Attached files
file | filename |
---|---|
8-K - FORM 8-K - Gold Merger Sub, LLC | c15977e8vk.htm |
Exhibit 99.1
PINNACLE ENTERTAINMENT FIRST QUARTER REVENUES RISE 9.6%
TO $287.7 MILLION; OPERATING INCOME INCREASES 28.6%
TO $287.7 MILLION; OPERATING INCOME INCREASES 28.6%
- Revenue Growth and Operating Improvements Drive
Significant Growth in Consolidated Adjusted EBITDA, Income From Continuing
Operations and Operating Margins -
Significant Growth in Consolidated Adjusted EBITDA, Income From Continuing
Operations and Operating Margins -
LAS VEGAS, NV, April 28, 2011 Pinnacle Entertainment, Inc. (NYSE: PNK) today reported strong
financial results for the first quarter ended March 31, 2011, as summarized in the table below.
First quarter revenues increased 9.6%, or $25.2 million, to $287.7 million from $262.6 million in
the first quarter of 2010. Consolidated Adjusted EBITDA(1) increased 14.3% to $61.8
million (inclusive of $2.5 million in severance charges) compared to $54.1 million (inclusive of
$1.0 million in severance charges) in the 2010 first quarter. Income from continuing operations
increased to $4.6 million from $0.9 million in the 2010 first quarter.
Summary of First Quarter Results
Three Months Ended | ||||||||
March 31, | ||||||||
($ in thousands, except per share data) | 2011 | 2010 | ||||||
Net revenues |
$ | 287,734 | $ | 262,559 | ||||
Consolidated Adjusted EBITDA (1) |
$ | 61,847 | $ | 54,109 | ||||
Consolidated Adjusted EBITDA margin (1) |
21.5 | % | 20.6 | % | ||||
Income from continuing operations |
$ | 4,600 | $ | 901 | ||||
Income from continuing operations margin |
1.6 | % | 0.3 | % | ||||
Operating income (2) |
$ | 30,766 | $ | 23,923 | ||||
GAAP net income (3) |
$ | 2,361 | $ | 36,743 | ||||
Diluted income per share (3) |
$ | 0.04 | $ | 0.60 | ||||
Adjusted income per share (4) |
$ | 0.10 | $ | 0.06 |
(1) | For a further description of Consolidated Adjusted EBITDA and Consolidated Adjusted
EBITDA margin, please see the section entitled Non-GAAP Financial Measures and the
reconciliations below. |
|
(2) | Operating income in 1Q 2011 includes $2.2 million in pre-opening and development costs
and a $0.7 million net expense related to write-downs, reserves and recoveries. Operating
income in 1Q 2010 includes $8.9 million in pre-opening and development costs and a $6.0
million net benefit related to write-downs, reserves and recoveries. |
|
(3) | GAAP net income and diluted income per share in 1Q 2011 include a loss of $2.2 million,
or $0.03 per share, net of taxes, from discontinued operations as described below. GAAP
net income and diluted income per share in 1Q 2010 include a gain of $35.8 million, or
$0.59 per share, net of taxes, from discontinued operations. |
|
(4) | For a further description of Adjusted income per share, please see the section entitled
Non-GAAP Financial Measures and the reconciliations below. |
Pinnacle Entertainments continued focus on profitable revenue growth and operational
excellence drove improved margins and a fifth consecutive quarter of year-over-year Consolidated Adjusted EBITDA growth.
The strong first quarter performance was led by Pinnacles St. Louis segment, which consists of
Lumière Place and River City. Revenues for this segment increased 30.2%, primarily reflecting a
full quarter of operations at River City in 2011, which opened on March 4, 2010. Adjusted EBITDA
for the St. Louis segment rose 29.9%, or $4.6 million, to a quarterly record $20.1 million in the
2011 first quarter.
The Companys two largest Louisiana properties, Boomtown New Orleans and LAuberge du Lac, also
recorded significant improvements. Adjusted EBITDA for Boomtown New Orleans grew
23.2%, or $2.5 million, to $13.1 million on a 6.2% increase in revenues. At LAuberge du Lac,
Adjusted EBITDA increased 6.4% to a quarterly record
$25.6 million on revenue growth of 2.8%.
The Companys other casino entertainment properties posted modest year-over-year Adjusted EBITDA
declines in the 2011 first quarter. Belterra Casino Resorts Adjusted EBITDA of $6.4 million in
the 2011 first quarter compared to $6.5 million in the prior-year period on a slight increase in
revenue. Boomtown Bossier Citys Adjusted EBITDA declined to $5.8 million from $6.5 million on
5.4% lower revenue.
Operating improvement initiatives helped reduce the Adjusted EBITDA loss for Boomtown Reno to $0.7
million from $1.0 million despite a 14.0% year-over-year revenue decline. River Downs Racetrack in
Cincinnati, which was acquired in late January 2011, generated $1.0 million in revenues and an
Adjusted EBITDA loss of $0.3 million in the 2011 first quarter.
Continued Execution Driving Continued Growth
We are pleased to report another quarter of year-over-year Adjusted EBITDA growth and continued
improvements in operating margins, said Anthony Sanfilippo, Pinnacle Entertainments President and
Chief Executive Officer. These improvements reflect the ongoing implementation of operating
strategies focused on providing best-in-market experiences for our guests and improving our own
internal processes. We continue to progress with better methods to improve operations and
elevate the guest experience. In Louisiana, for example, our new shared services structure in
the state included the creation of new marketing pods, allowing us to react more precisely to
customers and competition locally, while still offering many of the benefits of a consolidated
structure. Our shared services structure allows us to more effectively leverage management
expertise across multiple properties.
From a customer perspective, we also continue to invest in our properties and re-invent concepts
to enhance the overall guest experience. At Lumière Place, we are opening in early May the new
Stadium Sports Grill and Bar. This allows us to leverage a strong customer demographic in the heart
of one of the countrys premier sports and entertainment districts and is an example of our
continued fine-tuning of amenities to address specific market demand. We also continue to keep our
casino floors fresh with new games regularly added to our product mix. As both current and new
guests visit our properties, we believe that our high service levels, ongoing evaluation and
refinement of our entertainment offerings, and many best-in-market assets will further
differentiate Pinnacle from its competitors.
The heart of our guest loyalty program, mychoice, was recently enhanced following an extensive
study to determine which elements of the program were valued by our guests. Earlier this month, we
re-launched mychoice with a new tier structure, enhanced reward flexibility, and the replacement of
some of our undervalued benefits with exciting new rewards. The program is structured to drive
play consolidation at our properties, attract customers currently playing at our competition, and
generate higher yields and returns from our marketing spend. By consolidating play at Pinnacle
properties, our most loyal guests can receive a free annual trip to Las Vegas through our marketing
alliance with Wynn Las Vegas and Encore, a multi-night cruise to the Bahamas or the Caribbean
through a strategic relationship with Royal Caribbean International, and annual lease payments on a
Mercedes-Benz, among other benefits. Customer response to our new mychoice has been strong so far.
Just as important, the expense for this innovative program as it matures is anticipated to be net
neutral relative to our marketing and promotion spend in recent years.
We believe that the combination of our new mychoice benefits and our high-quality assets is
difficult for our competitors to replicate. This rewards program, coupled with our Pinnacle Team
Members dedication to providing memorable guest experiences, should drive further growth for our
casino entertainment properties, said Mr. Sanfilippo.
Expanding Return-Focused Development Pipeline and Leadership
Along with our focus on driving higher performance from our existing properties, we are deploying
our resources to grow and further diversify the Company. Our strong balance sheet, significant
growing free cash flow and development expertise provide Pinnacle with the resources to execute on
return-focused developments that we believe will increase shareholder value, said Carlos
Ruisanchez, Executive Vice President and Chief Financial Officer of Pinnacle Entertainment. We
continue to make progress on our $357 million Baton Rouge casino hotel that is scheduled to open in
2012. The three casino hulls were recently moved from the shipyard to the project site along the
Mississippi River and construction of the casino is underway. We are confident that our Baton
Rouge facility which will feature a 206-guestroom hotel, covered parking garage, casino with 1,500
slot machines and 51 table games, a multi-purpose event center, and unique dining and
entertainment venues overlooking the river will quickly emerge as the best-in-market casino
entertainment complex for Baton Rouge and the surrounding area when it opens next year.
During the 2011 first quarter, we completed the acquisition of River Downs Racetrack in southeast
Cincinnati, continued Mr. Ruisanchez. We are prepared to move quickly on the development of a new gaming and entertainment
facility at River Downs should video lottery terminals become operational at Ohios racetracks.
In the interim, we are leveraging our operational discipline to maximize the racetracks financial
results. We continue to actively evaluate a range of return-focused growth opportunities which can
leverage our Companys operating strengths and development capabilities.
Mr. Sanfilippo concluded, We are encouraged by the
progress we are making through our focus on operational excellence. The re-launch of our mychoice guest
loyalty program provides us a catalyst to further drive profitable revenues. Certainly, any incremental
rebound in consumer sentiment and spending will be additive to what we are achieving through our own
initiatives and strategies.
Additional Recent Developments
| Effective April 1, 2011, Carlos Ruisanchez, the Companys Executive Vice President of
Strategic Planning and Development, was named to the additional role of Chief Financial
Officer. Prior to joining Pinnacle in 2008, Mr. Ruisanchez was Senior Managing Director at
Bear, Stearns & Co., where he was responsible for corporate clients in the gaming, lodging
and leisure industries and financial sponsor banking relationships. |
| Earlier this month, the Company re-launched its mychoice customer loyalty program and
hosted launch parties across the property portfolio. The new mychoice program features an
enhanced multi-tier structure that provides guests with more meaningful rewards, greater
flexibility in how they use those rewards and valuable loyalty benefits to every program
member. |
| Construction on the Companys $357 million casino hotel project in Baton Rouge,
Louisiana continues and remains on budget. During construction, the Company has faced
unusually high volatility of the Mississippi Rivers water levels in Baton Rouge. Earlier
this year, unusually low river levels prevented construction progress on the wet side of
the flood levee. Currently, due to unusually high water levels for this time of year,
construction on the dry side of the flood levee, mainly the hotel, is delayed until river
levels recede. As a result, the Company expects its Baton Rouge
project to open in the summer
of 2012. As of March 31, 2011, approximately $290 million of the $357 million construction
budget (excluding land and capitalized interest) remains to be invested in the planned
Baton Rouge facility. A complete project fact sheet and project webcam can be found at
www.pnkinc.com under the New Developments section. |
Liquidity
At March 31, 2011, the Company had approximately $143 million in cash and cash equivalents, an
estimated $70 million of which is used in day-to-day operations. As of the end of the 2011 first
quarter, the Companys $375 million credit facility was undrawn and approximately $9.3 million of
letters of credit were outstanding. The Company expects to begin drawing on its credit facility as
construction on its Baton Rouge project further ramps up.
Interest Expense
Gross interest expense before capitalized interest was $27.0 million in the 2011 first quarter
versus $24.4 million in the prior-year period. The increase is principally due to the May 2010
issuance of $350 million of 8.75% senior subordinated notes due 2020. Capitalized interest in the
2011 first quarter, related to the Companys Baton Rouge growth project, was $0.8 million. In the
2010 first quarter, capitalized interest of $3.5 million was related to River City.
Discontinued Operations
Discontinued operations consist of the Companys Atlantic City, New Jersey operations, which are
listed for sale; its former President Riverboat Casino in St. Louis, Missouri; its former Casino
Magic Argentina operations; its former Casino Magic Biloxi, Mississippi operations; its former
Bahamian operations. For the three months ended March 31, 2011, Pinnacle recorded a loss of $2.2
million, net of income taxes, related to its discontinued operations. For the prior-year period,
Pinnacle recorded a gain of $35.8 million, net of income taxes, related to its discontinued
operations. Among other items, in the prior-year period, the Company settled all Casino Magic
Biloxi claims with its insurance carrier. As a result, Pinnacle received a final payment of $23.4
million and recognized a deferred gain of $18.3 million in the 2010 first quarter for prior
insurance advances that exceeded the book value of destroyed assets and certain insured expenses.
Investor Conference Call
Pinnacle will hold a conference call for investors today, Thursday, April 28, 2011, at 8:00 a.m. ET
(5:00 a.m. PT) to discuss its 2011 first quarter financial and operating results. Investors may
listen to the call by dialing (888) 792-8395 or, for international callers, (706) 679-7241. The
code to access the conference call is 60141974. Investors may also listen to the conference call
live over the Internet at www.pnkinc.com.
A replay of the conference call will be available shortly after the conclusion of the call through
May 12, 2011 by dialing (800) 642-1687 or, for international callers, (706) 645-9291. The code to
access the replay is 60141974. The conference call will also be available for replay at
www.pnkinc.com.
(1) Non-GAAP Financial Measures
Consolidated Adjusted EBITDA, Consolidated Adjusted EBITDA margin, Adjusted net income (loss), and
Adjusted income (loss) per share are non-GAAP measurements. The Company defines Consolidated
Adjusted EBITDA as earnings before interest income and expense, income taxes, depreciation,
amortization, pre-opening and development expenses, non-cash share-based compensation, asset
impairment costs, write-downs, reserves, recoveries, corporate-level litigation settlement costs,
gain (loss) on sale of certain assets, loss on early extinguishment of debt, gain (loss) on sale of
equity security investments, minority interest and discontinued operations. The Company defines
Adjusted net income (loss) as net income (loss) before pre-opening and development expenses, asset
impairment costs, write-downs, reserves, recoveries, corporate-level litigation settlement costs,
gain (loss) on sale of certain assets, gain (loss) on early extinguishment of debt, minority
interest and discontinued operations. The Company defines Adjusted income (loss) per share as net
income (loss) before pre-opening and development expenses, asset impairment costs, write-downs,
reserves, recoveries, corporate-level litigation settlement costs, gain (loss) on sale of certain
assets, gain (loss) on early extinguishment of debt, minority interest and discontinued operations
divided by the number of shares of the Companys common stock outstanding. The
Company defines Consolidated Adjusted EBITDA margin as Consolidated Adjusted EBITDA divided by
revenues on a consolidated basis. Not all of the aforementioned benefits and costs occur in each
reporting period, but have been included in the definition based on historical activity.
The Company uses Consolidated Adjusted EBITDA and Consolidated Adjusted EBITDA margin as relevant
and useful measures to compare operating results between accounting periods. The presentation of
Consolidated Adjusted EBITDA has economic substance because it is used by management as a
performance measure to analyze the performance of its business. Consolidated Adjusted EBITDA is
specifically relevant in evaluating large, long-lived casino-hotel projects because it provides a
perspective on the current effects of operating decisions separated from the substantial,
non-operational depreciation charges and financing costs of such projects. Management eliminates
the results from discontinued operations as they are discontinued. Management also reviews
pre-opening and development expenses separately, as such expenses are also included in total
project costs when assessing budgets and project returns, and because such costs relate to
anticipated future revenues and income. Management believes some investors consider Consolidated
Adjusted EBITDA to be a useful measure in determining a companys ability to service or incur
indebtedness and for estimating a companys underlying cash flows from operations before capital
costs, taxes and capital expenditures. Consolidated Adjusted EBITDA also approximates the measures
used in the debt covenants within the Companys debt agreements. Consolidated Adjusted EBITDA does
not include depreciation or interest expense and therefore does not reflect current or future
capital expenditures or the cost of capital. The Company compensates for these limitations by
using other comparative measures to assist in the evaluation of operating performance.
Adjusted net income (loss) is presented solely as supplemental disclosure, as this is one method
that management reviews and uses to analyze the performance of its core operating business. For
many of the same reasons mentioned above relating to Consolidated Adjusted EBITDA, management
believes Adjusted net 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 impairments of intangible assets or costs associated with the Companys development activities.
Management believes Adjusted net income (loss) and Adjusted income (loss) per share are useful to
investors since these adjustments provide a measure of performance that more closely resembles
widely used measures of performance and valuation in the gaming industry. Adjusted net income
(loss) and Adjusted income (loss) per share do not include the costs of the Companys development
activities, certain asset sale gains, or the costs of its refinancing activities, but the Company
compensates for these limitations by using other comparative measures to assist in evaluating the
performance of its business.
EBITDA measures, such as Consolidated Adjusted EBITDA and Consolidated Adjusted EBITDA margin, and
Adjusted net income (loss) are not calculated in the same manner by all companies and, accordingly,
may not be an appropriate measure of comparing performance among different companies. See the
attached supplemental information tables for a reconciliation of Consolidated Adjusted EBITDA to
Income (loss) from continuing operations, a reconciliation of GAAP net income to Adjusted net
income (loss), a reconciliation of GAAP income (loss) per share to Adjusted income (loss) per share
and a reconciliation of Consolidated Adjusted EBITDA margin to Income (loss) from continuing
operations margin.
(2) Definition of Adjusted EBITDA and Adjusted EBITDA Margin for Operating Segments
The Company defines Adjusted EBITDA for each operating segment as earnings before interest income
and expense, income taxes, depreciation, amortization, pre-opening and development expenses,
non-cash share-based compensation, asset impairment costs, write-downs, reserves, recoveries, gain
(loss) on sale of certain assets, gain (loss) on early extinguishment of debt, gain (loss)
on sale of discontinued operations, and discontinued operations. The Company defines Adjusted
EBITDA margin for each operating segment as Adjusted EBITDA divided by revenues. The Company uses
Adjusted EBITDA and Adjusted EBITDA margin to compare operating results among its properties and
between accounting periods.
About Pinnacle Entertainment
Pinnacle Entertainment, Inc. owns and operates seven casinos, located in Louisiana, Missouri,
Indiana and Nevada, and a racetrack in Ohio. The Company is also developing a casino in Baton
Rouge, Louisiana that is scheduled to open in the summer of 2012.
All statements included in this press release, other than historical information or statements
of historical fact, are forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These
forward-looking statements, including statements regarding the Companys future operating
performance; future growth; ability to implement strategies to improve revenues and operating
margins at the Companys properties; ability to successfully implement marketing and branding
programs to increase revenue at the Companys properties; continued operating improvement at the
Companys St. Louis properties and anticipated milestones; completion and opening schedule of the
Baton Rouge project; the facilities, features and amenities of the Baton Rouge project; the
possibility for video lottery terminals becoming operational at Ohio racetracks; the ability of
the Company to develop a new gaming and entertainment facility at River Downs; and the ability to
sell or otherwise dispose of discontinued operations, are based on managements current
expectations and are subject to risks, uncertainties and changes in circumstances that could
significantly affect future results. Accordingly, Pinnacle cautions that the forward-looking
statements contained herein are qualified by important factors that could cause actual results to
differ materially from those reflected by such statements. Such factors include, but are not
limited to: (a) the Companys business may be sensitive to reductions in consumers discretionary
spending as a result of downtowns in the economy; (b) the global financial crisis may have an
impact on the Companys business and financial condition in ways that the Company currently cannot
accurately predict; (c) significant competition in the gaming industry in all of the Companys
markets could adversely affect the Companys profitability; (d) the Company will have to meet the
conditions for receipt or maintenance of gaming licensing approvals for the Baton Rouge project,
some of which are beyond its control; (e) many factors, including the escalation of construction
costs beyond increments anticipated in its construction budget and unexpected construction delays,
could prevent the Company from completing its Baton Rouge project within budget and on time and as
required by the conditions of the Louisiana Gaming Control Board; (f) video lottery terminals may
not become operational at Ohios racetracks; (g) the terms of the Companys credit facility and the
indentures governing its senior and subordinated indebtedness impose operating and financial
restrictions on the Company; and (h) other risks, including those as may be detailed from time to
time in the Companys filings with the Securities and Exchange Commission (SEC). For more
information on the potential factors that could affect the Companys financial results and
business, review the Companys filings with the SEC, including, but not limited to, its Annual
Report on Form 10-K, its Quarterly Reports on Form 10-Q and its Current Reports on Form 8-K.
Belterra,
Boomtown, Casino Magic, LAuberge du Lac, Lumière Place,
River City, and River Downs are
registered trademarks of Pinnacle Entertainment, Inc. All rights reserved.
CONTACT: |
||
Investor Relations
|
Media Relations | |
Lewis Fanger
|
Kerry Andersen | |
VP, Finance and Investor Relations
|
Director, Public Relations | |
702/541-7777 or investors@pnkmail.com
|
337/395-7631 or kandersen@ldlmail.com | |
Richard Land, Jim Leahy |
||
Jaffoni & Collins Incorporated |
||
212/835-8500 or pnk@jcir.com |
- financial tables follow -
Pinnacle Entertainment, Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share data, unaudited)
Condensed Consolidated Statements of Operations
(In thousands, except per share data, unaudited)
For the three months | ||||||||
ended March 31, | ||||||||
2011 | 2010 | |||||||
Revenues: |
||||||||
Gaming |
$ | 253,878 | $ | 230,766 | ||||
Food and beverage |
16,428 | 15,286 | ||||||
Lodging |
8,324 | 8,398 | ||||||
Retail, entertainment and other |
9,104 | 8,109 | ||||||
287,734 | 262,559 | |||||||
Expenses and other costs: |
||||||||
Gaming |
143,425 | 129,833 | ||||||
Food and beverage |
16,816 | 15,708 | ||||||
Lodging |
5,320 | 5,198 | ||||||
Retail, entertainment and other |
5,426 | 4,568 | ||||||
General and administrative |
56,354 | 54,590 | ||||||
Depreciation and amortization |
26,699 | 25,890 | ||||||
Pre-opening and development costs |
2,236 | 8,884 | ||||||
Write-downs, reserves and recoveries, net |
692 | (6,035 | ) | |||||
256,968 | 238,636 | |||||||
Operating income |
30,766 | 23,923 | ||||||
Other non-operating income |
92 | 27 | ||||||
Interest expense, net of capitalized interest |
(26,190 | ) | (20,952 | ) | ||||
Loss on early extinguishment of debt |
| (1,418 | ) | |||||
Income from continuing operations before
income taxes |
4,668 | 1,580 | ||||||
Income tax expense |
(68 | ) | (679 | ) | ||||
Income from continuing operations |
4,600 | 901 | ||||||
Income (loss) from discontinued operations,
net of income taxes |
(2,239 | ) | 35,842 | |||||
Net income |
$ | 2,361 | $ | 36,743 | ||||
Net income per common sharebasic |
||||||||
Income from continuing operations |
$ | 0.07 | $ | 0.01 | ||||
Income (loss) from discontinued operations,
net of income taxes |
(0.03 | ) | 0.60 | |||||
Net income per common sharebasic |
$ | 0.04 | 0.61 | |||||
Net income per common sharediluted |
||||||||
Income from continuing operations |
$ | 0.07 | $ | 0.01 | ||||
Income (loss) from discontinued operations,
net of income taxes |
(0.03 | ) | 0.59 | |||||
Net income per common sharediluted |
0.04 | 0.60 | ||||||
Number of sharesbasic |
61,824 | 60,107 | ||||||
Number of sharesdiluted |
62,384 | 60,936 |
Pinnacle Entertainment, Inc.
Condensed Consolidated Balance Sheets
(In thousands, unaudited)
Condensed Consolidated Balance Sheets
(In thousands, unaudited)
March 31, | December 31, | |||||||
2011 | 2010 | |||||||
Assets |
||||||||
Cash and cash equivalents |
$ | 143,021 | $ | 194,925 | ||||
Other assets, including restricted cash |
185,209 | 155,134 | ||||||
Land, buildings, riverboats and equipment, net |
1,499,609 | 1,473,615 | ||||||
Assets of discontinued operations held for sale |
58,859 | 60,120 | ||||||
Total assets |
$ | 1,886,698 | $ | 1,883,794 | ||||
Liabilities and Stockholders Equity |
||||||||
Liabilities, other than long-term debt |
$ | 183,565 | $ | 190,729 | ||||
Long-term debt, including current portion |
1,177,024 | 1,176,717 | ||||||
Liabilities of discontinued operations held for sale |
5,010 | 5,425 | ||||||
Deferred income taxes |
3,553 | 3,553 | ||||||
Total liabilities |
1,369,152 | 1,376,424 | ||||||
Stockholders equity |
517,546 | 507,370 | ||||||
Total liabilities and stockholders equity |
$ | 1,886,698 | $ | 1,883,794 | ||||
Pinnacle Entertainment, Inc.
Supplemental Information
Property Revenues and Adjusted EBITDA,
Reconciliation of Consolidated Adjusted EBITDA to Income (Loss) from Continuing Operations,
and Reconciliation of Consolidated Adjusted EBITDA Margin
to Income (Loss) from Continuing Operations Margin
Supplemental Information
Property Revenues and Adjusted EBITDA,
Reconciliation of Consolidated Adjusted EBITDA to Income (Loss) from Continuing Operations,
and Reconciliation of Consolidated Adjusted EBITDA Margin
to Income (Loss) from Continuing Operations Margin
(In thousands, unaudited)
For the three months | ||||||||
ended March 31, | ||||||||
2011 | 2010 | |||||||
Revenues |
||||||||
LAuberge du Lac |
$ | 88,807 | $ | 86,380 | ||||
St. Louis (a) |
93,508 | 71,803 | ||||||
Boomtown New Orleans |
36,941 | 34,775 | ||||||
Belterra Casino Resort |
36,751 | 36,372 | ||||||
Boomtown Bossier City |
23,083 | 24,402 | ||||||
Boomtown Reno |
7,588 | 8,825 | ||||||
River Downs (b) |
1,021 | | ||||||
Other |
35 | 2 | ||||||
Total Revenues |
$ | 287,734 | $ | 262,559 | ||||
Adjusted EBITDA |
||||||||
LAuberge du Lac |
$ | 25,570 | $ | 24,028 | ||||
St. Louis (a) |
20,073 | 15,448 | ||||||
Boomtown New Orleans |
13,059 | 10,602 | ||||||
Belterra Casino Resort |
6,420 | 6,521 | ||||||
Boomtown Bossier City |
5,760 | 6,545 | ||||||
Boomtown Reno |
(714 | ) | (997 | ) | ||||
River Downs (b) |
(293 | ) | | |||||
69,875 | 62,147 | |||||||
Corporate expenses |
(8,028 | ) | (8,038 | ) | ||||
Consolidated Adjusted EBITDA (c) |
$ | 61,847 | $ | 54,109 | ||||
Reconciliation to Income from Continuing
Operations |
||||||||
Consolidated Adjusted EBITDA |
$ | 61,847 | $ | 54,109 | ||||
Pre-opening and development costs |
(2,236 | ) | (8,884 | ) | ||||
Non-cash share-based compensation |
(1,454 | ) | (1,447 | ) | ||||
Write-downs, reserves and recoveries, net |
(692 | ) | 6,035 | |||||
Depreciation and amortization |
(26,699 | ) | (25,890 | ) | ||||
Other non-operating income |
92 | 27 | ||||||
Interest expense, net of capitalized interest |
(26,190 | ) | (20,952 | ) | ||||
Loss on early extinguishment of debt |
| (1,418 | ) | |||||
Income tax benefit (expense) |
(68 | ) | (679 | ) | ||||
Income from continuing operations |
$ | 4,600 | $ | 901 | ||||
Consolidated Adjusted EBITDA margin (c) |
21.5 | % | 20.6 | % | ||||
Income from continuing operations margin |
1.6 | % | 0.3 | % |
(a) | St. Louis includes operating
results at Lumière Place and River City Casino. River
City Casino opened on March 4, 2010. |
|
(b) | River Downs was acquired on January 28, 2011. |
|
(c) | See discussion of Non-GAAP Financial Measures above for a detailed description of
Consolidated Adjusted EBITDA and Consolidated Adjusted EBITDA margin. |
Pinnacle Entertainment, Inc.
Supplemental Information
Supplemental Information
Pre-opening and Development Costs
(In thousands, unaudited)
(In thousands, unaudited)
For the three months | ||||||||
ended March 31, | ||||||||
2011 | 2010 | |||||||
River City |
$ | 95 | $ | 8,183 | ||||
Baton Rouge |
974 | 198 | ||||||
River Downs |
108 | | ||||||
Sugarcane Bay |
165 | 444 | ||||||
Other |
894 | 59 | ||||||
Total pre-opening and development costs |
$ | 2,236 | $ | 8,884 | ||||
Income (Loss) from Discontinued Operations, Net of Income Taxes
(In thousands, unaudited)
(In thousands, unaudited)
For the three months | ||||||||
ended March 31, | ||||||||
2011 | 2010 | |||||||
Atlantic City |
$ | (2,375 | ) | $ | (2,668 | ) | ||
President Riverboat Casino |
(310 | ) | (3,940 | ) | ||||
Casino Magic Argentina |
| 1,563 | ||||||
The Casino at Emerald Bay in The Bahamas |
73 | 22 | ||||||
Casino Magic Biloxi |
373 | 40,912 | ||||||
Income taxes |
| (47 | ) | |||||
Income (loss) from discontinued operations, net
of income taxes |
$ | (2,239 | ) | $ | 35,842 | |||
Pinnacle Entertainment, Inc.
Supplemental Information
Reconciliations of GAAP Net Income to Adjusted Net Income
and GAAP Net Income Per Share to Adjusted Income Per Share
(In thousands, except per share amounts, unaudited)
Supplemental Information
Reconciliations of GAAP Net Income to Adjusted Net Income
and GAAP Net Income Per Share to Adjusted Income Per Share
(In thousands, except per share amounts, unaudited)
For the three months | ||||||||
ended March 31, | ||||||||
2011 | 2010 | |||||||
GAAP net income |
$ | 2,361 | $ | 36,743 | ||||
Pre-opening and development costs |
2,236 | 8,884 | ||||||
Write-downs, reserves and recoveries, net |
692 | (6,035 | ) | |||||
Loss on early extinguishment of debt |
| 1,418 | ||||||
Adjustment for taxes on above |
(1,178 | ) | (1,717 | ) | ||||
(Income) loss from discontinued operations, net
of income taxes |
2,239 | (35,842 | ) | |||||
Adjusted net income (a) |
$ | 6,350 | $ | 3,451 | ||||
GAAP net income per share |
$ | 0.04 | $ | 0.60 | ||||
Pre-opening and development costs |
0.04 | 0.15 | ||||||
Write-downs, reserves and recoveries, net |
0.01 | (0.10 | ) | |||||
Loss on early extinguishment of debt |
| 0.02 | ||||||
Adjustment for taxes on above |
(0.02 | ) | (0.02 | ) | ||||
(Income) loss from discontinued operations, net
of income taxes |
0.03 | (0.59 | ) | |||||
Adjusted income per share (a) |
$ | 0.10 | $ | 0.06 | ||||
Number of shares diluted |
62,384 | 60,936 |
(a) | See discussion of Non-GAAP Financial Measures above for detailed descriptions of
Adjusted net income and Adjusted income per share. |
# # #