------    ------------     ------------
                                           47,833          20,320               174         (73,584)          (5,257)
                                     ------------    ------------     -------------    ------------     ------------

Income before income taxes                 47,833          72,730            36,367         (89,560)          67,370

Income taxes                                   --          21,096            10,616         (12,175)          19,537
                                     ------------    ------------     -------------    ------------     ------------

Net income                           $     47,833    $     51,634     $      25,751    $    (77,385)    $     47,833
                                     ============    ============     =============    ============     ============
</Table>



                                      -21-
<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 14 - SUPPLEMENTAL GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION
(continued)

Condensed Consolidating Income Statements
Nine Months Ended November 26, 2005

<Table>
<Caption>

                                        Parent         Guarantor      Non-Guarantor    Eliminating
                                       Company       Subsidiaries     Subsidiaries       Entries        Consolidated
                                     ------------    ------------     -------------    ------------     ------------
                                                                 (Dollars in thousands)
<S>                                  <C>             <C>              <C>              <C>              <C>
Revenues:
   Services                          $         --    $    555,646     $     272,948    $         --     $    828,594
   Sales of products                           --          43,326            64,559              --          107,885
   Intercompany sales and fees                 --         114,927            36,631        (151,558)              --
                                     ------------    ------------     -------------    ------------     ------------
                                               --         713,899           374,138        (151,558)         936,479
Costs and expenses:
   Costs of services                           --         339,356           159,711          (3,542)         495,525
   Costs of sales                              --          23,677            40,001              --           63,678
   Intercompany cost of sales
     and fees                                  --          87,983             7,377         (95,360)              --
                                     ------------    ------------     -------------    ------------     ------------
                                               --         451,016           207,089         (98,902)         559,203
                                     ------------    ------------     -------------    ------------     ------------

Gross profit                                   --         262,883           167,049         (52,656)         377,276

Selling, general & administrative              --          61,149            34,459              --           95,608
Research and development                       --          22,802            12,825              --           35,627
                                     ------------    ------------     -------------    ------------     ------------
     Operating expenses                        --          83,951            47,284              --          131,235
                                     ------------    ------------     -------------    ------------     ------------

Operating income                               --         178,932           119,765         (52,656)         246,041

Other income (expense):
     Interest income                           --           5,116             1,870              --            6,986
     Equity in earnings of
       unconsolidated affiliates               --           2,696               439              --            3,135
     Equity in earnings of
       consolidated affiliates            151,629          77,953                --        (229,582)              --
     Other expense                             --            (469)           (2,981)             --           (3,450)
     Interest expense                          --         (22,001)           (1,161)             --          (23,162)
                                     ------------    ------------     -------------    ------------     ------------
                                          151,629          63,295            (1,833)       (229,582)         (16,491)
                                     ------------    ------------     -------------    ------------     ------------

Income before income taxes                151,629         242,227           117,932        (282,238)         229,550

Income taxes                                   --          82,115            39,979         (44,173)          77,921
                                     ------------    ------------     -------------    ------------     ------------

Net income                           $    151,629    $    160,112     $      77,953    $   (238,065)    $    151,629
                                     ============    ============     =============    ============     ============
</Table>



                                      -22-
<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 14 - SUPPLEMENTAL GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION
(continued)

Condensed Consolidating Income Statements
Three Months Ended November 27, 2004

<Table>
<Caption>

                                       Parent         Guarantor      Non-Guarantor     Eliminating
                                       Company       Subsidiaries    Subsidiaries        Entries        Consolidated
                                     ------------    ------------    -------------    -------------     ------------
                                                                  (Dollars in thousands)
<S>                                 <C>              <C>             <C>              <C>            <C>
Revenues:
   Services                          $         --    $    176,902    $      75,043    $          --     $    251,945
   Sales of products                           --          34,844           28,858               --           63,702
   Intercompany sales and fees                 --          21,371           12,777          (34,148)              --
                                     ------------    ------------    -------------    -------------     ------------
                                               --         233,117          116,678          (34,148)         315,647
Costs and expenses:
   Costs of services                           --         103,598           53,330             (966)         155,962
   Costs of sales                              --          20,338           23,849               --           44,187
   Intercompany cost of sales
     and fees                                  --          27,162            4,974          (32,136)              --
                                     ------------    ------------    -------------    -------------     ------------
                                               --         151,098           82,153          (33,102)         200,149
                                     ------------    ------------    -------------    -------------     ------------

Gross profit                                   --          82,019           34,525           (1,046)         115,498

Selling, general & administrative              --          19,955            9,785               --           29,740
Research and development                       --           8,728            4,279               --           13,007
                                     ------------    ------------    -------------    -------------     ------------
     Operating expenses                        --          28,683           14,064               --           42,747
                                     ------------    ------------    -------------    -------------     ------------

Operating income                               --          53,336           20,461           (1,046)          72,751

Other income (expense):
     Interest income                           --              96              546               --              642
     Equity in earnings of
       unconsolidated affiliates               --             766               44               --              810
     Equity in earnings of
       consolidated affiliates             45,855          10,714               --          (56,569)              --
     Other income (expense)                    --           3,184           (5,254)              --           (2,070)
     Interest expense                          --          (3,340)            (348)              --           (3,688)
                                     ------------    ------------    -------------    -------------     ------------
                                           45,855          11,420           (5,012)         (56,569)          (4,306)
                                     ------------    ------------    -------------    -------------     ------------

Income before income taxes                 45,855          64,756           15,449          (57,615)          68,445

Income taxes                                   --          21,336            4,735           (3,481)          22,590
                                     ------------    ------------    -------------    -------------     ------------

Net income                           $     45,855    $     43,420    $      10,714    $     (54,134)    $     45,855
                                     ============    ============    =============    =============     ============
</Table>



                                      -23-
<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 14 - SUPPLEMENTAL GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION
(continued)

Condensed Consolidating Income Statements
Nine Months Ended November 27, 2004

<Table>
<Caption>

                                        Parent        Guarantor      Non-Guarantor      Eliminating
                                       Company       Subsidiaries    Subsidiaries         Entries       Consolidated
                                     ------------    ------------    -------------      -----------     ------------
                                                                  (Dollars in thousands)
<S>                                  <C>             <C>             <C>                <C>             <C>
Revenues:
   Services                          $         --    $    532,255    $     221,130      $        --     $    753,385
   Sales of products                           --          93,682           72,300               --          165,982
   Intercompany sales and fees                 --          71,234           37,774         (109,008)              --
                                     ------------    ------------    -------------      -----------     ------------
                                               --         697,171          331,204         (109,008)         919,367
Costs and expenses:
   Costs of services                           --         309,428          144,636           (2,328)         451,736
   Costs of sales                              --          52,086           51,905              (13)         103,978
   Intercompany cost of sales
     and fees                                  --          72,179           13,551          (85,730)              --
                                     ------------    ------------    -------------      -----------     ------------
                                               --         433,693          210,092          (88,071)         555,714
                                     ------------    ------------    -------------      -----------     ------------

Gross profit                                   --         263,478          121,112          (20,937)         363,653

Selling, general & administrative              --          59,417           27,847               --           87,264
Research and development                       --          26,388           12,353               --           38,741
                                     ------------    ------------    -------------      -----------     ------------
     Operating expenses                        --          85,805           40,200               --          126,005
                                     ------------    ------------    -------------      -----------     ------------

Operating income                               --         177,673           80,912          (20,937)         237,648

Other income (expense):
     Interest income                           --             881            2,077               --            2,958
     Equity in earnings (loss) of
       unconsolidated affiliates               --           2,680             (271)              --            2,409
     Equity in earnings of
       consolidated affiliates            152,551          54,736               --         (207,287)              --
     Other income                              --           2,826            3,705               --            6,531
     Interest expense                          --         (10,645)          (1,098)              --          (11,743)
                                     ------------    ------------    -------------      -----------     ------------
                                          152,551          50,478            4,413         (207,287)             155
                                     ------------    ------------    -------------      -----------     ------------

Income before income taxes                152,551         228,151           85,325         (228,224)         237,803

Income taxes                                   --          81,792           30,589          (27,129)          85,252
                                     ------------    ------------    -------------      -----------     ------------

Net income                           $    152,551    $    146,359    $      54,736      $  (201,095)    $    152,551
                                     ============    ============    =============      ===========     ============
</Table>



                                      -24-
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 14 - SUPPLEMENTAL GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION
(continued)

Condensed Consolidating Statements of Cash Flows
Nine Months Ended November 26, 2005

<Table>
<Caption>

                                            Parent          Guarantor      Non-Guarantor      Eliminating
                                            Company        Subsidiaries    Subsidiaries         Entries        Consolidated
                                          ------------     ------------    -------------      -----------      ------------
                                                                      (Dollars in thousands)
<S>                                       <C>              <C>             <C>                <C>              <C>
Net cash provided by operating
   activities                             $         --     $    267,677    $      42,455      $    (1,610)    $    308,522

Investing Activities
   Acquisitions (net of cash acquired)              --               --          (21,869)              --          (21,869)
   Purchases of systems, equipment
     and other assets relating to
     contracts                                      --          (70,436)         (23,556)           1,610          (92,382)
   Purchases of available-for-sale
     investment securities                          --         (147,275)              --               --         (147,275)
   Maturities and sales of
     available-for-sale investment
     securities                                     --           82,825               --               --           82,825
   Purchases of property, plant
     and equipment                                  --           (5,474)          (1,238)              --           (6,712)
   License fee                                      --               --           (1,750)              --           (1,750)
   Investment in advances to
   unconsolidated subsidiaries                      --               --           (1,488)              --           (1,488)
   Decrease in restricted cash                      --               --            5,080               --            5,080
   Proceeds from sale of investment                 --               --            3,000               --            3,000
                                          ------------     ------------    -------------      -----------     ------------
Net cash provided by (used for)
     investing activities                           --         (140,360)         (41,821)           1,610         (180,571)

Financing Activities
   Principal payments on long-term
     debt                                           --               --           (2,259)              --           (2,259)
   Purchases of treasury stock                 (32,051)              --               --               --          (32,051)
   Dividends paid                              (30,921)              --               --               --          (30,921)
   Proceeds from stock options                   9,406               --               --               --            9,406
   Intercompany capital transactions            51,179          (51,179)              --               --               --
   Other                                         2,387             (130)          (1,663)              --              594
                                          ------------     ------------    -------------      -----------     ------------
Net cash used for financing
     activities                                     --          (51,309)          (3,922)              --          (55,231)
Effect of exchange rate changes
     on cash                                        --               43              378               --              421
                                          ------------     ------------    -------------      -----------     ------------
Increase (decrease) in cash and
     cash equivalents                               --           76,051           (2,910)              --           73,141
Cash and cash equivalents at
     beginning of period                            --           23,020           71,426               --           94,446
                                          ------------     ------------    -------------      -----------     ------------
Cash and cash equivalents at end
     of period                            $         --     $     99,071    $      68,516      $        --     $    167,587
                                          ============     ============    =============      ===========     ============
</Table>


                                      -25-
<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

NOTE 14 - SUPPLEMENTAL GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION
(continued)

Condensed Consolidating Statements of Cash Flows
Nine Months Ended November 27, 2004

<Table>
<Caption>

                                            Parent          Guarantor       Non-Guarantor     Eliminating
                                            Company        Subsidiaries     Subsidiaries        Entries       Consolidated
                                          ------------     ------------     -------------     -----------     ------------
                                                                    (Dollars in thousands)
<S>                                       <C>              <C>              <C>               <C>             <C>
Net cash provided by operating
   activities                             $         --     $    244,112     $      36,771     $    (2,407)    $    278,476

Investing Activities
   Acquisitions (net of cash acquired)              --               --          (200,764)             --         (200,764)
   Purchases of systems, equipment
     and other assets relating to
     contracts                                      --         (164,308)          (27,473)          2,407         (189,374)
   Purchases of available-for-sale
     investment securities                          --          (50,150)               --              --          (50,150)
   Maturities and sales of
     available-for-sale investment
     securities                                     --          272,000                --              --          272,000
   Proceeds from sale of investment                 --               --            11,773              --           11,773
   Purchases of property, plant
    and equipment                                   --           (8,826)             (308)             --           (9,134)
   Increase in restricted cash                      --               --            (5,138)             --           (5,138)
   Investments in and advances to
     unconsolidated subsidiaries                    --               --            (2,503)             --           (2,503)
                                          ------------     ------------     -------------    ------------     ------------
Net cash provided by (used for)
     investing activities                           --           48,716          (224,413)          2,407         (173,290)

Financing Activities
   Net proceeds from issuance of
     long-term debt                                 --          343,254                --              --          343,254
   Principal payments on long-term
     debt                                           --         (135,000)           (7,657)             --         (142,657)
   Purchases of treasury stock                (100,536)              --                --              --         (100,536)
   Dividends paid                              (29,988)              --                --              --          (29,988)
   Premiums and fees paid in
     connection with the early
     retirement of debt                             --          (10,610)               --              --          (10,610)
   Proceeds from stock options                  11,810               --                --              --           11,810
   Intercompany capital transactions           116,719         (284,719)          168,000              --               --
   Other                                         1,995           (2,711)            3,055              --            2,339
                                          ------------     ------------     -------------    ------------     ------------
Net cash provided by (used for)
     financing activities                           --          (89,786)          163,398              --           73,612
Effect of exchange rate changes
     on cash                                        --             (113)            1,577              --            1,464
                                          ------------     ------------     -------------    ------------     ------------
Increase (decrease) in cash and
     cash equivalents                               --          202,929           (22,667)             --          180,262
Cash and cash equivalents at
     beginning of period                            --           68,956            60,383              --          129,339
                                          ------------     ------------     -------------    ------------     ------------
Cash and cash equivalents at end
     of period                            $         --     $    271,885     $      37,716    $         --     $    309,601
                                          ============     ============     =============    ============     ============
</Table>



                                      -26-
<PAGE>



Item 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
           RESULTS OF OPERATIONS

OVERVIEW

The following Management's Discussion and Analysis ("MD&A") is intended to help
the reader understand the financial results of GTECH Holdings Corporation. MD&A
is provided as a supplement to, and should be read in conjunction with, our
financial statements and the accompanying notes. This overview provides guidance
on the individual sections of MD&A as follows:

o     FORWARD-LOOKING STATEMENTS - cautionary information about forward-looking
      statements.

o     OUR BUSINESS - a general description of our business; our growth
      strategy; the potential change in control of our company; and Brazil
      matters.

o     COMMON STOCK SPLIT - information about our prior year common stock split.

o     OPERATIONS REVIEW - an analysis of our consolidated results of operations
      for the three and nine month periods ended November 26, 2005 and November
      27, 2004 presented in our financial statements. We operate in one business
      - Transaction Processing, and we have a single operating and reportable
      business segment. Therefore, our discussions are not quantified by segment
      results.

o     LIQUIDITY, CAPITAL RESOURCES AND FINANCIAL POSITION - an analysis of cash
      flows; financial position; and commitments.

o     FINANCIAL RISK MANAGEMENT AND DIVIDEND POLICY - information about
      financial risk management; interest rate market risk; foreign currency
      exchange rate risk; and our dividend policy.

Unless specified otherwise, we use the terms "Holdings," "the Company," "we,"
"our," and "us" in MD&A to refer to GTECH Holdings Corporation and its
consolidated subsidiaries included in the consolidated financial statements.


FORWARD-LOOKING STATEMENTS

Certain statements contained or incorporated by reference in this report are
forward-looking statements within the meaning of the United States Private
Litigation Reform Act of 1995. We identify forward-looking statements by words
such as "may," "will," "should," "could," "expect," "plan," "anticipate,"
"intend," "believe," "estimate," "continue," "project" or similar terms that
refer to the future. Such statements include, without limitation, statements
relating to:

o     the future prospects for and stability of the lottery industry and other
      businesses in which we are engaged or expect to be engaged;

o     our future operating and financial performance (including, without
      limitation, expected future growth in revenues, profit margins and
      earnings per share);

o     our ability to secure and protect trademarks and other intellectual
      property rights;

o     our ability to retain existing contracts and to obtain and retain new
      contracts;

o     competition in the online lottery industry and other businesses in which
      we are engaged or may engage and the impact of competition on our revenues
      and profitability;

o     our ability to realize the anticipated benefits of our acquisitions; and

o     the results and effects of legal proceedings and investigations.



                                      -27-
<PAGE>



These forward-looking statements reflect management's assessment based on
information currently available, but are not guarantees and are subject to risks
and uncertainties that could cause actual results to differ materially from
those contemplated in the forward-looking statements. These risks and
uncertainties include, among other things, the following:

o     government regulations and other actions affecting the online lottery
      industry could have a negative effect on our business and sales;

o     we may be subject to adverse determinations in legal proceedings
      (including previously announced legal proceedings in Brazil) which could
      result in substantial monetary judgments or reputational damage;

o     our lottery operations are dependent upon our continued ability to retain
      and extend our existing contracts and win new contracts;

o     slow growth or declines in sales of online lottery goods and services
      could lead to lower revenues and cash flows;

o     we derive over half of our revenues from foreign jurisdictions (including
      over 7.4% in fiscal 2005 from Brazilian operations) and are subject to the
      economic, political and social instability risks of doing business in
      foreign jurisdictions;

o     our results of operations are exposed to foreign currency exchange rate
      fluctuations which could result in lower revenues, net income and cash
      flows when such results are translated into U.S. dollar accounts;

o     we have a concentrated customer base and the loss of any of our larger
      customers (or lower sales from any of these customers) could lead to lower
      revenue;

o     our quarterly operating results may fluctuate significantly, including as
      a result of variations in the amount and timing of product sales, the
      occurrence of large jackpots in lotteries (which increase the amount
      wagered and our revenue) and expenses incurred in connection with lottery
      start-ups;

o     we operate in a highly competitive environment and increased competition
      may cause us to experience lower cash flows or to lose contracts;

o     we are subject to substantial penalties for failure to perform under our
      contracts;

o     we may not be able to respond to technological changes or to satisfy
      future technology demands of our customers in which case we could fall
      behind our competitors;

o     if we are unable to manage potential risks related to acquisitions, our
      business and growth prospects could suffer;

o     expansion of the gaming industry faces opposition which could limit our
      access to some markets;

o     our business prospects and future success depend upon our ability to
      attract and retain qualified employees;

o     our business prospects and future success rely heavily upon the integrity
      of our employees and executives and the security of our systems;

o     our dependence on certain suppliers creates a risk of implementation
      delays if the supply contract is terminated or breached, and any delays
      may result in substantial penalties;

o     our non-lottery ventures, which are an increasingly important aspect of
      our business, may fail; and

o     other risks and uncertainties set forth below and elsewhere in this
      report, in our fiscal 2005 Annual Report on Form 10-K, and in our
      subsequent press releases and Forms 10-Q and other reports and filings
      with the Securities and Exchange Commission.

The foregoing list of important factors is not all-inclusive.



                                      -28-
<PAGE>



OUR BUSINESS

GENERAL

We operate on a 52-week or 53-week fiscal year ending on the last Saturday in
February and fiscal 2006 is a 52-week year that ends on February 25, 2006.

We are a global gaming and technology company providing software, networks and
professional services that power high-performance, transaction processing
systems. We are the world's leading operator of highly-secure online lottery
transaction processing systems, doing business in 52 countries worldwide and we
have a growing presence in commercial gaming technology ("Gaming Solutions") and
financial services transaction processing ("Commercial Services"). A comparison
of our revenue concentration is as follows:

<Table>
<Caption>

                       Nine Months
                          Ended
                       November 26,      Fiscal          Fiscal
Consolidated Revenues      2005           2005            2004
---------------------  ------------    -----------     -----------
<S>                    <C>             <C>             <C>
Lottery                     85%            87%             91%
Commercial Services          9%             7%              7%
Gaming Solutions             6%             6%              2%
                       ------------    -----------     -----------
                           100%           100%            100%
                       ============    ===========     ===========
</Table>

Being a global business, we derive a substantial portion of our revenue from our
operations outside of the United States. In particular, in fiscal 2005, we
derived 52.2% of our revenues from international operations, including 7.4% of
our revenues from our Brazilian operations alone (including 7.2% of our revenues
from Caixa Economica Federal, the operator of Brazil's National Lottery, our
second largest customer in fiscal 2005 based on annual revenues). In addition,
substantial portions of our assets, primarily consisting of equipment we use to
operate online lottery systems for our customers, are held outside of the United
States. We are also exposed to more general risks of international operations,
including increased governmental regulation of the online lottery industry in
the markets where we operate; exchange controls or other currency restrictions;
and significant political instability.

Our service revenues are derived primarily from lottery service contracts, which
are typically at least five to seven years in duration for the base contract
term with three to five years of extension options resulting in total contract
lives of eight to ten years. Our contracts generally provide compensation to us
based upon a percentage of a lottery's gross online and instant ticket sales.
These percentages vary depending on the size of the lottery and the scope of
services provided to the lottery. We primarily derive product sale revenues from
the installation of new online lottery systems, installation of new software and
sales of lottery terminals and equipment in connection with the expansion of
existing lottery systems. Our product margins fluctuate depending on the mix,
volume and timing of product sale contracts. Our product sale revenues from
period to period may not be comparable due to the size and timing of product
sale transactions. During fiscal 2006, we currently anticipate that product
sales will be in the range of $190 million to $200 million.

Over the past several fiscal years, we have experienced and may continue to
experience a reduction in the percentage of lottery ticket sales we receive from
certain customers resulting from contract rebids, extensions and renewals due to
a number of factors, including the substantial growth of lottery sales over the
last decade, reductions in the cost of technology and telecommunications
services, and general market and competitive dynamics. In anticipation of and
response to these trends, beginning in fiscal 2001, we began the implementation
of our new Enterprise Series-led technology strategy combined with the
implementation of a number of ongoing cost savings initiatives and efficiency
improvement programs designed to enable us to maintain our market leadership in
the lottery industry. In addition, we have developed and continue to develop new
lottery games designed to maintain a strong level of same store sales growth for
our customers.



                                      -29-
<PAGE>

Our business is highly regulated, and the competition to secure new government
contracts is often intense. In addition, our ability to consummate the
acquisition, which we announced in December 2004, of a 50% controlling equity
interest in the Atronic group of companies, and to otherwise expand our business
in non-lottery gaming markets, is contingent upon obtaining required gaming
licenses. From time to time, competitors challenge our contract awards and there
have been, and may continue to be, investigations of various types, including
grand jury investigations conducted by government authorities into possible
improprieties and wrongdoing in connection with efforts to obtain and/or the
awarding of lottery contracts and related matters. Because such investigations
frequently are conducted in secret, we may not necessarily know of the existence
of an investigation which might involve us. Because our reputation for integrity
is an important factor in our business dealings with lottery, gaming licensing,
and other governmental agencies, a governmental allegation or a finding of
improper conduct on our part or attributable to us in any manner could have a
material adverse effect on our business, including our ability to retain
existing contracts, obtain new or renewal contracts and to expand our business
in non-lottery gaming markets. In addition, continuing adverse publicity
resulting from these investigations and related matters could have a material
adverse effect on our reputation and business. For further information
concerning these matters and other contingencies, see "Legal Proceedings" in
Part II, Item 1 in this report and also the following:

      o     Part I, Item 1 - "Certain Factors That May Affect Future Performance
            - Government regulations and other actions affecting the online
            lottery industry could have a negative effect on our business and
            sales" in our fiscal 2005 Annual Report on Form 10-K;

      o     Part I, Item 3 - "Legal Proceedings" in our fiscal 2005 Annual
            Report on Form 10-K; and

      o     Note 14 to the Consolidated Financial Statements in our fiscal 2005
            Annual Report on Form 10-K.

GROWTH STRATEGY

Fiscal 2005 was a year of significant strategic progress for us with the
acquisition of three privately-held companies that strengthened our growth
strategy in Commercial Services and Gaming Solutions. In addition, our growth
strategy in Gaming Solutions was significantly advanced when in December 2004,
we signed an agreement to acquire a 50% controlling equity position in the
Atronic group of companies, a video slot machine manufacturer that also develops
slot machine games and customized solutions for dynamic gaming operations.

Our Commercial Services market includes the processing and transmission of
commercial, non-lottery transactions including debit and credit card
transactions (both acquiring and issuing processing), bill payments, electronic
tax payments, prepaid utility payments and prepaid cellular telephone recharges.
Currently, our networks in Brazil, Poland, Chile, the Czech Republic, Jamaica
and other countries process debit and credit card transactions, bill payments
and other commercial services transactions. In the near term, we expect to
concentrate our efforts to grow commercial services revenues principally in
Central and Eastern Europe and other selected emerging economies, with the goal
of leveraging our existing technology, infrastructure and relationships to drive
growth in Commercial Services.

In addition, we will continue to identify and evaluate a variety of selective
opportunities for acquisitions in the Lottery, Commercial Services, and Gaming
Solutions markets, as well as investing in growth through licensing when the
right opportunities present themselves.



                                      -30-
<PAGE>
POTENTIAL CHANGE IN CONTROL OF OUR COMPANY

In September 2005, we announced that we received a non-binding preliminary
expression of interest from an unidentified third party regarding the potential
acquisition of the Company. In light of this expression of interest, the
independent members of our board of directors are examining our options with the
assistance of Citigroup Global Markets as their financial advisor.

As previously announced, our board has not concluded that we should enter into
any extraordinary transaction and, in any event, there can be no assurance that,
if the directors determine that a sale of the Company at this time is an
attractive option, a transaction will be successfully negotiated or consummated,
or as to the form or terms of such a transaction.


BRAZIL MATTERS

GTECH Brasil Ltda., our Brazilian subsidiary ("GTECH Brazil"), has provided
online lottery services and technology to Caixa Economica Federal ("CEF"), the
Brazilian bank and operator of Brazil's National Lottery since 1997. Revenues
from our lottery contract with CEF accounted for 7.2% of our total fiscal 2005
revenues, making CEF our second largest customer in fiscal 2005 based upon
annual revenues.

In June 2004, a ruling (the "Ruling") in a civil action initiated by federal
attorneys with Brazil's Public Ministry had the effect in fiscal 2005 of
materially reducing payments that we otherwise would have received from our
lottery contract with CEF. The Ruling ordered that 30% of payments subsequent to
the date of the Ruling due to GTECH Brazil by CEF, be withheld and deposited in
an account maintained by the Court. As of February 26, 2005, the total amount
withheld and deposited pursuant to the Ruling was approximately 68 million
Brazilian reals, or $26 million. In fiscal 2005, we did not recognize service
revenues for the payments that were withheld from GTECH Brazil, as realization
of these amounts was not reasonably assured.

In July 2004, we filed an appeal of the Ruling and in March 2005, an appellate
court decision ordered that the withholding be discontinued and that all funds
currently held in escrow in excess of 40 million Brazilian reals be returned to
us, which amounts to $11 million of the $26 million withheld as of February 26,
2005. We received and recognized these funds as service revenue on April 13,
2005. In addition, the Ruling's restrictions on the transfer or sale of our
Brazilian assets was removed and accordingly, there were no restricted cash
balances as of November 26, 2005.

The Ruling also put in place certain restrictions on the transfer or sale of
certain of our Brazilian assets. Such restrictions were lifted in March 2005.
See Note 5 of this report for further information.

In May 2005, GTECH Brazil entered into a new one-year contract with CEF, which
expires in May 2006. Accumulated foreign currency translation losses related to
our operations in Brazil of $54.1 million (which are recorded in Accumulated
Other Comprehensive Loss in our Consolidated Balance Sheet at November 26,
2005), would be recorded as a charge to our consolidated income statement upon
the expiration of our contract with CEF should we determine that the expiration
of the CEF contract results in a substantial liquidation of our investment in
Brazil.

Refer to Note 14 to the Consolidated Financial Statements in our fiscal 2005
Annual Report on Form 10-K for detailed disclosures regarding Brazil matters.




                                      -31-
<PAGE>



COMMON STOCK SPLIT

In the second quarter of fiscal 2005, our Board of Directors approved a 2-for-1
common stock split, payable in the form of a stock dividend, which entitled each
shareholder of record on July 1, 2004 to receive one share of common stock for
each outstanding share of common stock held on that date. The stock dividend was
distributed on July 30, 2004. All references to common shares and per share
amounts herein have been restated to reflect the stock splits for all periods
presented.


OPERATIONS REVIEW

COMPARISON OF THE THREE MONTH PERIODS ENDED NOVEMBER 26, 2005 AND NOVEMBER 27,
2004

REVENUES AND GROSS MARGIN

<Table>
<Caption>

                                             Three Months Ended
                         -----------------------------------------------------
                                                                 Change
                         November 26,    November 27,    ---------------------
                            2005            2004             $            %
                         ------------    ------------    ---------   ---------
                                                  (Dollars in millions)
<S>                      <C>             <C>             <C>            <C>
Domestic lottery         $      143.4    $      127.4    $    16.0        12.6
International lottery            91.4            94.4         (3.0)       (3.2)
Commercial services              27.2            22.0          5.2        23.6
Gaming solutions                  8.9             7.3          1.6        21.9
All other                          --             0.8         (0.8)     (100.0)
                         ------------    ------------    ---------   ---------
   Services              $      270.9    $      251.9    $    19.0         7.5
   Sales of products             29.2            63.7        (34.5)      (54.2)
                         ------------    ------------    ---------   ---------
Total revenues           $      300.1    $      315.6    $   (15.5)       (4.9)
                         ============    ============    =========   =========
</Table>

<Table>
<Caption>
                                         Three Months Ended
                         -----------------------------------------------------
                                                                Change
                         November 26,    November 27,    ---------------------
                             2005           2004            Percentage Points
                         ------------    ------------    ---------------------
<S>                      <C>             <C>             <C>
Service gross margin             39.1%           38.1%            1.0

Product gross margin             40.8%           30.6%           10.2
</Table>


The 12.6% increase in domestic lottery service revenues, which was tempered by
the impact of severe weather conditions in the Southeastern United States, was
primarily due to higher revenues from an increase in sales by our domestic
lottery customers of approximately 3%, combined with net contract wins of
approximately 3% (including the impact of our new service contract in Florida
and the loss of the Colorado contract), and higher jackpot activity.

International lottery service revenues, which were tempered by the impact of
severe weather conditions in the Caribbean Islands, declined by 3.2%.
Contractual rate changes and lower revenues from the loss of the Puerto Rico
contract resulted in a decrease of approximately 19%. This was partially offset
by favorable foreign exchange rates of approximately 5%, higher service revenues
from an increase in sales by our international lottery customers of
approximately 7%, and higher revenues from Brazil related to the court ordered
cessation of withholding of approximately 5%.

The 23.6% increase in commercial transaction processing service revenues was
primarily due to higher revenues from Brazil related to the court ordered
cessation of withholding of approximately 18%, favorable foreign exchange rates
of approximately 13%, and higher service revenues from an increase in
transaction volumes by our commercial transaction processing customers of
approximately 8%. These increases were partially offset by contractual rate
changes.



                                      -32-
<PAGE>

Our service margins were up 1.0 percentage point over last year, primarily due
to higher service revenues from Brazil and higher jackpot activity, partially
offset by the current year impact of higher depreciation and amortization
related to the implementation of new contracts.

Product sales were down principally due to the prior year sale of lottery
terminals and a communications network to our customer in Belgium which did not
reoccur in the current year. Our product margins fluctuate depending on the mix,
volume and timing of product sales contracts and were up 10.2 percentage points
over last year. This increase was principally due to higher margins associated
with Spielo Manufacturing ULC ("Spielo") product sales (primarily
related to the one-time adjustment in the prior year required to step-up then
existing Spielo product sale contracts to fair value in connection with the
April 30, 2004 acquisition), and the mix of sales.

OPERATING EXPENSES

Operating expenses are comprised of selling, general and administrative (SG&A)
expenses and research and development (R&D) expenses.

<Table>
<Caption>

                                                      Three Months Ended
                                    -------------------------------------------------------
                                                                             Change
                                    November 26,    November 27,    -----------------------
                                        2005            2004            $             %
                                    ------------    ------------    ---------     ---------
                                                    (Dollars in millions)
<S>                                 <C>             <C>             <C>                <C>
SG&A expenses                       $       33.8    $       29.7    $     4.1          13.8
R&D expenses                                11.4            13.0         (1.6)        (12.3)
                                    ------------    ------------    ---------     ---------
                                    $       45.2    $       42.7    $     2.5           5.9
                                    ============    ============    =========     =========

PERCENTAGE OF TOTAL REVENUE
SG&A expenses                               11.2%            9.4%
R&D expenses                                 3.8%            4.1%
</Table>


The $4.1 million increase in SG&A expenses was principally due to increased
activities in new business development and costs associated with examining the
Company's options after receiving a non-binding preliminary expression of
interest regarding a potential acquisition of our Company. The $1.6 million
decrease in R&D expenses was principally due to the timing of development
initiatives, partially offset by higher spending by Spielo.

INTEREST INCOME

<Table>
<Caption>

                                                      Three Months Ended
                                    -------------------------------------------------------
                                                                             Change
                                    November 26,    November 27,    -----------------------
                                        2005            2004            $             %
                                    ------------    ------------    ---------     ---------
                                                  (Dollars in millions)
<S>                                 <C>             <C>             <C>           <C>
Interest income                     $        2.8    $        0.6    $     2.2        >100.0
</Table>

Interest income was up over last year primarily due to higher invested funds and
higher interest rates earned on those invested funds.

INTEREST EXPENSE

<Table>
<Caption>
                                                      Three Months Ended
                                    -------------------------------------------------------
                                                                             Change
                                    November 26,    November 27,    -----------------------
                                        2005            2004            $             %
                                    ------------    ------------    ---------     ---------
                                                  (Dollars in millions)
<S>                                 <C>             <C>             <C>           <C>
Interest expense                    $        7.9    $        3.7    $     4.2        >100.0
</Table>

Interest expense was up over last year primarily due to higher average debt
balances resulting from the issuance of $300 million of Senior Notes in November
2004.



                                      -33-
<PAGE>

INCOME TAXES

Our effective income tax rate of 29% in the third quarter of fiscal 2006 was
down from 33% in the third quarter of fiscal 2005 primarily due to a larger
percentage of international profits that are taxed at rates lower than the U.S.
statutory income tax rate, along with the new domestic manufacturing deduction.
Our aggregate income tax rate in foreign jurisdictions is lower than our income
tax rate in the United States. Our income tax rate may vary, however, depending
on the composition of income or loss in different countries and the resolution
of tax audits and contingencies.

In October 2004, the American Jobs Creation Act of 2004 (the "Act") was signed
into law. Among its provisions, the Act provides for a one-time special
deduction for certain qualifying dividends from foreign subsidiaries. We have
determined that it is not economical to repatriate foreign dividends at this
time.

COMPARISON OF THE NINE MONTH PERIODS ENDED NOVEMBER 26, 2005 AND NOVEMBER 27,
2004

REVENUES AND GROSS MARGIN

<Table>
<Caption>
                                         Nine Months Ended
                         -------------------------------------------------
                                                               Change
                         November 26,    November 27,    -----------------
                            2005            2004           $           %
                         ------------    ------------    ------     ------
                                       (Dollars in millions)
<S>                      <C>             <C>             <C>        <C>
Domestic lottery         $      425.7    $      384.7    $ 41.0       10.7
International lottery           290.1           284.0       6.1        2.1
Commercial services              87.8            61.9      25.9       41.8
Gaming solutions                 25.0            20.4       4.6       22.5
All other                          --             2.4      (2.4)    (100.0)
                         ------------    ------------    ------     ------
   Services              $      828.6    $      753.4    $ 75.2       10.0
   Sales of products            107.9           166.0     (58.1)     (35.0)
                         ------------    ------------    ------     ------
Total revenues           $      936.5    $      919.4    $ 17.1        1.9
                         ============    ============    ======     ======
</Table>

<Table>
<Caption>

                                         Nine Months Ended
                         -------------------------------------------------
                                                               Change
                         November 26,    November 27,    -----------------
                             2005           2004         Percentage Points
                         ------------    ------------    -----------------
<S>                      <C>             <C>             <C>
Service gross margin             40.2%           40.0%           0.2

Product gross margin             41.0%           37.4%           3.6
</Table>

The principal drivers of the 10.7% increase in domestic lottery service revenues
were higher revenues from an increase in sales by our domestic lottery customers
of approximately 4%, net contract wins of approximately 3% (including the impact
of our new service contract in Florida and the loss of the Colorado contract),
and the benefit of our instant ticket vending machine contract in Illinois.

The 2.1% increase in international lottery service revenues was primarily due to
favorable foreign exchange rates of approximately 6%, an increase in sales by
our international lottery customers of approximately 5%, and higher revenues
from Brazil of approximately 4% related to the combined impact of the court
ordered return of funds previously held in escrow and the cessation of
withholding. These increases were partially offset by the combined effect of
contractual rate changes and lower revenues from the loss of the Puerto Rico
contract.



                                      -34-

<PAGE>


The 41.8% increase in commercial transaction processing service revenues was
primarily due to favorable foreign exchange rates of approximately 19%, higher
revenues from Brazil of approximately 19% related to the combined impact of the
court ordered return of funds previously held in escrow and the cessation of
withholding, and higher service revenues from an increase in transaction volumes
by our commercial transaction processing customers of approximately 11%. These
increases were partially offset by contractual rate changes.

The principal drivers of the 22.5% increase in gaming solutions service revenues
were a full nine months of service revenues from Spielo (versus seven months in
the prior fiscal year) and the installation of additional video lottery
terminals in the state of Rhode Island, along with higher service revenues from
an increase in sales by our gaming solutions customers of approximately 6%.

Our service margins were up 0.2 percentage points over last year primarily due
to higher margins from Brazil related to higher service revenues resulting from
the court ordered return of funds previously held in escrow, and higher jackpot
activity, partially offset by the current year impact of higher depreciation and
amortization related to the implementation of new contracts.

Product sales were down principally due to the prior year sale of lottery
terminals and a communications network to our customer in Belgium which did not
reoccur in the current year. Our product margins were up 3.6 percentage points
over last year, principally due to higher margins associated with Spielo product
sales (primarily related to the one-time adjustment in the prior year required
to step-up then existing Spielo product sale contracts to fair value in
connection with the acquisition), and the mix of sales.

OPERATING EXPENSES

<Table>
<Caption>

                                                 Nine Months Ended
                               ---------------------------------------------------
                                                                       Change
                               November 26,     November 27,     -----------------
                                   2005             2004           $           %
                               ------------     ------------     ------     ------
                                               (Dollars in millions)
<S>                            <C>              <C>              <C>        <C>
SG&A expenses                  $       95.6     $       87.3     $  8.3        9.5
R&D expenses                           35.6             38.7       (3.1)      (8.0)
                               ------------     ------------     ------     ------
                               $      131.2     $      126.0     $  5.2        4.1
                               ============     ============     ======     ======

PERCENTAGE OF TOTAL REVENUE
SG&A expenses                          10.2%             9.5%
R&D expenses                            3.8%             4.2%
</Table>

The $8.3 million increase in SG&A expenses was principally due to an
acceleration in regulatory licensing activity in worldwide commercial gaming
markets, increased activities in new business development, higher incentive
compensation costs and a full nine months of spending by Spielo (versus seven
months of spending in the prior fiscal year). The $3.1 million decrease in R&D
expenses was principally due to the timing of development initiatives, partially
offset by a full nine months of spending by Spielo.

INTEREST INCOME

<Table>
<Caption>

                                                 Nine Months Ended
                               ---------------------------------------------------
                                                                       Change
                               November 26,     November 27,     -----------------
                                   2005             2004           $           %
                               ------------     ------------     ------     ------
                                               (Dollars in millions)
<S>                            <C>              <C>              <C>        <C>
Interest income                $        7.0     $        3.0     $  4.0     >100.0
</Table>

Interest income increased over last year primarily due to higher invested funds
and higher interest rates earned on those invested funds.



                                      -35-
<PAGE>



OTHER INCOME (EXPENSE)

The components of other income (expense) in the first nine months of fiscal 2006
and fiscal 2005 are as follows:

<Table>
<Caption>

                                                   Nine Months Ended
                               ------------------------------------------------------
                                                                        Change
                                November 26,     November 27,     -------------------
                                   2005             2004             $           %
                                ------------     ------------     -------     -------
                                                  (Dollars in millions)
<S>                             <C>              <C>              <C>         <C>
Minority interest in
  consolidated subsidiaries     $       (2.3)    $       (2.2)    $  (0.1)       (4.5)
Foreign exchange loss                   (2.0)            (1.5)       (0.5)      (33.3)
Brazil financial lending tax            (1.0)              --        (1.0)     (100.0)
Gain on sale of investment               1.3             10.9        (9.6)      (88.1)
Other                                    0.5             (0.7)        1.2      >100.0
                                ------------     ------------     -------     -------
                                $       (3.5)    $        6.5     $ (10.0)    (>100.0)
                                ============     ============     =======     =======
</Table>

Minority interest in consolidated subsidiaries principally relates to our
controlling interest in PolCard.

The $1.0 million Brazil financial lending tax represents the accrual for a tax
assessment made during our second quarter related to intercompany loans made to
us by our Brazilian subsidiary.

The current year $1.3 million gain on sale of investment principally resulted
from the sale of our 33% interest in Turfway Park to Harrah's Entertainment and
the Keeneland Association. The prior year $10.9 million gain on sale of
investment resulted from the sale of our 50% interest in Gaming Entertainment
(Delaware) L.L.C. to Harrington Raceway, Inc.


INTEREST EXPENSE

<Table>
<Caption>

                                                  Nine Months Ended
                                -----------------------------------------------------
                                                                          Change
                                November 26,     November 27,     -------------------
                                   2005             2004             $           %
                                ------------     ------------     -------     -------
                                                 (Dollars in millions)
<S>                             <C>              <C>              <C>         <C>
Interest expense                $       23.2     $       11.7     $  11.5        98.3
</Table>

Interest expense increased over last year primarily due to higher average debt
balances resulting from the issuance of $300 million of Senior Notes in November
2004.

WEIGHTED AVERAGE DILUTED SHARES

Weighted average diluted shares in the first nine months of fiscal 2006
decreased by 2.8 million shares to 130.3 million shares, primarily due to
treasury share repurchases made under our share buyback program.


LIQUIDITY, CAPITAL RESOURCES AND FINANCIAL POSITION

We believe our ability to generate cash from operations to reinvest in our
business is one of our fundamental financial strengths and we expect to meet our
financial commitments and operating needs in the foreseeable future. We expect
to use cash generated from operating activities primarily for contractual
obligations and to pay dividends. We expect our growth to be financed through a
combination of cash generated from operating activities, existing sources of
liquidity, access to capital markets and other sources of capital. Our debt
ratings of Baa1 from Moody's and BBB from Standard and Poor's contribute to our
ability to access capital markets at attractive prices.

On September 12, 2005, we announced that our board of directors was examining
the Company's options after receiving a non-binding preliminary expression of
interest regarding a potential acquisition of our Company. Following this
announcement, both Moody's and Standard and Poor's placed our ratings on
negative outlook.


                                      -36-
<PAGE>

ANALYSIS OF CASH FLOWS

During the first nine months of fiscal 2006, we generated $308.5 million of cash
from operations. This cash was principally used to fund $92.4 million of
systems, equipment and other assets relating to contracts; to repurchase $32.1
million, or 1,326,100 shares of our common stock; and to pay cash dividends of
$30.9 million. At November 26, 2005, we had $167.6 million of cash and cash
equivalents and $261.3 million of short-term investment securities on hand.

Our business is capital-intensive. We currently estimate that net cash to be
used for investing activities in fiscal 2006 will be in the range of $190
million to $200 million. We expect our principal sources of liquidity to be
existing cash and short-term investment securities balances, along with cash we
generate from operations and borrowings under our revolving credit facility. Our
credit facility provides for an unsecured revolving line of credit of $500
million and matures in October 2009. There were no borrowings under the credit
facility as of November 26, 2005. Up to $100 million of the Credit Facility may
be used for the issuance of letters of credit. As of November 26, 2005, after
considering $6.7 million of letters of credit issued and outstanding, there was
$493.3 million available for borrowing under the credit facility. The credit
facility contains various covenants, including among other things, requirements
relating to the maintenance of certain financial ratios. None of these covenants
are expected to impact our liquidity or capital resources. There are no
covenants in our credit facility that restrict our ability to pay dividends. At
November 26, 2005, we were in compliance with all applicable covenants.

We currently expect that our cash flow from operations, existing cash, available
borrowings under our credit facility and access to additional sources of capital
will be sufficient, for the foreseeable future, to fund our anticipated working
capital and ordinary capital expenditure needs, to service our debt obligations,
to fund anticipated internal growth, to fund all or a portion of the cash needed
for potential acquisitions, to pay dividends, to fund the capital requirements
under our Master Contract with the Rhode Island Lottery and to repurchase shares
of our common stock, from time to time, under our share repurchase program. We
may also seek alternative sources of financing to fund certain of our
obligations under our Master Contract with the Rhode Island Lottery and to fund
future potential acquisitions and growth opportunities that are not currently
contemplated in our planned investing activities in fiscal 2006.



                                      -37-
<PAGE>



FINANCIAL POSITION

Our consolidated balance sheet at November 26, 2005 as compared to our
consolidated balance sheet at February 26, 2005 was impacted by the material
changes described below.

<Table>
<Caption>

                                                                            Change
                                       November 26,    February 26,    -----------------
                                          2005             2005          $           %
                                       ------------    ------------    ------     ------
                                                  (Dollars in millions)
<S>                                    <C>             <C>             <C>          <C>
Inventories                            $       87.0    $       61.1    $ 25.9       42.4

Systems, equipment and other
  assets relating to contracts, net           685.8           720.4     (34.6)      (4.8)

Goodwill                                      345.8           331.0      14.8        4.5

Property, plant and
  equipment, net                               94.5            74.6      19.9       26.7

Accounts payable                               58.8            99.2     (40.4)     (40.7)

Employee compensation                          33.4            21.9      11.5       52.5

Advance payments from customers                55.5            42.9      12.6       29.4

Deferred revenue and advance
  billings                                     40.4            29.7      10.7       36.0

Income taxes payable                           46.0            16.5      29.5     >100.0

Long-term debt                                561.9           726.3    (164.4)     (22.6)

Other liabilities                              99.9            83.3      16.6       19.9

Deferred income taxes                          92.0           106.0     (14.0)     (13.2)

Cost of treasury shares                          --            35.9     (35.9)    (100.0)
</Table>

The increase in inventories was primarily due to inventory associated with
product sales that are expected to be recorded during the fourth quarter of
fiscal 2006 and inventory related to our new contract with our customer in
Finland. Revenue under the Finland contract is expected to be recorded in fiscal
2009.

The decrease in systems, equipment and other assets relating to contracts, net
was primarily due to depreciation expense, partially offset by the purchase of
$92.4 million of systems, equipment and other assets relating to contracts
(principally related to spending in Missouri, Florida, Rhode Island and the
Czech Republic).

The increase in goodwill was primarily due to the acquisition of an additional
12% of PolCard.

The increase in property, plant and equipment, net was primarily due to $19.1
million of spending by the developer on our new corporate headquarters building
in Providence, Rhode Island.


                                      -38-
<PAGE>

The decrease in accounts payable was primarily due to the timing of PolCard's
settlement of card related transactions, along with payments to the vendor that
supplied the handheld lottery terminals for our current year product sale to our
customer in Spain.

The increase in employee compensation was primarily due to higher current year
provisions for incentive compensation.

The increase in advance payments from customers was primarily due to advances
received related to our new contract with our customer in Finland.

The increase in deferred revenue and advance billings was primarily due to
customer progress billings related to a product sale expected to be recorded
during the fourth quarter of fiscal 2006.

The increase in income taxes payable was primarily due to the timing of income
tax payments.

The decrease in long-term debt was principally due to the conversion to equity
of $157.6 million of our convertible debentures in the first nine months of
fiscal 2006.

The increase in other liabilities was primarily due to $19.1 million of spending
by the developer of our new corporate headquarters building in Providence, Rhode
Island.

The decrease in deferred income taxes was primarily due to the conversion to
equity of $157.6 million of our convertible debentures in the first nine months
of fiscal 2006.

The decrease in the cost of treasury shares was primarily due to the issuance of
treasury shares in connection with the conversion of convertible debentures in
the first nine months of fiscal 2006.


COMMITMENTS

PERFORMANCE AND OTHER BONDS

In connection with certain contracts and procurements, we have been required to
deliver performance bonds for the benefit of our customers and bid and
litigation bonds for the benefit of potential customers, respectively. These
bonds give the beneficiary the right to obtain payment and/or performance from
the issuer of the bond if certain specified events occur. In the case of
performance bonds, which generally have a term of one year, such events include
our failure to perform our obligations under the applicable contract. To obtain
these bonds, we are required to indemnify the issuers against the costs they
incur if a beneficiary exercises its rights under a bond. Historically, our
customers have not exercised their rights under these bonds and we do not
currently anticipate they will do so. The following table provides information
related to potential commitments at November 26, 2005:

<Table>
<Caption>

                                                       Total Potential
                                                         Commitments
                                                     ------------------
                                                        (in millions)
<S>                                                  <C>
                  Performance bonds                  $            228.9
                  Financial guarantees                             31.9
                  Litigation bonds                                  8.9
                  All other bonds                                   5.1
                                                     ------------------
                                                     $            274.8
                                                     ==================
</Table>



                                      -39-
<PAGE>



MASTER CONTRACT WITH THE RHODE ISLAND LOTTERY

In May 2003, we entered into a Master Contract with the Rhode Island Lottery
(the "Lottery") that amended our existing contracts with the Lottery and grants
us the right to be the Lottery's exclusive provider of online, instant ticket
and video lottery central systems and services during the 20-year term of the
Master Contract for a $12.5 million up-front license fee which we paid in July
2003. Under the terms of the Master Contract, we are to invest (or cause to be
invested) at least $100 million in the State of Rhode Island, in the aggregate,
by December 31, 2008. We currently plan to satisfy our obligation to invest (or
cause to be invested) at least $100 million in the State of Rhode Island by
December 31, 2008 as follows:

o     approximately $39 million was invested during fiscal 2004 and 2005;

o     approximately $47 million will be invested during fiscal 2006; and

o     the balance will be invested during fiscal 2007.

The Lottery may terminate the Master Contract in the event that we fail to meet
our obligations as stated above.

In addition, in July 2003 we entered into a tax stabilization agreement with the
City of Providence (the "City"), whereby the City agreed to stabilize the real
estate and personal property taxes payable in connection with our new world
headquarters facility in the City for 20 years. We also agreed to complete and
occupy the facility by December 31, 2006, employ 500 employees at the facility
by 2009, and we made certain commitments regarding our employment, purchasing
and education activities in the City.

ACQUISITION OF ATRONIC

In December 2004, we entered into an agreement to acquire a 50% controlling
equity position in the Atronic group of companies ("Atronic") privately held by
the Gauselmann Group ("Gauselmann"). The remaining 50% of Atronic will be
retained by the owners of Gauselmann. Atronic is a video slot machine
manufacturer and develops slot machine games and customized solutions for
dynamic gaming operations.

The final purchase price for Atronic will be calculated through a
performance-based formula equal to eight times Atronic's EBITDA (earnings before
interest, taxes, depreciation and amortization) for its year ending December 31,
2006. In addition, in the 12 months after the closing, Atronic will also have
the potential to receive an earn-out amount based on its 2007 performance above
specified thresholds. We currently expect the all-cash transaction will have a
total value of approximately $100 million to $150 million, for our 50% share,
including the assumption of debt.

Beginning in 2012, we have the option to purchase Gauselmann's interest in
Atronic and Gauselmann has a reciprocal right to sell its interest to us at a
value determined by independent appraisers. There are also mutual put/call
rights that may become effective before 2012, under certain circumstances. The
exercise price under these circumstances will be calculated through a
performance based formula. This transaction is contingent upon regulatory and
gaming license approvals and other closing conditions, and is expected to be
completed on December 31, 2006.


                                      -40-
<PAGE>



OPTION TO PURCHASE POLCARD OUTSTANDING EQUITY

In May 2003, we completed the acquisition of a controlling equity position in
PolCard S.A. ("PolCard"), for a purchase price, net of cash acquired, of $35.9
million. On September 28, 2005, we purchased an additional 11.681% of PolCard
from Innova Capital Sp. z o.o. ("Innova") for cash consideration of
approximately $21.5 million, resulting in PolCard's outstanding equity being
owned 74.5% by us, 25.2% by two funds managed by Innova, and 0.3% by the Polish
Bank Association, one of PolCard's previous owners.

The terms of the Share Purchase Agreement which govern the purchase of the
additional 11.681% of PolCard included a commitment by GTECH and Innova, as the
majority shareholders of PolCard, to vote in favor of a general shareholder
dividend of approximately $25.0 million to be paid after the close of PolCard's
fiscal year ending on February 25, 2006, and for PolCard to loan to Innova
approximately $6.3 million in anticipation of the dividend. This loan was
advanced on December 22, 2005 (after the close of our fiscal 2006 third
quarter), bears interest at WIBOR plus 1.75% (6.35% as of December 22, 2005),
and is fully secured by the dividend and by PolCard shares currently owned by
Innova.

We have three fair value options to purchase Innova's interest in PolCard, and
Innova has the reciprocal right to sell its interest in PolCard to us at fair
value. Each fair value option has a duration of 90 days and is to be based on an
appraised value from at least two investment banks at the date of each option
period.

Taking into consideration our purchase of an additional 11.681% of PolCard as
described above, we estimate that the buyout prices of each fair value option,
based on discounted cash flows, could be as follows:

<Table>
<Caption>


                             Buyout Percentage
Exercise Date                 of the PolCard                  Range of
Commencing In               Outstanding Equity              Buyout Price
-------------               ------------------             ------------------
<S>                         <C>                            <C>
May 2007                          12.6%                    $20 to $30 million
May 2008                           6.3%                    $11 to $17 million
May 2009                           6.3%                    $13 to $19 million
</Table>

FINANCIAL RISK MANAGEMENT AND DIVIDEND POLICY

FINANCIAL RISK MANAGEMENT

The primary market risk inherent in our financial instruments and exposures is
the potential loss arising from adverse changes in interest rates and foreign
currency exchange rates. Our exposure to commodity price changes is not
considered material and is managed through our procurement and sales practices.
We use various techniques to manage our market risks, including from time to
time, the use of derivative instruments. We manage our exposure to counterparty
credit risk by entering into financial instruments with major, financially sound
counterparties with high-grade credit ratings and by limiting exposure to any
one counterparty. We do not engage in currency or interest rate speculation.



                                      -41-
<PAGE>
INTEREST RATE MARKET RISK

Interest rate market risk is estimated as the potential change in the fair value
of our total debt or current earnings resulting from a hypothetical 10% adverse
change in interest rates.

The estimated fair value of our long-term debt and change in the estimated fair
value due to hypothetical changes in interest rates are as follows (dollars in
millions):

<Table>
<Caption>

                                                                 Estimated Fair Value
                                                 -----------------------------------------------------
                                                 At November 26,    10% Increase in    10% Decrease in
                                                      2005           Interest Rates    Interest Rates
                                                 ---------------    ---------------    ---------------
<S>                                              <C>                <C>                <C>
$250 million of 4.75% Senior Notes               $         228.1    $         224.7    $         231.7

$150 million of 4.50% Senior Notes                         138.4              136.5              140.4

$150 million of 5.25% Senior Notes                         128.4              124.8              132.2

$17 million of 1.75% Convertible                            40.0               40.0               40.0
     Debentures
</Table>

The estimated fair values above were determined by an independent investment
banker and take into consideration $225 million of interest rate swaps as
follows:

<Table>
<Caption>

                                                         Estimated Fair Value
                                                 ------------------------------------
                                                  Debt Fair           Interest Rate
                                                    Value           Swaps Outstanding
                                                 -------------      -----------------
<S>                                              <C>                <C>
$250 million of 4.75% Senior Notes               $       228.1      $           150.0


$150 million of 4.50% Senior Notes                       138.4                   50.0

$150 million of 5.25% Senior Notes                       128.4                   25.0
</Table>

A hypothetical 10% adverse or favorable change in interest rates applied to
variable rate debt would not have a material effect on current earnings.

We use various techniques to mitigate the risk associated with future changes in
interest rates, including entering into interest rate swap and treasury rate
lock agreements.


FOREIGN CURRENCY EXCHANGE RATE RISK

We are subject to foreign exchange exposures arising from current and
anticipated transactions denominated in currencies other than our functional
currency, which is United States dollars, and from the translation of foreign
currency balance sheet accounts into United States dollar balance sheet
accounts.

We seek to manage our foreign exchange risk by securing payment from our
customers in United States dollars, by sharing risk with our customers, by
utilizing foreign currency borrowings, by leading and lagging receipts and
payments, and by entering into foreign currency exchange and option contracts.
In addition, a significant portion of the costs attributable to our foreign
currency revenues are payable in the local currencies. In limited circumstances,
but whenever possible, we negotiate clauses into our contracts that allow for
price adjustments should a material change in foreign exchange rates occur.



                                      -42-
<PAGE>



From time to time, we enter into foreign currency exchange and option contracts
to reduce the exposure associated with certain firm commitments, variable
service revenues and certain assets and liabilities denominated in foreign
currencies, but we do not engage in foreign currency speculation. These
contracts generally have maturities of 12 months or less and are regularly
renewed to provide continuing coverage throughout the year.

As of November 26, 2005, we had contracts for the sale of approximately $66.0
million of foreign currency (primarily Euro, Brazilian real and pounds sterling)
and the purchase of approximately $48.3 million of foreign currency (primarily
pounds sterling, Brazilian real and Canadian dollars).

At November 26, 2005, a hypothetical 10% adverse change in foreign exchange
rates would result in a translation loss of $17.5 million that would be recorded
in the equity section of our balance sheet.

At November 26, 2005, a hypothetical 10% adverse change in foreign exchange
rates would result in a net pre-tax transaction loss of $4.0 million that would
be recorded in current earnings after considering the effects of foreign
exchange contracts currently in place.

At November 26, 2005, a hypothetical 10% adverse change in foreign exchange
rates would result in a net reduction of cash flows from anticipatory
transactions during the remainder of fiscal 2006 of $3.2 million, after
considering the effects of foreign exchange contracts currently in place. The
percentage of fiscal 2006 anticipatory cash flows that were hedged varied
throughout the first nine months of the fiscal year, but averaged 23%.


DIVIDEND POLICY

We are committed to returning value to our shareholders. Beginning in the second
quarter of fiscal 2004, we commenced paying cash dividends on our common stock
of $0.085 per share, equivalent to a full-year dividend of $0.34 per share. We
currently plan to continue paying dividends in the foreseeable future.




                                      -43-
<PAGE>

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

See "Financial Risk Management and Dividend Policy" above.



Item 4. CONTROLS AND PROCEDURES

We carried out an evaluation, under the supervision and with the participation
of our management, including our Chief Executive Officer ("CEO") and our Senior
Vice President and Chief Financial Officer ("CFO"), of the effectiveness of our
disclosure controls and procedures (as defined in Exchange Act Rule 13a-15 (e))
as of the end of the period covered by this report. Based upon that evaluation,
our CEO and CFO concluded that our disclosure controls and procedures were
effective as of the end of the period covered by this report.



PART II.  OTHER INFORMATION

Item 1.  LEGAL PROCEEDINGS

For information respecting certain legal proceedings, see Item 1, "Certain
Factors That May Affect Future Performance," Item 7, "Management's Discussion
and Analysis of Financial Condition and Results of Operations," and Item 8, Note
14 to Notes to Consolidated Financial Statements of our fiscal 2005 Annual
Report on Form 10-K.




                                      -44-
<PAGE>



Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Holders of our 1.75% Convertible Debentures, due December 2021 (the
"Debentures"), have the right to convert the Debentures into shares of our
Common Stock pursuant to the terms of an Indenture, dated as of December 18,
2001.

Specifically, the Debentures are convertible at the option of the holders of the
Debentures into shares of our Common Stock at an initial conversion rate of
72.7272 shares of Common Stock per $1,000 principal amount of Debentures, which
is equivalent to an initial conversion price of approximately $13.75 per share,
subject to certain adjustments, in the following circumstances:

(i)   if the sale price of our Common Stock is more than 120% of the conversion
      price (approximately $16.50 per share) for at least 20 trading days in a
      30 trading-day period prior to the date of surrender for conversion;

(ii)  if, during any period, the credit ratings assigned to the Debentures by
      Moody's or Standard & Poor's are reduced below Ba1 or BB, respectively, or
      the credit rating assigned to the Debentures is suspended or withdrawn by
      either rating agency;

(iii) if the Debentures have been called for redemption; or

(iv)  upon the occurrence of specified corporate transactions.

During our fiscal 2006 third quarter, we issued shares of our Common Stock upon
the exercise of conversion rights by Holders of the Debentures, in the amounts,
for consideration and pursuant to conversion notices dated, as follows:

<Table>
<Caption>

                                            Consideration (Dollars of Retired
Date of Notice of Conversion                   Debenture Principal Amount)              Common Shares Issued
----------------------------                ---------------------------------           --------------------
<S>                                         <C>                                         <C>
August 29, 2005                                        15,200,000                              1,105,454
September 20, 2005                                        300,000                                 21,818
September 21, 2005                                        423,000                                 30,763
September 28, 2005                                         60,000                                  4,363
October 21, 2005                                            8,000                                    581
November 8, 2005                                       16,500,000                              1,199,999
</Table>

This information was previously included in Current Reports on Forms 8-K.

We claim exemption from registration under the Securities Act of 1933, as
amended (the "Securities Act") in respect to the issuance of shares of Common
Stock upon the conversion of the Debentures by virtue of compliance (on the
basis of facts described herein) with Section 3 (a) (9) of the Securities Act.

We made no purchases of shares of our Common Stock during the third quarter of
fiscal 2006. We have authority remaining under the stock buy-back program that
we announced in November 2004 to purchase up to $47.3 million of our Common
Stock.




                                      -45-
<PAGE>



Item 6. EXHIBITS


The exhibits to this report are as follows:

12.1  Computation of Ratio of Earnings to Fixed Charges

31.1  Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002,
      of W. Bruce Turner, President and Chief Executive Officer of the Company

31.2  Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002,
      of Jaymin B. Patel, Senior Vice President and Chief Financial Officer of
      the Company

32.1  Certification Pursuant to 18 United States Code Section 1350, as Adopted
      Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of W. Bruce
      Turner, President and Chief Executive Officer of the Company

32.2  Certification Pursuant to 18 United States Code Section 1350, as Adopted
      Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of Jaymin B.
      Patel, Senior Vice President and Chief Financial Officer of the Company



                                   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.

                                         GTECH HOLDINGS CORPORATION


Date: January 4, 2006                    By /s/ Jaymin B. Patel
                                         ---------------------------------
                                         Jaymin B. Patel, Senior Vice President
                                         and Chief Financial Officer (Principal
                                         Financial Officer)



Date: January 4, 2006                    By /s/ Robert J. Plourde
                                         ---------------------------------------
                                         Robert J. Plourde, Vice President,
                                         Corporate Controller and Chief
                                         Accounting Officer (Principal
                                         Accounting Officer)




                                      -46-