SAINT LOUIS, Feb. 23, 2017 /PRNewswire/ -- Isle of Capri
Casinos, Inc. (NASDAQ: ISLE) (the "Company") today reported financial results for the third quarter ended January 22, 2017 and other Company-related news.
Fiscal 2017 Third Quarter Highlights
- Diluted net income per share from continuing operations increased to $0.15 per share from
$0.13 in the prior year quarter.
- Adjusted EBITDA increased 5.5% year over year, led by strong results at our Black Hawk and
Iowa properties.
- Adjusted EBITDA margin improved 147 bps over the prior year quarter, to 22.4%, as a result of a strong focus on operational
efficiency.
Consolidated Financial Results
The following table outlines the Company's financial results (dollars in millions, except per share data, unaudited):
|
Three Months Ended
|
|
Nine Months Ended
|
|
January 22,
|
|
January 24,
|
|
January 22,
|
|
January 24,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
Net revenues
|
$ 193.8
|
|
$ 196.5
|
|
$ 598.0
|
|
$ 605.2
|
|
Consolidated Adjusted EBITDA (1)
|
43.5
|
|
41.2
|
|
131.6
|
|
129.3
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
6.1
|
|
5.4
|
|
37.1
|
|
16.7
|
|
Income from discontinued operations
|
2.1
|
|
1.2
|
|
5.1
|
|
4.5
|
|
Net income
|
8.2
|
|
6.6
|
|
42.2
|
|
21.2
|
|
|
|
|
|
|
|
|
|
Diluted income per share from continuing operations
|
0.15
|
|
0.13
|
|
0.89
|
|
0.40
|
|
Diluted income per share from discontinued operations
|
0.05
|
|
0.03
|
|
0.12
|
|
0.11
|
|
Diluted net income per share
|
0.20
|
|
0.16
|
|
1.01
|
|
0.51
|
|
Adjusted diluted income per share (2)
|
0.17
|
|
0.13
|
|
0.51
|
|
0.47
|
|
|
|
(1)
|
For a further description of Consolidated Adjusted EBITDA, refer to the
reconciliation tables following the narrative and the definition of Adjusted EBITDA in footnote (1) of this
release.
|
|
(2)
|
For a reconciliation of the GAAP basis per share amounts to adjusted
income (loss) per share, refer to the reconciliation table labeled "Reconciliation of GAAP Income (Loss) from Continuing
Operations to Adjusted Income (Loss) and GAAP Income (Loss) from Continuing Operations Per Share to Adjusted Income
(Loss) Per Share."
|
Eric Hausler, the Company's chief executive officer, commented:
"We remain focused on driving increased profitability from our existing operations and effectively managing our corporate
costs. The combination of a 2.9% increase in Property Adjusted EBITDA and a 16.9% decrease in net corporate expense
(excluding stock compensation expense) drove a 5.5% increase in Adjusted EBITDA during the third quarter compared to the prior
year. Our fiscal third quarter Adjusted EBITDA margin of 22.4% represents a third quarter record for the
Company.
"Higher year-over-year Property Adjusted EBITDA was led by strong results from our Iowa
properties, where Adjusted EBITDA increased 6.2%, as well as a 13.0% increase in Adjusted EBITDA at Black Hawk. Our Isle
property in Black Hawk benefited from the opening of its new buffet and both Black Hawk properties benefited from the marketing optimization programs we implemented earlier this fiscal
year. Our properties in Cape Girardeau, Caruthersville and
Vicksburg also set third quarter Adjusted EBITDA records.
"The third quarter was the second full operating quarter for our new land-based casino and entertainment facility in
Bettendorf where Adjusted EBITDA increased 9.4% compared to the prior year quarter. We
continue to lead the Quad Cities market in total gaming revenues, which we have done in every month since the land-based facility
opened. We are pleased with the initial returns on our investment and expect the property to continue to ramp up as we
optimize our expense structure.
"We continued to invest in our properties and improve our balance sheet during the third quarter. We completed the
previously announced buffet renovations at Kansas City and Isle Black Hawk. At the same
time, we reduced our revolver balance by approximately $7 million in the quarter.
"On September 19, 2016, we announced that we have signed a definitive agreement to sell all of
the outstanding shares of stock of the Company to Eldorado Resorts, Inc. (NASDAQ: ERI) for approximately $950 million in cash and stock. On January 25, 2017, our shareholders
overwhelmingly voted to approve the transaction. We believe this transaction, which will create a regional gaming company
with significant scale, geographic diversity and free cash flow, provides our shareholders with both immediate value and the
benefit from the potential upside expected from the significant operating synergies between these two companies. We are
working closely with the Eldorado team to plan a smooth transition, and continue to expect the
transaction to close in the second quarter of calendar 2017, subject to regulatory approvals.
"We continue to make progress on our previously announced divestitures: the $134.5 million sale
of Lake Charles to an affiliate of Laguna Development Corporation and the $40.0 million sale of
Marquette to an affiliate of Casino Queen, Inc. We expect the Marquette transaction to close in the first calendar quarter of 2017 and the Lake Charles transaction to
close in the second calendar quarter of 2017, in each case, subject to regulatory approvals."
Financial Highlights
The third quarter results reflect both Lake Charles and Marquette in discontinued operations
and as assets held for sale for all periods presented.
Net revenues for the current quarter were $193.8 million, compared to $196.5 million in the prior year quarter, down 1.4%.
Consolidated Adjusted EBITDA was $43.5 million for the quarter compared to $41.2 million in the prior year quarter, up 5.5%. Consolidated Adjusted EBITDA margins increased to 22.4%
from 20.9%. Operating income increased to $24.2 million from $23.1
million in the prior year quarter, as property operating expenses decreased by $4.2 million,
or 2.8%, compared to the prior year third quarter.
Interest expense was $16.7 million compared to $16.8 million in
the prior year quarter, as a result of our lower overall debt balance.
On a GAAP basis, diluted income per share from continuing operations was $0.15 compared to
diluted income per share from continuing operations of $0.13 in the prior year's quarter.
Adjusted diluted net income per share was $0.17 during the current quarter compared to $0.13 in the prior year's quarter.
Operating Results
(All comparisons are to the prior year quarter)
Black Hawk – Net revenues decreased $0.2 million, or
0.6%, to $29.0 million and Adjusted EBITDA increased $0.9 million, or
13.0%, to $7.6 million, at our two casinos in Black Hawk. The Isle
property benefited from the opening of its new buffet in December, while we also made several operational and marketing changes
to enhance profitability.
Pompano – Net revenues decreased $1.2 million, or 2.8%, to $42.9
million, and Adjusted EBITDA decreased 2.7%, to $9.4 million at Pompano Park. The
property continues to experience a heightened competitive environment which impacted revenues during the quarter. However,
adjustments to marketing and operational costs resulted in Adjusted EBITDA margins holding flat at 21.9%.
Iowa – Net revenues for our Iowa properties increased
$0.3 million, or 0.7%, compared to prior year, and Adjusted EBITDA increased $0.7 million, to $11.3 million.
The third quarter was the second full quarter of operations at our new land-based facility in Bettendorf. Net revenues
increased $1.3 million and Adjusted EBITDA increased $0.4 million, or
9.4%, for the quarter year over year. Adjusted EBITDA margins improved 40 bps to 24.7%, from a combination of higher
revenues and the new more efficient facility. We will continue to refine the marketing and operations in the coming
quarters to optimize our ramp up of the new facility.
Waterloo posted its highest third quarter Adjusted EBITDA since opening in June 2007 as a result
of a more efficient cost structure. Adjusted EBITDA margins at the property improved 287 basis points and Adjusted EBITDA
increased $0.3 million, or 4.3%, to $6.8 million.
Mississippi – Net revenues for Lula and Vicksburg decreased 6.0%, to $18.0 million while Adjusted EBITDA increased
$0.2 million, to $4.2 million, or 6.0%.
Vicksburg's net revenues decreased $0.3 million, or 4.1%, and
Adjusted EBITDA increased $0.1 million, or 7.8%, to $1.9
million. The property has continued to benefit from the management team's strong focus on operational efficiency as
Adjusted EBITDA margin improved to 27.2%, up approximately 300 bps.
The Lula market continues to be negatively impacted by increased competition in the
Arkansas market. Net revenues at our Lula property
decreased $0.8 million, to $10.8 million and Adjusted EBITDA
increased $0.1 million, or 4.5%. The property continues to optimize its cost structure in
response to the competitive environment which resulted in a 234-bp increase in Adjusted EBITDA margin to 20.8% .
Missouri – Net revenues for our Missouri properties
decreased $0.4 million, to $57.8 million and Adjusted EBITDA
increased $0.1 million, to $16.2 million.
Cape Girardeau's net revenues increased $0.5 million, or 3.1%,
and Adjusted EBITDA increased $0.2 million, to $3.7 million or
5.9%. The property's Adjusted EBITDA margin improved 65 bps. The property continues to benefit from a solid ramp up
in revenues.
Boonville continues to post the Company's highest Adjusted EBITDA margin, at 36.1% for the
quarter. During the third quarter of fiscal 2017, net revenues decreased 4.3%, to $17.6
million and Adjusted EBITDA decreased 4.0%, to $6.4 million. The property's results
this quarter were affected by two weekend ice storms.
In Kansas City net revenues decreased 0.9%, to $17.1 million
and Adjusted EBITDA decreased 2.2%, to $3.9 million. The property benefited from the opening
of its new buffet during the quarter, but was also affected by the two ice storms that moved through Missouri during the quarter.
In Caruthersville, net revenues increased 1.3%, to $8.1 million
while Adjusted EBITDA improved by 9.5%, to $2.2 million, and Adjusted EBITDA margins improved 203
bps primarily due to continued strategic marketing spending and capital investments we have made to the property.
Pennsylvania – At Nemacolin, net revenues decreased 2.0%, to $7.6 million while Adjusted EBITDA decreased $0.2 million to a loss of
$(0.7) million. The property was impacted by an increase in table games tax rates during the
quarter, as well as an increase in state administrative fees.
Corporate Expenses
Corporate and development expenses were $5.9 million for the quarter compared to $6.1 million in the third quarter of fiscal 2016, as a result of lower payroll and other operational
expenses.
Non-cash stock compensation expense for the current quarter was $1.2 million, compared to
$0.8 million in the prior year quarter, up 64.0%. The prior included a favorable forfeiture
adjustment of stock compensation expense of $0.5 million.
Capital Structure and Capital Expenditures
As of January 22, 2017, the Company had:
- $54.0 million in cash and cash equivalents, excluding $32.5
million in restricted cash and investments;
- $881.2 million in total debt; and
- $256.1 million in net line of credit availability, the outstanding balance on the revolving
credit facility was $35.6 million at quarter end, while leverage for bank purposes was 4.2x.
Third quarter capital expenditures were $12.5 million, excluding spending related to the
land-based project in Bettendorf. We spent $1.3 million in the third quarter of fiscal 2017
on the land-based project at Bettendorf. For the project through the end of the third quarter, we have expended
approximately $53 million. We completed the project well below the previously announced
budget of up to $60 million.
Conference Call Information
Isle of Capri Casinos, Inc. will not be hosting a conference call this quarter.
About Isle of Capri Casinos, Inc.
Isle of Capri Casinos, Inc. is a leading regional gaming and entertainment company dedicated to providing guests with
an exceptional experience at each of the 14 casino properties that it owns or operates, primarily under the Isle and Lady Luck
brands. The Company currently operates gaming and entertainment facilities in Colorado,
Florida, Iowa, Louisiana,
Mississippi, Missouri, and Pennsylvania. More information is available at the Company's website, www.islecorp.com.
Forward-Looking Statements
This press release may be deemed to contain forward-looking statements, which are subject to change. These forward-looking
statements may be significantly impacted, either positively or negatively by various factors, including without limitation,
licensing, and other regulatory approvals, financing sources, development and construction activities, costs and delays, weather,
permits, competition and business conditions in the gaming industry. The forward-looking statements are subject to numerous risks
and uncertainties that could cause actual results to differ materially from those expressed in or implied by the statements
herein.
Additional information concerning potential factors that could affect Isle's financial condition, results of operations and
expansion projects, is included in Isle's filings with the SEC, including, but not limited to, its Form 10-K for the most
recently ended fiscal year, of which certain sections were recast in a Form 8-K filed on December 21,
2016.
CONTACT:
Isle of Capri Casinos, Inc.,
Jill Alexander, Senior Director of Corporate Communication-314.813.9368, www.islecorp.com
|
ISLE OF CAPRI CASINOS, INC.
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(In thousands, except share and per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
January 22,
|
|
January 24,
|
|
January 22,
|
|
January 24,
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
Casino
|
|
$ 202,203
|
|
$ 205,707
|
|
$ 629,623
|
|
$ 633,746
|
|
|
Rooms
|
|
4,495
|
|
4,476
|
|
16,109
|
|
15,711
|
|
|
Food, beverage, pari-mutuel and other
|
|
26,297
|
|
27,098
|
|
78,781
|
|
80,906
|
|
|
Gross revenues
|
|
232,995
|
|
237,281
|
|
724,513
|
|
730,363
|
|
|
Less promotional allowances
|
|
(39,178)
|
|
(40,757)
|
|
(126,488)
|
|
(125,157)
|
|
|
Net revenues
|
|
193,817
|
|
196,524
|
|
598,025
|
|
605,206
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
Casino
|
|
29,258
|
|
30,644
|
|
90,026
|
|
92,722
|
|
|
Gaming taxes
|
|
51,610
|
|
52,295
|
|
160,047
|
|
161,289
|
|
|
Rooms
|
|
1,200
|
|
1,155
|
|
4,080
|
|
4,093
|
|
|
Food, beverage, pari-mutuel and other
|
|
9,936
|
|
10,783
|
|
28,715
|
|
31,371
|
|
|
Marine and facilities
|
|
9,977
|
|
10,260
|
|
31,116
|
|
32,436
|
|
|
Marketing and administrative
|
|
43,741
|
|
44,810
|
|
134,287
|
|
136,970
|
|
|
Corporate and development
|
|
5,859
|
|
6,141
|
|
21,337
|
|
20,770
|
|
|
Preopening expenses
|
|
-
|
|
-
|
|
597
|
|
-
|
|
|
Transaction expenses
|
|
733
|
|
-
|
|
4,146
|
|
-
|
|
|
Depreciation and amortization
|
|
17,281
|
|
17,318
|
|
51,940
|
|
52,151
|
|
|
Total operating expenses
|
|
169,595
|
|
173,406
|
|
526,291
|
|
531,802
|
|
|
Operating income
|
|
24,222
|
|
23,118
|
|
71,734
|
|
73,404
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
(16,650)
|
|
(16,836)
|
|
(50,040)
|
|
(51,281)
|
|
|
Interest income
|
|
75
|
|
75
|
|
230
|
|
233
|
|
|
Loss on early extinguishment of debt
|
|
-
|
|
-
|
|
-
|
|
(2,966)
|
|
|
Income from continuing operations before income taxes
|
|
7,647
|
|
6,357
|
|
21,924
|
|
19,390
|
|
|
Income tax benefit (provision)
|
|
(1,592)
|
|
(904)
|
|
15,140
|
|
(2,647)
|
|
|
Income from continuing operations
|
|
6,055
|
|
5,453
|
|
37,064
|
|
16,743
|
|
|
Income from discontinued operations, net
of income taxes
|
|
2,110
|
|
1,162
|
|
5,125
|
|
4,466
|
|
|
Net income
|
|
$ 8,165
|
|
$ 6,615
|
|
$ 42,189
|
|
$ 21,209
|
|
|
|
|
|
|
|
|
|
|
|
|
Income per common share-basic:
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$ 0.15
|
|
$ 0.13
|
|
$ 0.90
|
|
$ 0.41
|
|
|
Income from discontinued operations, net of income taxes
|
|
0.05
|
|
0.03
|
|
0.12
|
|
0.11
|
|
|
Net income
|
|
$ 0.20
|
|
$ 0.16
|
|
$ 1.02
|
|
$ 0.52
|
|
|
|
|
|
|
|
|
|
|
|
|
Income per common share-dilutive:
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$ 0.15
|
|
$ 0.13
|
|
$ 0.89
|
|
$ 0.40
|
|
|
Income from discontinued operations, net of income taxes
|
|
0.05
|
|
0.03
|
|
0.12
|
|
0.11
|
|
|
Net income
|
|
$ 0.20
|
|
$ 0.16
|
|
$ 1.01
|
|
$ 0.51
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average basic shares
|
|
41,357,381
|
|
40,730,065
|
|
41,310,668
|
|
40,669,556
|
|
|
Weighted average diluted shares
|
|
41,804,445
|
|
41,444,564
|
|
41,601,651
|
|
41,417,021
|
|
|
ISLE OF CAPRI CASINOS, INC.
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(In thousands, except share and per share amounts)
|
|
(Unaudited)
|
|
January 22,
|
|
April 24,
|
|
2017
|
|
2016
|
|
ASSETS
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
$ 54,040
|
|
$ 62,126
|
|
Restricted cash
|
22,650
|
|
461
|
|
Marketable securities
|
17,479
|
|
19,338
|
|
Accounts receivable, net
|
9,937
|
|
12,484
|
|
Inventory
|
5,641
|
|
5,580
|
|
Prepaid expenses and other assets
|
14,471
|
|
10,545
|
|
Assets held for sale
|
139,335
|
|
2,361
|
|
Total current assets
|
263,553
|
|
112,895
|
|
Property and equipment, net
|
810,083
|
|
810,450
|
|
Other assets:
|
|
|
|
|
Goodwill
|
79,776
|
|
79,776
|
|
Other intangible assets, net
|
31,609
|
|
32,237
|
|
Deferred financing costs, net
|
2,374
|
|
3,777
|
|
Restricted cash and investments
|
9,827
|
|
9,819
|
|
Prepaid deposits and other
|
4,672
|
|
4,996
|
|
Deferred income taxes
|
536
|
|
1,144
|
|
Long-term assets held for sale
|
-
|
|
139,130
|
|
Total assets
|
$ 1,202,430
|
|
$ 1,194,224
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Current maturities of long-term debt
|
$ 85
|
|
$ 80
|
|
Accounts payable
|
21,748
|
|
27,432
|
|
Accrued liabilities:
|
|
|
|
|
Payroll and related
|
29,698
|
|
34,743
|
|
Property and other taxes
|
18,501
|
|
18,814
|
|
Income taxes payable
|
71
|
|
123
|
|
Interest
|
13,976
|
|
14,678
|
|
Progressive jackpots and slot club awards
|
14,306
|
|
13,705
|
|
Deferred proceeds for assets held for sale
|
22,000
|
|
-
|
|
Other
|
20,472
|
|
20,646
|
|
Liabilities related to assets held for sale
|
6,716
|
|
7,326
|
|
Total current liabilities
|
147,573
|
|
137,547
|
|
Long-term debt, less current maturities and net deferred financing
costs
|
881,161
|
|
911,688
|
|
Deferred income taxes
|
24,301
|
|
37,902
|
|
Other accrued liabilities
|
17,432
|
|
17,557
|
|
Other long-term liabilities
|
13,912
|
|
13,912
|
|
Stockholders' equity:
|
|
|
|
|
Preferred stock, $.01 par value; 2,000,000 shares authorized; none
issued
|
-
|
|
-
|
|
Common stock, $.01 par value; 60,000,000 shares authorized; shares
issued: 42,066,148 at January 22, 2017 and at April 24, 2016
|
421
|
|
421
|
|
Class B common stock, $.01 par value; 3,000,000 shares authorized; none
issued
|
-
|
|
-
|
|
Additional paid-in capital
|
240,815
|
|
244,472
|
|
Retained earnings (deficit)
|
(113,509)
|
|
(152,868)
|
|
127,727
|
-
|
92,025
|
|
Treasury stock, 706,729 shares at January 22, 2017 and 1,300,955
shares at April 24, 2016
|
(9,676)
|
|
(16,407)
|
|
Total stockholders' equity
|
118,051
|
-
|
75,618
|
|
Total liabilities and stockholders' equity
|
$ 1,202,430
|
|
$ 1,194,224
|
|
Isle of Capri Casinos, Inc.
|
|
Supplemental Data - Net Revenues
|
|
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
January 22,
|
|
January 24,
|
|
January 22,
|
|
January 24,
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
Colorado
|
|
|
|
|
|
|
|
|
|
Black Hawk
|
|
$ 28,953
|
|
$ 29,138
|
|
$ 93,029
|
|
$ 97,142
|
|
|
|
|
|
|
|
|
|
|
|
Florida
|
|
|
|
|
|
|
|
|
|
Pompano
|
|
42,878
|
|
44,108
|
|
120,939
|
|
124,532
|
|
|
|
|
|
|
|
|
|
|
|
Iowa
|
|
|
|
|
|
|
|
|
|
Bettendorf
|
|
18,079
|
|
16,812
|
|
58,248
|
|
53,282
|
|
Waterloo
|
|
20,328
|
|
21,313
|
|
63,115
|
|
64,914
|
|
Iowa Total
|
|
38,407
|
|
38,125
|
|
121,363
|
|
118,196
|
|
|
|
|
|
|
|
|
|
|
|
Mississippi
|
|
|
|
|
|
|
|
|
|
Lula
|
|
10,839
|
|
11,688
|
|
33,835
|
|
36,802
|
|
Vicksburg
|
|
7,142
|
|
7,448
|
|
22,862
|
|
21,948
|
|
Mississippi Total
|
|
17,981
|
|
19,136
|
|
56,697
|
|
58,750
|
|
|
|
|
|
|
|
|
|
|
|
Missouri
|
|
|
|
|
|
|
|
|
|
Boonville
|
|
17,638
|
|
18,438
|
|
56,695
|
|
57,641
|
|
Cape Girardeau
|
|
15,066
|
|
14,614
|
|
45,872
|
|
44,123
|
|
Caruthersville
|
|
8,053
|
|
7,952
|
|
25,111
|
|
24,568
|
|
Kansas City
|
|
17,056
|
|
17,204
|
|
51,716
|
|
52,968
|
|
Missouri Total
|
|
57,813
|
|
58,208
|
|
179,394
|
|
179,300
|
|
|
|
|
|
|
|
|
|
|
|
Pennsylvania
|
|
|
|
|
|
|
|
|
|
Nemacolin
|
|
7,629
|
|
7,788
|
|
26,386
|
|
27,229
|
|
|
|
|
|
|
|
|
|
|
|
Property Net Revenues before Other
|
|
193,661
|
|
196,503
|
|
597,808
|
|
605,149
|
|
Other
|
|
156
|
|
21
|
|
217
|
|
57
|
|
Net Revenues from Continuing Operations
|
|
$ 193,817
|
|
$ 196,524
|
|
$ 598,025
|
|
$ 605,206
|
|
Isle of Capri Casinos, Inc.
|
|
Reconciliation of Operating Income (Loss) to Adjusted EBITDA
|
|
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended January 22, 2017
|
|
|
Operating
Income (Loss)
|
|
Depreciation and
Amortization
|
|
Stock-Based
Compensation
|
|
Other
|
|
Adjusted
EBITDA
|
|
Black Hawk, Colorado
|
|
$ 5,296
|
|
$
2,317
|
|
$
5
|
|
$
-
|
|
$ 7,618
|
|
|
|
|
|
|
|
|
|
|
|
|
Pompano, Florida
|
|
7,583
|
|
1,789
|
|
5
|
|
-
|
|
9,377
|
|
|
|
|
|
|
|
|
|
|
|
|
Bettendorf, Iowa
|
|
1,290
|
|
3,175
|
|
8
|
|
-
|
|
4,473
|
|
Waterloo, Iowa
|
|
5,606
|
|
1,214
|
|
7
|
|
-
|
|
6,827
|
|
Iowa Total
|
|
6,896
|
|
4,389
|
|
15
|
|
-
|
|
11,300
|
|
|
|
|
|
|
|
|
|
|
|
|
Lula, Mississippi
|
|
729
|
|
1,519
|
|
7
|
|
-
|
|
2,255
|
|
Vicksburg, Mississippi
|
|
1,051
|
|
886
|
|
7
|
|
-
|
|
1,944
|
|
Mississippi
Total
|
|
1,780
|
|
2,405
|
|
14
|
|
-
|
|
4,199
|
|
|
|
|
|
|
|
|
|
|
|
|
Boonville, Missouri
|
|
5,200
|
|
1,158
|
|
6
|
|
-
|
|
6,364
|
|
Cape Girardeau, Missouri
|
|
1,068
|
|
2,605
|
|
8
|
|
-
|
|
3,681
|
|
Caruthersville, Missouri
|
|
1,558
|
|
627
|
|
2
|
|
-
|
|
2,187
|
|
Kansas City, Missouri
|
|
2,920
|
|
1,019
|
|
7
|
|
-
|
|
3,946
|
|
Missouri Total
|
|
10,746
|
|
5,409
|
|
23
|
|
-
|
|
16,178
|
|
|
|
|
|
|
|
|
|
|
|
|
Nemacolin, Pennsylvania
|
|
(1,381)
|
|
709
|
|
-
|
|
-
|
|
(672)
|
|
Total Operating Properties
|
|
30,920
|
|
17,018
|
|
62
|
|
-
|
|
48,000
|
|
Corporate and Other
|
|
(6,698)
|
|
263
|
|
1,170
|
|
733
|
|
(4,532)
|
|
Total
|
|
$ 24,222
|
|
$
17,281
|
|
$ 1,232
|
|
$ 733
|
|
$ 43,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended January 24, 2016
|
|
|
Operating
Income (Loss)
|
|
Depreciation and
Amortization
|
|
Stock-Based
Compensation
|
|
Other
|
|
Adjusted
EBITDA
|
|
Black Hawk, Colorado
|
|
$ 4,540
|
|
$
2,188
|
|
$
14
|
|
$
-
|
|
$ 6,742
|
|
|
|
|
|
|
|
|
|
|
|
|
Pompano, Florida
|
|
7,837
|
|
1,785
|
|
14
|
|
-
|
|
9,636
|
|
|
|
|
|
|
|
|
|
|
|
|
Bettendorf, Iowa
|
|
1,181
|
|
2,902
|
|
7
|
|
-
|
|
4,090
|
|
Waterloo, Iowa
|
|
5,223
|
|
1,317
|
|
6
|
|
-
|
|
6,546
|
|
Iowa Total
|
|
6,404
|
|
4,219
|
|
13
|
|
-
|
|
10,636
|
|
|
|
|
|
|
|
|
|
|
|
|
Lula, Mississippi
|
|
824
|
|
1,331
|
|
3
|
|
-
|
|
2,158
|
|
Vicksburg, Mississippi
|
|
895
|
|
903
|
|
6
|
|
-
|
|
1,804
|
|
Mississippi Total
|
|
1,719
|
|
2,234
|
|
9
|
|
-
|
|
3,962
|
|
|
|
|
|
|
|
|
|
|
|
|
Boonville, Missouri
|
|
5,347
|
|
1,269
|
|
13
|
|
-
|
|
6,629
|
|
Cape Girardeau, Missouri
|
|
942
|
|
2,527
|
|
7
|
|
-
|
|
3,476
|
|
Caruthersville, Missouri
|
|
1,378
|
|
614
|
|
6
|
|
-
|
|
1,998
|
|
Kansas City, Missouri
|
|
3,069
|
|
961
|
|
6
|
|
-
|
|
4,036
|
|
Missouri Total
|
|
10,736
|
|
5,371
|
|
32
|
|
-
|
|
16,139
|
|
|
|
|
|
|
|
|
|
|
|
|
Nemacolin, Pennsylvania
|
|
(1,551)
|
|
1,074
|
|
-
|
|
-
|
|
(477)
|
|
Total Operating Properties
|
|
29,685
|
|
16,871
|
|
82
|
|
-
|
|
46,638
|
|
Corporate and Other
|
|
(6,567)
|
|
447
|
|
669
|
|
-
|
|
(5,451)
|
|
Total
|
|
$ 23,118
|
|
$
17,318
|
|
$
751
|
|
$
-
|
|
$ 41,187
|
|
Isle of Capri Casinos, Inc.
|
|
Reconciliation of Operating Income (Loss) to Adjusted EBITDA
|
|
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended January 22, 2017
|
|
|
Operating
Income (Loss)
|
|
Depreciation and
Amortization
|
|
Stock-Based
Compensation
|
|
Preopening
and Other
|
|
Adjusted
EBITDA
|
|
Black Hawk, Colorado
|
|
$ 18,391
|
|
$
6,809
|
|
$
21
|
|
$
-
|
|
$ 25,221
|
|
|
|
|
|
|
|
|
|
|
|
|
Pompano, Florida
|
|
18,477
|
|
5,403
|
|
21
|
|
-
|
|
23,901
|
|
|
|
|
|
|
|
|
|
|
|
|
Bettendorf, Iowa
|
|
6,796
|
|
9,055
|
|
24
|
|
(400)
|
|
15,475
|
|
Waterloo, Iowa
|
|
17,113
|
|
3,673
|
|
22
|
|
-
|
|
20,808
|
|
Iowa Total
|
|
23,909
|
|
12,728
|
|
46
|
|
(400)
|
|
36,283
|
|
|
|
|
|
|
|
|
|
|
|
|
Lula, Mississippi
|
|
2,663
|
|
4,575
|
|
19
|
|
-
|
|
7,257
|
|
Vicksburg, Mississippi
|
|
3,259
|
|
2,685
|
|
22
|
|
-
|
|
5,966
|
|
Mississippi Total
|
|
5,922
|
|
7,260
|
|
41
|
|
-
|
|
13,223
|
|
|
|
|
|
|
|
|
|
|
|
|
Boonville, Missouri
|
|
17,290
|
|
3,615
|
|
21
|
|
-
|
|
20,926
|
|
Cape Girardeau, Missouri
|
|
3,089
|
|
7,745
|
|
22
|
|
-
|
|
10,856
|
|
Caruthersville, Missouri
|
|
4,736
|
|
1,930
|
|
8
|
|
-
|
|
6,674
|
|
Kansas City, Missouri
|
|
9,313
|
|
3,215
|
|
22
|
|
-
|
|
12,550
|
|
Missouri Total
|
|
34,428
|
|
16,505
|
|
73
|
|
-
|
|
51,006
|
|
|
|
|
|
|
|
|
|
|
|
|
Nemacolin, Pennsylvania
|
|
(3,256)
|
|
2,364
|
|
-
|
|
-
|
|
(892)
|
|
Total Operating Properties
|
|
97,871
|
|
51,069
|
|
202
|
|
(400)
|
|
148,742
|
|
Corporate and Other
|
|
(26,137)
|
|
871
|
|
4,026
|
|
4,146
|
|
(17,094)
|
|
Total
|
|
$ 71,734
|
|
$
51,940
|
|
$ 4,228
|
|
$ 3,746
|
|
$ 131,648
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended January 24, 2016
|
|
|
Operating
Income (Loss)
|
|
Depreciation and
Amortization
|
|
Stock-Based
Compensation
|
|
Other
|
|
Adjusted
EBITDA
|
|
Black Hawk, Colorado
|
|
$ 20,776
|
|
$
6,589
|
|
$
42
|
|
$
-
|
|
$ 27,407
|
|
|
|
|
|
|
|
|
|
|
|
|
Pompano, Florida
|
|
18,392
|
|
6,242
|
|
42
|
|
-
|
|
24,676
|
|
|
|
|
|
|
|
|
|
|
|
|
Bettendorf, Iowa
|
|
5,479
|
|
7,857
|
|
24
|
|
-
|
|
13,360
|
|
Waterloo, Iowa
|
|
15,964
|
|
3,930
|
|
20
|
|
-
|
|
19,914
|
|
Iowa Total
|
|
21,443
|
|
11,787
|
|
44
|
|
-
|
|
33,274
|
|
|
|
|
|
|
|
|
|
|
|
|
Lula, Mississippi
|
|
3,944
|
|
3,895
|
|
13
|
|
-
|
|
7,852
|
|
Vicksburg, Mississippi
|
|
2,268
|
|
2,679
|
|
20
|
|
-
|
|
4,967
|
|
Mississippi Total
|
|
6,212
|
|
6,574
|
|
33
|
|
-
|
|
12,819
|
|
|
|
|
|
|
|
|
|
|
|
|
Boonville, Missouri
|
|
17,755
|
|
3,356
|
|
38
|
|
-
|
|
21,149
|
|
Cape Girardeau, Missouri
|
|
984
|
|
8,313
|
|
19
|
|
-
|
|
9,316
|
|
Caruthersville, Missouri
|
|
4,346
|
|
1,840
|
|
17
|
|
-
|
|
6,203
|
|
Kansas City, Missouri
|
|
9,261
|
|
2,906
|
|
21
|
|
-
|
|
12,188
|
|
Missouri Total
|
|
32,346
|
|
16,415
|
|
95
|
|
-
|
|
48,856
|
|
|
|
|
|
|
|
|
|
|
|
|
Nemacolin, Pennsylvania
|
|
(3,714)
|
|
3,206
|
|
30
|
|
-
|
|
(478)
|
|
Total Operating Properties
|
|
95,455
|
|
50,813
|
|
286
|
|
-
|
|
146,554
|
|
Corporate and Other
|
|
(22,051)
|
|
1,338
|
|
3,495
|
|
-
|
|
(17,218)
|
|
Total
|
|
$ 73,404
|
|
$
52,151
|
|
$ 3,781
|
|
$
-
|
|
$ 129,336
|
|
Isle of Capri Casinos, Inc.
|
|
Reconciliation of Income From Continuing Operations to Adjusted
EBITDA
|
|
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
January 22,
|
|
January 24,
|
|
January 22,
|
|
January 24,
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
Income from continuing operations
|
|
$ 6,055
|
|
$ 5,453
|
|
$ 37,064
|
|
$ 16,743
|
|
Income tax provision (benefit)
|
|
1,592
|
|
904
|
|
(15,140)
|
|
2,647
|
|
Interest income
|
|
(75)
|
|
(75)
|
|
(230)
|
|
(233)
|
|
Interest expense
|
|
16,650
|
|
16,836
|
|
50,040
|
|
51,281
|
|
Depreciation and amortization
|
|
17,281
|
|
17,318
|
|
51,940
|
|
52,151
|
|
Stock-based compensation
|
|
1,232
|
|
751
|
|
4,228
|
|
3,781
|
|
Transaction expense (3)
|
|
733
|
|
-
|
|
4,146
|
|
-
|
|
Gain on sale of Bettendorf vessel (4)
|
|
-
|
|
-
|
|
(997)
|
|
-
|
|
Preopening expense (4)
|
|
-
|
|
-
|
|
597
|
|
-
|
|
Loss on early extinguishment of debt
|
|
-
|
|
-
|
|
-
|
|
2,966
|
|
Adjusted EBITDA (1)
|
|
$ 43,468
|
|
$ 41,187
|
|
$ 131,648
|
|
$ 129,336
|
|
Isle of Capri Casinos, Inc.
|
|
Reconciliation of GAAP Income From Continuing Operations to Adjusted
Income and
GAAP Income From Continuing Operations Per Share to Adjusted Income Per Share
|
|
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
January 22,
|
|
January 24,
|
|
January 22,
|
|
January 24,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
GAAP income from continuing operations
|
$ 6,055
|
|
$ 5,453
|
|
$ 37,064
|
|
$ 16,743
|
|
Transaction expenses (3)
|
733
|
|
-
|
|
4,146
|
|
-
|
|
Tax valuation allowance release
|
-
|
|
-
|
|
(19,552)
|
|
-
|
|
Gain on sale of Bettendorf vessel (4)
|
-
|
|
-
|
|
(997)
|
|
-
|
|
Preopening expense (4)
|
-
|
|
-
|
|
597
|
|
-
|
|
Loss on early extinguishment of debt
|
-
|
|
-
|
|
-
|
|
2,966
|
|
Adjusted income (2)
|
$ 6,788
|
|
$ 5,453
|
|
$ 21,258
|
|
$ 19,709
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income from continuing operations per share
|
$ 0.15
|
|
$ 0.13
|
|
$ 0.89
|
|
$ 0.40
|
|
Transaction expenses (3)
|
0.02
|
|
-
|
|
0.10
|
|
-
|
|
Tax valuation allowance release
|
-
|
|
-
|
|
(0.47)
|
|
-
|
|
Gain on sale of Bettendorf vessel (4)
|
-
|
|
-
|
|
(0.02)
|
|
-
|
|
Preopening expense (4)
|
-
|
|
-
|
|
0.01
|
|
-
|
|
Loss on early extinguishment of debt
|
-
|
|
-
|
|
-
|
|
0.07
|
|
Adjusted income per share (2)
|
$ 0.17
|
|
$ 0.13
|
|
$ 0.51
|
|
$ 0.47
|
|
1.
|
Adjusted EBITDA is "earnings from continuing operations before interest and
other non-operating income (expense), income taxes, stock-based compensation, preopening expenses and depreciation and
amortization." Adjusted EBITDA is presented solely as a supplemental disclosure because management believes that it is 1)
a widely used measure of operating performance in the gaming industry and 2) a principal basis of valuing gaming
companies. Management uses Adjusted EBITDA as the primary measure of the Company's operating properties' performance, and
it is an important component in evaluating the performance of management and other operating personnel in the
determination of certain components of employee compensation. Adjusted EBITDA should not be construed as an
alternative to operating income as an indicator of the Company's operating performance, as an alternative to cash flows
from operating activities as a measure of liquidity or as an alternative to any other measure determined in accordance
with U.S. generally accepted accounting principles (GAAP). The Company has significant uses of cash flows,
including capital expenditures, interest payments, taxes and debt principal repayments, which are not reflected in
Adjusted EBITDA. Also, other gaming companies that report Adjusted EBITDA information may calculate Adjusted EBITDA in a
different manner than the Company. A reconciliation of Adjusted EBITDA to income (loss) from continuing operations is
included in the financial schedules accompanying this release.
|
|
|
|
Certain of our debt agreements use a similar calculation of "Adjusted
EBITDA" as a financial measure for the calculation of financial debt covenants and includes add back of items such as
gain on early extinguishment of debt, preopening expenses and non-cash stock compensation expense. Reference can be made
to the definition of Adjusted EBITDA in the applicable debt agreements on file as Exhibits to our filings with the
Securities and Exchange Commission.
|
|
|
|
2.
|
Adjusted income (loss) is presented solely as a supplemental disclosure as
this is one method management reviews and utilizes to analyze the performance of its core operating business. For
many of the same reasons mentioned above related to Adjusted EBITDA, management believes Adjusted income (loss) and
Adjusted income (loss) per share are useful analytic tools as they enable management to track the performance of its core
casino operating business separate and apart from factors that do not impact decisions affecting its operating casino
properties, such as loss on early extinguishment of debt and preopening expenses. Management believes Adjusted
income (loss) and Adjusted income (loss) per share are useful to investors since these adjustments provide a measure of
financial performance that more closely resembles widely used measures of performance and valuation in the gaming
industry. Adjusted income (loss) and adjusted income (loss) per share do not include the loss on early
extinguishment of debt and preopening expenses.
|
|
|
|
3.
|
On September 19, 2016, the Company entered into an agreement and plan of
merger with Eldorado Resorts, Inc., whereby Eldorado will acquire all of the outstanding shares of the Company.
During the three and nine months ended January 22, 2017, the Company incurred $0.7 million and $4.2 million,
respectively, in transaction expenses associated with this agreement.
|
|
|
|
4.
|
The Company had preopening expenses of $0.6 million in the nine months
ended January 22, 2017 related to the Bettendorf land-based casino which opened on June 24, 2016. During the nine
months ended January 22, 2017, we sold the previous Bettendorf riverboat for a gain of $1.0 million.
|
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/isle-of-capri-casinos-inc-announces-fiscal-2017-third-quarter-results-300412194.html
SOURCE Isle of Capri Casinos, Inc.