Form 8-K CENTURY CASINOS INC /CO/ For: Aug 07
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): August 7, 2015
CENTURY CASINOS, INC.
(Exact Name of Registrant as specified in its charter)
Delaware0-2290084-1271317
(State or other jurisdiction(Commission(I.R.S. Employer
of incorporation)File Number) Identification Number)
455 E Pikes Peak, Suite 210, Colorado Springs, Colorado 80903
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code:719-527-8300
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 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 Results of Operations and Financial Condition.
On August 7, 2015, Century Casinos, Inc., a Delaware corporation (the “Company”), issued a press release reporting its financial results for the second quarter of 2015. A copy of the press release is being furnished as Exhibit 99.1 to this Current Report.
Item 7.01 Regulation FD Disclosure.
The Company is furnishing as Exhibit 99.2 a presentation to be used in connection with the Company’s second quarter 2015 earnings conference call on Friday, August 7, 2015, and for future meetings with investors, stockholders and analysts.
The information in this report and Exhibits 99.1 and 99.2 attached hereto (i) is being furnished and shall not be deemed “filed” for the purpose of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, and (ii) shall not be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
This report (including Exhibits 99.1 and 99.2) may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on the current beliefs and expectations of the Company’s management and are subject to significant risks and uncertainties. Actual results may differ from those set forth in the forward-looking statements. Factors that could cause the Company’s actual results to differ materially from those described in the forward-looking statements can be found in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014 and the Company’s Quarterly Report of Form 10-Q for the quarter ended June 30, 2015, which have been filed with the Securities and Exchange Commission. The Company does not undertake to update the forward-looking statements to reflect the impact of circumstances or events that may arise after the date of the forward-looking statements.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
|
Exhibit No. |
|
Description |
||||
|
99.1 |
|
Century Casinos, Inc. Press Release dated August 7, 2015 |
||||
|
99.2 |
|
Century Casinos, Inc. Investor Presentation dated August 7, 2015 |
||||
SIGNATURE
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 hereunto duly authorized.
Century Casinos, Inc.
Date: August 7, 2015
By: /s/ Margaret Stapleton
Margaret Stapleton
Executive Vice President and Principal Financial/Accounting Officer
Exhibit Index
|
Exhibit No. |
|
Description |
||||
|
99.1 |
|
Century Casinos, Inc. Press Release dated August 7, 2015 |
||||
|
99.2 |
|
Century Casinos, Inc. Investor Presentation dated August 7, 2015 |
||||
August 7, 2015
PRESS RELEASE
Century Casinos, Inc. Announces Second Quarter 2015 Results
Colorado Springs, Colorado – August 7, 2015 – Century Casinos, Inc. (NASDAQ Capital Market®: CNTY) today announced its financial results for the three and six months ended June 30, 2015.
Second Quarter 2015 Highlights*
|
· |
Net operating revenue was $37.9 million, a 20% increase from the three months ended June 30, 2014. |
|
· |
Adjusted EBITDA** was $6.8 million, a 116% increase from the three months ended June 30, 2014. |
|
· |
Net earnings attributable to Century Casinos, Inc. shareholders were $6.6 million, a 4129% increase from the three months ended June 30, 2014. |
|
· |
Earnings per share were $0.27. |
|
· |
Book value per share*** at June 30, 2015 was $5.05. |
The period over period increases in net operating revenue, Adjusted EBITDA** and net earnings attributable to Century Casinos, Inc. shareholders relate to the operating results of Century Downs Racetrack and Casino (“CDR”) and Century Bets!, Inc. (“CBS”). Net operating revenue and net earnings attributable to Century Casinos, Inc. shareholders also increased due to the termination of the Company’s concession agreements with Oceania Cruises and Regent Seven Seas Cruises and the reduction of the Company’s Austrian tax valuation allowance.
CDR opened its casino on April 1, 2015 and held its first horserace on April 25, 2015. The Company owns 75% of CDR through one of its subsidiaries.
CBS began operating the pari-mutuel network in Southern Alberta on May 4, 2015. The Company owns 75% of CBS through one of its subsidiaries.
In March 2015, the Company agreed to terminate its concession agreements with Oceania Cruises and Regent Seven Seas Cruises, indirect subsidiaries of Norwegian Cruise Line Holdings Ltd., effective June 1, 2015. As consideration for early termination of the concession agreements, the Company received $4.0 million in the second quarter of 2015. The Company operated eight ship-based casinos onboard Oceania Cruises and Regent Seven Seas Cruises vessels.
In addition, the Company entered into a two-year consulting agreement, effective June 1, 2015, under which it will provide limited consulting services to Oceania Cruises and Regent Seven Seas Cruises in return for a $2.0 million consulting fee that is payable in eight quarterly installments.
In May 2015, the Company began operating the ship-based casinos onboard two new Windstar Cruises ships, Star Breeze and Star Legend, and a new TUI Cruises ship, Mein Schiff 4.
*Amounts presented are rounded. As such, rounding differences could occur in period over period changes and percentages reported.
**Adjusted EBITDA and Adjusted EBITDA margin are Non-GAAP financial measures. See discussion and reconciliation of Non-GAAP financial measures in Supplemental Information below.
*** The Company defines book value per share as total Century Casinos shareholders’ equity divided by outstanding common shares.
1/14
In the second quarter of 2015, based on an analysis of the likelihood of future realization of its deferred tax assets in Austria, the Company concluded that its Austrian operations had attained a sustained level of profitability sufficient to reduce its valuation allowance in that jurisdiction, resulting in a tax benefit of $1.5 million.
|
Amounts in thousands, except per share data |
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
||||||||||||||||
|
Consolidated Results: |
2015 |
2014 |
% Change |
2015 |
2014 |
% Change |
||||||||||||
|
Net operating revenue |
$ |
37,875 |
$ |
31,555 | 20% |
$ |
68,279 |
$ |
60,665 | 13% | ||||||||
|
Earnings from operations |
7,839 | 322 | 2335% | 9,940 | 1,305 | 662% | ||||||||||||
|
Net earnings attributable to Century Casinos, Inc. shareholders |
6,597 | 156 | 4129% | 8,442 | 667 | 1166% | ||||||||||||
|
Adjusted EBITDA** |
$ |
6,808 |
$ |
3,154 | 116% |
$ |
11,575 |
$ |
5,925 | 95% | ||||||||
|
Earnings per share: |
||||||||||||||||||
|
Basic |
$ |
0.27 |
$ |
0.01 | 2600% |
$ |
0.35 |
$ |
0.03 | 1067% | ||||||||
|
Diluted |
$ |
0.27 |
$ |
0.01 | 2600% |
$ |
0.35 |
$ |
0.03 | 1067% | ||||||||
|
Weighted average common shares: |
||||||||||||||||||
|
Basic |
24,386 | 24,381 | 24,384 | 24,380 | ||||||||||||||
|
Diluted |
24,428 | 24,420 | 24,424 | 24,389 | ||||||||||||||
“We are delighted with the results of the second quarter, posting strong growth of all financial key figures and operating numbers,” Erwin Haitzmann and Peter Hoetzinger, Co Chief Executive Officers of Century Casinos, said. “Century Downs Racetrack and Casino contributed significantly in its first quarter of operations and we are excited about the potential of this property to add scale to our portfolio as well as to generate attractive returns on invested capital for our shareholders,” they continued.
*Amounts presented are rounded. As such, rounding differences could occur in period over period changes and percentages reported.
**Adjusted EBITDA and Adjusted EBITDA margin are Non-GAAP financial measures. See discussion and reconciliation of Non-GAAP financial measures in Supplemental Information below.
*** The Company defines book value per share as total Century Casinos shareholders’ equity divided by outstanding common shares.
2/14
Three and Six Months Ended June 30, 2015 Results*
The table below shows the Company’s operating segments that are included in each of the Company’s reportable segments:
|
Reportable Segment |
Operating Segment |
|
Canada |
Century Casino & Hotel - Edmonton |
|
Canada |
Century Casino Calgary |
|
Canada |
Century Downs Racetrack and Casino |
|
Canada |
Century Bets! |
|
United States |
Century Casino & Hotel – Central City |
|
United States |
Century Casino & Hotel – Cripple Creek |
|
Poland |
Casinos Poland |
|
Corporate and Other |
Cruise Ships & Other |
|
Corporate and Other |
Corporate Other |
Net operating revenue increased by $6.3 million, or 20%, and $7.6 million, or 13%, for the three and six months ended June 30, 2015 compared to the three and six months ended June 30, 2014. Following is a summary of the changes in net operating revenue by segment for the three and six months ended June 30, 2015 compared to the three and six months ended June 30, 2014:
|
Net Operating Revenue |
||||||||||||
|
For the Three Months |
For the Six Months |
|||||||||||
|
Ended June 30, |
Ended June 30, |
|||||||||||
|
2015/2014 |
2015/2014 |
|||||||||||
|
Amounts in millions |
Change |
% Change |
Change |
% Change |
||||||||
|
Canada |
$ |
4.6 | 53% |
$ |
4.5 | 26% | ||||||
|
United States |
0.5 | 7% | 0.8 | 6% | ||||||||
|
Poland |
(1.4) | (10%) | (0.3) | (1%) | ||||||||
|
Corporate and Other |
2.6 | 141% | 2.6 | 73% | ||||||||
|
Total |
$ |
6.3 | 20% |
$ |
7.6 | 13% | ||||||
*Amounts presented are rounded. As such, rounding differences could occur in period over period changes and percentages reported.
**Adjusted EBITDA and Adjusted EBITDA margin are Non-GAAP financial measures. See discussion and reconciliation of Non-GAAP financial measures in Supplemental Information below.
*** The Company defines book value per share as total Century Casinos shareholders’ equity divided by outstanding common shares.
3/14
Earnings from operations increased by $7.5 million, or 2335%, and $8.6 million, or 662%, for the three and six months ended June 30, 2015 compared to the three and six months ended June 30, 2014. Following is a summary of the changes in earnings from operations by segment for the three and six months ended June 30, 2015 compared to the three and six months ended June 30, 2014:
|
Earnings from Operations |
||||||||||||
|
For the Three Months |
For the Six Months |
|||||||||||
|
Ended June 30, |
Ended June 30, |
|||||||||||
|
2015/2014 |
2015/2014 |
|||||||||||
|
Amounts in millions |
Change |
% Change |
Change |
% Change |
||||||||
|
Canada |
$ |
2.3 | 114% |
$ |
2.4 | 58% | ||||||
|
United States |
0.5 | 73% | 1.0 | 99% | ||||||||
|
Poland |
1.7 | 290% | 2.8 | 497% | ||||||||
|
Corporate and Other |
3.1 | 182% | 2.5 | 78% | ||||||||
|
Total |
$ |
7.5 | 2335% |
$ |
8.6 | 662% | ||||||
Net earnings attributable to Century Casinos, Inc. shareholders increased by $6.4 million, or 4129%, and $7.8 million, or 1166%, for the three and six months ended June 30, 2015 compared to the three and six months ended June 30, 2014. Following is a summary of the changes in net earnings attributable to Century Casinos, Inc. shareholders by segment for the three and six months ended June 30, 2015 compared to the three and six months ended June 30, 2014:
|
Net Earnings Attributable to Century Casinos, Inc. Shareholders |
||||||||||||
|
For the Three Months |
For the Six Months |
|||||||||||
|
Ended June 30, |
Ended June 30, |
|||||||||||
|
2015/2014 |
2015/2014 |
|||||||||||
|
Amounts in millions |
Change |
% Change |
Change |
% Change |
||||||||
|
Canada |
$ |
0.8 | 58% |
$ |
1.5 | 51% | ||||||
|
United States |
0.3 | 83% | 0.6 | 99% | ||||||||
|
Poland |
0.9 | 263% | 1.7 | 526% | ||||||||
|
Corporate and Other |
4.4 | 332% | 4.0 | 160% | ||||||||
|
Total |
$ |
6.4 | 4129% |
$ |
7.8 | 1166% | ||||||
Items deducted from or added to earnings from operations to arrive at net earnings attributable to Century Casinos, Inc. shareholders include interest income, interest expense, gains (losses) on foreign currency transactions and other, income tax expense and non-controlling interests.
*Amounts presented are rounded. As such, rounding differences could occur in period over period changes and percentages reported.
**Adjusted EBITDA and Adjusted EBITDA margin are Non-GAAP financial measures. See discussion and reconciliation of Non-GAAP financial measures in Supplemental Information below.
*** The Company defines book value per share as total Century Casinos shareholders’ equity divided by outstanding common shares.
4/14
*Amounts presented are rounded. As such, rounding differences could occur in period over period changes and percentages reported.
**Adjusted EBITDA and Adjusted EBITDA margin are Non-GAAP financial measures. See discussion and reconciliation of Non-GAAP financial measures in Supplemental Information below.
*** The Company defines book value per share as total Century Casinos shareholders’ equity divided by outstanding common shares.
5/14
Segment Results (in thousands)*
The following are segment results for net operating revenue and Adjusted EBITDA**.
|
Net Operating Revenue |
Adjusted EBITDA** |
Net Operating Revenue |
Adjusted EBITDA** |
|||||||||||||||||||||||||||||||||
|
For the Three Months |
For the Three Months |
For the Six Months |
For the Six Months |
|||||||||||||||||||||||||||||||||
|
Ended June 30, |
Ended June 30, |
Ended June 30, |
Ended June 30, |
|||||||||||||||||||||||||||||||||
|
2015 |
2014 |
% Change |
2015 |
2014 |
% Change |
2015 |
2014 |
% Change |
2015 |
2014 |
% Change |
|||||||||||||||||||||||||
|
Canada |
$ |
13,309 |
$ |
8,708 | 53% |
$ |
4,782 |
$ |
2,476 | 93% |
$ |
21,754 |
$ |
17,271 | 26% |
$ |
7,794 |
$ |
4,928 | 58% | ||||||||||||||||
|
United States |
7,210 | 6,740 | 7% | 1,712 | 1,220 | 40% | 14,003 | 13,201 | 6% | 3,191 | 2,099 | 52% | ||||||||||||||||||||||||
|
Poland |
12,875 | 14,248 | (10%) | 1,786 | 976 | 83% | 26,409 | 26,661 | (1%) | 3,641 | 1,754 | 108% | ||||||||||||||||||||||||
|
Corporate and Other |
4,481 | 1,859 | 141% | (1,472) | (1,518) | 3% | 6,113 | 3,532 | 73% | (3,051) | (2,856) | (7%) | ||||||||||||||||||||||||
|
Consolidated |
$ |
37,875 |
$ |
31,555 | 20% |
$ |
6,808 |
$ |
3,154 | 116% |
$ |
68,279 |
$ |
60,665 | 13% |
$ |
11,575 |
$ |
5,925 | 95% | ||||||||||||||||
*Amounts presented are rounded. As such, rounding differences could occur in period over period changes and percentages reported.
**Adjusted EBITDA and Adjusted EBITDA margin are Non-GAAP financial measures. See discussion and reconciliation of Non-GAAP financial measures in Supplemental Information below.
*** The Company defines book value per share as total Century Casinos shareholders’ equity divided by outstanding common shares.
6/14
Balance Sheet and Liquidity
As of June 30, 2015, the Company had $28.9 million in cash and cash equivalents and $44.7 million in outstanding debt on its balance sheet compared to $24.7 million in cash and cash equivalents and $38.3 million in outstanding debt at December 31, 2014. The $44.7 million in outstanding debt as of June 30, 2015 includes $5.0 million related to Casinos Poland, Ltd., $15.6 million related to a long-term land lease by CDR and $24.0 million related to the Company’s Bank of Montreal credit agreement.
Conference Call Information
Today the Company will post a copy of its quarterly report on Form 10-Q filed with the SEC for the quarter ended June 30, 2015 on its website at http://corporate.cnty.com/investor-relations/sec-filings. The Company will also post a presentation on the second quarter results on its website at http://corporate.cnty.com/investor-relations/presentations-and-interviews.
Century Casinos will host its second quarter 2015 earnings conference call today at 8:00 am MDT; 4:00 pm CEST, respectively. U.S. domestic participants should dial 1-844-244-9160. For all international participants, please use 330-931-4670 to dial-in. Participants may listen to the call live at https://centurycasinos.adobeconnect.com/earningsrelease or obtain a recording of the call on the Company’s website until August 31, 2015 at http://corporate.cnty.com/investor-relations/sec-filings.
*Amounts presented are rounded. As such, rounding differences could occur in period over period changes and percentages reported.
**Adjusted EBITDA and Adjusted EBITDA margin are Non-GAAP financial measures. See discussion and reconciliation of Non-GAAP financial measures in Supplemental Information below.
*** The Company defines book value per share as total Century Casinos shareholders’ equity divided by outstanding common shares.
7/14
(continued)
CENTURY CASINOS, INC. AND SUBSIDIARIES
FINANCIAL INFORMATION – US GAAP BASIS
|
Century Casinos, Inc. |
|
Condensed Consolidated Statements of Earnings (Loss) |
|
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||
|
Amounts in thousands, except for per share information |
2015 |
2014 |
2015 |
2014 |
||||||||
|
Operating revenue: |
||||||||||||
|
Net operating revenue |
$ |
37,875 |
$ |
31,555 |
$ |
68,279 |
$ |
60,665 | ||||
|
Operating costs and expenses: |
||||||||||||
|
Total operating costs and expenses |
30,036 | 31,233 | 58,339 | 59,360 | ||||||||
|
Earnings from operations |
7,839 | 322 | 9,940 | 1,305 | ||||||||
|
Non-operating income (expense): |
||||||||||||
|
Interest income |
1 | 47 | 15 | 61 | ||||||||
|
Interest expense |
(1,034) | (697) | (1,712) | (1,382) | ||||||||
|
Gain on foreign currency transactions and other |
407 | 45 | 902 | 175 | ||||||||
|
Non-operating (expense), net |
(626) | (605) | (795) | (1,146) | ||||||||
|
Earnings (loss) before income taxes |
7,213 | (283) | 9,145 | 159 | ||||||||
|
Income tax provision |
(406) | 433 | 29 | 648 | ||||||||
|
Net earnings (loss) |
7,619 | (716) | 9,116 | (489) | ||||||||
|
Net (earnings) loss attributable to non-controlling interest |
(1022) | 872 | (674) | 1156 | ||||||||
|
Net earnings attributable to Century Casinos, Inc. shareholders |
$ |
6,597 |
$ |
156 |
$ |
8,442 |
$ |
667 | ||||
|
Earnings per share attributable to Century Casinos, Inc.: |
||||||||||||
|
Basic |
$ |
0.27 |
$ |
0.01 |
$ |
0.35 |
$ |
0.03 | ||||
|
Diluted |
$ |
0.27 |
$ |
0.01 |
$ |
0.35 |
$ |
0.03 | ||||
8/14
CENTURY CASINOS, INC. AND SUBSIDIARIES
FINANCIAL INFORMATION – US GAAP BASIS
|
Century Casinos, Inc. |
||||||
|
Condensed Consolidated Balance Sheets |
||||||
|
(Amounts in thousands) |
||||||
|
June 30, |
December 31, |
|||||
|
2015 |
2014 |
|||||
|
Assets |
||||||
|
Current assets |
$ |
34,597 |
$ |
30,163 | ||
|
Property and equipment, net |
137,412 | 134,627 | ||||
|
Other assets |
22,735 | 22,677 | ||||
|
Total assets |
$ |
194,744 |
$ |
187,467 | ||
|
Liabilities and Equity |
||||||
|
Current liabilities |
$ |
25,504 |
$ |
28,128 | ||
|
Non-current liabilities |
41,437 | 36,913 | ||||
|
Century Casinos, Inc. shareholders' equity |
123,304 | 118,428 | ||||
|
Non-controlling interest |
4,499 | 3,998 | ||||
|
Total liabilities and equity |
$ |
194,744 |
$ |
187,467 | ||
9/14
CENTURY CASINOS, INC. AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
Century Casinos, Inc.
Adjusted EBITDA Margins ** by Segment (unaudited)
|
For the Three Months |
For the Six Months |
|||
|
Ended June 30, |
Ended June 30, |
|||
|
2015 |
2014 |
2015 |
2014 |
|
|
Canada |
36% | 28% | 36% | 29% |
|
United States |
24% | 18% | 23% | 16% |
|
Poland |
14% | 7% | 14% | 7% |
|
Corporate and Other |
(33%) | (82%) | (50%) | (81%) |
|
Consolidated Adjusted EBITDA Margin |
18% | 10% | 17% | 10% |
Century Casinos, Inc.
Reconciliation of Adjusted EBITDA * to Net Earnings (Loss) by Segment
For the three months ended June 30, 2015
Amounts in thousands
|
For the Three Months Ended June 30, 2015 |
|||||||||||||||
|
Canada |
United States |
Poland |
Corporate and Other |
Total |
|||||||||||
|
Net earnings |
$ |
2,258 |
$ |
718 |
$ |
568 |
$ |
3,053 |
$ |
6,597 | |||||
|
Interest expense (income), net |
992 | 0 | 43 | (2) | 1,033 | ||||||||||
|
Income taxes (benefit) |
611 | 362 | 268 | (1,647) | (406) | ||||||||||
|
Depreciation and amortization |
573 | 632 | 636 | 49 | 1,890 | ||||||||||
|
Non-controlling interest |
738 | 0 | 284 | 0 | 1,022 | ||||||||||
|
Non-cash stock-based compensation |
0 | 0 | 0 | 419 | 419 | ||||||||||
|
Gain (loss) on foreign currency transactions and other |
(357) | 0 | (35) | (15) | (407) | ||||||||||
|
Loss on disposition of fixed assets |
3 | 0 | 22 | 0 | 25 | ||||||||||
|
Acquisition costs |
(36) | 0 | 0 | 36 | 0 | ||||||||||
|
Preopening expenses |
0 | 0 | 0 | 0 | 0 | ||||||||||
|
Other one-time (income) costs |
0 | 0 | 0 | (3,365) | (3,365) | ||||||||||
|
Adjusted EBITDA |
$ |
4,782 |
$ |
1,712 |
$ |
1,786 |
$ |
(1,472) |
$ |
6,808 | |||||
10/14
CENTURY CASINOS, INC. AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
Century Casinos, Inc.
Reconciliation of Adjusted EBITDA * to Net Earnings (Loss) by Segment
For the three months ended June 30, 2014
Amounts in thousands
|
For the Three Months Ended June 30, 2014 |
|||||||||||||||
|
Canada |
United States |
Poland |
Corporate and Other |
Total |
|||||||||||
|
Net earnings (loss) |
$ |
1,430 |
$ |
392 |
$ |
(348) |
$ |
(1,318) |
$ |
156 | |||||
|
Interest expense (income), net |
596 | 0 | 67 | (13) | 650 | ||||||||||
|
Income taxes (benefit) |
632 | 233 | (71) | (361) | 433 | ||||||||||
|
Depreciation and amortization |
490 | 594 | 723 | 153 | 1,960 | ||||||||||
|
Non-controlling interest |
(698) | 0 | (174) | 0 | (872) | ||||||||||
|
Non-cash stock-based compensation |
0 | 0 | 0 | 21 | 21 | ||||||||||
|
Gain (loss) on foreign currency transactions and other |
26 | 0 | (68) | (3) | (45) | ||||||||||
|
Loss on disposition of fixed assets |
0 | 1 | 737 | 3 | 741 | ||||||||||
|
Acquisition costs |
0 | 0 | 0 | 0 | 0 | ||||||||||
|
Preopening expenses |
0 | 0 | 0 | 0 | 0 | ||||||||||
|
Other one-time (income) costs |
0 | 0 | 110 | 0 | 110 | ||||||||||
|
Adjusted EBITDA |
$ |
2,476 |
$ |
1,220 |
$ |
976 |
$ |
(1,518) |
$ |
3,154 | |||||
Century Casinos, Inc.
Reconciliation of Adjusted EBITDA * to Net Earnings (Loss) by Segment
For the six months ended June 30, 2015
Amounts in thousands
|
For the Six Months Ended June 30, 2015 |
|||||||||||||||
|
Canada |
United States |
Poland |
Corporate and Other |
Total |
|||||||||||
|
Net earnings |
$ |
4,392 |
$ |
1,194 |
$ |
1,351 |
$ |
1,505 |
$ |
8,442 | |||||
|
Interest expense (income), net |
1,625 | 0 | 78 | (6) | 1,697 | ||||||||||
|
Income taxes (benefit) |
957 | 731 | 516 | (2,175) | 29 | ||||||||||
|
Depreciation and amortization |
992 | 1,266 | 1,247 | 197 | 3,702 | ||||||||||
|
Non-controlling interest |
(1) | 0 | 675 | 0 | 674 | ||||||||||
|
Non-cash stock-based compensation |
0 | 0 | 0 | 807 | 807 | ||||||||||
|
Gain (loss) on foreign currency transactions and other |
(519) | 0 | (368) | (15) | (902) | ||||||||||
|
Loss on disposition of fixed assets |
3 | 0 | 142 | 1 | 146 | ||||||||||
|
Acquisition costs |
0 | 0 | 0 | 0 | 0 | ||||||||||
|
Preopening expenses |
345 | 0 | 0 | 0 | 345 | ||||||||||
|
Other one-time (income) costs |
0 | 0 | 0 | (3,365) | (3,365) | ||||||||||
|
Adjusted EBITDA |
$ |
7,794 |
$ |
3,191 |
$ |
3,641 |
$ |
(3,051) |
$ |
11,575 | |||||
11/14
CENTURY CASINOS, INC. AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
Century Casinos, Inc.
Reconciliation of Adjusted EBITDA * to Net Earnings (Loss) by Segment
For the six months ended June 30, 2014
Amounts in thousands
|
For the Six Months Ended June 30, 2014 |
|||||||||||||||
|
Canada |
United States |
Poland |
Corporate and Other |
Total |
|||||||||||
|
Net earnings (loss) |
$ |
2,908 |
$ |
601 |
$ |
(317) |
$ |
(2,525) |
$ |
667 | |||||
|
Interest expense (income), net |
1,186 | 0 | 162 | (27) | 1,321 | ||||||||||
|
Income taxes (benefit) |
1,012 | 369 | (91) | (642) | 648 | ||||||||||
|
Depreciation and amortization |
945 | 1,128 | 1,416 | 281 | 3,770 | ||||||||||
|
Non-controlling interest |
(998) | 0 | (158) | 0 | (1,156) | ||||||||||
|
Non-cash stock-based compensation |
0 | 0 | 0 | 43 | 43 | ||||||||||
|
Gain (loss) on foreign currency transactions and other |
(22) | 0 | (164) | 11 | (175) | ||||||||||
|
(Gain) loss on disposition of fixed assets |
0 | 1 | 796 | 3 | 800 | ||||||||||
|
Acquisition costs |
0 | 0 | 0 | 0 | 0 | ||||||||||
|
Preopening expenses |
0 | 0 | 0 | 0 | 0 | ||||||||||
|
Other one-time (income) costs |
(103) | 0 | 110 | 0 | 7 | ||||||||||
|
Adjusted EBITDA |
$ |
4,928 |
$ |
2,099 |
$ |
1,754 |
$ |
(2,856) |
$ |
5,925 | |||||
* The Company defines Adjusted EBITDA as net earnings (loss) before interest expense (income), net, income taxes (benefit), depreciation, amortization, non-controlling interest (earnings) losses and transactions, pre-opening expenses, acquisition costs, non-cash stock-based compensation charges, asset impairment costs, (gain) loss on disposition of fixed assets, discontinued operations, gain (loss) on foreign currency transactions and other, gain on business combination and certain other one-time items. Intercompany transactions consisting primarily of management and royalty fees and interest, along with their related tax effects, are excluded from the presentation of net earnings (loss) and Adjusted EBITDA reported for each segment. Not all of the aforementioned items occur in each reporting period, but have been included in the definition based on historical activity. These adjustments have no effect on the consolidated results as reported under accounting principles generally accepted in the United States of America (“US GAAP”). Adjusted EBITDA is not considered a measure of performance recognized under US GAAP. Management believes that Adjusted EBITDA is a valuable measure of the relative performance of the Company and its properties. The gaming industry commonly uses Adjusted EBITDA as a method of arriving at the economic value of a casino operation. Management uses Adjusted EBITDA to compare the relative operating performance of separate operating units by eliminating the above mentioned items associated with the varying levels of capital expenditures for infrastructure required to generate revenue, and the often high cost of acquiring existing operations. Adjusted EBITDA is used by the Company’s lending institution to gauge operating performance. The Company’s computation of Adjusted EBITDA may be different from, and therefore may not be comparable to, similar measures used by other companies within the gaming industry. Please see the reconciliation of Adjusted EBITDA to net earnings (loss) above.
12/14
CENTURY CASINOS, INC. AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
** The Company defines Adjusted EBITDA margin as Adjusted EBITDA divided by net operating revenue. Management uses this margin as one of several measures to evaluate the efficiency of the Company’s casino operations.
About Century Casinos, Inc.:
Century Casinos, Inc. is an international casino entertainment company that operates worldwide. The Company owns and operates Century Casino & Hotels in Cripple Creek and Central City, Colorado, and in Edmonton, Alberta, Canada and the Century Casino in Calgary, Alberta, Canada. Through its Austrian subsidiary, Century Casinos Europe GmbH (“CCE”), the Company holds a 66.6% ownership interest in Casinos Poland Ltd., the owner and operator of nine casinos in Poland. The Company, through CCE, also owns a 75% ownership interest in both CDR, which began operations in the north metropolitan area of Calgary, Alberta, Canada in April 2015, and CBS, which began operating the pari-mutuel off-track horse betting network in Southern Alberta, Canada in May 2015. The Company operates 11 ship-based casinos onboard ships of the following cruise lines: TUI Cruises, Windstar Cruises and Nova Star Cruises, Ltd. The Company manages the operations of the casino at the Radisson Aruba Resort, Casino & Spa in Aruba, Caribbean, which was sold in July 2015 and rebranded as the Hilton Aruba Caribbean Resort and Casino. The Company’s management agreement did not change as a result of this sale. The Company, through CCE, also owns a 7.5% interest in, and provides consulting services to, Mendoza Central Entretenimientos S.A., a company that provides gaming-related services to Mendoza Casino in Mendoza, Argentina. The Company continues to pursue other international projects in various stages of development.
For more information about Century Casinos, visit our website at www.cnty.com. Century Casinos’ common stock trades on The NASDAQ Capital Market® under the symbol CNTY.
13/14
CENTURY CASINOS, INC. AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
This release may contain “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. These statements are based on the beliefs and assumptions of the management of Century Casinos based on information currently available to management. Such forward-looking statements include, but are not limited to, statements regarding future results of operations, operating efficiencies, synergies and operational performance, the prospects for the Century Downs Racetrack and Casino project and other projects, debt repayment, investments in joint ventures, outcomes of legal proceedings and plans for our casinos and our Company. Such forward-looking statements are subject to risks, uncertainties and other factors that could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. Important factors that could cause actual results to differ materially from the forward-looking statements include, among others, the risks described in the section entitled “Risk Factors” under Item 1A in our Annual Report on Form 10-K for the year ended December 31, 2014 and in subsequent Form 10-Q filings. Century Casinos disclaims any obligation to revise or update any forward-looking statement that may be made from time to time by it or on its behalf.
14/14
Financial Results Q2 2015
Forward-Looking Statements, Business Environment and Risk Factors This presentation may contain “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and the Private Securities Litigation Reform Act of 1995. In addition, Century Casinos, Inc. (together with its subsidiaries, the “Company”) may make other written and oral communications from time to time that contain such statements. Forward-looking statements include statements as to industry trends and future expectations of the Company and other matters that do not relate strictly to historical facts and are based on certain assumptions by management at the time such statements are made. These statements are often identified by the use of words such as “may,” “will,” “expect,” “believe,” “anticipate,” “intend,” “could,” “estimate,” or “continue,” and similar expressions or variations. These statements are based on the beliefs and assumptions of the management of the Company based on information currently available to management. Such forward-looking statements are subject to risks, uncertainties and other factors that could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. Important factors that could cause actual results to differ materially from the forward-looking statements include, among others, the risks described in the section entitled “Risk Factors” under Item 1A in our Annual Report on Form 10-K for the year ended December 31, 2014. We caution the reader to carefully consider such factors. Furthermore, such forward-looking statements speak only as of the date on which such statements are made. We undertake no obligation to update any forward-looking statements to reflect events or circumstances after the date of such statements. In this presentation the term “USD” refers to US dollars, the term “CAD” refers to Canadian dollars and the term “PLN” refers to Polish zloty. Amounts presented are rounded. As such, rounding differences could occur in period over period changes and percentages reported throughout this presentation.
Q2 2015 Results by Segment (in USD) *Adjusted EBITDA is a non-GAAP financial measure. See Appendix A for the definition and reconciliation of Adjusted EBITDA. **Adjusted EBITDA for Corporate and Other represents only our cruise ship, Aruba and MCE agreements. Adjusted EBITDA from Corporate Other is excluded. Canada 35% United States 19% Poland 34% Corporate and Other 12% Net Operating Revenue Canada 57% United States 20% Poland 21% Corporate and Other 2%** Adjusted EBITDA*
Net Operating Revenue per Quarter $14.1$17.1$17.6$18.0$29.1$30.4$14.9$18.0$17.8$28.3$31.6$37.9$16.0$18.1$18.7$28.8$28.1$15.6$17.6$17.7$29.4$31.3$0$5$10$15$20$25$30$35$402010201120122013201420152010201120122013201420152010201120122013201420102011201220132014(in millions) Net Operating Revenue Q1 Q4 Q3 Q2 (in USD)
Income Statement and Balance Sheet (select information as of June 30, 2015) In USD mil (except EPS and BVPS) Q2 2015 Q2 2014 Change Net Operating Revenue 37.9 31.6 20% Adjusted EBITDA 6.8 3.2 116% Earnings per Share 0.27 0.01 2600% Total Assets 194.7 190.5 2% Book Value per Share 5.05 5.02 1% Net Debt* 15.7 9.2 *Net Debt is calculated as total debt minus cash and cash equivalents. Debt as of June 30, 2015 includes $5.0 million related to Casinos Poland, Ltd., $15.6 million related to Century Downs Racetrack and Casino’s long-term land lease, and $24.0 million related to our Bank of Montreal credit agreement.
Constant Currency Results In USD millions Q2 2015 Q2 2014 Change Net Operating Revenue as reported (GAAP) 37.9 31.6 20% Unfavorable foreign currency impact vs. 2014 4.5 Constant Currency (non-GAAP)* 42.4 31.6 34% Adjusted EBITDA as reported 6.8 3.2 116% Unfavorable foreign currency impact vs. 2014 1.0 Constant Currency (non-GAAP)* 7.8 3.2 144%* Net Operating Revenue and Adjusted EBITDA on a constant currency basis are non-GAAP financial measures. See Appendix A.
Debt to Adjusted EBITDA (in USD) 4.5x 2.1x 1.7x 0.9x 0.3x 2.7x 3.0x 2.4x 0x1x2x3x4x5x20082009201020112012201320142015Debt/Adj. EBITDA
Q2 Highlights – Canada (Selected Information as of June 30, 2015) In CAD mil Q2 2015 Q2 2014 Change Net Operating Revenue 16.4 9.5 72% Operating Costs and Expenses 11.1 7.3 52% Adjusted EBITDA 5.9 2.7 118% Adjusted EBITDA Margin 36% 28%
Q2 Highlights – Canada (Selected Information as of June 30, 2015) Edmonton In CAD mil Q2 2015 Q2 2014 Change Net Operating Revenue 7.2 6.9 4% Operating Costs and Expenses 4.7 4.6 1% Adjusted EBITDA 2.8 2.5 11% Adjusted EBITDA Margin 39% 37% .Gaming revenue increased CAD 0.2 million, or 4%. •Increased revenue from baccarat, blackjack and roulette table games.
Q2 Highlights – Canada (Selected Information as of June 30, 2015) Calgary In CAD mil Q2 2015 Q2 2014 Change Net Operating Revenue 2.4 2.6 (6%) Operating Costs and Expenses 2.3 2.4 (6%) Adjusted EBITDA 0.3 0.4 (12%) Adjusted EBITDA Margin 14% 15%
Q2 Highlights – Canada (Selected Information as of June 30, 2015) Century Downs Racetrack and Casino In CAD mil Q2 2015 Q2 2014 Change Net Operating Revenue 5.8 0.1 7558% Operating Costs and Expenses 3.5 0.3 1086% Adjusted EBITDA 2.5 (0.2) 1213% Adjusted EBITDA Margin 43% (292%) .Casino opened on April 1, 2015. .Racing season began on April 25, 2015. .In March 2015, we increased our ownership interest in Century Downs by 60% to a total ownership interest of 75%.
Q2 Highlights – Canada (Selected Information as of June 30, 2015) Century Bets! In CAD mil Q2 2015 Net Operating Revenue 1.0 Operating Costs and Expenses 0.7 Adjusted EBITDA 0.3 Adjusted EBITDA Margin 27% .Century Bets! was formed in January 2015. .Century Bets! began operating the pari-mutuel off-track betting network for Southern Alberta in May 2015.
Q2 Highlights – United States (Selected Information as of June 30, 2015) In USD mil Q2 2015 Q2 2014 Change Net Operating Revenue 7.2 6.7 7% Operating Costs and Expenses 6.1 6.1 0% Adjusted EBITDA 1.7 1.2 40% Adjusted EBITDA Margin 24% 18%
Q2 Highlights – United States (Selected Information as of June 30, 2015) Central City In USD mil Q2 2015 Q2 2014 Change Net Operating Revenue 4.3 4.1 5% Operating Costs and Expenses 3.6 3.7 (1%) Adjusted EBITDA 1.0 0.7 33% Adjusted EBITDA Margin 23% 18% .Gaming revenue increased $0.4 million, or 8%. .Central City market increased by 7%. .Our share of the Central City market was 28% for Q2 2015, remaining constant as compared to Q2 2014.
Q2 Highlights – United States (Selected Information as of June 30, 2015) Cripple Creek In USD mil Q2 2015 Q2 2014 Change Net Operating Revenue 2.9 2.7 11% Operating Costs and Expenses 2.5 2.5 2% Adjusted EBITDA 0.7 0.5 52% Adjusted EBITDA Margin 25% 18% .Gaming revenue increased $0.2 million, or 8%. .The Cripple Creek market increased by 4%. .Our share of the Cripple Creek market was 10% in Q2 2015, an increase of 3% as compared to Q2 2014.
Q2 Highlights – Poland (Selected Information as of June 30, 2015) In PLN mil Q2 2015 Q2 2014 Change Net Operating Revenue 47.6 43.3 10% Operating Costs and Expenses 43.4 45.1 (4%) Adjusted EBITDA 6.6 3.0 123% Adjusted EBITDA Margin 14% 7% .Gaming revenue increased PLN 3.5 million, or 8%. •Added 57 new slot machines since Q2 2014. .Introduced a loyalty program to slot machine players beginning in Q3 2014.
Q2 Highlights – Corporate and Other (Selected Information as of June 30, 2015) In USD mil Q2 2015 Q2 2014 Change Net Operating Revenue 4.5 1.9 141% Operating Costs and Expenses 3.1 3.6 (13%) Adjusted EBITDA (1.5) (1.5) 3% Adjusted EBITDA Margin N/A N/A
Q2 Highlights – Corporate and Other (Selected Information as of June 30, 2015) Cruise Ships and Other In USD mil Q2 2015 Q2 2014 Change Net Operating Revenue 1.1 1.9 (40%) Operating Costs and Expenses 0.9 1.8 (48%) Adjusted EBITDA 0.2 0.2 6% Adjusted EBITDA Margin 18% 10% .In March 2015, we mutually agreed with Norwegian Cruise Line Holdings to terminate the concession agreements for the eight cruise ship-based casinos we operated with Oceania Cruises and Regent Seven Seas Cruises as of June 1, 2015. .In June 2015, we began a two-year consulting agreement with Norwegian Cruise Line Holdings for a total consideration of $2.0 million payable quarterly. .In May 2015, we began operating the ship-based casinos onboard TUI Cruises Mein Schiff 4 and Windstar Cruises Star Breeze and Star Legend.
Q2 Highlights – Corporate and Other (Selected Information as of June 30, 2015) Corporate Other In USD mil Q2 2015 Q2 2014 Change Net Operating Revenue 3.4 0.0 100% Operating Costs and Expenses 2.2 1.8 22% Adjusted EBITDA (1.7) (1.7) 2% Adjusted EBITDA Margin N/A N/A .Expenses incurred by Corporate Other consist primarily of legal and accounting fees, corporate travel expenses, corporate payroll, the amortization of stock-based compensation and other expenses not directly related to any of our individual properties. .In June 2015, we recorded $3.4 million in net operating revenue from the termination of concession agreements with Norwegian Cruise Line Holdings for the eight ship-based casinos onboard Oceania Cruises and Regent Seven Seas Cruises. •The $3.4 million net operating revenue is not included in Adjusted EBITDA, see Appendix A. .In Q2 2015, we reduced our Austrian valuation allowance resulting in an income tax benefit of $1.5 million.
Appendix A – Non GAAP Financial Measures The Company supplements its condensed consolidated financial statements prepared in accordance with U.S. generally accepted accounting principles (“US GAAP”) by using the following non-GAAP financial measures, which management believes are useful in properly understanding the Company’s short-term and long-term financial trends. Management uses these non-GAAP financial measures to forecast and evaluate the operational performance of the Company as well as to compare results of current periods to prior periods on a consolidated basis. .Adjusted EBITDA .Adjusted EBITDA margin .Constant currency results Management believes presenting the non-GAAP financial measures used in this presentation provides investors greater transparency to the information used by management for financial and operational decision-making and allows investors to see the Company’s results “through the eyes” of management. Management also believes providing this information better enables our investors to understand the Company’s operating performance and evaluate the methodology used by management to evaluate and measure such performance. The adjustments made to GAAP financial measures result from facts and circumstances that vary in frequency and impact on the Company’s results of operations. The following is an explanation of each of the adjustments that management excludes in calculating its non-GAAP measures.
Appendix A – Non GAAP Financial Measures The Company defines Adjusted EBITDA as net earnings (loss) before interest expense (income), net, income taxes (benefit), depreciation, amortization, non-controlling interest (earnings) losses and transactions, pre-opening expenses, acquisition costs, non-cash stock-based compensation charges, asset impairment costs, (gain) loss on disposition of fixed assets, discontinued operations, gain (loss) on foreign currency transactions and other, gain on business combination and certain other one-time items. Intercompany transactions consisting primarily of management and royalty fees and interest, along with their related tax effects, are excluded from the presentation of net earnings (loss) and Adjusted EBITDA reported for each segment and property. Not all of the aforementioned items occur in each reporting period, but have been included in the definition based on historical activity. These adjustments have no effect on the consolidated results as reported under US GAAP. Adjusted EBITDA is not considered a measure of performance recognized under US GAAP. Management believes that Adjusted EBITDA is a valuable measure of the relative performance of the Company and its properties. The gaming industry commonly uses Adjusted EBITDA as a method of arriving at the economic value of a casino operation. Management uses Adjusted EBITDA to compare the relative operating performance of separate operating units by eliminating the above mentioned items associated with the varying levels of capital expenditures for infrastructure required to generate revenue, and the often high cost of acquiring existing operations. Adjusted EBITDA is used by the Company’s lending institution to gauge operating performance. The Company’s computation of Adjusted EBITDA may be different from, and therefore may not be comparable to, similar measures used by other companies within the gaming industry. Please see the reconciliation of Adjusted EBITDA to net earnings (loss) below. The Company defines Adjusted EBITDA margin as Adjusted EBITDA divided by net operating revenue. Management uses this margin as one of several measures to evaluate the efficiency of the Company’s casino operations. The impact of foreign exchange rates is highly variable and difficult to predict. The Company uses a Constant Currency basis to show the impact from foreign exchange rates on current period revenue compared to prior period revenue using the prior period’s foreign exchange rates. In order to properly understand the underlying business trends and performance of the Company’s ongoing operations, management believes that investors may find it useful to consider the impact of excluding changes in foreign exchange rates from the Company’s net operating revenue and Adjusted EBITDA.
Appendix A (continued) Reconciliation of Adjusted For the three months ended June 30, 2015 in CAD Edmonton Calgary Century Downs Century Bets! Total Canada Net operating revenue $ 7,158 $ 2,404 $ 5,820 $ 985 $ 16,367 Net earnings (loss) attributable to Century Casinos, Inc. shareholders 1,300 317 1,179 174 2,970 Interest expense (income), net 498 0 722 0 1,220 Income taxes (benefit) 458 105 108 77 748 Depreciation and amortization 298 222 184 0 704 Non-controlling interests 0 0 891 58 949 Gain (loss) on foreign currency transactions and other 246 (298) (613) 0 (665) Loss on disposition of fixed assets 3 0 0 0 3 Acquisition costs 0 0 0 (46) (46) Preopening expenses 0 0 0 0 0 Adjusted EBITDA $ 2,803 $ 346 $ 2,471 $ 263 $ 5,883 Adjusted EBITDA Margin 39% 14% 43% 27% 36% For the three months ended June 30, 2014 in CAD Edmonton Calgary Century Downs Century Bets! Total Canada Net operating revenue $ 6,871 $ 2,552 $ 76 $ 0 $ 9,499 Net earnings (loss) attributable to Century Casinos, Inc. shareholders 1,697 290 (45) 0 1,942 Interest expense (income), net 112 0 538 0 650 Income taxes (benefit) 566 96 29 0 691 Depreciation and amortization 270 264 0 0 534 Non-controlling interests 0 0 (745) 0 (745) Gain (loss) on foreign currency transactions and other (114) (255) 1 0 (368) Loss on disposition of fixed assets 0 0 0 0 0 Acquisition costs 0 0 0 0 0 Preopening expenses 0 0 0 0 0 Adjusted EBITDA $ 2,531 $ 395 $ (222) $ 0 $ 2,704 Adjusted EBITDA Margin 37% 15% (292%) N/A 28% EBITDA – Canada (in thousands)
Appendix A (continued) Reconciliation of Adjusted EBITDA – United States (in thousands) For the three months ended June 30, 2015 in USD Central City Cripple Creek Total United States Net operating revenue $ 4,271 $ 2,939 $ 7,210 Net earnings (loss) attributable to Century Casinos, Inc. shareholders 402 316 718 Income taxes (benefit) 246 116 362 Depreciation and amortization 339 293 632 Loss on disposition of fixed assets 0 0 0 Adjusted EBITDA $ 987 $ 725 $ 1,712 Adjusted EBITDA Margin 23% 25% 24% For the three months ended June 30, 2014 in USD Central City Cripple Creek Total United States Net operating revenue $ 4,086 $ 2,654 $ 6,740 Net earnings (loss) attributable to Century Casinos, Inc. shareholders 269 123 392 Income taxes (benefit) 165 68 233 Depreciation and amortization 307 287 594 Loss on disposition of fixed assets 1 0 1 Adjusted EBITDA $ 742 $ 478 $ 1,220 Adjusted EBITDA Margin 18% 18% 18%
Appendix A (continued) Reconciliation of Adjusted For the three months ended June 30, 2015 in PLN Poland Net operating revenue $ 47,569 Net earnings (loss) attributable to Century Casinos, Inc. shareholders 2,136 Interest expense (income), net 160 Income taxes (benefit) 988 Depreciation and amortization 2,352 Non-controlling interests 1,069 Gain (loss) on foreign currency transactions and other (195) Loss on disposition of fixed assets 79 Other one-time (income) costs 0 Adjusted EBITDA $ 6,589 Adjusted EBITDA Margin 14% For the three months ended June 30, 2014 in PLN Poland Net operating revenue $ 43,277 Net earnings (loss) attributable to Century Casinos, Inc. shareholders (1,097) Interest expense (income), net 206 Income taxes (benefit) (219) Depreciation and amortization 2,194 Non-controlling interests (548) Gain (loss) on foreign currency transactions and other (159) Loss on disposition of fixed assets 2,243 Other one-time (income) costs 336 Adjusted EBITDA $ 2,956 Adjusted EBITDA Margin 7% EBITDA – Poland (in thousands)
Appendix A (continued) Reconciliation of Adjusted EBITDA – Corporate and Other (in thousands) For the three months ended June 30, 2015 in USD Cruise Ships and Other Corporate Other Total Corporate and Other Net operating revenue $ 1,116 $ 3,365 $ 4,481 Net earnings (loss) attributable to Century Casinos, Inc. shareholders 173 2,880 3,053 Interest expense (income), net 0 (2) (2) Income taxes (benefit) 16 (1,663) (1,647) Depreciation and amortization 10 39 49 Non-cash stock-based compensation 0 419 419 Gain (loss) on foreign currency transactions and other 0 (15) (15) Loss on disposition of fixed assets 0 0 0 Acquisition costs 0 36 36 Other one-time (income) costs 0 (3,365) (3,365) Adjusted EBITDA $ 199 $ (1,671) $ (1,472) Adjusted EBITDA Margin 18% N/A N/A For the three months ended June 30, 2014 in USD Cruise Ships and Other Corporate Other Total Corporate and Other Net operating revenue $ 1,859 $ 0 $ 1,859 Net earnings (loss) attributable to Century Casinos, Inc. shareholders 60 (1,378) (1,318) Interest expense (income), net 0 (13) (13) Income taxes (benefit) 13 (374) (361) Depreciation and amortization 111 42 153 Non-cash stock-based compensation 0 21 21 Gain (loss) on foreign currency transactions and other 1 (4) (3) Loss on disposition of fixed assets 3 0 3 Acquisition costs 0 0 0 Other one-time (income) costs 0 0 0 Adjusted EBITDA $ 188 $ (1,706) $ (1,518) Adjusted EBITDA Margin 10% N/A N/A