Attached files

file filename
8-K - 8-K - ISLE OF CAPRI CASINOS INCa12-14299_18k.htm

Exhibit 99.1

 

ISLE OF CAPRI CASINOS, INC. ANNOUNCES

FISCAL 2012 FOURTH QUARTER AND YEAR RESULTS

 

Company completes significant accomplishments during the fiscal year, including:

 

·                  Adjusted income per share grows nearly doubles from prior year quarter

·                  Cape Girardeau project to be completed ahead of revised schedule

·                  Sold under-utilized asset in Lake Charles, LA and reached agreement to sell Biloxi, MS Property

·                  Reduced Leverage ratio to 5.7x EBITDA

·                  Substantial capital improvement projects underway to enhance customer experiences

 

SAINT LOUIS, MO — June 7, 2012 — Isle of Capri Casinos, Inc. (NASDAQ: ISLE) (the “Company”) today reported financial results for the fourth fiscal quarter and fiscal year ended April 29, 2012, and other Company-related news.

 

Consolidated Results

 

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

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

April 29,

 

April 24,

 

April 29,

 

April 24,

 

 

 

2012

 

2011

 

2012

 

2011

 

Net revenues

 

$

291.0

 

$

256.6

 

$

977.4

 

$

936.7

 

Net revenues, excluding insurance recoveries

 

282.4

 

256.6

 

967.7

 

936.7

 

Consolidated adjusted EBITDA (1)

 

69.3

 

63.5

 

200.6

 

190.0

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

(13.5

)

8.4

 

(17.4

)

3.7

 

Income (loss) from discontinued operations

 

(111.3

)

2.5

 

(112.4

)

0.8

 

Net income (loss)

 

(124.8

)

10.9

 

(129.8

)

4.5

 

Diluted income (loss) per share from continuing operations

 

(0.35

)

0.22

 

(0.45

)

0.11

 

Diluted income (loss) per share from discontinued operations

 

(2.85

)

0.06

 

(2.90

)

0.02

 

Diluted income (loss) per share

 

(3.20

)

0.28

 

(3.35

)

0.13

 

Adjusted income (loss) per share (2)

 

0.38

 

0.27

 

0.43

 

0.17

 

 


(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 from the GAAP basis per share amounts to adjusted income (loss) per share, refer to the reconciliation table labeled “Reconciliation of GAAP Net Income (Loss) to Adjusted Income (Loss) and GAAP Net Income (Loss) Per Share to Adjusted Income (Loss) Per Share.”

 

Commenting on the results, President and Chief Executive Officer Virginia McDowell said, “Overall, we had a solid quarter marked by incremental revenue growth resulting from our refined business model, more favorable weather conditions than last year and an increasingly renewed asset base.  Even after adjusting for the fact that fiscal 2012 had an additional week when compared to fiscal 2011, we grew revenues and adjusted EBITDA. In fiscal 2012 we

 

1



 

continued to improve our balance sheet even while investing to improve our existing properties and building Cape Girardeau.”

 

“We are pleased to announce that we expect to open Cape Girardeau by November 1 of this year, two full months ahead of our initial schedule, and will complete the rebranding of Vicksburg within the next several months.  Further, as we continue to renew our asset base and provide guests with more options and more experiences, we have an aggressive schedule of targeted capital improvements planned for our properties during the coming months, including renovated hotel rooms, new buffets and a full rollout of our enhanced customer loyalty program.”

 

“The quarter and year also contained a significant number of unusual items including items related to assets sales, impairment charges and insurance recoveries from flooding which are detailed below.”

 

Operating Results

 

During the quarter, we generally benefited from improved operations, cost reductions, marketing investments and seasonally mild weather, in addition to the favorable calendar, except as otherwise noted. The following is a discussion of the operating results at our properties during the quarter by state.

 

Colorado — Net revenues increased 14.4% to $34.1 million and adjusted EBITDA increased 54.6% to $9.5 million.  Operating margins increased 720 basis points to 27.8%.  Our properties in Black Hawk benefited from favorable weather conditions, completed facility enhancements, including renovations to the poker room and casino floor, and a reduced gaming tax rate compared to the fourth quarter of fiscal 2011.

 

Florida — Net revenues increased to $48.5 million from $41.6 million and adjusted EBITDA increased $1.5 million to $10.8 million. Our property in Pompano continued to exhibit revenue growth resulting from changes to our game mix, enhanced food and beverage amenities and the rollout of our enhanced customer loyalty program during the prior quarter, while competing with a major new expansion at our nearest competitor.

 

Iowa — Our property in Waterloo showed strong growth in adjusted EBITDA margins during the quarter, growing 260 basis points to 35.6%, as a result of operating improvements and reduced costs.  In the Quad Cities net revenues increased a combined $2.6 million and adjusted EBITDA increased $0.5 million.

 

Louisiana — Net revenues increased 11.6% to $38.7 million and adjusted EBITDA increased 6.0% to $7.2 million.  Adjusted EBITDA margins decreased 90 basis points to 18.6%, primarily a result of severance and marketing costs resulting from the consolidation of our riverboat operations into a single facility.  We are benefitting from a lower cost structure in Lake Charles as a result of consolidation following the sale of our smaller riverboat in February 2012.

 

Mississippi — Net revenues increased 2.1% to $37.7 million and adjusted EBITDA decreased 3.7% to $12.1 million.  Adjusted EBITDA margins decreased 190 basis points to 32.1%.  Our properties in Mississippi continue to face difficulties stemming from a lagging economy in the

 

2



 

area.  In particular, our property in Lula is facing increased competitive pressure from competing facilities in Arkansas.  However, in Vicksburg we benefited from operating improvements compared to the prior year quarter as adjusted EBITDA margins improved from 34% to 39%, partially offset by construction disruption associated with the ongoing rebranding of the facility.

 

Missouri — Net revenues increased $0.8 million at our Kansas City property, however adjusted EBITDA decreased $0.6 million to $5.7 million, primarily as a result of competitive market pressures following the opening of a new facility in the area during the quarter.  Our property in Boonville increased adjusted EBITDA margins 120 basis points as a result of operating efficiencies and the introduction of the Farmers’ Pick Buffet in the beginning of this fiscal quarter.

 

The following items impacted the Company’s net income during the quarter and year ended April 29 2012;

 

·                  Following the announcement of the pending sale of our Biloxi property, we recorded a charge of $112.6 million to write-down the value of the property to the sale price of $45 million.  The impairment charge and operating results of the property for all presented periods have been reflected in discontinued operations in the attached schedules.

 

·                  We recorded a charge of $16.1 million related to the sale of our smaller riverboat and associated gaming license in Lake Charles, Louisiana, completed on February 9, 2012.  All operations have been successfully consolidated onto the larger riverboat facility.

 

·                  We recorded an impairment charge of $14.4 million against the goodwill at our Lula property during the fourth quarter of fiscal 2012.

 

·                  Net revenues and operating income for the fourth quarter include $8.6 million of insurance recoveries received as a result of business interruption claims related to flooding along the Mississippi River during fiscal 2012.

 

·                  We recorded a valuation allowance against our deferred tax assets related to our continuing operations of $8.7 million in accordance with the provisions of applicable accounting standards.

 

·                  We accrued approximately $2.0 million, including interest, in connection with a judgment issued in a legal case in connection with the Company’s previously owned property in Vicksburg, Mississippi, which was sold in July 2006.  We are appealing the judgment and plan to vigorously defend our position.

 

Corporate Expenses

 

Corporate and development expenses were $10.8 million for the quarter, an increase of $0.3 million compared to prior year.  The increase is primarily due to the accrual of the judgment mentioned above and increased insurance costs in the current year offset by debt refinancing costs of $3.0 million in the prior year.

 

3



 

Non-cash stock compensation expense was $1.3 million for the quarter compared to $1.4 million in the fourth quarter of fiscal 2011. For the fiscal year, non-cash stock compensation expense was $7.3 million, compared to $6.9 million in fiscal 2011.

 

Experience Enhancements

 

We continue to make targeted cost-efficient improvements at our properties in order to reposition our product offerings to exceed customer expectations. We are focused on improving the guest experience by refreshing and right sizing many of our casino floors and, in particular, are improving and expanding our array of non-gaming amenities.

 

Rebranding — At Rainbow Casino in Vicksburg, we expect to complete the $5 million Lady Luck Casino rebranding by the end of the second quarter of fiscal 2013.  The rebranding will introduce upgraded amenities from our portfolio of brands including an Otis and Henry’s restaurant, and a Lone Wolf bar.

 

Hotel Renovations — We are currently renovating the 253 hotel rooms in the main hotel tower in Lake Charles and 237 rooms in the Isle Black Hawk Hotel.  We expect the $15 million complete refurbishment of the Lake Charles rooms to be completed by November 1, 2012.  In Black Hawk we are replacing carpet, wall coverings, and furniture at an expected cost of approximately $2.0 million, and expect to be completed by December 1, 2012.

 

Food and Beverage Offerings — Our first Farmer’s Pick Buffet in Boonville has received outstanding customer feedback, and we intend to open additional Farmer’s Pick Buffets in fiscal 2013 including at Cape Girardeau, Pompano, Black Hawk and Waterloo.  Additionally, we plan to add a Lone Wolf bar in our Waterloo facility.

 

Customer Loyalty Program — Our enhanced customer loyalty program, the Fan Club, was introduced at its third and fourth locations, Kansas City and Lake Charles, during the quarter.  It has proven successful in expanding customer options and should result in more efficient marketing moving forward.  We expect to introduce the program to five additional properties during the first and second quarters of fiscal 2013, and intend to have it fully implemented across the portfolio by the end of fiscal 2013.

 

Development

 

Cape Girardeau, Missouri — Construction of our Cape Girardeau, Missouri project continues to progress ahead of schedule and we are happy to report that we now expect to complete construction on and open our facility in Cape Girardeau by November 1, 2012, an additional month ahead of the previously announced expedited schedule and two months ahead of our original construction schedule.  However, the expected cost of the project has been revised to $135 million from the previously estimated $125 million.

 

Nemacolin Woodlands Resort, Pennsylvania — The appeal hearing for the gaming license awarded to Nemacolin Woodlands Resort for the final resort license in Pennsylvania was held on

 

4



 

March 7, 2012. No date has been determined for an expected ruling on the appeal or the ultimate resolution of the matter.  We expect to begin construction on the property following a successful conclusion to the appeal process and receiving any other necessary approvals, and to open the property approximately nine months after the commencement of construction.

 

Capital Structure and FY 2013 Guidance

 

As of April 29, 2012, the Company had:

 

·                  $94.5 million in cash and cash equivalents, excluding $12.6 million in restricted cash;

·                  $1.2 billion in total debt; and

·                  $258 million in net line of credit availability.

 

Fiscal Year 2012 capital expenditures were $75.2 million, of which $34.9 million related to Cape Girardeau, $0.7 million related to Nemacolin and $39.6 million related to maintenance capital and projects at our existing properties.

 

At the end of the fiscal year our net leverage, as calculated under our senior credit facility was approximately 5.7x compared to 6.2x at the end of fiscal 2011.

 

The Company provided guidance for the following specific non-operating items for fiscal year 2013:

 

·                  Depreciation and amortization expense is expected to be approximately $76 million to $78 million.

 

·                 The Company expects cash income taxes pertaining to FY 2013 operations to be less than $5 million, primarily representing state income taxes.

 

·                  Interest expense is expected to be approximately $83 million to $85 million, net of capitalized interest.

 

·                  Corporate and development expenses for FY 2013 are expected to be approximately $40 million, including approximately $6 million in non-cash stock compensation expense.

 

·                 Capital expenditures for FY 2013 are expected to be approximately $140 million to $150 million, including approximately $85 million remaining to be spent in Cape Girardeau.  The balance of the spending will complete the Lake Charles and Black Hawk hotel renovations, the Vicksburg rebranding, Farmer’s Pick conversions and recurring maintenance capital. We have not forecasted any material capital spending related to Nemacolin due to the uncertainty of the timing of the appeal process or ultimate resolution.

 

·                  We expect to incur approximately $5.5 million of pre-opening expenses related to Cape Girardeau.

 

5



 

·                  Fiscal 2013 will be a 52 week year whereas fiscal 2012 was a 53 week year.

 

Conference Call Information

 

Isle of Capri Casinos, Inc. will host a conference call on Thursday, June 7, 2012 at 9:00 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 877-917-8929.  International callers can access the conference call by dialing 517-308-9020.  The conference call reference number is 9992348. The conference call will be recorded and available for review starting at midnight central on Thursday, June 7, 2012, until midnight central on Thursday, June 14, 2012, by dialing 888-568-0918; International: 203-369-3790 and access number 5218.

 

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 15 casino properties that it owns and operates, primarily under the Isle and Lady Luck brands.  The Company currently owns and operates gaming and entertainment facilities in Mississippi, Louisiana, Iowa, Missouri, Colorado and Florida. The Company is also currently developing a new facility in Cape Girardeau, Missouri and has been licensed to develop a new facility with Nemacolin Woodlands Resort in Western 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.

 

CONTACTS:

 

Isle of Capri Casinos, Inc.,

Dale Black, Chief Financial Officer-314.813.9327

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 29,

 

April 24,

 

April 29,

 

April 24,

 

 

 

2012

 

2011

 

2012

 

2011

 

Revenues:

 

 

 

 

 

 

 

 

 

Casino

 

$

294,940

 

$

264,885

 

$

1,006,523

 

$

968,423

 

Rooms

 

8,631

 

8,203

 

32,438

 

32,144

 

Food, beverage, pari-mutuel and other

 

37,275

 

32,340

 

128,560

 

121,955

 

Insurance recoveries

 

8,654

 

 

9,637

 

 

Gross revenues

 

349,500

 

305,428

 

1,177,158

 

1,122,522

 

Less promotional allowances

 

(58,480

)

(48,794

)

(199,787

)

(185,861

)

Net revenues

 

291,020

 

256,634

 

977,371

 

936,661

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Casino

 

41,900

 

36,678

 

153,743

 

142,642

 

Gaming taxes

 

73,225

 

65,293

 

251,780

 

242,949

 

Rooms

 

1,762

 

1,654

 

7,027

 

7,290

 

Food, beverage, pari-mutuel and other

 

12,185

 

11,098

 

41,281

 

40,559

 

Marine and facilities

 

14,421

 

14,672

 

57,225

 

55,211

 

Marketing and administrative

 

61,635

 

57,714

 

234,470

 

225,757

 

Corporate and development

 

10,831

 

10,529

 

40,248

 

42,709

 

Valuation charges

 

30,549

 

 

30,549

 

 

Preopening

 

484

 

 

615

 

 

Depreciation and amortization

 

17,924

 

19,664

 

76,050

 

77,613

 

Total operating expenses

 

264,916

 

217,302

 

892,988

 

834,730

 

Operating income

 

26,104

 

39,332

 

84,383

 

101,931

 

Interest expense

 

(22,466

)

(23,224

)

(87,905

)

(91,935

)

Interest income

 

199

 

541

 

819

 

1,903

 

Derivative income (expense)

 

187

 

42

 

439

 

(1,214

)

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

4,024

 

16,691

 

(2,264

)

10,685

 

Income tax provision

 

(17,502

)

(8,335

)

(15,119

)

(6,950

)

Income (loss) from continuing operations

 

(13,478

)

8,356

 

(17,383

)

3,735

 

Income (loss) from discontinued operations, net of income taxes

 

(111,313

)

2,515

 

(112,370

)

805

 

Net income (loss)

 

$

(124,791

)

$

10,871

 

$

(129,753

)

$

4,540

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per common share-basic:

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

(0.35

)

$

0.22

 

$

(0.45

)

$

0.11

 

Income (loss) from discontinued operations, net of income taxes

 

(2.85

)

0.07

 

(2.90

)

0.02

 

Net income (loss)

 

$

(3.20

)

$

0.29

 

$

(3.35

)

$

0.13

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per common share-dilutive:

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

(0.35

)

$

0.22

 

$

(0.45

)

$

0.11

 

Income (loss) from discontinued operations, net of income taxes

 

(2.85

)

0.06

 

(2.90

)

0.02

 

Net income (loss)

 

$

(3.20

)

$

0.28

 

$

(3.35

)

$

0.13

 

 

 

 

 

 

 

 

 

 

 

Weighted average basic shares

 

38,982,281

 

38,103,040

 

38,753,098

 

34,066,159

 

Weighted average diluted shares

 

38,982,281

 

38,252,693

 

38,753,098

 

34,174,717

 

 

7



 

ISLE OF CAPRI CASINOS, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share amounts)

 

 

 

April 29,

 

April 24,

 

 

 

2012

 

2011

 

 

 

(unaudited)

 

 

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

94,461

 

$

75,178

 

Marketable securities

 

24,943

 

22,173

 

Accounts receivable, net

 

6,941

 

9,367

 

Insurance receivable

 

7,497

 

234

 

Income taxes receivable

 

2,161

 

3,866

 

Deferred income taxes

 

627

 

12,097

 

Prepaid expenses and other assets

 

18,950

 

25,444

 

Assets held for sale

 

46,703

 

 

Total current assets

 

202,283

 

148,359

 

Property and equipment, net

 

950,014

 

1,113,549

 

Other assets:

 

 

 

 

 

Goodwill

 

330,903

 

345,303

 

Other intangible assets, net

 

56,586

 

82,207

 

Deferred financing costs, net

 

13,205

 

18,911

 

Restricted cash

 

12,551

 

12,810

 

Prepaid deposits and other

 

9,428

 

12,749

 

Total assets

 

$

1,574,970

 

$

1,733,888

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Current maturities of long-term debt

 

$

5,393

 

$

5,373

 

Accounts payable

 

23,536

 

26,013

 

Accrued liabilities:

 

 

 

 

 

Payroll and related

 

38,566

 

44,187

 

Property and other taxes

 

19,522

 

19,891

 

Interest

 

9,296

 

10,802

 

Progressive jackpots and slot club awards

 

14,892

 

15,280

 

Liabilities related to assets held for sale

 

4,362

 

 

Other

 

40,549

 

32,332

 

Total current liabilities

 

156,116

 

153,878

 

Long-term debt, less current maturities

 

1,149,038

 

1,187,221

 

Deferred income taxes

 

36,057

 

30,762

 

Other accrued liabilities

 

33,583

 

36,305

 

Other long-term liabilities

 

16,556

 

16,694

 

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 29, 2012 and 42,063,569 at April 24, 2011

 

421

 

421

 

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

 

 

 

Additional paid-in capital

 

247,855

 

254,013

 

Retained earnings (deficit)

 

(26,658

)

103,095

 

Accumulated other comprehensive (loss) income

 

(855

)

(2,235

)

 

 

220,763

 

355,294

 

Treasury stock, 3,083,867 shares at April 29, 2012 and 3,841,283 April 24, 2011

 

(37,143

)

(46,266

)

Total stockholders’ equity

 

183,620

 

309,028

 

Total liabilities and stockholders’ equity

 

$

1,574,970

 

$

1,733,888

 

 

8



 

Isle of Capri Casinos, Inc.

Supplemental Data - Net Revenues

(unaudited, in thousands)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

April 29,

 

April 24,

 

April 29,

 

April 24,

 

 

 

2012

 

2011

 

2012

 

2011

 

Properties Not Impacted by Flooding

 

 

 

 

 

 

 

 

 

Lake Charles, Louisiana

 

$

38,714

 

$

34,692

 

$

138,634

 

$

131,214

 

Kansas City, Missouri

 

22,554

 

21,756

 

80,703

 

77,710

 

Boonville, Missouri

 

23,315

 

20,497

 

81,796

 

78,776

 

Bettendorf, Iowa

 

21,715

 

20,994

 

79,156

 

79,003

 

Marquette, Iowa

 

7,357

 

6,851

 

28,036

 

27,397

 

Waterloo, Iowa

 

24,721

 

22,936

 

86,484

 

83,197

 

Black Hawk, Colorado

 

34,073

 

29,789

 

124,051

 

115,482

 

Pompano, Florida

 

48,538

 

41,572

 

154,740

 

138,704

 

 

 

220,987

 

199,087

 

773,600

 

731,483

 

Properties Impacted by Flooding

 

 

 

 

 

 

 

 

 

Natchez, Mississippi

 

9,009

 

8,506

 

26,739

 

30,787

 

Lula, Mississippi

 

18,300

 

19,084

 

56,070

 

67,340

 

Vicksburg, Mississippi(2)

 

10,437

 

9,365

 

31,937

 

27,935

 

Caruthersville, Missouri

 

10,539

 

9,447

 

33,890

 

33,696

 

Davenport, Iowa

 

12,769

 

10,919

 

44,055

 

43,651

 

 

 

61,054

 

57,321

 

192,691

 

203,409

 

 

 

 

 

 

 

 

 

 

 

Property Net Revenues before Other

 

282,041

 

256,408

 

966,291

 

934,892

 

 

 

 

 

 

 

 

 

 

 

Insurance Recoveries(3)

 

 

 

 

 

 

 

 

 

Natchez

 

1,485

 

 

1,904

 

 

Lula

 

5,455

 

 

5,455

 

 

Vicksburg

 

703

 

 

758

 

 

Caruthersville

 

751

 

 

1,149

 

 

Davenport

 

260

 

 

371

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

325

 

226

 

1,443

 

1,769

 

 

 

 

 

 

 

 

 

 

 

Net Revenues from Continuing Operations

 

$

291,020

 

$

256,634

 

$

977,371

 

$

936,661

 

 

9



 

Isle of Capri Casinos, Inc.

Reconciliation of Operating Income (Loss) to Adjusted EBITDA

(unaudited, in thousands)

 

 

 

Three Months Ended April 29, 2012

 

 

 

Operating 
Income 
(Loss)

 

Depreciation 
and 
Amortization

 

Valuation 
and Other 
Charges (4)

 

Stock-Based 
Compensation

 

Insurance 
Recoveries

 

Adjusted 
EBITDA

 

Properties Not Impacted by Flooding

 

 

 

 

 

 

 

 

 

 

 

 

 

Lake Charles, Louisiana

 

$

(11,193

)

$

2,236

 

$

16,149

 

$

3

 

$

 

$

7,195

 

Kansas City, Missouri

 

4,741

 

980

 

 

1

 

 

5,722

 

Boonville, Missouri

 

7,867

 

849

 

 

5

 

 

8,721

 

Bettendorf, Iowa

 

4,423

 

1,994

 

 

5

 

 

6,422

 

Marquette, Iowa

 

1,214

 

469

 

 

5

 

 

1,688

 

Waterloo, Iowa

 

7,133

 

1,651

 

 

5

 

 

8,789

 

Black Hawk, Colorado

 

7,457

 

1,992

 

 

10

 

 

9,459

 

Pompano, Florida

 

8,338

 

2,457

 

 

6

 

 

10,801

 

 

 

29,980

 

12,628

 

16,149

 

40

 

 

58,797

 

Properties Impacted by Flooding

 

 

 

 

 

 

 

 

 

 

 

 

 

Natchez, Mississippi

 

3,858

 

418

 

 

5

 

(1,485

)

2,796

 

Lula, Mississippi

 

(5,303

)

1,585

 

14,400

 

5

 

(5,455

)

5,232

 

Vicksburg, Mississippi (2)

 

3,528

 

1,259

 

 

3

 

(703

)

4,087

 

Caruthersville, Missouri

 

2,528

 

893

 

 

5

 

(751

)

2,675

 

Davenport, Iowa

 

3,110

 

533

 

 

5

 

(260

)

3,388

 

 

 

7,721

 

4,688

 

14,400

 

23

 

(8,654

)

18,178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Operating Properties

 

37,701

 

17,316

 

30,549

 

63

 

(8,654

)

76,975

 

Corporate and Other

 

(11,597

)

608

 

1,979

 

1,326

 

 

(7,684

)

Total

 

$

26,104

 

$

17,924

 

$

32,528

 

$

1,389

 

$

(8,654

)

$

69,291

 

 

 

 

Three Months Ended April 24, 2011

 

 

 

Operating 
Income 
(Loss)

 

Depreciation 
and 
Amortization

 

Valuation 
and Other 
Charges (4)

 

Stock-Based 
Compensation

 

Insurance 
Recoveries

 

Adjusted 
EBITDA

 

Properties Not Impacted by Flooding

 

 

 

 

 

 

 

 

 

 

 

 

 

Lake Charles, Louisiana

 

$

4,485

 

$

2,285

 

$

 

$

19

 

$

 

$

6,789

 

Kansas City, Missouri

 

5,355

 

939

 

 

6

 

 

6,300

 

Boonville, Missouri

 

6,344

 

1,073

 

 

21

 

 

7,438

 

Bettendorf, Iowa

 

4,463

 

1,989

 

 

5

 

 

6,457

 

Marquette, Iowa

 

1,044

 

427

 

 

7

 

 

1,478

 

Waterloo, Iowa

 

5,955

 

1,586

 

 

16

 

 

7,557

 

Black Hawk, Colorado

 

3,187

 

2,919

 

 

12

 

 

6,118

 

Pompano, Florida

 

6,394

 

2,918

 

 

5

 

 

9,317

 

 

 

37,227

 

14,136

 

 

91

 

 

51,454

 

Properties Impacted by Flooding

 

 

 

 

 

 

 

 

 

 

 

 

 

Natchez, Mississippi

 

2,464

 

399

 

 

8

 

 

2,871

 

Lula, Mississippi

 

4,667

 

1,806

 

 

20

 

 

6,493

 

Vicksburg, Mississippi (2)

 

1,835

 

1,379

 

 

 

 

3,214

 

Caruthersville, Missouri

 

1,785

 

767

 

 

8

 

 

2,560

 

Davenport, Iowa

 

2,257

 

577

 

 

8

 

 

2,842

 

 

 

13,008

 

4,928

 

 

44

 

 

17,980

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Operating Properties

 

50,235

 

19,064

 

 

135

 

 

69,434

 

Corporate and Other

 

(10,903

)

600

 

2,988

 

1,399

 

 

(5,916

)

Total

 

$

39,332

 

$

19,664

 

$

2,988

 

$

1,534

 

$

 

$

63,518

 

 

10



 

Isle of Capri Casinos, Inc.

Reconciliation of Operating Income (Loss) to Adjusted EBITDA

(unaudited, in thousands)

 

 

 

Twelve Months Ended April 29, 2012

 

 

 

Operating 
Income (Loss)

 

Depreciation and 
Amortization

 

Valuation 
and Other 
Charges (4)

 

Stock-Based 
Compensation

 

Adjusted 
EBITDA

 

Properties Not Impacted by Flooding

 

 

 

 

 

 

 

 

 

 

 

Lake Charles, Louisiana

 

$

(4,478

)

$

9,291

 

$

16,149

 

$

38

 

$

21,000

 

Kansas City, Missouri

 

13,902

 

3,997

 

 

11

 

17,910

 

Boonville, Missouri

 

26,018

 

3,481

 

 

45

 

29,544

 

Bettendorf, Iowa

 

12,793

 

8,122

 

 

21

 

20,936

 

Marquette, Iowa

 

4,169

 

1,791

 

 

25

 

5,985

 

Waterloo, Iowa

 

20,399

 

6,573

 

 

37

 

27,009

 

Black Hawk, Colorado

 

17,468

 

10,953

 

 

40

 

28,461

 

Pompano, Florida

 

17,393

 

10,539

 

 

24

 

27,956

 

 

 

107,664

 

54,747

 

16,149

 

241

 

178,801

 

Properties Impacted by Flooding

 

 

 

 

 

 

 

 

 

 

 

Natchez, Mississippi

 

6,478

 

1,536

 

 

25

 

8,039

 

Lula, Mississippi

 

(4,729

)

6,590

 

14,400

 

45

 

16,306

 

Vicksburg, Mississippi (2)

 

4,145

 

5,067

 

 

10

 

9,222

 

Caruthersville, Missouri

 

4,497

 

3,395

 

 

26

 

7,918

 

Davenport, Iowa

 

8,261

 

2,202

 

 

26

 

10,489

 

 

 

18,652

 

18,790

 

14,400

 

132

 

51,974

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Operating Properties

 

126,316

 

73,537

 

30,549

 

373

 

230,775

 

Corporate and Other

 

(41,933

)

2,513

 

1,979

 

7,269

 

(30,172

)

Total

 

$

84,383

 

$

76,050

 

$

32,528

 

$

7,642

 

$

200,603

 

 

 

 

Twelve Months Ended April 24, 2011

 

 

 

Operating 
Income (Loss)

 

Depreciation and 
Amortization

 

Valuation 
and Other 
Charges (4)

 

Stock-Based 
Compensation

 

Adjusted 
EBITDA

 

Properties Not Impacted by Flooding

 

 

 

 

 

 

 

 

 

 

 

Lake Charles, Louisiana

 

$

13,638

 

$

9,335

 

$

 

$

82

 

$

23,055

 

Kansas City, Missouri

 

14,619

 

3,614

 

 

29

 

18,262

 

Boonville, Missouri

 

22,670

 

4,318

 

 

86

 

27,074

 

Bettendorf, Iowa

 

13,386

 

7,982

 

 

25

 

21,393

 

Marquette, Iowa

 

3,780

 

1,645

 

 

30

 

5,455

 

Waterloo, Iowa

 

17,953

 

6,870

 

 

69

 

24,892

 

Black Hawk, Colorado

 

10,993

 

12,442

 

 

55

 

23,490

 

Pompano, Florida

 

12,030

 

9,996

 

 

24

 

22,050

 

 

 

109,069

 

56,202

 

 

400

 

165,671

 

Properties Impacted by Flooding

 

 

 

 

 

 

 

 

 

 

 

Natchez, Mississippi

 

7,591

 

1,468

 

 

32

 

9,091

 

Lula, Mississippi

 

12,471

 

7,283

 

 

81

 

19,835

 

Vicksburg, Mississippi (2)

 

4,188

 

4,552

 

 

 

8,740

 

Caruthersville, Missouri

 

3,909

 

3,303

 

 

32

 

7,244

 

Davenport, Iowa

 

8,171

 

2,278

 

 

33

 

10,482

 

 

 

36,330

 

18,884

 

 

178

 

55,392

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Operating Properties

 

145,399

 

75,086

 

 

578

 

221,063

 

Corporate and Other

 

(43,468

)

2,527

 

2,988

 

6,864

 

(31,089

)

Total

 

$

101,931

 

$

77,613

 

$

2,988

 

$

7,442

 

$

189,974

 

 

11



 

Isle of Capri Casinos, Inc.

Reconciliation of Income (Loss) From Continuing Operations to Adjusted EBITDA

(unaudited, in thousands)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

April 29,

 

April 24,

 

April 29,

 

April 24,

 

 

 

2012

 

2011

 

2012

 

2011

 

Income (loss) from continuing operations

 

$

(13,478

)

$

8,356

 

$

(17,383

)

$

3,735

 

Income tax provision

 

17,502

 

8,335

 

15,119

 

6,950

 

Derivative (income) expense

 

(187

)

(42

)

(439

)

1,214

 

Interest income

 

(199

)

(541

)

(819

)

(1,903

)

Interest expense

 

22,466

 

23,224

 

87,905

 

91,935

 

Depreciation and amortization

 

17,924

 

19,664

 

76,050

 

77,613

 

Stock-based compensation

 

1,389

 

1,534

 

7,642

 

7,442

 

Valuation charges and other (4)

 

32,528

 

2,988

 

32,528

 

2,988

 

Insurance recoveries (3)

 

(8,654

)

 

 

 

Adjusted EBITDA

 

$

69,291

 

$

63,518

 

$

200,603

 

$

189,974

 

 

12



 

Isle of Capri Casinos, Inc.

Reconciliations of GAAP Net Income (Loss) to Adjusted Net Income (Loss) and GAAP Net Income (Loss) Per
Share to Adjusted Net Income (Loss) Per Share

(unaudited, in thousands)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

April 29,

 

April 24,

 

April 29,

 

April 24,

 

 

 

2012

 

2011

 

2012

 

2011

 

GAAP net income (loss)

 

$

(124,791

)

$

10,871

 

$

(129,753

)

$

4,540

 

Insurance recoveries (3)

 

(8,654

)

 

 

 

Valuation charges and other (4)

 

32,528

 

2,988

 

32,528

 

2,988

 

Adjustment for taxes on above items

 

(3,790

)

(1,195

)

(7,251

)

(1,195

)

Tax valuation allowance

 

8,742

 

 

8,742

 

 

Discontinued operations

 

111,313

 

(2,515

)

112,370

 

(805

)

Adjusted net income

 

$

15,348

 

$

10,149

 

$

16,636

 

$

5,528

 

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

$

(3.20

)

$

0.28

 

$

(3.35

)

$

0.13

 

Insurance recoveries (3)

 

(0.22

)

 

 

 

Valuation charges and other (4)

 

0.83

 

0.08

 

0.84

 

0.09

 

Adjustment for taxes on above items

 

(0.10

)

(0.03

)

(0.19

)

(0.03

)

Tax valuation allowance

 

0.22

 

 

0.23

 

 

Discontinued operations

 

2.85

 

(0.06

)

2.90

 

(0.02

)

Adjusted net income per share

 

$

0.38

 

$

0.27

 

$

0.43

 

$

0.17

 

 

13



 


(1)          Adjusted EBITDA is “earnings before interest and other non-operating income (expense), income taxes, stock-based compensation, valuation charges and other unusual items (see Note 4 below) 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 they are important components 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 operating income is included in the financial schedules accompanying this release.

 

Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA by net revenues before insurance recoveries.

 

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, pre-opening 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)          Rainbow Casino in Vicksburg, Mississippi was acquired on June 8, 2010 and we have included the results of Rainbow in our consolidated financial statements subsequent to acquisition.

 

(3)          We have received insurance recoveries related to our flood claims associated with the flooding along the Mississippi River in the first quarter of fiscal 2012.

 

(4)          Valuation charges and other in the fourth quarter and fiscal 2012 consists of a goodwill impairment charge at our Lula, Mississippi property of $14.4 million, a charge of $16.1 million at our Lake Charles property related to the sale of our smaller riverboat and associated gaming license, and a charge of $2.0 million at Corporate in connection with a legal judgment. Valuation charges and other in the fourth quarter and fiscal 2011 consist of debt refinancing costs of $3.0 million.

 

14