UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K

 


 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of

The Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): November 6, 2014

 


 

Eldorado Resorts, Inc.

(Exact name of registrant as specified in its charter)

 

Nevada

 

001-36629

 

46-3657681

(State or other jurisdiction
of incorporation)

 

(Commission File Number)

 

(IRS Employer
Identification No.)

 

100 West Liberty Street, Suite 1150

Reno, NV

 

89501

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code (775) 328-0100

 

Not Applicable

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

 

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

 

o      Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

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 November [6], 2014, Eldorado Resorts, Inc.. (the “Registrant”) issued a press release announcing its unaudited financial results for the three and nine months ended September 30, 2014. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

 

The information in this Current Report on Form 8-K and the Exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.

 

Item 9.01                                           Financial Statements and Exhibits.

 

(d) Exhibits:

 

Exhibit No.

 

Description

99.1

 

Earnings Press Release dated November 6, 2014.

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

ELDORADO RESORTS, INC.,
a Nevada corporation

 

 

 

 

 

 

Date: November 6, 2014

By:

/s/ Gary L. Carano

 

 

Name:

Gary L. Carano

 

 

Title:

Chief Executive Officer

 

3


Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE

 

Eldorado Resorts, Inc. Reports Third Quarter 2014 Results

 

Reno, NV – November 6, 2014 – Eldorado Resorts, Inc. (NASDAQ: ERI) (“Eldorado” or the “Company”) announced today financial results for the third quarter ended September 30, 2014.

 

Third Quarter 2014 Financial Highlights

 

·                  On September 19, 2014, the Company successfully completed its merger with MTR Gaming Group, Inc. (“MTR”).  With the completion of the merger, Eldorado owns and operates six properties across Nevada, Ohio, West Virginia, Louisiana, and Pennsylvania with a combined total of approximately 3,300 hotel rooms, 280 table games, 30 restaurants, and 10,000 slot machines and video lottery terminals.

 

·                  Net operating revenues for Eldorado for the third quarter 2014 were $78.9 million, an increase of 24% from the prior-year period, and Adjusted EBITDA was $11.3 million, an increase of 6% from the prior-year period. Net operating revenue and Adjusted EBITDA include 12 days of operations from MTR.  Adjusted EBITDA is not a generally accepted accounting principle (“GAAP”) measurement and is presented solely as a supplemental disclosure because the Company believes that it is a widely used measure of operating performance in the gaming industry.  Adjusted EBITDA is further defined under the caption “Reconciliation of GAAP Measures to Non-GAAP Measures” below.

 

·                  The combined net operating revenues and Adjusted EBITDA for Eldorado for the third quarter ended September 30, 2014 would have been $191.1 million and $32.6 million, respectively.

 

·                  Net loss for Eldorado for the third quarter of 2014 was $4.1 million versus net income of $3.2 million in the prior-year period.   Net loss in the third quarter of 2014 included $4.5 million in acquisition charges, while net income in the third quarter of 2013 included $1.4 million in acquisition charges.

 

“The combination of Eldorado and MTR has created a powerful new regional gaming operator with geographically diversified gaming assets and a stronger balance sheet,” said Gary Carano, Chairman and Chief Executive Officer of Eldorado.  “The integration of the Eldorado and MTR teams has gone smoothly over the last seven weeks, which is a testament to the commitment and teamwork of all of our team members.   The new Eldorado retains the values that made us so successful – namely, providing a premier guest experience to all of our players in order to build a consistently loyal base.  We believe we are squarely positioned to compete in this new competitive gaming environment, and ultimately grow the company further.”

 



 

Third Quarter 2014 Results

 

Net operating revenues for Eldorado for the third quarter 2014 was $78.9 million, an increase of 24% from the prior-year period, and Adjusted EBITDA was $11.3 million, an increase of 6% from the prior-year period. All results of operations, including Adjusted EBITDA, for Eldorado include 12 days of operations from MTR beginning on September 19, 2014, the date the merger was consummated.

 

Net loss for Eldorado for the third quarter of 2014 was $4.1 million versus net income of $3.2 million in the prior-year period.   Net loss in the third quarter of 2014 included $4.5 million in acquisition charges, while net income in the third quarter of 2013 included $1.4 million in acquisition charges.

 

In order to provide a more meaningful comparison for investors, the following table presents total net revenues and Adjusted EBITDA by property for the third quarters of 2014 and 2013, respectively.

 

 

Results by Property

 

 

 

Total Net Revenues

 

 

 

 

Adjusted EBITDA

 

 

 

 

 

 

Third Quarter

 

 

%

 

Third Quarter

 

 

%

 

(in $000s)

 

2014

 

2013

 

 

Change

 

2014

 

2013

 

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eldorado Reno

 

  $

28,009

 

$

29,821

 

 

-6.1%

 

  $

3,438

 

$

4,641

 

 

-25.9%

 

Scioto Downs

 

38,952

 

36,219

 

 

7.5%

 

12,802

 

11,641

 

 

10.0%

 

Mountaineer

 

50,079

 

50,606

 

 

-1.0%

 

9,146

 

9,682

 

 

-5.5%

 

Presque Isle Downs

 

39,429

 

42,038

 

 

-6.2%

 

5,757

 

6,199

 

 

-7.1%

 

Eldorado Shreveport

 

34,629

 

33,810

 

 

2.4%

 

5,982

 

6,004

 

 

-0.4%

 

MTR Corporate

 

-    

 

-    

 

 

 

 

(4,561

)

(2,282

)

 

99.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

  $

191,098

 

$

192,494

 

 

-0.7%

 

  $

32,564

 

$

35,885

 

 

-9.3%

 

 

* - Total numbers exclude the Silver Legacy, a 50/50 joint venture between Eldorado and MGM Resorts.

 

 

Combined net operating revenues and Adjusted EBITDA for the full third quarter would have been $191.1 million and $32.6 million, respectively.  Combined net interest expense for the third quarter of 2014 would have been $20.8 million.

 



 

Nevada

 

Net revenues at Eldorado Reno decreased 6.1% to $28.0 million in the third quarter of 2014 compared to $29.8 million in the third quarter of 2013.  The property saw Adjusted EBITDA decline to $3.4 million from $4.6 million in the comparable quarter of 2013, while the Adjusted EBITDA margin at Eldorado Reno decreased to 12.3% compared to 15.6% in the prior-year quarter.  The decrease in adjusted EBITDA was primarily due to increased general and administrative expenses associated with merger integration costs.

 

Net revenues at the Silver Legacy, a 50/50 joint venture between Eldorado and MGM Resorts, decreased 1.4% to $34.5 million in the third quarter of 2014 compared to $35.0 million in the third quarter of 2013.  Silver Legacy results are not consolidated in Eldorado’s income statement; instead, Silver Legacy’s results are included in the Company’s income statement as equity in income of unconsolidated affiliates.  For the third quarter of 2014, equity in income of unconsolidated affiliates was $1.2 million versus $2.2 million in the prior-year period.

 

MTR Properties

 

Net revenues at Scioto Downs increased 7.5% to $39.0 million in the third quarter of 2014 compared to $36.2 million in the third quarter of 2013.  The property saw Adjusted EBITDA increase to $12.8 million from $11.6 million in the comparable quarter of 2013, while the Adjusted EBITDA margin at Scioto Downs increased to 32.9% compared to 32.1% in the prior-year quarter despite a 1.5% increase in the amounts contributed to purses for racing.

 

Net revenues at Mountaineer Casino, Racetrack & Resort decreased 1.0% to $50.1 million in the third quarter of 2014 compared to $50.6 million in the third quarter of 2013.  The property saw Adjusted EBITDA decrease to $9.1 million from $9.7 million in the comparable quarter of 2013, while the Adjusted EBITDA margin at Mountaineer decreased to 18.3% compared to 19.1% in the prior-year quarter.  The decrease in Adjusted EBITDA was primarily due to increased marketing spending to offset additional gaming competition from Ohio, as well as continued competitive pressure from existing casinos in the region.

 

Net revenues at Presque Isle Downs & Casino decreased 6.2% to $39.4 million in the third quarter of 2014 compared to $42.0 million in the third quarter of 2013.  The property generated Adjusted EBITDA of $5.8 million compared to $6.2 million in the same quarter of 2013, while the Adjusted EBITDA margin decreased to 14.6% compared to 14.7% in the prior-year quarter.  The decrease in Adjusted EBITDA was primarily due to additional gaming competition from Ohio, as well as continued competitive pressure from existing casinos in the region.

 



 

Louisiana

 

Net revenues at Eldorado Shreveport increased 2.4% to $34.6 million in the third quarter of 2014 compared to $33.8 million in the third quarter of 2013.  The property saw Adjusted EBITDA of $6.0 million, a slight decline from the comparable quarter of 2013, while the adjusted EBITDA margin at Eldorado Shreveport decreased to 17.3% compared to 17.8% in the prior-year quarter.  The slight decrease in Adjusted EBITDA was due to increased departmental gaming expenditures, including taxes, mostly offset by increased table games revenue.

 

Balance Sheet and Liquidity

 

As of September 30, 2014, Eldorado had $91.1 million in cash and cash equivalents, $6.5 million in restricted cash and contractual debt totaling $738.7 million.  In addition, as of September 30, 2014, MTR had $20 million available for borrowing under its revolving credit facility.

 

Reconciliation of GAAP Measures to Non-GAAP Measures

 

EBITDA is defined as earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA is defined as earnings before interest, taxes, depreciation, amortization, acquisition charges, other regulatory gaming assessments, equity in income of unconsolidated affiliates and gain or loss on the disposition of assets. EBITDA and Adjusted EBITDA are presented solely as supplemental disclosure because we believe that they are widely used measures of operating performance in the gaming industry. Adjusted EBITDA should not be considered as an alternative to net income under GAAP for purposes of evaluating the Company’s results of operations. Furthermore, uses of cash flows that are not reflected in Adjusted EBITDA include capital expenditures, interest payments, income taxes, debt principal repayments, and certain regulatory gaming assessments which can be significant. The Company’s calculation of Adjusted EBITDA may be different from the calculation methods used by other companies and may not be comparable to similar non-GAAP financials measures presented by other issuers. Therefore, comparability may be limited.

 



 

Conference Call

 

Management will conduct a conference call focusing on the financial results today at 4:30 p.m. Eastern Time (1:30 p.m. Pacific Time).  The dial-in number for the conference call is (888) 428-9480, passcode 7373208 – please dial the number 10 minutes prior to the schedule start time.  A live webcast of the conference call will also be available on Eldorado’s website at www.eldoradoresorts.com.  To listen to the live webcast, please go to the website at least 15 minutes early to register, download and install any necessary audio software.  If you are unable to listen live, the conference call will be archived on the Investor Relations section of the Company’s website.

 

A replay will be available two hours following the end of the call through 12:00 a.m. Eastern Time (9:00 p.m. Pacific Time) on Thursday, November 13 at www.eldoradoresorts.com and by telephone at (877) 870-5176, passcode 7373208.

 

About Eldorado Resorts, Inc.

 

Eldorado Resorts, Inc. (NASDAQ: ERI) is a casino entertainment company that owns and operates six properties in five states, including Eldorado Resort Casino and Silver Legacy Resort Casino (a 50/50 joint venture with MGM Resorts International) in Reno, NV; Eldorado Resort Casino in Shreveport, LA; Scioto Downs Racino in Columbus, OH; Mountaineer Casino Racetrack & Resort in Chester, WV; and Presque Isle Downs & Casino in Erie, PA.  For more information, please visit www.eldoradoresorts.com.

 

Forward-Looking Statements

 

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  These forward-looking statements are based on current expectations of management of Eldorado and are subject to uncertainty and changes in circumstances.  These forward-looking statements include, among others, statements regarding the anticipated benefits of geographic diversity that will result from the merger; expectations about future business plans, prospective performance and opportunities.  These forward-looking statements may be identified by the use of words such as “expect,” “anticipate,” “believe,” “estimate,” “potential,” “should”, “will” or similar words intended to identify information that is not historical in nature.  The inclusion of such statements should not be regarded as a representation that such plans, estimates or expectations will be achieved.  There are a number of risks and uncertainties that could cause actual results to differ materially from the forward-looking statements made herein.  These risks and uncertainties include (a) the ability of Eldorado and MTR to promptly and effectively integrate their respective businesses; (b) the outcome of any legal proceedings involving the Company and its subsidiaries that may be, or have been, instituted; (c) Eldorado’s ability to retain certain key employees; (d) the effects of intense competition in the gaming industry generally and, in particular, in Eldorado’s markets; (e)  risk that new gaming operations or gaming activities will be established and will result in additional competition; (f) general economic conditions and the impact of the economy on

 



 

discretionary spending and Eldorado’s business; (g) Eldorado’s substantial indebtedness and the effect of our significant debt service requirements on our operations; (h) Eldorado’s ability to comply with the covenants in our debt documents and refinance our outstanding indebtedness; (i) the impact of extensive regulation from gaming and other governmental authorities; and (j) factors disclosed in Eldorado’s and MTR’s filings with the Securities and Exchange Commission (the “SEC”). Forward-looking statements reflect Eldorado’s analysis as of the date of this release.  Eldorado does not undertake to revise these statements to reflect subsequent developments, except as required under the federal securities laws.  Readers are cautioned not to place undue reliance on any of these forward-looking statements.

 

 

For Additional Information, Please Contact:

 

Investor Relations

Thomas Reeg

President

Eldorado Resorts, Inc.

(775) 328-0112

investorrelations@eldoradoresorts.com

 



 

ELDORADO RESORTS, INC.

 

CONSOLIDATED BALANCE SHEETS

 

(dollars in thousands)

 

 

 

September 30, 2014

 

December 31, 2013

 

 

(unaudited)

 

 

ASSETS

 

 

 

 

Current Assets:

 

 

 

 

Cash and cash equivalents

 

$

 91,129

 

$

 29,813

Restricted cash

 

1,548

 

305

Accounts receivable, net

 

9,005

 

3,240

Due from affiliates

 

223

 

430

Inventories

 

7,357

 

3,109

Prepaid expenses and other

 

10,174

 

2,532

 

 

 

 

 

Total current assets

 

119,436

 

39,429

Restricted cash

 

5,000

 

5,000

Investment in and advances to unconsolidated affiliates

 

15,214

 

18,349

Property and equipment, net

 

441,919

 

180,342

Gaming licenses

 

456,945

 

20,574

Non-operating real property

 

16,419

 

Goodwill

 

104,734

 

Other assets, net

 

9,716

 

6,488

 

 

 

 

 

Total assets

 

$

 1,169,383

 

$

 270,182

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’/MEMBERS’ EQUITY

 

 

 

 

Current Liabilities:

 

 

 

 

Current portion of long-term debt

 

$

 —

 

$

 2,500

Current portion of capital lease obligations

 

37

 

225

Accounts payable

 

9,548

 

6,762

Interest payable

 

15,164

 

633

Accrued gaming taxes and assessments

 

12,799

 

2,447

Accrued payroll and related

 

10,267

 

4,568

Accrued other liabilities

 

26,177

 

7,764

Deferred income taxes

 

1,210

 

Due to affiliates

 

174

 

248

 

 

 

 

 

Total current liabilities

 

75,376

 

25,147

Long-term debt, less current portion

 

792,481

 

168,000

Capital lease obligations, less current portion

 

6

 

35

Deferred income taxes

 

130,874

 

Other liabilities

 

6,654

 

1,425

 

 

 

 

 

Total liabilities

 

1,005,391

 

194,607

 

 

 

 

 

Stockholders’ and Members’ Equity:

 

 

 

 

Members’ equity

 

 

73,803

Common stock

 

 

Paid-in capital

 

165,874

 

Accumulated deficit

 

(3,489)

 

Accumulated other comprehensive income

 

1,607

 

1,772

 

 

 

 

 

Total stockholders’ and members’ equity

 

163,992

 

75,575

 

 

 

 

 

Total liabilities and stockholders’ and members’ equity

 

$

 1,169,383

 

$

 270,182

 



 

ELDORADO RESORTS, INC.

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(dollars in thousands, except per share data)

 

(unaudited)

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

2014

 

2013

 

2014

 

2013

Revenues:

 

 

 

 

 

 

 

 

Casino

 

$

 63,457

 

$

 49,105

 

$

 156,280

 

$

 149,757

Pari-mutuel commissions

 

446

 

 

446

 

Food and beverage

 

15,972

 

15,587

 

45,348

 

45,949

Hotel

 

7,555

 

7,592

 

20,747

 

21,150

Other

 

3,098

 

2,666

 

7,515

 

7,565

 

 

 

 

 

 

 

 

 

 

 

90,528

 

74,950

 

230,336

 

224,421

Less: Promotional allowances

 

(11,579)

 

(11,319)

 

(32,608)

 

(32,783)

 

 

 

 

 

 

 

 

 

Net operating revenues

 

78,949

 

63,631

 

197,728

 

191,638

Expenses:

 

 

 

 

 

 

 

 

Casino

 

34,596

 

25,857

 

83,877

 

77,758

Pari-mutuel commissions

 

520

 

 

520

 

Food and beverage

 

8,462

 

7,413

 

22,889

 

21,835

Hotel

 

2,109

 

2,056

 

5,969

 

6,112

Other

 

2,324

 

1,950

 

5,747

 

5,380

Marketing and promotions

 

5,262

 

4,650

 

14,148

 

13,073

General and administrative

 

14,387

 

11,060

 

36,016

 

32,874

Depreciation and amortization

 

5,283

 

4,297

 

13,557

 

13,000

 

 

 

 

 

 

 

 

 

Total operating expenses

 

72,943

 

57,283

 

182,723

 

170,032

(Loss) gain on sale or disposition of property

 

(3)

 

 

(3)

 

2

 Acquisition charges

 

(4,463)

 

(1,416)

 

(6,916)

 

(1,416)

Equity in income of unconsolidated affiliates

 

1,238

 

2,160

 

3,019

 

3,425

 

 

 

 

 

 

 

 

 

Operating Income

 

2,778

 

7,092

 

11,105

 

23,617

Other Income (Expense):

 

 

 

 

 

 

 

 

Interest income

 

5

 

4

 

13

 

12

Interest expense

 

(5,652)

 

(3,912)

 

(13,411)

 

(11,810)

 

 

 

 

 

 

 

 

 

Total other expense

 

(5,647)

 

(3,908)

 

(13,398)

 

(11,798)

(Loss) Income before income Taxes

 

(2,869)

 

3,184

 

(2,293)

 

11,819

Provision for income taxes

 

(1,195)

 

 

(1,195)

 

 

 

 

 

 

 

 

 

 

Net (Loss) Income

 

$

 (4,064)

 

$

 3,184

 

$

 (3,488)

 

$

 11,819

 



 

ELDORADO RESORTS, INC.

 

SUMMARY INFORMATION AND RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA

 

(dollars in thousands)

 

(unaudited)

 

 

 

Three Months
ended 
September 30,

 

Three Months 
ended 
September 30,

 

Nine Months 
ended 
September 30,

 

Nine Months 
ended 
September 30,

 

 

2014

 

2013

 

2014

 

2013

Net Revenues:

 

 

 

 

 

 

 

 

Eldorado Reno

 

$

 28,009

 

$

 29,821

 

$

 79,295

 

$

 82,284

Eldorado Shreveport

 

34,629

 

33,810

 

102,122

 

109,354

Eldorado Total Net Revenues

 

62,638

 

63,631

 

181,417

 

191,638

MTR Gaming Group, Inc.

 

128,460

 

128,863

 

368,188

 

382,967

Total Net Revenues

 

$

 191,098

 

$

 192,494

 

$

 549,605

 

$

 574,605

 

 

 

 

 

 

 

 

 

Adjusted EBITDA from continuing operations:

 

 

 

 

 

 

 

 

Eldorado Reno

 

$

 3,438

 

$

 4,641

 

$

 8,959

 

$

 11,668

Eldorado Shreveport

 

5,982

 

6,004

 

17,734

 

22,938

Eldorado Total Adjusted EBITDA

 

9,420

 

10,645

 

26,693

 

34,606

MTR Gaming Group, Inc.

 

23,144

 

25,240

 

69,197

 

77,675

Consolidated Adjusted EBITDA

 

$

 32,564

 

$

35,885

 

$

95,890

 

$

 112,281

 

 

 

 

 

 

 

 

 

Eldorado Reno:

 

 

 

 

 

 

 

 

Net Income

 

$

 (161)

 

$

 2,114

 

$

 (1,705)

 

$

 3,717

Interest Income

 

-

 

 

 

-

 

-

Interest expense

 

1,183

 

1,213

 

3,584

 

3,657

Benefit for income taxes

 

(2,132)

 

-

 

(2,132)

 

-

Depreciation and amortization

 

1,941

 

2,058

 

5,933

 

6,297

Acquisition charges

 

3,845

 

1,416

 

6,298

 

1,416

Equity in income of unconsolidated affiliate

 

(1,238)

 

(2,160)

 

(3,019)

 

(3,425)

Gain on the sale or disposal of property

 

-

 

 

 

-

 

6

Adjusted EBITDA

 

$

 3,438

 

$

 4,641

 

$

 8,959

 

$

 11,668

 

 

 

 

 

 

 

 

 

Eldorado Shreveport:

 

 

 

 

 

 

 

 

Net Income

 

$

 1,230

 

$

 1,070

 

$

 3,350

 

$

 8,102

Interest Income

 

(4)

 

(4)

 

(12)

 

(12)

Interest expense

 

2,656

 

2,699

 

8,014

 

8,153

Provision for income taxes

 

44

 

-

 

44

 

-

Depreciation and amortization

 

2,053

 

2,239

 

6,335

 

6,703

Loss (gain) on the sale or disposal of property

 

3

 

-

 

3

 

(8)

Adjusted EBITDA

 

$

 5,982

 

$

 6,004

 

$

 17,734

 

$

 22,938

 

 

 

 

 

 

 

 

 

MTR Gaming Group, Inc.

 

 

 

 

 

 

 

 

Net Loss

 

$

(11,544)

 

$

 (3,629)

 

$

(18,939)

 

$

 (2,029)

Interest expense, net of interest income

 

16,867

 

17,389

 

51,644

 

52,150

Provision for income taxes

 

1,994

 

921

 

4,144

 

2,260

Depreciation and amortization

 

8,260

 

7,691

 

23,749

 

22,782

Other regulatory gaming assessments

 

94

 

(16)

 

177

 

(279)

Loss on the sale or disposal of property

 

139

 

161

 

184

 

68

Strategic transaction costs

 

7,334

 

2,723

 

8,238

 

2,723

Consolidated Adjusted EBITDA

 

$

 23,144

 

$

 25,240

 

$

 69,197

 

$

 77,675

 



 

ELDORADO RESORTS, INC.
SUMMARY INFORMATION AND RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA

 

(dollars in thousands)

 

(unaudited)

 

 

 

Three Months
ended 
September 30,

 

Three Months 
ended 
September 30,

 

Nine Months 
ended 
September 30,

 

Nine Months 
ended 
September 30,

 

 

2014

 

2013

 

2014

 

2013

Net Revenues:

 

 

 

 

 

 

 

 

Mountaineer Casino, Racetrack & Resort

 

$

 50,079

 

$

 50,606

 

$

 144,791

 

$

 151,507

Presque Isle Downs & Casino

 

39,429

 

42,038

 

110,246

 

121,706

Scioto Downs

 

38,952

 

36,219

 

113,151

 

109,754

Corporate

 

-

 

-

 

-

 

-

Net Revenues

 

$

 128,460

 

$

 128,863

 

$

 368,188

 

$

 382,967

 

 

 

 

 

 

 

 

 

Adjusted EBITDA from continuing operations:

 

 

 

 

 

 

 

 

Mountaineer Casino, Racetrack & Resort

 

$

 9,146

 

$

 9,682

 

$

25,172

 

$

 27,858

Presque Isle Downs & Casino

 

5,757

 

6,199

 

15,745

 

19,857

Scioto Downs

 

12,802

 

11,641

 

37,794

 

37,218

Corporate

 

(4,561)

 

(2,282)

 

(9,514)

 

(7,258)

Consolidated Adjusted EBITDA

 

$

 23,144

 

$

25,240

 

$

69,197

 

$

 77,675

 

 

 

 

 

 

 

 

 

Mountaineer Casino, Racetrack & Resort:

 

 

 

 

 

 

 

 

Net Income

 

$

6,264

 

$

 7,452

 

$

17,742

 

$

 21,210

Interest Income

 

-

 

-

 

-

 

(2)

Provision for income taxes

 

353

 

-

 

353

 

-

Depreciation and amortization

 

2,555

 

2,251

 

7,112

 

6,701

Gain on the sale or disposal of property

 

(26)

 

(21)

 

(35)

 

(51)

Adjusted EBITDA

 

$

 9,146

 

$

 9,682

 

$

25,172

 

$

 27,858

 

 

 

 

 

 

 

 

 

Presque Isle Downs & Casino:

 

 

 

 

 

 

 

 

Net Income

 

$

1,296

 

$

 3,373

 

$

5,821

 

$

 12,294

Interest Income

 

(1)

 

(1)

 

(2)

 

(2)

Provision for income taxes

 

1,949

 

621

 

3,190

 

1,862

Depreciation and amortization

 

2,256

 

2,040

 

6,351

 

5,863

Other regulatory gaming assessments

 

94

 

(16)

 

177

 

(279)

Loss on the sale or disposal of property

 

163

 

182

 

208

 

119

Adjusted EBITDA

 

$

 5,757

 

$

 6,199

 

$

 15,745

 

$

 19,857

 

 

 

 

 

 

 

 

 

Scioto Downs:

 

 

 

 

 

 

 

 

Net Income

 

$

8,126

 

$

 7,942

 

$

25,346

 

$

 25,968

Interest expense

 

19

 

22

 

56

 

61

Provision for income taxes

 

1,216

 

287

 

2,125

 

997

Depreciation and amortization

 

3,440

 

3,390

 

10,258

 

10,192

Loss on the sale or disposal of property

 

1

 

-

 

9

 

-

Adjusted EBITDA

 

$

 12,802

 

$

 11,641

 

$

 37,794

 

$

 37,218

 

 

 

 

 

 

 

 

 

Corporate:

 

 

 

 

 

 

 

 

Net Loss

 

$

(27,230)

 

$

 (22,396)

 

$

(67,848)

 

$

 (61,501)

Interest expense, net of interest income

 

16,849

 

17,368

 

51,590

 

52,093

Provision (benefit) for income taxes

 

(1,524)

 

13

 

(1,524)

 

(599)

Depreciation and amortization

 

9

 

10

 

28

 

-

Loss on the sale or disposal of property

 

1

 

-

 

2

 

26

Strategic transaction costs

 

7,334

 

2,723

 

8,238

 

2,723

Adjusted EBITDA

 

$

 (4,561)

 

$

(2,282)

 

$

 (9,514)

 

$

 (7,258)

 

 

 

 

 

 

 

 

 

MTR Gaming Group, Inc. (consolidated)

 

 

 

 

 

 

 

 

Net Loss

 

$

(11,544)

 

$

 (3,629)

 

$

(18,939)

 

$

 (2,029)

Interest expense, net of interest income

 

16,867

 

17,389

 

51,644

 

52,150

Provision for income taxes

 

1,994

 

921

 

4,144

 

2,260

Depreciation and amortization

 

8,260

 

7,691

 

23,749

 

22,782

Other regulatory gaming assessments

 

94

 

(16)

 

177

 

(279)

Loss on the sale or disposal of property

 

139

 

161

 

184

 

68

Strategic transaction costs

 

7,334

 

2,723

 

8,238

 

2,723

Consolidated Adjusted EBITDA

 

$

 23,144

 

$

 25,240

 

$

 69,197

 

$

 77,675