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 – February 5, 2009

(Date of earliest event reported)

 

PENN NATIONAL GAMING, INC.

 (Exact name of registrant as specified in its charter)

 

Pennsylvania

 

0-24206

 

23-2234473

(State or other jurisdiction

 

(Commission File Number)

 

(IRS Employer

of incorporation)

 

 

 

Identification

 

 

 

 

Number)

 

825 Berkshire Blvd., Suite 200, Wyomissing, PA 19610

(Address of principal executive offices)             (Zip Code)

 

Area Code (610) 373-2400

(Registrant’s telephone number)

 

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 (see General Instruction A.2 to Form 8-K):

 

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 February 5, 2009, Penn National Gaming, Inc. issued a press release announcing its financial results for the three and twelve months ended December 31, 2008.  The full text of the press release is attached as Exhibit 99.1 and incorporated herein by reference.

 

The information in Item 2.02 of this Form 8-K and Exhibit 99.1 attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange 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

 

Press release, dated February 5, 2009, issued by Penn National Gaming, Inc. announcing its financial results for the three and twelve months ended December 31, 2008.

 

2



 

SIGNATURES

 

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

 

 

Dated: February 11, 2009

 

PENN NATIONAL GAMING, INC.

 

 

 

 

 

 

 

 

 

 

By:

/s/ Robert S. Ippolito

 

 

 

Robert S. Ippolito

 

 

 

Vice President, Secretary and Treasurer

 

3



 

EXHIBIT INDEX

 

Exhibit No.

 

Description

 

 

 

99.1

 

Press release, dated February 5, 2009, issued by Penn National Gaming, Inc. announcing its financial results for the three and twelve months ended December 31, 2008.

 

4


Exhibit 99.1

 

News Announcement

 

Conference Call:

 

Today, February 5, 2009 at 10:00 a.m. ET

Dial-in number:

 

212/231-2903

Webcast:

 

www.pngaming.com

 

Replay information provided below

 

CONTACT:

 

 

William J. Clifford

 

Joseph N. Jaffoni, Richard Land

Chief Financial Officer

 

Jaffoni & Collins Incorporated

610/373-2400

 

212/835-8500 or penn@jcir.com

 

FOR IMMEDIATE RELEASE

 

PENN NATIONAL GAMING REPORTS FOURTH

QUARTER REVENUE OF $571.1 MILLION

 

- Fourth Quarter Non-Cash Impairment Charge of $392.6 Million and

Lobbying Costs of $24.9 Million Result in Net Loss of

$378.6 Million and EBITDA of $119.2 Million -

 

- Establishes 2009 First Quarter and Full Year Guidance -

 

Wyomissing, Penn., (February 5, 2009) – Penn National Gaming, Inc. (PENN: Nasdaq) today reported fourth quarter operating results for the three and twelve months ended December 31, 2008, as summarized below:

 

Summary of Fourth Quarter and Full Year Results

 

 

 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

(in millions, except per share data)

 

2008 Actual

 

2008 Guidance
(2)

 

2007 Actual

 

2008 Actual

 

2008 Guidance
(2)

 

2007 Actual

 

Net revenues

 

$

571.1

 

$

570.4

 

$

585.8

 

$

2,423.1

 

$

2,422.4

 

$

2,436.8

 

EBITDA (1)

 

119.2

 

145.0

 

154.6

 

595.4

 

621.2

 

672.7

 

Less depreciation and amortization, gain/loss on disposal of assets, interest expense - net, income taxes, impairment loss, charge for stock compensation, merger termination settlement fees, net of related expenses, and other expenses

 

(497.8

)

(115.1

)

(122.4

)

(748.7

)

(366.1

)

(512.6

)

Net (loss) income

 

$

(378.6

)

$

29.9

 

$

32.2

 

$

(153.3

)

$

255.1

 

$

160.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted (loss) earnings per common share

 

$

(4.77

)

$

0.28

 

$

0.36

 

$

(1.81

)

$

2.75

 

$

1.81

 

Diluted weighted-average common shares outstanding (3)

 

79,319

 

105,420

 

89,140

 

84,536

 

92,591

 

88,384

 

 


(1)          EBITDA is (loss) income from operations, excluding charges for stock compensation, impairment loss, depreciation and amortization, and gain or loss on disposal of assets, and is inclusive of loss from joint venture.  A reconciliation of net (loss) income per accounting principles generally accepted in the United States of America (“GAAP”) to EBITDA, as well as (loss) income from operations per GAAP to EBITDA, is included in the accompanying financial schedules.

(2)          The figures in this column present the guidance Penn National Gaming provided on October 27, 2008 for the three and twelve months ended December 31, 2008.

(3)          Since the Company reported a loss from operations for the three and twelve months ended December 31, 2008, it was required by GAAP to use basic weighted-average common shares outstanding, rather than diluted weighted-average common shares outstanding, when calculating diluted (loss) earnings per common share.

 

-more-

 



 

Reconciliation of Fourth Quarter and Full Year 2008 Results to Guidance

 

(in millions)

 

Three Months Ended
December 31, 2008 -
Pre-tax

 

Twelve Months Ended
December 31, 2008 -
Pre-tax

 

 

 

 

 

 

 

EBITDA per guidance (1)

 

$

145.0

 

$

621.2

 

 

 

 

 

 

 

Ohio lobbying expenses

 

(24.9

)

(24.9

)

Separation payments

 

(1.1

)

(1.1

)

Operations

 

0.2

 

0.2

 

Subtotal

 

(25.8

)

(25.8

)

 

 

 

 

 

 

EBITDA as reported

 

$

119.2

 

$

595.4

 

 

 

 

Three Months Ended December 31, 2008

 

Twelve Months Ended December 31, 2008

 

(in millions)

 

Pre-Tax

 

Net of tax

 

Pre-Tax

 

Net of tax

 

Net income per guidance (1)

 

 

 

$

29.9

 

 

 

$

255.1

 

 

 

 

 

 

 

 

 

 

 

Impact of Ohio lobbying, separation payments and operations

 

(25.8

)

(25.5

)

(25.8

)

(25.5

)

Impairment loss

 

(481.3

)

(392.6

)

(481.3

)

(392.6

)

Currency translation/other

 

4.9

 

2.8

 

4.9

 

2.8

 

Stock compensation expense

 

(2.0

)

(1.1

)

(2.0

)

(1.1

)

Depreciation/loss on disposal of assets

 

1.1

 

0.7

 

1.1

 

0.7

 

Interest expense, net of interest income

 

3.9

 

2.3

 

3.9

 

2.3

 

Tax rate impact

 

 

 

5.0

 

 

 

5.0

 

Rounding

 

 

 

(0.1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss as reported

 

 

 

$

(378.6

)

 

 

$

(153.3

)

 

(in millions)

 

Three Months Ended
December 31, 2008

 

Twelve Months Ended
December 31, 2008

 

 

 

 

 

 

 

Diluted share count per guidance

 

105.4

 

92.6

 

Weighted-average shares repurchased

 

(6.2

(1.7

)

Diluted shares deducted as result of net loss

 

(19.9

(6.4

)

Diluted shares as reported

 

79.3

 

84.5

 

 


(1)          These figures present the guidance Penn National Gaming provided on October 27, 2008 for the three and twelve months ended December 31, 2008.

 

Commenting on the quarterly results, Peter M. Carlino, Chairman and Chief Executive Officer of Penn National Gaming said, “The results from our properties collectively were in line with our guidance, after reflecting the Ohio referendum and severance expense.

 

“This quarter’s income has a multitude of issues, as reflected in the net income reconciliation to guidance presented above.  The most notable item is a non-cash impairment loss for goodwill, other intangible assets and fixed assets of $481.3 million pre-tax.  This non-cash charge has no impact on the Company’s credit agreements, as each agreement allows for the exclusion of non-cash charges of this nature.  The primary factors that led to Penn National taking this charge are the decline in the Company’s share price, an overall reduction in industry valuations, and property operating performance in the current economic environment.  This charge is an estimate, as the Company is completing its measurement of the impairment loss amount.  Any adjustment to the estimated loss will be recognized when determined.

 

2



 

“The Company continues to adjust its cost structure in the face of the challenging economic conditions and reduced consumer spending, which we believe are the primary issues affecting business volumes.  Unfortunately, in light of the overall lower levels of consumer spending, during the quarter Penn National had to effect headcount reductions in several markets, which resulted in a $1.1 million charge.   Our company-wide focus on managing expenses also extended to most of our property and all of our corporate employees who did not receive their EBITDA-based bonuses. With our long-term goal of retaining and incentivizing key employees and management, and recognizing that previously issued stock options had lost their retention value, the Board of Directors extended the expiration date for all previous stock option grants by three years resulting in a charge of $2.3 million for the quarter.  We believe that this action was both in the best interest of shareholders and the optimal solution relative to the alternatives of re-pricing the existing options or converting them to restricted stock.  Due to adverse consequences of IRS regulations, certain executives with in the money stock options elected not to take advantage of this extension for their in the money stock options.

 

“During the fourth quarter, Penn National issued shares of its Series B, zero coupon, Redeemable Preferred Stock due 2015.  Upon issuing the shares, the remaining $775 million of the total $1.25 billion purchase price was released from escrow.  As a result, Penn National ended 2008 with a strong balance sheet with $746.3 million in cash and cash equivalents.

 

“Additionally, Penn National has no credit facility terminations or bond terminations through the third quarter of 2010, at which time our revolving credit facility terminates.  In addition, our current capital structure affords us the flexibility, if needed, to extend the maturity of $1.6 billion of Term Loan B borrowings from June 2011 to September 2012 by redeeming $200 million of our 6 7/8% subordinated debentures in the second quarter of 2011 or six months earlier than its specified maturity date.  As a result, we have several options available to us which can drive growth in shareholder value, including acquiring gaming assets at attractive multiples, reducing outstanding debt or making further repurchases of our shares, which we believe are attractive.  In our view, our operating discipline, combined with our excellent balance sheet, modest upcoming maintenance and project cap-ex commitments and focus on producing shareholder returns through targeted capital deployment, have positioned the Company to weather — and emerge stronger from — the current environment.

 

“Penn National’s 2008 fourth quarter revenue reflects the February 2008 opening of Hollywood Casino at Penn National Race Course and the first full quarter’s contribution from the permanent Hollywood Slots Hotel and Raceway in Bangor, Maine.  However, fourth quarter EBITDA at Hollywood Casino at Penn National Race Course was impacted by a promotional offer that a vendor mistakenly directed to a larger than intended mailing list.  Nevertheless, the property has established a strong presence and patronage in central Pennsylvania, and we expect improving results based on better marketing execution and the opening in the fourth quarter of a buffet as well as Final Cut, the facility’s specialty steak house.  While revenue at Hollywood Slots Hotel and

 

3



 

Raceway in Bangor rose over 30% on a year-over-year basis, property EBITDA for the quarter was impacted by lower margins due to the operating costs of the new facility. We are focused on expanding the EBITDA contributions from both of these state-of-the-art racing and gaming facilities as we further rationalize operating costs, fine tune the slot floor mix and player marketing efforts, and adjust food and beverage and entertainment offerings.

 

“Following the opening in 2008 of the integrated gaming entertainment and racing facilities in Pennsylvania and Maine, as well as the hotel at Charles Town, and with the scheduled completion of the Lawrenceburg expansion and Joliet facility upgrades later this year, Penn National’s project cap-ex commitments amount to approximately $220 million.  The opening of the new two-story Hollywood themed gaming vessel at Argosy Casino Lawrenceburg early in the 2009 third quarter is expected to significantly strengthen our competitive position in the market.  The completely updated facility will feature 1,162 additional gaming positions, better overall amenities and a floor layout that better facilitates customer flow.  In addition, while our initial market analysis in New Mexico suggests that the addition of a hotel at our Black Gold Casino at Zia Park would enhance patronage and operating results at this facility, we are presently evaluating this initiative, which is currently in our 2009 cap-ex schedule, to ensure our investment will generate appropriate returns on capital.

 

“Penn National also has a pipeline of options for green field development opportunities that complement our recent facility openings and expansions.  Earlier this week, we filed a license application with the Maryland Video Lottery Facility Location Commission to be considered for a Video Lottery Operation License for the Cecil County Zone in Cecil County, Maryland.  We are grateful for the opportunity to work with state and local officials and the Maryland business community to be among the first operators in the state of Maryland and we look forward to working with them to create a distinctive regional entertainment destination that delivers economic benefits to the region and attractive returns for our shareholders.  Conversely, given current market conditions, we have elected not to move forward with our option to purchase a 23-acre parcel along the Route 30 corridor in Atlantic City.

 

“With extensive renovations and upgrades at virtually every Penn National property over the last few years, our maintenance cap-ex budgets for 2009 and 2010 are also modest at approximately $87.7 million and $92.7 million, respectively.  While the economic environment remains unpredictable, Penn National is poised to generate growing cash flow based on our diversified operating base, excellent balance sheet and modest project and maintenance cap-ex commitments.  We remain confident in our ability to deploy our liquid capital base to generate significant value for our shareholders by continuing to execute on our long-term strategy of expanding and improving our facility portfolio through accretive acquisitions, yield focused investments in existing facilities and the development of greenfield projects.  This approach has served Penn National and its shareholders well and we intend to adhere to these financial and risk management strategies while remaining opportunistic in the current environment.”

 

4



 

Termination of Merger Agreement and Receipt of Funds

On July 3, 2008, Penn National Gaming entered into an agreement with certain affiliates of Fortress Investment Group LLC (NYSE: FIG) (“Fortress”) and Centerbridge Partners, L.P. (“Centerbridge”), terminating the merger pursuant to which Penn National Gaming was to be acquired for $67.00 per share. In connection with the termination of the merger agreement, Penn National Gaming agreed to receive a total of $1.475 billion, consisting of a nonrefundable $225 million cash termination fee and a $1.25 billion, zero coupon, preferred equity investment.

 

Pursuant to the terms of the preferred equity purchase agreement, the purchasers made a nonrefundable $475 million payment to Penn National Gaming on July 3, 2008, in addition to the payment of the nonrefundable $225 million cash termination fee.  Under the terms of the purchase agreement, the purchasers deposited the remaining preferred equity investment purchase consideration into escrow.  On October 30, 2008, Penn National Gaming closed the sale of the $1.25 billion, zero coupon, preferred equity investment, and received the remaining preferred equity investment purchase consideration of $775 million from the escrow agent.

 

Diluted Share Count Methodology

Reflecting the issuance of the $1.25 billion, zero coupon, Series B Redeemable Preferred Stock (as described above), Penn National Gaming is required to adjust its diluted weighted average outstanding share count for the purposes of calculating diluted earnings per share as follows:

 

·                  When the price of Penn National Gaming’s common stock is less than $45, the diluted weighted average outstanding share count is increased by 27,777,778 shares (regardless of how much the stock price is below $45);

 

·                  When the price of Penn National Gaming’s common stock is between $45 and $67, the diluted weighted average outstanding share count will be increased by an amount which can be calculated by dividing $1.25 billion by the current price per share.  This will result in an increase in the diluted weighted average outstanding share count of between 18,656,716 shares and 27,777,778 shares depending on the current share price; and

 

·                  When the price of Penn National Gaming’s common stock is above $67, the diluted weighted average outstanding share count will be increased by 18,656,716 shares (regardless of how much the stock price exceeds $67).

 

However, since the Company reported a loss from operations for the three and twelve months ended December 31, 2008, it was required by GAAP to use basic weighted-average common shares outstanding, rather than diluted weighted-average common shares outstanding, when calculating diluted earnings per common share.

 

5



 

Share Repurchases

In July 2008, Penn National Gaming’s Board of Directors authorized the repurchase of up to $200 million of the Company’s common stock over the following 24 month period.  Under the terms of the repurchase authorization, purchases may be made from time to time in the open market or in privately negotiated transactions in accordance with applicable securities laws.  The actual number of shares to be purchased will depend upon market conditions.  In the 2008 fourth quarter Penn National Gaming repurchased approximately $120.9 million, or 7.8 million shares, of its common stock in open market transactions, at an average price of $15.51.  In the 2008 third quarter Penn National Gaming repurchased approximately $31.7 million, or 1.2 million shares, of its common stock in open market transactions, at an average price of $27.52.  Reflecting share repurchases to date, the Company has approximately $47.4 million remaining available for repurchases under its current common stock buy-back authorization.

 

Development and Expansion Projects

The table below outlines Penn National Gaming’s current pipeline of new or expanded facilities:

 

Project/Scope

 

New
Gaming
Positions

 

Planned
Total
Budget

 

Amount
Expended
through
December 31,
2008

 

Expected
Opening
Date

 

 

 

 

 

(in millions)

 

 

 

Argosy Casino Lawrenceburg (IN) - New two-level, 270,000 square foot gaming vessel, an additional 1,500 space parking garage and additional surface parking. The Hollywood-themed gaming vessel will allow 3,617 positions on one level, and another 660 positions will be added to the second level, along with a restaurant and other amenities on the gaming vessel.

 

1,162

 

$

336

 

$

211

 

Parking Facility - Opened May 2008
Gaming Facility - Early 3rd Quarter 2009

 

 

 

 

 

 

 

 

 

 

 

Empress Casino Hotel (IL) - Upgrades to gaming barge, food and beverage offerings and VIP amenities. Project scope also entails exterior improvements including signage, landscaping, building exterior and lighting.

 

 

$

55

 

$

5

 

4th Quarter 2009

 

 

 

 

 

 

 

 

 

 

 

Black Gold Casino at Zia Park (NM) - A 153-room, attached, hotel.

 

 

$

30

 

$

 

Under Evaluation for Acceptable Return

 

 

Financial Guidance

The following table sets forth current guidance targets for financial results for the 2009 first quarter and full year, based on the following assumptions:

 

·                  Economic conditions do not deteriorate further;

·                  The 3% horse racing tax surcharge in Illinois will impact Empress Casino Hotel (Joliet) and Hollywood Casino Aurora for the full year;

·                  Includes a 1.5% increase in the gaming tax rate at Hollywood Casino Baton Rouge;

·                  That the Lawrenceburg facility will open early in the third quarter;

 

6



 

·                  Includes pre-opening costs and the impact of construction disruption at both Argosy Casino Lawrenceburg and Empress Casino Hotel (Joliet);

·                  Continued impact at Charles Town Entertainment Complex of some patronage moves to Hollywood Casino at Penn National Race Course;

·                  The benefit of the elimination of the loss-limit at Argosy Casino Riverside and the detriment to play at Argosy Casino Alton;

·                  A phased opening beginning in the third quarter for the renovations at Empress Casino (Joliet);

·                  Depreciation and amortization charges in 2009 of $196.9 million, with $46.0 million projected to be incurred in the first quarter of 2009.  The anticipated increases over 2008 levels are primarily attributable to the permanent Hollywood Casino at Penn National Race Course facility, the parking garage and new facility at Argosy Casino Lawrenceburg, the Hollywood Slots Hotel and Raceway and the Charles Town Entertainment Complex;

·                  A loss on disposal of assets of $1.7 million in 2009, with $0.4 million of the cost incurred in the first quarter of 2009;

·                  Estimated non-cash stock compensation expenses of $30.5 million for 2009, with $8.8 million of the cost incurred in the first quarter of 2009;

·                  LIBOR borrowings are estimated based on the current forward curve;

·                  Interest income assumes a 0.5% yield on non-operating cash, plus interest income earned from investment in corporate securities, interest income from our JV financings and miscellaneous interest income;

·                  A diluted share count of approximately 110 million shares;

·                  Does not reflect the financial impact of any future share repurchases; and,

·                  There will be no material changes in applicable legislation or regulation, world events, weather, or other circumstances beyond our control that may adversely affect the Company’s results of operations.

 

 

 

Three Months Ending March 31,

 

Full Year Ending December 31,

 

(in millions, except per share data)

 

2009 Guidance

 

2008 Actual

 

2009 Guidance

 

2008 Actual

 

Net revenues

 

$

610.6

 

$

613.5

 

$

2,533.1

 

$

2,423.1

 

EBITDA (1)

 

149.7

 

161.8

 

625.0

 

595.4

 

Less depreciation and amortization, gain/loss on disposal of assets, interest expense - net, income taxes, impairment loss, charge for stock compensation, merger termination settlement fees, net of related expenses, and other expenses

 

(115.9

)

(121.1

)

(482.0

)

(748.7

)

Net income (loss) GAAP

 

$

33.8

 

$

40.7

 

$

143.0

 

$

(153.3

)

Diluted earnings (loss) per common share

 

$

0.31

 

$

0.46

 

$

1.29

 

$

(1.81

)

 


(1)

EBITDA is (loss) income from operations, excluding charges for stock compensation, impairment loss, depreciation and amortization, and gain or loss on disposal of assets, and is inclusive of (loss) earnings from joint venture.

 

7



 

PENN NATIONAL GAMING, INC. AND SUBSIDIARIES

Property Information – Operations

(in thousands) (unaudited)

 

 

 

NET REVENUES

 

EBITDA (1)

 

 

 

Three Months Ended December 31,

 

Three Months Ended December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

Charles Town Entertainment Complex

 

$

109,083

 

$

118,688

 

$

31,476

 

$

36,513

 

Argosy Casino Lawrenceburg

 

97,509

 

113,848

 

27,163

 

35,895

 

Hollywood Casino at Penn National Race Course (2)

 

58,677

 

11,289

 

10,419

 

(5,176

)

Hollywood Casino Aurora

 

45,313

 

59,570

 

16,581

 

19,837

 

Empress Casino Hotel

 

36,444

 

51,762

 

8,509

 

12,142

 

Argosy Casino Riverside

 

46,720

 

44,595

 

16,055

 

14,765

 

Hollywood Casino Baton Rouge

 

33,546

 

32,746

 

14,215

 

13,260

 

Argosy Casino Alton

 

18,884

 

27,887

 

3,481

 

8,650

 

Hollywood Casino Tunica

 

19,523

 

24,507

 

4,028

 

6,576

 

Hollywood Casino Bay St. Louis

 

25,668

 

23,127

 

5,179

 

3,680

 

Argosy Casino Sioux City

 

12,706

 

12,961

 

4,480

 

4,056

 

Boomtown Biloxi

 

18,082

 

18,560

 

4,531

 

3,639

 

Hollywood Slots Hotel and Raceway (3)

 

14,507

 

11,054

 

2,197

 

3,089

 

Bullwhackers

 

4,499

 

6,382

 

(665

)

813

 

Black Gold Casino at Zia Park

 

23,840

 

21,292

 

7,567

 

6,382

 

Casino Rama management service contract

 

3,148

 

4,241

 

2,865

 

3,916

 

Raceway Park

 

1,467

 

1,964

 

(294

)

(97

)

Sanford-Orlando Kennel Club (4)

 

1,470

 

1,368

 

(205

)

37

 

Earnings from Pennwood Racing, Inc.

 

 

 

(476

)

(342

)

Corporate overhead

 

 

 

(37,921

)

(13,001

)

Total

 

$

571,086

 

$

585,841

 

$

119,185

 

$

154,634

 

 

 

 

NET REVENUES

 

EBITDA (1)

 

 

 

Twelve Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

Charles Town Entertainment Complex

 

$

477,032

 

$

500,800

 

$

137,945

 

$

151,361

 

Argosy Casino Lawrenceburg

 

432,082

 

478,719

 

136,062

 

159,803

 

Hollywood Casino at Penn National Race Course (2)

 

224,935

 

48,488

 

34,371

 

(6,538

)

Hollywood Casino Aurora

 

198,693

 

251,877

 

64,516

 

82,405

 

Empress Casino Hotel

 

168,663

 

225,794

 

41,094

 

50,675

 

Argosy Casino Riverside

 

186,132

 

174,426

 

63,533

 

56,713

 

Hollywood Casino Baton Rouge

 

131,013

 

135,869

 

53,690

 

56,100

 

Argosy Casino Alton

 

84,040

 

119,166

 

19,829

 

37,625

 

Hollywood Casino Tunica

 

88,540

 

103,858

 

21,390

 

27,148

 

Hollywood Casino Bay St. Louis

 

101,997

 

96,622

 

21,665

 

17,954

 

Argosy Casino Sioux City

 

54,774

 

54,417

 

19,078

 

17,762

 

Boomtown Biloxi

 

75,701

 

86,159

 

21,063

 

24,035

 

Hollywood Slots Hotel and Raceway (3)

 

55,780

 

46,689

 

10,724

 

13,737

 

Bullwhackers

 

22,128

 

28,882

 

(783

)

3,350

 

Black Gold Casino at Zia Park (5)

 

90,255

 

58,572

 

32,452

 

20,203

 

Casino Rama management service contract

 

16,725

 

17,273

 

15,183

 

15,899

 

Raceway Park

 

7,549

 

7,814

 

(995

)

(803

)

Sanford-Orlando Kennel Club (4)

 

7,014

 

1,368

 

(131

)

37

 

Earnings from Pennwood Racing, Inc.

 

 

 

(1,526

)

(99

)

Corporate overhead

 

 

 

(93,782

)

(54,640

)

Total

 

$

2,423,053

 

$

2,436,793

 

$

595,378

 

$

672,727

 

 


(1)

EBITDA is (loss) income from operations, excluding charges for stock compensation, impairment loss, depreciation and amortization, and gain or loss on disposal of assets, and is inclusive of loss from joint venture. A reconciliation of net (loss) income per GAAP to EBITDA, as well as (loss) income from operations per GAAP to EBITDA, is included in the accompanying financial schedules.

(2)

Hollywood Casino at Penn National Race Course includes the results of our Pennsylvania casino that opened on February 12, 2008, as well as the Penn National Race Course and four off-track wagering facilities.

(3)

On July 1, 2008, the permanent Hollywood Slots at Bangor facility, which is called the Hollywood Slots Hotel and Raceway, was opened.

(4)

Results for the three and twelve months ended December 31, 2007 reflect the October 17, 2007 acquisition effective date.

(5)

Results for the twelve months ended December 31, 2007 reflect the April 16, 2007 acquisition effective date.

 

8



 

Reconciliation of EBITDA to Net (Loss) Income (GAAP)

 

PENN NATIONAL GAMING, INC. AND SUBSIDIARIES

(in thousands) (unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

EBITDA

 

$

119,185

 

$

154,634

 

$

595,378

 

$

672,727

 

Loss from joint venture

 

476

 

342

 

1,526

 

99

 

Depreciation and amortization

 

(44,347

)

(37,694

)

(173,545

)

(147,915

)

Charge for stock compensation

 

(8,338

)

(6,281

)

(26,857

)

(25,465

)

Impairment loss

 

(481,333

)

 

(481,333

)

 

Loss on disposal of assets

 

(611

)

(271

)

(1,610

)

(1,637

)

(Loss) income from operations

 

$

(414,968

)

$

110,730

 

$

(86,441

)

$

497,809

 

Interest expense

 

(40,196

)

(48,207

)

(169,827

)

(198,059

)

Interest income

 

6,406

 

831

 

8,362

 

4,016

 

Loss from joint venture

 

(476

)

(342

)

(1,526

)

(99

)

Merger termination settlement fees, net of related expenses

 

(45

)

 

195,426

 

 

Other

 

4,901

 

(3,086

)

6,421

 

(11,427

)

Taxes on income

 

65,805

 

(27,703

)

(105,738

)

(132,187

)

Net (loss) income

 

$

(378,573

)

$

32,223

 

$

(153,323

)

$

160,053

 

 

9



 

Reconciliation of Income (Loss) from Operations (GAAP) to EBITDA

 

PENN NATIONAL GAMING, INC. AND SUBSIDIARIES

Property Information Including Corporate Overhead

(in thousands) (unaudited)

 

Three Months Ended December 31, 2008

 

 

 

Income (loss) 
from 
operations

 

Charge for stock
 compensation

 

Impairment Loss

 

Depreciation 
and 
amortization

 

Loss (gain) 
on disposal of
 assets

 

Loss 
from 
joint 
venture

 

EBITDA

 

Charles Town Entertainment Complex

 

$

25,631

 

$

 

$

 

$

5,845

 

$

 

$

 

$

31,476

 

Argosy Casino Lawrenceburg

 

(191,544

)

 

214,100

 

4,606

 

1

 

 

27,163

 

Hollywood Casino at Penn National Race Course (1)

 

3,641

 

 

 

6,778

 

 

 

10,419

 

Hollywood Casino Aurora

 

(29,060

)

 

43,696

 

1,932

 

13

 

 

16,581

 

Empress Casino Hotel

 

(88,125

)

 

94,377

 

2,332

 

(75

)

 

8,509

 

Argosy Casino Riverside

 

12,512

 

 

 

3,497

 

46

 

 

16,055

 

Hollywood Casino Baton Rouge

 

11,872

 

 

 

2,260

 

83

 

 

14,215

 

Argosy Casino Alton

 

(12,044

)

 

14,116

 

1,405

 

4

 

 

3,481

 

Hollywood Casino Tunica

 

2,366

 

 

 

1,689

 

(27

)

 

4,028

 

Hollywood Casino Bay St. Louis

 

1,106

 

 

 

3,508

 

565

 

 

5,179

 

Argosy Casino Sioux City

 

3,361

 

 

 

1,119

 

 

 

4,480

 

Boomtown Biloxi

 

1,668

 

 

 

2,862

 

1

 

 

4,531

 

Hollywood Slots Hotel and Raceway (2)

 

(83,479

)

 

82,654

 

3,022

 

 

 

2,197

 

Bullwhackers

 

(15,296

)

 

14,185

 

447

 

(1

)

 

(665

)

Black Gold Casino at Zia Park

 

6,517

 

 

 

1,050

 

 

 

7,567

 

Casino Rama management service contract

 

2,865

 

 

 

 

 

 

2,865

 

Raceway Park

 

(389

)

 

 

95

 

 

 

(294

)

Sanford-Orlando Kennel Club

 

(336

)

 

 

131

 

 

 

(205

)

Earnings from Pennwood Racing, Inc.

 

 

 

 

 

 

(476

)

(476

)

Corporate overhead

 

(66,234

)

8,338

 

18,205

 

1,769

 

1

 

 

(37,921

)

Total

 

$

(414,968

)

$

8,338

 

$

481,333

 

$

44,347

 

$

611

 

$

(476

)

$

119,185

 

 

Three Months Ended December 31, 2007

 

 

 

Income (loss)
 from 
operations

 

Charge for stock 
compensation

 

Depreciation 
and 
amortization

 

(Gain) loss 
on disposal of
 assets

 

Loss 
from 
joint 
venture

 

EBITDA

 

Charles Town Entertainment Complex

 

$

31,030

 

$

 

$

5,796

 

$

(313

)

$

 

$

36,513

 

Argosy Casino Lawrenceburg

 

31,657

 

 

4,306

 

(68

)

 

35,895

 

Hollywood Casino at Penn National Race Course (1)

 

(5,560

)

 

413

 

(29

)

 

(5,176

)

Hollywood Casino Aurora

 

17,843

 

 

1,994

 

 

 

19,837

 

Empress Casino Hotel

 

9,037

 

 

3,107

 

(2

)

 

12,142

 

Argosy Casino Riverside

 

10,943

 

 

3,792

 

30

 

 

14,765

 

Hollywood Casino Baton Rouge

 

10,971

 

 

2,144

 

145

 

 

13,260

 

Argosy Casino Alton

 

6,856

 

 

1,794

 

 

 

8,650

 

Hollywood Casino Tunica

 

4,740

 

 

1,846

 

(10

)

 

6,576

 

Hollywood Casino Bay St. Louis

 

180

 

 

3,500

 

 

 

3,680

 

Argosy Casino Sioux City

 

2,896

 

 

1,128

 

32

 

 

4,056

 

Boomtown Biloxi

 

434

 

 

2,687

 

518

 

 

3,639

 

Hollywood Slots Hotel and Raceway (2)

 

2,039

 

 

1,050

 

 

 

3,089

 

Bullwhackers

 

320

 

 

528

 

(35

)

 

813

 

Black Gold Casino at Zia Park

 

5,146

 

 

1,236

 

 

 

6,382

 

Casino Rama management service contract

 

3,916

 

 

 

 

 

3,916

 

Raceway Park

 

(183

)

 

86

 

 

 

(97

)

Sanford Orlando Kennel Club (3)

 

(3

)

 

40

 

 

 

37

 

Earnings from Pennwood Racing, Inc.

 

 

 

 

 

(342

)

(342

)

Corporate overhead

 

(21,532

)

6,281

 

2,247

 

3

 

 

(13,001

)

Total

 

$

110,730

 

$

6,281

 

$

37,694

 

$

271

 

$

(342

)

$

154,634

 

 


(1)

Hollywood Casino at Penn National Race Course includes the results of our Pennsylvania casino that opened on February 12, 2008, as well as the Penn National Race Course and four off-track wagering facilities.

 

 

(2)

On July 1, 2008, the permanent Hollywood Slots at Bangor facility, which is called the Hollywood Slots Hotel and Raceway, was opened.

 

 

(3)

Results for the three months ended December 31, 2007 reflect the October 17, 2007 acquisition effective date.

 

10



 

Reconciliation of Income (Loss) from Operations (GAAP) to EBITDA

 

PENN NATIONAL GAMING, INC. AND SUBSIDIARIES

Property Information Including Corporate Overhead

(in thousands) (unaudited)

 

Twelve Months Ended December 31, 2008

 

 

 

Income (loss)
from
operations

 

Charge for stock
compensation

 

Impairment Loss

 

Depreciation
and
amortization

 

Loss (gain)
on disposal of
assets

 

Loss
from
joint
venture

 

EBITDA

 

Charles Town Entertainment Complex

 

$

114,726

 

$

 

$

 

$

23,182

 

$

37

 

$

 

$

137,945

 

Argosy Casino Lawrenceburg

 

(96,094

)

 

214,100

 

17,951

 

105

 

 

136,062

 

Hollywood Casino at Penn National Race Course (1)

 

11,530

 

 

 

22,830

 

11

 

 

34,371

 

Hollywood Casino Aurora

 

13,009

 

 

43,696

 

7,795

 

16

 

 

64,516

 

Empress Casino Hotel

 

(63,922

)

 

94,377

 

10,680

 

(41

)

 

41,094

 

Argosy Casino Riverside

 

48,526

 

 

 

14,941

 

66

 

 

63,533

 

Hollywood Casino Baton Rouge

 

43,829

 

 

 

9,236

 

625

 

 

53,690

 

Argosy Casino Alton

 

(301

)

 

14,116

 

5,990

 

24

 

 

19,829

 

Hollywood Casino Tunica

 

14,363

 

 

 

7,003

 

24

 

 

21,390

 

Hollywood Casino Bay St. Louis

 

6,025

 

 

 

15,065

 

575

 

 

21,665

 

Argosy Casino Sioux City

 

14,634

 

 

 

4,446

 

(2

)

 

19,078

 

Boomtown Biloxi

 

9,753

 

 

 

11,178

 

132

 

 

21,063

 

Hollywood Slots Hotel and Raceway (2)

 

(79,922

)

 

82,654

 

7,992

 

 

 

10,724

 

Bullwhackers

 

(16,922

)

 

14,185

 

1,934

 

20

 

 

(783

)

Black Gold Casino at Zia Park

 

27,755

 

 

 

4,697

 

 

 

32,452

 

Casino Rama management service contract

 

15,183

 

 

 

 

 

 

15,183

 

Raceway Park

 

(1,368

)

 

 

373

 

 

 

(995

)

Sanford-Orlando Kennel Club

 

(725

)

 

 

594

 

 

 

(131

)

Earnings from Pennwood Racing, Inc.

 

 

 

 

 

 

(1,526

)

(1,526

)

Corporate overhead

 

(146,520

)

26,857

 

18,205

 

7,658

 

18

 

 

(93,782

)

Total

 

$

(86,441

)

$

26,857

 

$

481,333

 

$

173,545

 

$

1,610

 

$

(1,526

)

$

595,378

 

 

Twelve Months Ended December 31, 2007

 

 

 

Income (loss)
from
operations

 

Charge for stock
compensation

 

Depreciation
and
amortization

 

(Gain) loss
on disposal of
assets

 

Loss
from
joint
venture

 

EBITDA

 

Charles Town Entertainment Complex

 

$

127,277

 

$

 

$

24,398

 

$

(314

)

$

 

$

151,361

 

Argosy Casino Lawrenceburg

 

142,690

 

 

17,202

 

(89

)

 

159,803

 

Hollywood Casino at Penn National Race Course (1)

 

(9,451

)

 

1,569

 

1,344

 

 

(6,538

)

Hollywood Casino Aurora

 

73,914

 

 

8,491

 

 

 

82,405

 

Empress Casino Hotel

 

38,821

 

 

12,243

 

(389

)

 

50,675

 

Argosy Casino Riverside

 

42,388

 

 

14,367

 

(42

)

 

56,713

 

Hollywood Casino Baton Rouge

 

47,417

 

 

8,469

 

214

 

 

56,100

 

Argosy Casino Alton

 

29,709

 

 

7,915

 

1

 

 

37,625

 

Hollywood Casino Tunica

 

19,536

 

 

7,578

 

34

 

 

27,148

 

Hollywood Casino Bay St. Louis

 

4,850

 

 

13,067

 

37

 

 

17,954

 

Argosy Casino Sioux City

 

13,259

 

 

4,471

 

32

 

 

17,762

 

Boomtown Biloxi

 

12,979

 

 

10,567

 

489

 

 

24,035

 

Hollywood Slots Hotel and Raceway (2)

 

9,523

 

 

4,214

 

 

 

13,737

 

Bullwhackers

 

1,149

 

 

2,218

 

(17

)

 

3,350

 

Black Gold Casino at Zia Park (4)

 

16,702

 

 

3,501

 

 

 

20,203

 

Casino Rama management service contract

 

15,899

 

 

 

 

 

15,899

 

Raceway Park

 

(1,119

)

 

318

 

(2

)

 

(803

)

Sanford Orlando Kennel Club (3)

 

(3

)

 

40

 

 

 

37

 

Earnings from Pennwood Racing, Inc.

 

 

 

 

 

(99

)

(99

)

Corporate overhead

 

(87,731

)

25,465

 

7,287

 

339

 

 

(54,640

)

Total

 

$

497,809

 

$

25,465

 

$

147,915

 

$

1,637

 

$

(99

)

$

672,727

 

 


(1)  Hollywood Casino at Penn National Race Course includes the results of our Pennsylvania casino that opened on February 12, 2008, as well as the Penn National Race Course and four off-track wagering facilities.

 

(2)  On July 1, 2008, the permanent Hollywood Slots at Bangor facility, which is called the Hollywood Slots Hotel and Raceway, was opened.

 

(3)  Results for the twelve months ended December 31, 2007 reflect the October 17, 2007 acquisition effective date

 

(4)  Results for the twelve months ended December 31, 2007 reflect the April 16, 2007 acquisition effective date.

 

11



 

PENN NATIONAL GAMING, INC. AND SUBSIDIARIES

Consolidated Statements of Operations
(in thousands, except per share data) (unaudited)

 

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

Gaming

 

$

521,045

 

$

533,853

 

$

2,206,500

 

$

2,227,944

 

Management service fee

 

3,148

 

4,241

 

16,725

 

17,273

 

Food, beverage and other

 

82,166

 

81,438

 

334,206

 

320,520

 

 

 

 

 

 

 

 

 

 

 

Gross revenues

 

606,359

 

619,532

 

2,557,431

 

2,565,737

 

Less promotional allowances

 

(35,273

)

(33,691

)

(134,378

)

(128,944

)

Net revenues

 

571,086

 

585,841

 

2,423,053

 

2,436,793

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

Gaming

 

275,814

 

276,766

 

1,163,458

 

1,155,062

 

Food, beverage and other

 

63,558

 

63,647

 

264,012

 

247,576

 

General and administrative

 

121,002

 

97,004

 

427,146

 

388,431

 

Impairment loss

 

481,333

 

 

481,333

 

 

Depreciation and amortization

 

44,347

 

37,694

 

173,545

 

147,915

 

Total operating expenses

 

986,054

 

475,111

 

2,509,494

 

1,938,984

 

(Loss) income from operations

 

(414,968

)

110,730

 

(86,441

)

497,809

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

Interest expense

 

(40,196

)

(48,207

)

(169,827

)

(198,059

)

Interest income

 

6,406

 

831

 

8,362

 

4,016

 

Loss from joint venture

 

(476

)

(342

)

(1,526

)

(99

)

Merger termination settlement fees, net of related expenses

 

(45

)

 

195,426

 

 

Other

 

4,901

 

(3,086

)

6,421

 

(11,427

)

Total other expenses

 

(29,410

)

(50,804

)

38,856

 

(205,569

)

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations before income taxes

 

(444,378

)

59,926

 

(47,585

)

292,240

 

Taxes on income

 

(65,805

)

27,703

 

105,738

 

132,187

 

Net (loss) income

 

$

(378,573

)

$

32,223

 

$

(153,323

)

$

160,053

 

 

 

 

 

 

 

 

 

 

 

Basic (loss) earnings per common share

 

$

(4.77

)

$

0.37

 

$

(1.81

)

$

1.87

 

Diluted (loss) earnings per common share

 

$

(4.77

)

$

0.36

 

$

(1.81

)

$

1.81

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

79,319

 

86,295

 

84,536

 

85,578

 

Diluted

 

79,319

 

89,140

 

84,536

 

88,384

 

 

12



 

Reconciliation of Non-GAAP Measures to GAAP

EBITDA, or earnings before interest, taxes, charges for stock compensation, impairment loss, depreciation and amortization, gain or loss on disposal of assets, merger termination settlement fees (net of related expenses) and other expenses, and inclusive of loss) from joint venture, is not a measure of performance or liquidity calculated in accordance with GAAP.  EBITDA information is presented as a supplemental disclosure, as management believes that it is a widely used measure of performance in the gaming industry.  In addition, management uses EBITDA as the primary measure of the operating performance of its properties, including the evaluation of operating personnel.  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 any other measure of performance determined in accordance with GAAP.  The Company has significant uses of cash flows, including capital expenditures, interest payments, taxes and debt principal repayments, which are not reflected in EBITDA.  It should also be noted that other gaming companies that report EBITDA information may calculate EBITDA in a different manner than the Company.  EBITDA is presented as a supplemental disclosure, as management believes that it is a principal basis for the valuation of gaming companies, as this measure is considered by many to be a better indicator of the Company’s operating results than diluted net (loss) income per GAAP.  A reconciliation of the Company’s EBITDA to net (loss) income per GAAP, as well as the Company’s EBITDA to (loss) income from operations per GAAP, is included in the accompanying financial schedules.

 

A reconciliation of each property’s EBITDA to (loss) income from operations is included in the financial schedules herein.  On a property level, EBITDA is reconciled to (loss) income from operations per GAAP, rather than net (loss) income per GAAP due to, among other things, the impracticability of allocating interest expense, interest income, income taxes and certain other items to the Company’s various properties on a property-by-property basis.  Management believes that this presentation is more meaningful to investors in evaluating the performance of the Company’s individual properties and is consistent with the reporting of other gaming companies.

 

Conference Call, Webcast and Replay Details

Penn National is hosting a conference call and simultaneous webcast at 10:00 am ET today, both of which are open to the general public.  The conference call number is 212/231-2903; please call five minutes in advance to ensure that you are connected prior to the presentation.  Questions will be reserved for call-in analysts and investors.  Interested parties may also access the live call on the Internet at www.pngaming.com; allow 15 minutes to register and download and install any necessary software.

 

Following its completion, a replay of the call can be accessed until March 7, 2009 by dialing 800/633-8284 or 402/977-9140 (international callers).  The access code for the replay is 21411583.  A replay of the call can also be accessed for thirty days on the Internet at www.pngaming.com.

 

13



 

This press release, which includes financial information to be discussed by management during the conference call and disclosure and reconciliation of non-GAAP financial measures, is available on the Company’s web site, www.pngaming.com in the “News” section (select link for “Press Releases”).

 

About Penn National Gaming

Penn National Gaming owns and operates gaming and racing facilities with a focus on slot machine entertainment.  The Company presently operates nineteen facilities in fifteen jurisdictions, including Colorado, Florida, Illinois, Indiana, Iowa, Louisiana, Maine, Mississippi, Missouri, New Jersey, New Mexico, Ohio, Pennsylvania, West Virginia, and Ontario.  In aggregate, Penn National’s operated facilities feature over 25,400 slot machines, approximately 400 table games, over 2,000 hotel rooms and more than 930,000 square feet of gaming floor space.

 

Forward-looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  Actual results may vary materially from expectations.  Although Penn National Gaming, Inc. and its subsidiaries (collectively, the “Company”) believe that our expectations are based on reasonable assumptions within the bounds of our knowledge of our business and operations, there can be no assurance that actual results will not differ materially from our expectations.  Meaningful factors that could cause actual results to differ from expectations include, but are not limited to, risks related to the following: our ability to maintain regulatory approvals for our existing businesses and to receive regulatory approvals for our new businesses; the passage of state, federal or local legislation that would expand, restrict, further tax, prevent or negatively impact operations (such as a smoking ban at any of our facilities) in the jurisdictions in which we do business; the activities of our competitors and the emergence of new competitors; increases in the effective rate of taxation at any of our properties or at the corporate level; delays or changes to, or cancellations of, planned capital projects at our gaming and pari-mutuel facilities or an inability to achieve the expected returns from such projects; construction factors, including delays and increased cost of labor and materials; the existence of attractive acquisition candidates and development opportunities, the costs and risks involved in the pursuit of those acquisitions and development opportunities and our ability to integrate those acquisitions; the availability and cost of financing; the impact of market conditions or applicable legal restrictions on the Company’s intention to repurchase shares of its common stock; the maintenance of agreements with our horsemen, pari-mutuel clerks and other organized labor groups; the outcome of legal proceedings instituted against the Company in connection with the termination of the previously announced acquisition of the Company by certain affiliates of Fortress Investment Group LLC (“Fortress”) and Centerbridge Partners, L.P. (“Centerbridge”); the effects of local and national economic, credit, capital market, housing, energy conditions on the economy in general and on the gaming and lodging industries in particular; changes in accounting standards; third-party relations and approvals; our dependence on key personnel; the impact of terrorism and other international hostilities; the impact of weather; and other factors as discussed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2007, subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K as filed with the SEC.  The Company does not intend to update publicly any forward-looking statements except as required by law.

 

# # #

 

14