Close

Form 8-K ISLE OF CAPRI CASINOS For: Jun 14

June 14, 2016 10:47 AM EDT

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):  June 14, 2016

 

ISLE OF CAPRI CASINOS, INC.

(Exact name of Registrant as specified in its charter)

 

Delaware

 

0-20538

 

41-1659606

(State or other
jurisdiction of incorporation)

 

(Commission
File Number)

 

(IRS Employer
Identification Number)

 

600 Emerson Road, Suite 300,
St. Louis, Missouri

 

63141

(Address of principal executive
offices)

 

(Zip Code)

 

(314) 813-9200

(Registrant’s telephone number, including area code)

 

N/A

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.245)

 

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02. Results of Operations and Financial Condition

 

On June 14, 2016, the Registrant reported its earnings for the fourth quarter and fiscal year ended April 24, 2016.  A copy of the press release of the Registrant is attached hereto as Exhibit 99.1 and incorporated herein by reference.

 

The information, including the exhibit attached hereto, in this Current Report is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, except as otherwise expressly stated in such filing.

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit No.

 

Description

99.1

 

Press Release for the Fourth Quarter and Fiscal Year 2016, dated June 14, 2016

 

2



 

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.

 

 

 

ISLE OF CAPRI CASINOS, INC.

 

 

 

Date: June 14, 2016

By:

/s/ Edmund L. Quatmann, Jr.

 

 

 

 

Name:

Edmund L. Quatmann, Jr.

 

Title:

Chief Legal Officer

 

3


Exhibit 99.1

 

ISLE OF CAPRI CASINOS, INC. ANNOUNCES

FISCAL 2016 FOURTH QUARTER AND YEAR RESULTS

 

SAINT LOUIS, MO — June 14, 2016 — Isle of Capri Casinos, Inc. (NASDAQ: ISLE) (the “Company”) today reported financial results for the fourth quarter and fiscal year ended April 24, 2016 and other Company-related news.

 

Fiscal 2016 Fourth Quarter and Fiscal Year 2016 Highlights

 

·                  Diluted net income per share from continuing operations increased to $0.60 per share from $0.08 in the prior year quarter.

·                  Eight of 13 properties reported higher year-over-year Adjusted EBITDA in the fourth quarter driven by continued strong performance at our Missouri properties.

·                  Adjusted EBITDA increased $0.4 million, to $65.8 million in the quarter compared to the prior year quarter while Adjusted EBITDA margin increased 57 bps, to 24.9%.

·                  Fiscal 2016 Adjusted EBITDA increased 5.0% year over year and Adjusted EBITDA margin increased 100 bps, to 21.6%.

·                  Our balance sheet continues to get stronger as debt to Adjusted EBITDA ratio was 4.4x at the end of fiscal 2016 compared to 4.9x a year ago.

 

Consolidated Financial Results

 

The following table outlines the Company’s financial results (dollars in millions, except per share data, unaudited):

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

April 24,

 

April 26,

 

April 24,

 

April 26,

 

 

 

2016

 

2015

 

2016

 

2015

 

Net revenues

 

$

264.9

 

$

269.3

 

$

978.6

 

$

977.0

 

Consolidated Adjusted EBITDA (1)

 

65.8

 

65.4

 

211.3

 

201.2

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

25.0

 

3.2

 

48.3

 

7.3

 

Loss from discontinued operations

 

0.0

 

(0.1

)

(2.1

)

(2.1

)

Net income

 

25.0

 

3.1

 

46.2

 

5.2

 

 

 

 

 

 

 

 

 

 

 

Diluted income per share from continuing operations

 

0.60

 

0.08

 

1.17

 

0.18

 

Diluted loss per share from discontinued operations

 

0.00

 

0.00

 

(0.05

)

(0.05

)

Diluted net income per share

 

0.60

 

0.08

 

1.12

 

0.13

 

Adjusted diluted net income per share (2)

 

0.62

 

0.58

 

1.26

 

0.81

 

 


(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.”

 

1



 

Eric Hausler, the Company’s chief executive officer, commented,

 

“We increased Adjusted EBITDA and Adjusted EBITDA margins for both the quarter and fiscal 2016, and have grown Adjusted EBITDA and Adjusted EBITDA margins in eight of the last nine quarters.

 

“We continue to focus on driving increased profitability from our existing operations, managing our corporate costs efficiently and optimizing our marketing costs.  We benefited from our geographic diversity during the quarter as strength in our Missouri and Iowa operations offset lower results year over year in Colorado, Florida and Louisiana.

 

“During fiscal 2016, we continued to reinvigorate our properties through prudent capital investments across the portfolio. Perhaps most significantly, we are excited to open our new land-based gaming and entertainment facility in Bettendorf on June 24, 2016.  We believe it will be an outstanding upgrade to the customer experience at our Bettendorf property.  Later this summer, we expect to launch our online play-for-fun casino and to offer lifestyle products under the Lady Luck brand.  We expect these new offerings to further enhance our player loyalty and broaden the demographic appeal of our Lady Luck brand.

 

“We are also particularly proud that we reduced our debt balance by over $70 million in fiscal 2016 and strengthened our balance sheet, while building Bettendorf and reinvesting in our properties. This highlights the strong free cash flow generation of our business.”

 

Financial Highlights

 

Net revenues for the current quarter were $264.9 million compared to $269.3 million in the prior year quarter, down 1.6%.  Seven of 13 properties reported higher net revenues for the quarter.

 

Consolidated Adjusted EBITDA was $65.8 million for the quarter compared to $65.4 million in the prior year quarter, up 0.7%.  Consolidated Adjusted EBITDA margins improved to 24.9% from 24.3%.  Operating income increased to $43.2 million from $35.9 million in the prior year quarter.

 

Interest expense was $16.7 million compared to $20.8 million in the prior year quarter, as a result of our lower overall debt balance as well as the benefits of refinancing our 7.75% Senior Notes due 2019 in the first quarter of fiscal 2016.

 

On a GAAP basis, diluted income per share from continuing operations was $0.60 compared to diluted income per share from continuing operations of $0.08 in the prior year’s quarter.

 

2



 

The following items impacted income from continuing operations during the fourth quarter of fiscal 2015:

 

·                  We recorded a non-cash impairment charge of $9.0 million in fiscal 2015.

·                  We recorded a loss on early extinguishment of debt of $13.8 million in fiscal 2015 related to the tender and refinancing of our 7.75% Senior Notes due 2019.

 

Operating Results

 

(All comparisons are to the prior year quarter)

 

Black Hawk — Net revenues decreased $1.4 million, or 4.0%, to $32.4 million and Adjusted EBITDA decreased $0.9 million to $9.2 million, at our two casinos in Black Hawk. The property results were affected by increased competition in the market this year; in particular, the prior year quarter’s results benefited from construction disruption at a nearby property.

 

Pompano — Net revenues decreased $2.8 million, or 5.2%, to $51.8 million, and Adjusted EBITDA decreased 7.2%, to $13.8 million at Pompano Park.  Continuing from the third quarter, fewer transient customer trips year over year and an increased competitive environment hampered results in the early part of the quarter; however, the property rebounded to prior year levels in April. Despite the decline, Pompano generated the second highest fourth quarter Adjusted EBITDA since the property’s opening in 2007.

 

Iowa — Net revenues for our Iowa properties were flat to prior year at $48.5 million, while Adjusted EBITDA increased $0.4 million, to $14.6 million. Despite construction disruption from our new land-based facility, net revenues increased $0.1 million and Adjusted EBITDA increased $0.2 million at our property in Bettendorf.

 

Waterloo posted its second-highest fourth quarter Adjusted EBITDA since opening in June 2007.  Adjusted EBITDA margins at the property improved 150 basis points and Adjusted EBITDA increased $0.5 million, or 6.4%, to $8.2 million.

 

Our property in Marquette was impacted by an increased competitive environment resulting in decreased net revenues of $0.5 million, to $6.2 million.  Adjusted EBITDA declined $0.3 million, to $1.3 million.

 

Lake Charles — Our property in Lake Charles was negatively impacted by the closure of I-10 between Texas and Louisiana for four days in March due to flooding.  For the quarter, net revenues decreased $1.8 million, to $32.1 million, or 5.4%, while Adjusted EBITDA decreased $0.3 million, to $5.4 million, or 4.7%.  Excluding March’s results, Adjusted EBITDA increased compared to the same periods in the prior year.

 

Mississippi — Net revenues for Lula and Vicksburg decreased 1.0%, to $23.5 million while Adjusted EBITDA decreased $0.3 million, to $7.3 million, or 4.2%.

 

3



 

Vicksburg’s net revenues increased $0.6 million, or 6.4%, and Adjusted EBITDA increased $0.1 million, or 2.3%, to $3.1 million as a result of changes in our marketing reinvestment strategy.

 

The Lula market continues to be negatively impacted by increased competition in the market.  Net revenues at our Lula property decreased $0.8 million, to $14.2 million and Adjusted EBITDA decreased $0.4 million, or 8.6%

 

Missouri — Net revenues for our Missouri properties increased $1.8 million, to $67.4 million and Adjusted EBITDA increased $2.1 million, to $22.0 million.  Cape Girardeau produced the highest fourth quarter Adjusted EBITDA since opening and Boonville, Caruthersville and Kansas City all produced their respective second highest quarterly Adjusted EBITDA.

 

Cape Girardeau’s net revenues increased $0.8 million, or 5.2%, and Adjusted EBITDA increased $1.0 million, or 25.0%.  The property’s Adjusted EBITDA margin improved 455 bps and generated over 100% flow-through on incremental revenues as it continues to ramp up.

 

In Caruthersville, net revenues increased $1.0 million, Adjusted EBITDA improved by 32.5%, to $3.2 million, and Adjusted EBITDA margins improved nearly 520 bps primarily due to continued strategic marketing spending and capital investments we have made to the property.

 

Boonville continues to post the Company’s highest Adjusted EBITDA margin, at 39.1% for the quarter, as it benefited from strategic marketing spending, maintaining a prudent operating cost structure and recent capital investments.  During the fourth quarter of fiscal 2016, net revenues increased 1.0%, to $20.6 million and Adjusted EBITDA increased 4.0%, to $8.1 million.

 

Kansas City reported its second highest fourth quarter Adjusted EBITDA, despite net revenues decreasing 1.4%, to $20.0 million. Adjusted EBITDA increased 0.9%, to $5.8 million.

 

Pennsylvania — At Nemacolin, net revenues increased 0.7%, to $9.1 million while the Adjusted EBITDA loss improved to $(0.1) million from $(0.2) million.

 

Corporate Expenses

 

Corporate and development expenses were $8.3 million for the quarter compared to $7.3 million in the fourth quarter of fiscal 2015. The current year quarter included expenses related to the former CEO’s exit agreement of $0.8 million.

 

Non-cash stock compensation expense was $1.2 million for the quarter compared to $0.6 million in the fourth quarter of fiscal 2015.

 

Excluding the aforementioned exit agreement costs and non-cash stock compensation expense, corporate and development expenses declined $0.4 million, or 5.3%, to $6.4 million.

 

4



 

Capital Structure and Capital Expenditures

 

As of April 24, 2016, the Company had:

 

·                  $62.1 million in cash and cash equivalents, excluding $9.8 million in restricted cash and investments;

·                  $922.7 million in total debt; and

·                  $224.2 million in net line of credit availability.

 

Fourth quarter capital expenditures were $6.6 million, excluding spending related to the land-based project in Bettendorf. Capital expenditures were $50.9 million for the fiscal year ended April 24, 2016, excluding the Bettendorf land-based project, and consisted of maintenance and gaming equipment purchases as well as spending related to the hotel renovations in Bettendorf and Boonville.  We spent $19.4 million in fiscal 2016 on the $60 million land-based project at Bettendorf.  For the project-to-date, we have expended $21.6 million.  We expect to incur the remainder of the project cost in the first half of fiscal 2017.

 

For fiscal 2017 we provide guidance for the following specific non-operating items:

 

·                  Depreciation and amortization expense is expected to be approximately $78 million to $82 million.

 

·                  Interest expense is expected to be approximately $66 million to $68 million.

 

·                  The Company expects cash income taxes pertaining to fiscal 2017 operations to be less than $2 million.

 

·                  Corporate and development expenses for fiscal 2017 are expected to be approximately $28 million to $29 million, including approximately $5 million in non-cash stock compensation expense.

 

·                  Maintenance and other capital expenditures for fiscal 2017 are expected to be approximately $100 million, inclusive of the remaining spend on the Bettendorf land-based project.

 

Conference Call Information

 

Isle of Capri Casinos, Inc. will host a conference call on Tuesday, June 14, 2016 at 10:00 am central time during which management will discuss the financial and other matters addressed in this press release.  The conference call can be accessed by interested parties via webcast through the investor relations page of the Company’s website, www.islecorp.com, or, for domestic callers, by dialing 888-346-3970.  International callers can access the conference call by dialing 412-902-4263.  The conference call will be recorded and available for review starting at 11:59 pm central on Tuesday, June 14, 2016, until 11:59 pm central on Tuesday, June 28, 2016, by dialing 877-344-7529; International: 412-317-0088 and access number 10087579.

 

5



 

About Isle of Capri Casinos, Inc.

 

Isle of Capri Casinos, Inc. is a leading regional gaming and entertainment company dedicated to providing guests with 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 the Company’s financial condition, results of operations and expansion projects, is included in the filings of the Company with the Securities and Exchange Commission, including, but not limited to, its Form 10-K for the most recently ended fiscal year.

 

CONTACT:

 

Isle of Capri Casinos, Inc.,

 

Jill Alexander, Senior Director of Corporate Communication-314.813.9368

 

###

 

6



 

ISLE OF CAPRI CASINOS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share and per share amounts)

(Unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

April 24,

 

April 26,

 

April 24,

 

April 26,

 

 

 

2016

 

2015

 

2016

 

2015

 

Revenues:

 

 

 

 

 

 

 

 

 

Casino

 

$

276,905

 

$

281,290

 

$

1,028,047

 

$

1,032,241

 

Rooms

 

7,207

 

7,509

 

29,457

 

30,427

 

Food, beverage, pari-mutuel and other

 

36,107

 

36,341

 

132,436

 

137,215

 

Gross revenues

 

320,219

 

325,140

 

1,189,940

 

1,199,883

 

Less promotional allowances

 

(55,352

)

(55,853

)

(211,348

)

(222,838

)

Net revenues

 

264,867

 

269,287

 

978,592

 

977,045

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Casino

 

38,577

 

39,234

 

152,713

 

156,547

 

Gaming taxes

 

70,456

 

72,183

 

261,916

 

263,362

 

Rooms

 

1,599

 

1,601

 

6,820

 

6,576

 

Food, beverage, pari-mutuel and other

 

13,285

 

13,895

 

48,481

 

48,903

 

Marine and facilities

 

13,188

 

14,315

 

54,111

 

55,994

 

Marketing and administrative

 

55,662

 

56,031

 

220,079

 

223,857

 

Corporate and development

 

8,297

 

7,325

 

29,067

 

29,088

 

Valuation charges

 

 

9,000

 

 

9,000

 

Preopening expense

 

153

 

 

153

 

 

Depreciation and amortization

 

20,456

 

19,803

 

82,105

 

77,798

 

Total operating expenses

 

221,673

 

233,387

 

855,445

 

871,125

 

Operating income

 

43,194

 

35,900

 

123,147

 

105,920

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(16,744

)

(20,761

)

(68,025

)

(84,131

)

Interest income

 

76

 

96

 

311

 

369

 

Loss on early extinguishment of debt

 

 

(13,757

)

(2,966

)

(13,757

)

Income from continuing operations before income taxes

 

26,526

 

1,478

 

52,467

 

8,401

 

Income tax (provision) benefit

 

(1,531

)

1,682

 

(4,178

)

(1,111

)

Income from continuing operations

 

24,995

 

3,160

 

48,289

 

7,290

 

Loss from discontinued operations, net of income taxes

 

 

(68

)

(2,085

)

(2,113

)

Net income

 

$

24,995

 

$

3,092

 

$

46,204

 

$

5,177

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per common share-basic:

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.61

 

$

0.08

 

$

1.19

 

$

0.18

 

Loss from discontinued operations, net of income taxes

 

 

 

(0.05

)

(0.05

)

Net income

 

$

0.61

 

$

0.08

 

$

1.14

 

$

0.13

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per common share-dilutive:

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.60

 

$

0.08

 

$

1.17

 

$

0.18

 

Loss from discontinued operations, net of income taxes

 

 

 

(0.05

)

(0.05

)

Net income

 

$

0.60

 

$

0.08

 

$

1.12

 

$

0.13

 

 

 

 

 

 

 

 

 

 

 

Weighted average basic shares

 

40,755,048

 

40,033,404

 

40,690,929

 

39,955,735

 

Weighted average diluted shares

 

41,351,978

 

41,020,503

 

41,323,473

 

40,320,267

 

 

7



 

ISLE OF CAPRI CASINOS, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share amounts)

(Unaudited)

 

 

 

April 24,

 

April 26,

 

 

 

2016

 

2015

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

62,126

 

$

66,437

 

Marketable securities

 

19,338

 

19,517

 

Accounts receivable, net

 

13,252

 

11,171

 

Inventory

 

6,305

 

6,509

 

Deferred income taxes

 

 

4,626

 

Prepaid expenses and other assets

 

11,874

 

11,274

 

Assets held for sale

 

 

138

 

Total current assets

 

112,895

 

119,672

 

Property and equipment, net

 

899,167

 

902,226

 

Other assets:

 

 

 

 

 

Goodwill

 

108,970

 

108,970

 

Other intangible assets, net

 

53,236

 

54,073

 

Deferred financing costs, net

 

14,702

 

19,075

 

Restricted cash and investments

 

9,819

 

9,193

 

Prepaid deposits and other

 

5,216

 

4,743

 

Deferred income taxes

 

1,144

 

 

Long-term assets held for sale

 

 

9,810

 

Total assets

 

$

1,205,149

 

$

1,227,762

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Current maturities of long-term debt

 

$

80

 

$

170

 

Accounts payable

 

29,723

 

19,690

 

Accrued liabilities:

 

 

 

 

 

Payroll and related

 

36,915

 

43,371

 

Property and other taxes

 

19,428

 

20,456

 

Income taxes payable

 

123

 

125

 

Interest

 

14,678

 

15,350

 

Progressive jackpots and slot club awards

 

15,564

 

16,123

 

Other

 

21,036

 

18,326

 

Total current liabilities

 

137,547

 

133,611

 

Long-term debt, less current maturities

 

922,613

 

992,712

 

Deferred income taxes

 

37,902

 

37,334

 

Other accrued liabilities

 

17,557

 

18,432

 

Other long-term liabilities

 

13,912

 

22,211

 

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 April 24, 2016 and at April 26, 2015

 

421

 

421

 

Class B common stock, $.01 par value; 3,000,000 shares authorized; none issued

 

 

 

Additional paid-in capital

 

244,472

 

241,899

 

Retained earnings (deficit)

 

(152,868

)

(199,072

)

 

 

92,025

 

43,248

 

Treasury stock, 1,300,955 shares at April 24, 2016 and 1,568,875 shares at April 26, 2015

 

(16,407

)

(19,786

)

Total stockholders’ equity

 

75,618

 

23,462

 

Total liabilities and stockholders’ equity

 

$

1,205,149

 

$

1,227,762

 

 

8



 

Isle of Capri Casinos, Inc.

Supplemental Data - Net Revenues

(unaudited, in thousands)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

April 24,

 

April 26,

 

April 24,

 

April 26,

 

 

 

2016

 

2015

 

2016

 

2015

 

Colorado

 

 

 

 

 

 

 

 

 

Black Hawk

 

$

32,423

 

$

33,780

 

$

129,565

 

$

127,722

 

 

 

 

 

 

 

 

 

 

 

Florida

 

 

 

 

 

 

 

 

 

Pompano

 

51,802

 

54,646

 

176,334

 

175,588

 

 

 

 

 

 

 

 

 

 

 

Iowa

 

 

 

 

 

 

 

 

 

Bettendorf

 

18,482

 

18,420

 

71,764

 

72,981

 

Marquette

 

6,198

 

6,667

 

25,557

 

25,793

 

Waterloo

 

23,827

 

23,409

 

88,741

 

87,762

 

Iowa Total

 

48,507

 

48,496

 

186,062

 

186,536

 

 

 

 

 

 

 

 

 

 

 

Louisiana

 

 

 

 

 

 

 

 

 

Lake Charles

 

32,139

 

33,966

 

121,299

 

128,413

 

 

 

 

 

 

 

 

 

 

 

Mississippi

 

 

 

 

 

 

 

 

 

Lula

 

14,210

 

15,008

 

51,012

 

53,042

 

Vicksburg

 

9,258

 

8,701

 

31,206

 

29,876

 

Mississippi Total

 

23,468

 

23,709

 

82,218

 

82,918

 

 

 

 

 

 

 

 

 

 

 

Missouri

 

 

 

 

 

 

 

 

 

Boonville

 

20,646

 

20,441

 

78,287

 

76,934

 

Cape Girardeau

 

17,030

 

16,192

 

61,153

 

59,628

 

Caruthersville

 

9,709

 

8,699

 

34,277

 

31,369

 

Kansas City

 

20,033

 

20,310

 

73,001

 

73,070

 

Missouri Total

 

67,418

 

65,642

 

246,718

 

241,001

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania

 

 

 

 

 

 

 

 

 

Nemacolin

 

9,090

 

9,027

 

36,319

 

34,755

 

 

 

 

 

 

 

 

 

 

 

Property Net Revenues before Other

 

264,847

 

269,266

 

978,515

 

976,933

 

Other

 

20

 

21

 

77

 

112

 

Net Revenues from Continuing Operations

 

$

264,867

 

$

269,287

 

$

978,592

 

$

977,045

 

 

9



 

Isle of Capri Casinos, Inc.

Reconciliation of Operating Income (Loss) to Adjusted EBITDA

(unaudited, in thousands)

 

 

 

Three Months Ended April 24, 2016

 

 

 

Operating
Income (Loss)

 

Depreciation and
Amortization

 

Stock-Based
Compensation

 

Preopening
and Other

 

Adjusted
EBITDA

 

Black Hawk, Colorado

 

$

7,049

 

$

2,152

 

$

14

 

$

 

$

9,215

 

 

 

 

 

 

 

 

 

 

 

 

 

Pompano, Florida

 

11,961

 

1,832

 

13

 

 

13,806

 

 

 

 

 

 

 

 

 

 

 

 

 

Bettendorf, Iowa

 

1,859

 

3,064

 

7

 

153

 

5,083

 

Marquette, Iowa

 

959

 

327

 

6

 

 

1,292

 

Waterloo, Iowa

 

7,013

 

1,160

 

7

 

 

8,180

 

Iowa Total

 

9,831

 

4,551

 

20

 

153

 

14,555

 

 

 

 

 

 

 

 

 

 

 

 

 

Lake Charles, Louisiana

 

2,572

 

2,819

 

7

 

 

5,398

 

 

 

 

 

 

 

 

 

 

 

 

 

Lula, Mississippi

 

2,788

 

1,379

 

4

 

 

4,171

 

Vicksburg, Mississippi

 

2,202

 

905

 

6

 

 

3,113

 

Mississippi Total

 

4,990

 

2,284

 

10

 

 

7,284

 

 

 

 

 

 

 

 

 

 

 

 

 

Boonville, Missouri

 

6,836

 

1,228

 

13

 

 

8,077

 

Cape Girardeau, Missouri

 

2,339

 

2,547

 

5

 

 

4,891

 

Caruthersville, Missouri

 

2,576

 

613

 

5

 

 

3,194

 

Kansas City, Missouri

 

4,890

 

943

 

7

 

 

5,840

 

Missouri Total

 

16,641

 

5,331

 

30

 

 

22,002

 

Nemacolin, Pennsylvania

 

(1,166

)

1,080

 

 

 

(86

)

Total Operating Properties

 

51,878

 

20,049

 

94

 

153

 

72,174

 

Corporate and Other

 

(8,684

)

407

 

1,153

 

770

 

(6,354

)

Total

 

$

43,194

 

$

20,456

 

$

1,247

 

$

923

 

$

65,820

 

 

 

 

Three Months Ended April 26, 2015

 

 

 

Operating
Income (Loss)

 

Depreciation and
Amortization

 

Stock-Based
Compensation

 

Other

 

Adjusted
EBITDA

 

Black Hawk, Colorado

 

$

7,815

 

$

2,285

 

$

7

 

$

 

$

10,107

 

 

 

 

 

 

 

 

 

 

 

 

 

Pompano, Florida

 

13,008

 

1,864

 

6

 

 

14,878

 

 

 

 

 

 

 

 

 

 

 

 

 

Bettendorf, Iowa

 

3,158

 

1,672

 

6

 

 

4,836

 

Marquette, Iowa

 

1,216

 

366

 

3

 

 

1,585

 

Waterloo, Iowa

 

6,416

 

1,267

 

4

 

 

7,687

 

Iowa Total

 

10,790

 

3,305

 

13

 

 

14,108

 

 

 

 

 

 

 

 

 

 

 

 

 

Lake Charles, Louisiana

 

2,904

 

2,754

 

6

 

 

5,664

 

 

 

 

 

 

 

 

 

 

 

 

 

Lula, Mississippi

 

3,283

 

1,274

 

4

 

 

4,561

 

Vicksburg, Mississippi

 

2,125

 

914

 

5

 

 

3,044

 

Mississippi Total

 

5,408

 

2,188

 

9

 

 

7,605

 

 

 

 

 

 

 

 

 

 

 

 

 

Boonville, Missouri

 

6,754

 

1,014

 

2

 

 

7,770

 

Cape Girardeau, Missouri

 

1,058

 

2,852

 

3

 

 

3,913

 

Caruthersville, Missouri

 

1,804

 

605

 

2

 

 

2,411

 

Kansas City, Missouri

 

4,729

 

1,053

 

8

 

 

5,790

 

Missouri Total

 

14,345

 

5,524

 

15

 

 

19,884

 

 

 

 

 

 

 

 

 

 

 

 

 

Nemacolin, Pennsylvania

 

(10,557

)

1,375

 

15

 

9,000

 

(167

)

Total Operating Properties

 

43,713

 

19,295

 

71

 

9,000

 

72,079

 

Corporate and Other

 

(7,813

)

508

 

596

 

 

(6,709

)

Total

 

$

35,900

 

$

19,803

 

$

667

 

$

9,000

 

$

65,370

 

 

10



 

 

 

Twelve Months Ended April 24, 2016

 

 

 

Operating
Income (Loss)

 

Depreciation and
Amortization

 

Stock-Based
Compensation

 

Preopening
and Other

 

Adjusted
EBITDA

 

Black Hawk, Colorado

 

$

27,825

 

$

8,741

 

$

56

 

$

 

$

36,622

 

 

 

 

 

 

 

 

 

 

 

 

 

Pompano, Florida

 

30,353

 

8,074

 

55

 

 

38,482

 

 

 

 

 

 

 

 

 

 

 

 

 

Bettendorf, Iowa

 

7,337

 

10,921

 

32

 

153

 

18,443

 

Marquette, Iowa

 

4,116

 

1,428

 

24

 

 

5,568

 

Waterloo, Iowa

 

22,977

 

5,090

 

27

 

 

28,094

 

Iowa Total

 

34,430

 

17,439

 

83

 

153

 

52,105

 

 

 

 

 

 

 

 

 

 

 

 

 

Lake Charles, Louisiana

 

5,965

 

11,216

 

29

 

 

17,210

 

 

 

 

 

 

 

 

 

 

 

 

 

Lula, Mississippi

 

6,732

 

5,274

 

17

 

 

12,023

 

Vicksburg, Mississippi

 

4,470

 

3,584

 

26

 

 

8,080

 

Mississippi Total

 

11,202

 

8,858

 

43

 

 

20,103

 

 

 

 

 

 

 

 

 

 

 

 

 

Boonville, Missouri

 

24,591

 

4,584

 

51

 

 

29,226

 

Cape Girardeau, Missouri

 

3,323

 

10,860

 

24

 

 

14,207

 

Caruthersville, Missouri

 

6,922

 

2,453

 

22

 

 

9,397

 

Kansas City, Missouri

 

14,151

 

3,849

 

28

 

 

18,028

 

Missouri Total

 

48,987

 

21,746

 

125

 

 

70,858

 

 

 

 

 

 

 

 

 

 

 

 

 

Nemacolin, Pennsylvania

 

(4,880

)

4,286

 

30

 

 

(564

)

Total Operating Properties

 

153,882

 

80,360

 

421

 

153

 

234,816

 

Corporate and Other

 

(30,735

)

1,745

 

4,648

 

870

 

(23,472

)

Total

 

$

123,147

 

$

82,105

 

$

5,069

 

$

1,023

 

$

211,344

 

 

 

 

Twelve Months Ended April 26, 2015

 

 

 

Operating
Income (Loss)

 

Depreciation and
Amortization

 

Stock-Based
Compensation

 

Other

 

Adjusted
EBITDA

 

Black Hawk, Colorado

 

$

20,614

 

$

9,192

 

$

29

 

$

4,057

 

$

33,892

 

 

 

 

 

 

 

 

 

 

 

 

 

Pompano, Florida

 

31,122

 

7,131

 

26

 

 

38,279

 

 

 

 

 

 

 

 

 

 

 

 

 

Bettendorf, Iowa

 

13,271

 

6,011

 

23

 

 

19,305

 

Marquette, Iowa

 

4,060

 

1,589

 

11

 

 

5,660

 

Waterloo, Iowa

 

23,901

 

4,978

 

18

 

(1,225

)

27,672

 

Iowa Total

 

41,232

 

12,578

 

52

 

(1,225

)

52,637

 

 

 

 

 

 

 

 

 

 

 

 

 

Lake Charles, Louisiana

 

8,650

 

11,069

 

21

 

 

19,740

 

 

 

 

 

 

 

 

 

 

 

 

 

Lula, Mississippi

 

6,630

 

5,113

 

16

 

 

11,759

 

Vicksburg, Mississippi

 

2,719

 

3,600

 

17

 

 

6,336

 

Mississippi Total

 

9,349

 

8,713

 

33

 

 

18,095

 

 

 

 

 

 

 

 

 

 

 

 

 

Boonville, Missouri

 

23,778

 

3,960

 

12

 

 

27,750

 

Cape Girardeau, Missouri

 

215

 

11,281

 

12

 

 

11,508

 

Caruthersville, Missouri

 

4,346

 

2,497

 

12

 

 

6,855

 

Kansas City, Missouri

 

13,664

 

3,923

 

27

 

 

17,614

 

Missouri Total

 

42,003

 

21,661

 

63

 

 

63,727

 

 

 

 

 

 

 

 

 

 

 

 

 

Nemacolin, Pennsylvania

 

(16,079

)

5,460

 

22

 

9,000

 

(1,597

)

Total Operating Properties

 

136,891

 

75,804

 

246

 

11,832

 

224,773

 

Corporate and Other

 

(30,971

)

1,994

 

3,150

 

2,259

 

(23,568

)

Total

 

$

105,920

 

$

77,798

 

$

3,396

 

$

14,091

 

$

201,205

 

 

11



 

Isle of Capri Casinos, Inc.

Reconciliation of Income From Continuing Operations to Adjusted EBITDA

(unaudited, in thousands)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

April 24,

 

April 26,

 

April 24,

 

April 26,

 

 

 

2016

 

2015

 

2016

 

2015

 

Income from continuing operations

 

$

24,995

 

$

3,160

 

$

48,289

 

$

7,290

 

Income tax provision (benefit)

 

1,531

 

(1,682

)

4,178

 

1,111

 

Loss on extinguishment of debt

 

 

13,757

 

2,966

 

13,757

 

Interest income

 

(76

)

(96

)

(311

)

(369

)

Interest expense

 

16,744

 

20,761

 

68,025

 

84,131

 

Depreciation and amortization

 

20,456

 

19,803

 

82,105

 

77,798

 

Stock-based compensation

 

1,247

 

667

 

5,069

 

3,396

 

Exit agreement expense (3)

 

770

 

 

870

 

 

Preopening expense (3)

 

153

 

 

153

 

 

Valuation charges (4)

 

 

9,000

 

 

9,000

 

Colorado referendum expense (5)

 

 

 

 

4,057

 

Property tax settlement (5)

 

 

 

 

(1,225

)

Severance expense (5)

 

 

 

 

2,259

 

Adjusted EBITDA (1)

 

$

65,820

 

$

65,370

 

$

211,344

 

$

201,205

 

 

12



 

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

 

Twelve Months Ended

 

 

 

April 24,

 

April 26,

 

April 24,

 

April 26,

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

GAAP income from continuing operations

 

$

24,995

 

$

3,160

 

$

48,289

 

$

7,290

 

Exit agreement expense (3)

 

770

 

 

870

 

 

Preopening expense (3)

 

153

 

 

153

 

 

Loss on early extinguishment of debt

 

 

13,757

 

2,966

 

13,757

 

Valuation charges (4)

 

 

9,000

 

 

9,000

 

Colorado referendum expense (5)

 

 

 

 

4,057

 

Property tax settlement (5)

 

 

 

 

(1,225

)

Severance expense (5)

 

 

 

 

2,259

 

Tax valuation allowance reversal

 

 

(2,301

)

 

(2,301

)

Adjusted income (2)

 

$

25,918

 

$

23,616

 

$

52,278

 

$

32,837

 

 

 

 

 

 

 

 

 

 

 

GAAP income from continuing operations per share

 

$

0.60

 

$

0.08

 

$

1.17

 

$

0.18

 

Exit agreement expense (3)

 

0.02

 

 

0.02

 

 

Preopening expense (3)

 

0.00

 

 

0.00

 

 

Loss on early extinguishment of debt

 

 

0.34

 

0.07

 

0.34

 

Valuation charges (4)

 

 

0.22

 

 

0.22

 

Colorado referendum expense (5)

 

 

 

 

0.10

 

Property tax settlement (5)

 

 

 

 

(0.03

)

Severance expense (5)

 

 

 

 

0.06

 

Tax valuation allowance reversal

 

 

(0.06

)

 

(0.06

)

Adjusted income per share (2)

 

$

0.62

 

$

0.58

 

$

1.26

 

$

0.81

 

 

13



 


(1)         Adjusted EBITDA is “earnings from continuing operations before interest and other non-operating income (expense), income taxes, stock-based compensation, certain severance expenses, preopening expenses, certain expenses related to the Colorado gaming referendum, certain property tax settlements 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, 2) used as a component of calculating required leverage and minimum interest coverage ratios under our Senior Credit Facility and 3) 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, certain write-offs and valuation 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 gain (loss) on early extinguishment of debt, certain severance expenses, preopening expenses, certain expenses related to the Colorado gaming referendum and certain property tax settlements.  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 gain (loss) on early extinguishment of debt, certain severance expenses, preopening expenses, certain expenses related to the Colorado gaming referendum and certain property tax settlements.

 

(3)         The Company incurred $0.8 million and $0.9 million of expense during the three and twelve months ended April 24, 2016, respectively, pertaining to the former CEO’s exit agreement and had preopening expenses of $0.2 million in the three and twelve months ended April 24, 2016 related to the Bettendorf land-based casino expected to open on June 24, 2016.

 

(4)         Valuation charges in the fourth quarter and fiscal 2015 consist of $9.0 million of impairment on the Nemacolin property, plant and equipment.

 

(5)         During fiscal 2015, the Company incurred $4.1 million of expense related to the Colorado gaming expansion referendum, had a favorable property tax settlement related to our Waterloo property of $1.2 million and recorded $2.3 million of severance expense related to restructuring at the corporate office.

 

14




Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings