UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, DC 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): July 27, 2017

 


 

PENN NATIONAL GAMING, INC.

 


 

Commission file number 0-24206

 

Incorporated Pursuant to the Laws of the Commonwealth of Pennsylvania

 

IRS Employer Identification No. 23-2234473

 

825 Berkshire Blvd., Suite 200
Wyomissing, PA 19610

610-373-2400

 

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))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company o

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

 

 

 



 

Item 2.02.             Results of Operations and Financial Condition.

 

On July 27, 2017, Penn National Gaming, Inc. (the “Company”) issued a press release announcing its financial results for the second quarter ended June 30, 2017.  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
Number

 

Description

 

 

 

99.1

 

Press Release dated July 27, 2017 of Penn National Gaming, Inc. announcing its financial results for the second quarter ended June 30, 2017

 

* * *

 

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: July 27, 2017

PENN NATIONAL GAMING, INC.

 

 

 

 

By:

/s/ William J. Fair

 

Name:

William J. Fair

 

Title:

Executive Vice President, Chief Financial Officer

 

3



 

EXHIBIT INDEX

 

Exhibit
Number

 

Description

 

 

 

99.1

 

Press Release dated July 27, 2017 of Penn National Gaming, Inc. announcing its financial results for the second quarter ended June 30, 2017

 

4


Exhibit 99.1

 

News Announcement

GRAPHIC

 

CONTACT:

 

 

William J. Fair

 

Joseph N. Jaffoni, Richard Land

Chief Financial Officer

 

JCIR

610/373-2400

 

212/835-8500 or penn@jcir.com

 

FOR IMMEDIATE RELEASE

 

Conference Call:

 

Today, July 27, 2017 at 9:00 a.m. ET

Dial-in number:

 

212/231-2908

Webcast:

 

www.pngaming.com

 

Replay information provided below

 

PENN NATIONAL GAMING REPORTS SECOND QUARTER REVENUE

OF $796.5 MILLION AND INCOME FROM OPERATIONS OF

$135.0 MILLION RESULTING IN ADJUSTED EBITDA AFTER

MASTER LEASE PAYMENTS OF $105.2 MILLION

 

- Property Level EBITDA Exceeds Guidance by $2.5 Million -

 

- Establishes 2017 Third Quarter Guidance and Raises 2017 Full Year Guidance -

 

Wyomissing, PA (July 27, 2017) — Penn National Gaming, Inc. (PENN: Nasdaq) (“Penn National,” or the “Company”) today reported operating results for the three months ended June 30, 2017, as summarized below.

 

Summary of Second Quarter Results

 

 

 

Three Months Ended
June 30,

 

(in millions, except per share data) 

 

2017 Actual

 

2017 Guidance (2)

 

2016 Actual

 

Net revenues

 

$

796.5

 

$

776.8

 

$

769.4

 

Net income

 

$

17.1

 

$

20.4

 

$

34.0

 

Adjusted EBITDA (1)

 

$

219.1

 

$

219.9

 

$

223.8

 

Master Lease payments

 

113.9

 

112.2

 

110.8

 

Adjusted EBITDA after Master Lease payments (1)

 

$

105.2

 

$

107.7

 

$

113.0

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

$

0.18

 

$

0.22

 

$

0.37

 

 


(1)         Adjusted EBITDA is income (loss) from operations, excluding the impact of stock compensation, debt extinguishment and financing charges, impairment charges, insurance recoveries and deductible charges, depreciation and amortization, changes in the estimated fair value of our contingent purchase price obligations, gain or loss on disposal of assets, and other income or expenses. Adjusted EBITDA is also inclusive of income or loss from unconsolidated affiliates, with our share of the non-operating items added back for our joint venture in Kansas Entertainment, LLC (“Kansas Entertainment” or “Kansas JV”).  Adjusted EBITDA excludes payments pursuant to the Company’s Master Lease (the “Master Lease”) with Gaming and Leisure Properties, Inc. (“GLPI”), as the transaction was accounted for as a financing obligation.

(2)         The guidance figures in the table above present the guidance Penn National provided on April 27, 2017 for the three months ended June 30, 2017.

 

1



 

Review of Second Quarter 2017 Results vs. Guidance

 

 

 

Three Months

 

 

 

Ended

 

 

 

June 30, 2017

 

 

 

Pre-tax

 

After-tax

 

 

 

(in thousands) (unaudited)

 

Income, per guidance (1)

 

$

29,278

 

$

20,422

 

 

 

 

 

 

 

Adjusted EBITDA variances:

 

 

 

 

 

Favorable property level variance

 

2,499

 

1,512

 

New Tunica properties post-acquisition EBITDA

 

3,327

 

2,116

 

Severance charges for new Tunica properties

 

(519

)

(330

)

Cash-settled stock-based awards variance

 

(6,092

)

(3,874

)

Other variance

 

31

 

20

 

 

 

(754

)

(556

)

 

 

 

 

 

 

Net contingent liability variance, mostly due to Rocket Speed

 

3,432

 

2,178

 

Impairment of Jamul note receivable

 

(5,635

)

(3,583

)

Interest income variance from application of cash basis method on Jamul loan

 

(2,315

)

(1,472

)

Other variance

 

(702

)

(425

)

Tax variance

 

 

515

 

Income, as reported

 

$

23,304

 

$

17,079

 

 


(1)         The guidance figure in the table above presents the guidance Penn National provided on April 27, 2017 for the three months ended June 30, 2017.

 

Timothy J. Wilmott, Chief Executive Officer, commented, “Positive customer visitation and spend per visit trends across the majority of our portfolio, along with the continued improvement of our industry-leading tax-adjusted margins, led to a strong second quarter with revenue and Adjusted EBITDA exceeding guidance.  In addition, the second quarter marked the highest percentage of total Adjusted EBITDA derived from assets and operations not subject to the Master Lease since the separation of the Company’s operating assets and real estate assets in 2013.  Reflecting the improved operating environment in our markets and strong third quarter trends to date, we are raising our full year 2017 guidance for revenue, Adjusted EBITDA and Adjusted EBITDA after Master Lease Payments.

 

“Penn National’s solid second quarter operating cash flows enabled us to reduce traditional debt net of cash at June 30 by over $49 million from March 31 levels, even as we allocated approximately $44 million in cash for the accretive acquisition of the gaming operations of Bally’s Casino Tunica and Resorts Casino Tunica.  We continue to expect Penn National’s net traditional leverage, absent additional strategic growth activity, to be in the mid 2x range with total leverage inclusive of the Master Lease expected to be in the mid 5x range at the end of 2017.”

 

Broad-based Property Performance Growth Continues

 

Mr. Wilmott continued, “Our strong broad-based property results include the continued ramp of Penn National’s Massachusetts and Ohio properties, and reflect the resiliency of Hollywood Casino at Charles Town Races in the face of new market competition.  In addition, we saw significant year over year Adjusted EBITDA growth at Penn Interactive Ventures and Prairie State Gaming.

 

2



 

“Overall, second quarter property level Adjusted EBITDA (before contributions from the recently acquired Tunica properties) surpassed guidance by $2.5 million.  Meanwhile, Adjusted EBITDA after Master Lease payments amounted to $105.2 million, which is inclusive of a $2.8 million contribution (net of severance expenses) from the Tunica properties acquired on May 1, and a $6.1 million charge for cash-settled, stock-based awards.  Our reported GAAP second quarter net income includes a $5.6 million non-cash impairment charge, which reflects the Company’s current estimate of the impact of the potential restructuring of the Jamul Indian Village of California’s borrowings under the Term Loan C facility provided by the Company, as well as a $3.4 million positive net contingent liability variance, primarily related to Rocket Speed.

 

“At Hollywood Casino Jamul-San Diego, we continue to leverage the property’s best-in-market proximity to downtown San Diego and the design and amenity offerings of the market’s newest property.  Since opening in the 2016 fourth quarter we have steadily grown the property player database to more than 140,000 unique players.  Second quarter results at the property continued to show sequential improvement over the 2017 first quarter in most all key performance indicators, including net revenues, EBITDA and EBITDA margins and we continue to be optimistic about this property’s growth potential in the years to come.

 

“In the two years since acquiring Tropicana Las Vegas, we have undertaken property-wide initiatives to improve the casino floor experience and expand the resort’s non-gaming amenities to allow us to leverage the property’s high quality room base.  Since late 2016, we have added Barista Café, a coffee bar with a grab and go experience, as well as Fresh Mix, a quick serve restaurant with salad and wraps.  In addition, during the second quarter we opened Oakville Steakhouse, a Napa Valley inspired offering featuring premier dry aged beef and the celebrated wines of the region.  Later today, we are opening celebrity chef Robert Irvine’s first signature restaurant in Las Vegas, the Robert Irvine Public House.  This chic, 260-seat tavern concept will bring additional energy and excitement to a central part of the property.  While Tropicana Las Vegas faced significant construction disruption in the first half of 2017 related to the buildout of the new Irvine restaurant and the city’s renovations of the pedestrian sky bridge over Tropicana Avenue leading to MGM Grand, the walkway has now been reopened and the observed incremental foot traffic has been significant.”

 

Strong Operating Margins, Goals for Further Growth and Diversification of Cash Flows

 

Mr. Wilmott continued, “With our ongoing focus on driving operating efficiencies and margin expansion, all three of our operating segments generated year over year Adjusted EBITDA and margin growth (when excluding a Tropicana Las Vegas legal settlement which benefited the South/West segment in the second quarter of 2016).  Our ability to consistently improve operating efficiencies resulted in company-wide second quarter Adjusted EBITDA operating margin growth of approximately 30 basis points year over year to 30.2% when excluding the previously mentioned legal settlement and one-time property tax benefits in the 2016 second quarter.  Importantly, we remain committed to leveraging our scale, distribution and purchasing power to drive ongoing margin improvements in the periods ahead.

 

3



 

“During the quarter, we continued to make significant progress in growing and diversifying our Adjusted EBITDA mix with assets that are not subject to the Master Lease.  Adjusted EBITDA for the trailing four quarters from these operations was 14.2% of our total Adjusted EBITDA, or $120.0 million, compared to 11.7% or $99.5 million in the comparable trailing four quarter period.”

 

Cash Flow Generation and Continued De-Leveraging

 

“During the first half of 2017, we reduced total traditional net debt by approximately $71.7 million from 2016 year-end levels even as we allocated approximately $5.8 million of capital to initial share repurchases, $44.0 million to accretive transactions and $43.0 million to growth and maintenance cap-ex,” concluded Wilmott.  “Our first half debt reduction, combined with the increase in cash flows generated from our operations, resulted in our traditional debt, net of cash, to total Adjusted EBITDA after Master Lease payments ratio declining to approximately 2.78x at June 30, 2017 from 2.95x at December 31, 2016.  Further leverage reduction remains a strategic priority, as we believe the resulting increase in free cash flow supports our goals of creating shareholder value.

 

“Gaming trends in our regional markets remain healthy and, when combined with the ability of our operating teams to drive improved Adjusted EBITDA margins and the ongoing ramp of our recently opened or acquired operations, we are raising our guidance for the second half of 2017 by $10.2 million, inclusive of a $7.6 million contribution for our new Tunica properties.  As such, Penn National remains well positioned to deliver continued free cash flow growth and the further enhancement of shareholder value in the second half of 2017.”

 

4



 

Financial Guidance

 

Reflecting the current operating and competitive environment, the table below sets forth third quarter and full year 2017 guidance targets for financial results based on the following assumptions:

 

·                  MGM National Harbor opened on December 8, 2016, impacting Hollywood Casino at Charles Town Races;

 

·                  A full year contribution from the Company’s management contract for Casino Rama;

 

·                  Does not anticipate any Adjusted EBITDA contribution from the Company’s agreements with Jamul Indian Village;

 

·                  Second half 2017 Adjusted EBITDA from the recently acquired Tunica assets of $7.6 million inclusive of one-time acquisition related expenses of $1.7 million.

 

·                  Full year corporate overhead expenses of $87.5 million, with $19.5 million to be incurred in the third quarter;

 

·                  Depreciation and amortization charges of $266.7 million, with $66.3 million in the third quarter;

 

·                  Full year payments to GLPI of $454.8 million (inclusive of $6.0 million attributable to the recently acquired Tunica assets), with $114.0 million in the third quarter;

 

·                  Maintenance capital expenditures of $78.1 million, with $31.9 million in the third quarter;

 

·                  Cash interest on traditional debt of $55.3 million, with $22.1 million in the third quarter;

 

·                  Interest expense of $465.2 million, with $116.7 million in the third quarter, inclusive of interest expense related to the Master Lease financing obligation with GLPI;

 

·                  Our rent coverage ratio for year four of the Master Lease at June 30, 2017 is 1.83 and we expect to incur a rent escalation of $4.1 million at October 31, 2017, which is the conclusion of year four of the Master Lease, of which $0.7 million will be incurred in 2017 and is reflected in interest expense;

 

·                  Our share of non-operating items (such as depreciation and amortization expense) associated with our Kansas JV will total $5.9 million, with $1.3 million to be incurred in the third quarter;

 

·                  Estimated non-cash stock compensation expenses of $8.1 million, with $2.0 million to be incurred in the third quarter;

 

·                  LIBOR is based on the forward yield curve;

 

·                  A diluted share count of approximately 92.8 million shares for the full year; and,

 

·                  There will be no material changes in applicable legislation, regulatory environment, world events, weather, recent consumer trends, economic conditions, oil prices, competitive landscape (other than listed above) or other circumstances beyond our control that may adversely affect the Company’s results of operations.

 

5



 

 

 

Three Months Ending September 30,

 

Full Year Ending December 31,

 

 

 

2017
Guidance

 

2016
Actual

 

2017 Revised
Guidance

 

2017 Prior
Guidance (1)

 

2016 Actual

 

 

 

(in millions, except per share data)

 

Net revenues

 

$

790.9

 

$

765.6

 

$

3,120.3

 

$

3,066.1

 

$

3,034.4

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

18.6

 

$

46.5

 

$

54.2

 

$

55.0

 

$

109.3

 

Income tax provision

 

15.2

 

(9.5

)

34.6

 

23.8

 

11.3

 

Other

 

 

(0.4

)

25.4

 

25.2

 

1.7

 

Income from unconsolidated affiliates

 

(4.9

)

(3.5

)

(19.7

)

(19.3

)

(14.3

)

Interest income

 

(0.3

)

(8.2

)

(3.3

)

(5.6

)

(24.2

)

Interest expense

 

116.7

 

114.4

 

465.2

 

459.6

 

459.2

 

Income from operations

 

$

145.3

 

$

139.3

 

$

556.4

 

$

538.8

 

$

543.0

 

Loss (gain) on disposal of assets

 

0.2

 

(2.8

)

0.3

 

0.4

 

(2.5

)

Impairment losses

 

 

 

5.6

 

 

 

Insurance recoveries

 

 

(0.7

)

 

 

(0.7

)

Charge for stock compensation

 

2.0

 

1.5

 

8.1

 

8.3

 

6.9

 

Contingent purchase price

 

0.4

 

 

4.7

 

14.4

 

1.3

 

Depreciation and amortization

 

66.3

 

67.9

 

266.7

 

270.8

 

271.2

 

Income from unconsolidated affiliates

 

4.9

 

3.5

 

19.7

 

19.3

 

14.3

 

Non-operating items for Kansas JV

 

1.3

 

2.6

 

5.9

 

5.9

 

10.3

 

Adjusted EBITDA

 

$

220.4

 

$

211.3

 

$

867.4

 

$

857.9

 

$

843.8

 

Master Lease payments

 

(114.0

)

(109.7

)

(454.8

)

(447.7

)

(442.3

)

Adjusted EBITDA, after Master Lease payments

 

$

106.4

 

$

101.6

 

$

412.6

 

$

410.2

 

$

401.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

$

0.20

 

$

0.51

 

$

0.59

 

$

0.60

 

$

1.19

 

 


(1)         The guidance figures in this column in the table above present the guidance Penn National provided on April 27, 2017 for the full year ended December 31, 2017.

 

6



 

PENN NATIONAL GAMING, INC. AND SUBSIDIARIES

Segment Information — Operations

(in thousands) (unaudited)

 

 

 

NET REVENUES

 

INCOME FROM OPERATIONS

 

ADJUSTED EBITDA

 

 

 

Three Months Ended June 30,

 

Three Months Ended June 30,

 

Three Months Ended June 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

Northeast (1)

 

$

405,099

 

$

401,516

 

$

108,119

 

$

103,695

 

$

129,876

 

$

127,009

 

South/West (2)

 

153,151

 

140,108

 

20,062

 

27,622

 

35,049

 

36,472

 

Midwest (3)

 

224,847

 

220,256

 

59,283

 

57,446

 

75,490

 

73,169

 

Other (4)

 

13,366

 

7,542

 

(52,475

)

(39,426

)

(21,277

)

(12,870

)

Total

 

$

796,463

 

$

769,422

 

$

134,989

 

$

149,337

 

$

219,138

 

$

223,780

 

 

 

 

NET REVENUES

 

INCOME FROM OPERATIONS

 

ADJUSTED EBITDA

 

 

 

Six Months Ended June 30,

 

Six Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

Northeast (1)

 

$

798,564

 

$

794,722

 

$

210,752

 

$

204,616

 

$

256,451

 

$

249,744

 

South/West (2)

 

292,970

 

276,076

 

47,180

 

53,607

 

71,390

 

71,197

 

Midwest (3)

 

453,185

 

441,334

 

120,813

 

115,670

 

153,596

 

148,256

 

Other (4)

 

27,968

 

13,741

 

(103,469

)

(84,025

)

(40,589

)

(32,533

)

Total

 

$

1,572,687

 

$

1,525,873

 

$

275,276

 

$

289,868

 

$

440,848

 

$

436,664

 

 


(1)         The Northeast reportable segment consists of the following properties: Hollywood Casino at Charles Town Races, Hollywood Casino Bangor, Hollywood Casino at Penn National Race Course, Hollywood Casino Toledo, Hollywood Casino Columbus, Hollywood Gaming at Dayton Raceway, Hollywood Gaming at Mahoning Valley Race Course, and Plainridge Park Casino.  It also includes the Company’s Casino Rama management service contract.

 

(2)         The South/West reportable segment consists of the following properties: Zia Park Casino, Hollywood Casino Tunica, Hollywood Casino Gulf Coast, Boomtown Biloxi, the M Resort, Tropicana Las Vegas, and Bally’s Casino Tunica and Resorts Casino Tunica, which were acquired on May 1, 2017, as well as our management contract with Hollywood Casino Jamul-San Diego, which opened on October 10, 2016.  The South/West segment results include earnings from our May 1, 2017 acquisition of Bally’s/Resorts in Tunica of $2.8 million, inclusive of acquisition related charges of $0.5 million. Our South/West segment results for the three and six months ended June 30, 2016 include a $3.5 million benefit from a litigation settlement gain at the Tropicana Las Vegas, which is partially offset by severance charges and gaming floor disruption.  The South/West segment second quarter results for the prior year also include additional expenses of $1.6 million, which is primarily due to insurance accrual adjustments.

 

(3)         The Midwest reportable segment consists of the following properties: Hollywood Casino Aurora, Hollywood Casino Joliet, Argosy Casino Alton, Argosy Casino Riverside, Hollywood Casino Lawrenceburg, Hollywood Casino St. Louis, Prairie State Gaming, and includes the Company’s 50% investment in Kansas Entertainment, which owns the Hollywood Casino at Kansas Speedway.

 

(4)         The Other category consists of the Company’s standalone racing operations, namely Sanford-Orlando Kennel Club, and the Company’s joint venture interests in Sam Houston Race Park, Valley Race Park, and Freehold Raceway. If the Company is successful in obtaining gaming operations at these locations, they would be assigned to one of the Company’s regional executives and reported in their respective reportable segment.  The Other category also includes Penn Interactive Ventures, the Company’s interactive division which represents Penn National’s social gaming initiatives, including Rocket Speed, Inc.

 

The Other category also includes the Company’s corporate overhead costs, which were $26.0 million and $50.0 million for the three and six months ended June 30, 2017, respectively, as compared to corporate overhead costs of $14.0 million and $34.6 million for the three and six months ended June 30, 2016, respectively. Corporate overhead costs included cash-settled stock-based compensation charges of $9.2

 

7



 

million and $17.6 million for the three and six months ended June 30, 2017, respectively, compared to $0.1 million and $5.0 million for the corresponding period in the prior year. In addition to the increased cash-settled stock-based compensation costs primarily due to the increase of Penn National’s stock price during 2017, the variance in corporate overhead for the three and six months ended June 30, 2017, includes $2.0 million and $2.7 million higher acquisition and development costs and $0.9 million and $1.6 million higher bonus expense due to the Company’s better overall performance against its budget, respectively, as compared to the prior year.

 

8



 

Reconciliation of Comparable GAAP Financial Measures To
Adjusted EBITDA

 

PENN NATIONAL GAMING, INC. AND SUBSIDIARIES

(in thousands) (unaudited)

 

 

 

Three Months Ended

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

 

2017

 

2017

 

2016

 

2016

 

2016

 

Net income

 

$

17,079

 

$

5,104

 

$

5,032

 

$

46,535

 

$

34,035

 

Income tax provision (benefit)

 

6,225

 

2,198

 

2,242

 

(9,473

)

10,804

 

Other (1)

 

173

 

25,183

 

(299

)

(404

)

(44

)

Income from unconsolidated affiliates

 

(5,021

)

(4,548

)

(2,675

)

(3,505

)

(3,548

)

Interest income

 

(235

)

(2,646

)

(4,147

)

(8,202

)

(6,597

)

Interest expense

 

116,768

 

114,996

 

113,695

 

114,349

 

114,687

 

Income from operations

 

$

134,989

 

$

140,287

 

$

113,848

 

$

139,300

 

$

149,337

 

Loss (gain) on disposal of assets

 

52

 

(45

)

969

 

(2,781

)

441

 

Charge for stock compensation

 

1,801

 

2,173

 

2,317

 

1,517

 

1,582

 

Contingent purchase price

 

1,362

 

2,560

 

2,388

 

(30

)

119

 

Impairment charges

 

5,635

 

 

 

 

 

Depreciation and amortization

 

68,969

 

70,236

 

71,109

 

67,903

 

66,182

 

Insurance recoveries

 

 

 

 

(726

)

 

Income from unconsolidated affiliates

 

5,021

 

4,548

 

2,675

 

3,505

 

3,548

 

Non-operating items for Kansas JV

 

1,309

 

1,951

 

2,598

 

2,572

 

2,571

 

Adjusted EBITDA

 

$

219,138

 

$

221,710

 

$

195,904

 

$

211,260

 

$

223,780

 

Master Lease payments

 

(113,968

)

(112,450

)

(110,420

)

(109,710

)

(110,761

)

Adjusted EBITDA, after Master Lease payments

 

$

105,170

 

$

109,260

 

$

85,484

 

$

101,550

 

$

113,019

 

 


(1)         March 31, 2017 figures include debt extinguishment and financing charges of $25.1 million.

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2017

 

2016

 

Net income

 

$

22,183

 

$

57,743

 

Income tax provision

 

8,423

 

18,538

 

Other (1)

 

25,356

 

2,382

 

Income from unconsolidated affiliates

 

(9,569

)

(8,157

)

Interest income

 

(2,881

)

(11,837

)

Interest expense

 

231,764

 

231,199

 

Income from operations

 

$

275,276

 

$

289,868

 

Gain (loss) on disposal of assets

 

7

 

(660

)

Charge for stock compensation

 

3,974

 

3,037

 

Contingent purchase price

 

3,922

 

(1,081

)

Impairment charges

 

5,635

 

 

Depreciation and amortization

 

139,205

 

132,202

 

Income from unconsolidated affiliates

 

9,569

 

8,157

 

Non-operating items for Kansas JV

 

3,260

 

5,141

 

Adjusted EBITDA

 

$

440,848

 

$

436,664

 

Master Lease payments

 

(226,418

)

(222,157

)

Adjusted EBITDA, after Master Lease payments

 

$

214,430

 

$

214,507

 

 

9



 

 

 

June 30, 2017

 

March 31, 2017

 

December 31, 2016

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

224,399

 

$

259,488

 

$

229,510

 

 

 

 

 

 

 

 

 

Bank Debt

 

$

812,002

 

$

896,439

 

$

962,703

 

Notes

 

399,208

 

399,227

 

296,895

 

Other long term obligations (1)

 

127,488

 

127,437

 

155,936

 

Total Traditional Debt

 

$

1,338,698

 

$

1,423,103

 

$

1,415,534

 

 

 

 

 

 

 

 

 

Traditional debt, net of cash

 

$

1,114,299

 

$

1,163,615

 

$

1,186,024

 

 


(1)         Other long term obligations at June 30, 2017 primarily include $112.2 million for the present value of the relocation fees due for both Hollywood Gaming at Dayton Raceway and Hollywood Gaming at Mahoning Valley Race Course, and $13.8 million related to our repayment obligation on a hotel and event center located near Hollywood Casino Lawrenceburg.

 

10



 

Reconciliation of Comparable GAAP Financial Measures To

Adjusted EBITDA By Segment

 

PENN NATIONAL GAMING, INC. AND SUBSIDIARIES

(in thousands) (unaudited)

 

Three Months Ended June 30, 2017

 

 

 

Northeast

 

South/West

 

Midwest

 

Other

 

Total

 

Income (loss) from operations

 

$

108,119

 

$

20,062

 

$

59,283

 

$

(52,475

)

$

134,989

 

Charge for stock compensation

 

 

 

 

1,801

 

1,801

 

Impairment losses

 

 

5,635

 

 

 

5,635

 

Depreciation and amortization

 

21,525

 

9,353

 

9,508

 

28,583

 

68,969

 

Contingent purchase price

 

277

 

 

16

 

1,069

 

1,362

 

(Gain) loss on disposal of assets

 

(45

)

(1

)

88

 

10

 

52

 

Income (loss) from unconsolidated affiliates

 

 

 

5,286

 

(265

)

5,021

 

Non-operating items for Kansas JV (1)

 

 

 

1,309

 

 

1,309

 

Adjusted EBITDA

 

$

129,876

 

$

35,049

 

$

75,490

 

$

(21,277

)

$

219,138

 

 

Three Months Ended June 30, 2016

 

 

 

Northeast

 

South/West

 

Midwest

 

Other

 

Total

 

Income (loss) from operations

 

$

103,695

 

$

27,622

 

$

57,446

 

$

(39,426

)

$

149,337

 

Charge for stock compensation

 

 

 

 

1,582

 

1,582

 

Depreciation and amortization

 

23,209

 

8,839

 

9,460

 

24,674

 

66,182

 

Contingent purchase price

 

119

 

 

 

 

119

 

(Gain) loss on disposal of assets

 

(14

)

11

 

(52

)

496

 

441

 

Income (loss) from unconsolidated affiliates

 

 

 

3,744

 

(196

)

3,548

 

Non-operating items for Kansas JV (1)

 

 

 

2,571

 

 

2,571

 

Adjusted EBITDA

 

$

127,009

 

$

36,472

 

$

73,169

 

$

(12,870

)

$

223,780

 

 

Six Months Ended June 30, 2017

 

 

 

Northeast

 

South/West

 

Midwest

 

Other

 

Total

 

Income (loss) from operations

 

$

210,752

 

$

47,180

 

$

120,813

 

$

(103,469

)

$

275,276

 

Charge for stock compensation

 

 

 

 

3,974

 

3,974

 

Impairment losses

 

 

5,635

 

 

 

5,635

 

Depreciation and amortization

 

44,548

 

18,570

 

19,179

 

56,908

 

139,205

 

Contingent purchase price

 

1,182

 

 

25

 

2,715

 

3,922

 

(Gain) loss on disposal of assets

 

(31

)

5

 

29

 

4

 

7

 

Income (loss) from unconsolidated affiliates

 

 

 

10,290

 

(721

)

9,569

 

Non-operating items for Kansas JV

 

 

 

3,260

 

 

3,260

 

Adjusted EBITDA

 

$

256,451

 

$

71,390

 

$

153,596

 

$

(40,589

)

$

440,848

 

 

Six Months Ended June 30, 2016

 

 

 

Northeast

 

South/West

 

Midwest

 

Other

 

Total

 

Income (loss) from operations

 

$

204,616

 

$

53,607

 

$

115,670

 

$

(84,025

)

$

289,868

 

Charge for stock compensation

 

 

 

 

3,037

 

3,037

 

Depreciation and amortization

 

46,202

 

17,604

 

19,028

 

49,368

 

132,202

 

Contigent purchase price

 

(1,081

)

 

 

 

(1,081

)

Loss (gain) on disposal of assets

 

7

 

(14

)

(45

)

(608

)

(660

)

Income (loss) from unconsolidated affiliates

 

 

 

8,462

 

(305

)

8,157

 

Non-operating items for Kansas JV

 

 

 

5,141

 

 

5,141

 

Adjusted EBITDA

 

$

249,744

 

$

71,197

 

$

148,256

 

$

(32,533

)

$

436,664

 

 


(1)         Adjusted EBITDA excludes our share of the impact of non-operating items (such as depreciation and amortization) from our joint venture in Kansas Entertainment.

 

11



 

PENN NATIONAL GAMING, INC. AND SUBSIDIARIES

Consolidated Statements of Operations

(in thousands, except per share data) (unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

Gaming

 

$

680,979

 

$

663,326

 

$

1,342,235

 

$

1,320,027

 

Food, beverage, hotel and other

 

152,148

 

144,390

 

299,889

 

282,238

 

Management service and licensing fees

 

2,932

 

2,964

 

5,259

 

5,437

 

Reimbursable management costs

 

6,387

 

2,855

 

13,145

 

2,855

 

Revenues

 

842,446

 

813,535

 

1,660,528

 

1,610,557

 

Less promotional allowances

 

(45,983

)

(44,113

)

(87,841

)

(84,684

)

Net revenues

 

796,463

 

769,422

 

1,572,687

 

1,525,873

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

Gaming

 

345,156

 

339,201

 

677,209

 

674,518

 

Food, beverage, hotel and other

 

105,231

 

101,873

 

206,306

 

199,952

 

General and administrative

 

130,096

 

109,974

 

255,911

 

226,478

 

Depreciation and amortization

 

68,969

 

66,182

 

139,205

 

132,202

 

Reimbursable management costs

 

6,387

 

2,855

 

13,145

 

2,855

 

Impairment charges

 

5,635

 

 

5,635

 

 

Total operating expenses

 

661,474

 

620,085

 

1,297,411

 

1,236,005

 

Income from operations

 

134,989

 

149,337

 

275,276

 

289,868

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

Interest expense

 

(116,768

)

(114,687

)

(231,764

)

(231,199

)

Interest income

 

235

 

6,597

 

2,881

 

11,837

 

Income from unconsolidated affiliates

 

5,021

 

3,548

 

9,569

 

8,157

 

Loss on early extinguishment of debt

 

 

 

(23,390

)

 

Other

 

(173

)

44

 

(1,966

)

(2,382

)

Total other expenses

 

(111,685

)

(104,498

)

(244,670

)

(213,587

)

 

 

 

 

 

 

 

 

 

 

Income from operations before income taxes

 

23,304

 

44,839

 

30,606

 

76,281

 

Income tax provision

 

6,225

 

10,804

 

8,423

 

18,538

 

Net income

 

$

17,079

 

$

34,035

 

$

22,183

 

$

57,743

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.19

 

$

0.38

 

$

0.24

 

$

0.64

 

Diluted earnings per common share

 

$

0.18

 

$

0.37

 

$

0.24

 

$

0.63

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

90,928

 

81,647

 

90,840

 

81,308

 

Diluted

 

93,239

 

91,486

 

92,543

 

91,287

 

 

12



 

PENN NATIONAL GAMING, INC. AND SUBSIDIARIES

Supplemental information

(in thousands) (unaudited)

 

The Company’s definition of Adjusted EBITDA adds back our share of the impact of non-operating items (such as depreciation and amortization) at our joint ventures that have gaming operations. At this time, Kansas Entertainment, the operator of Hollywood Casino at Kansas Speedway, is Penn National’s only joint venture that meets this definition.  Kansas Entertainment does not currently have, nor has it ever had, any indebtedness. The table below presents cash flow distributions we have received from this investment for the three and six months ended June 30, 2017 and 2016.

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

Cash flow distributions

 

$

7,250

 

$

5,950

 

$

13,000

 

$

13,350

 

 

The table below summarizes certain cash expenditures incurred by the Company during the periods presented in this earnings release.

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

Master Lease rental payments

 

113,968

 

110,761

 

226,418

 

222,157

 

Cash income tax payments/(refunds)

 

3,645

 

348

 

(5,659

)

(12,133

)

Cash interest expense on traditional debt

 

7,923

 

17,880

 

24,503

 

32,214

 

Maintenance capital expenditures

 

17,309

 

17,670

 

28,287

 

32,543

 

 

13



 

Share Repurchase Program

 

During the Company’s 2017 first quarter, Penn National repurchased 416,886 shares of its common stock at an average price of $13.88 per share.  Pursuant to its current $100 million share repurchase authorization, Penn National has the authority to repurchase an additional $94.2 million by February 2019.  Any future share repurchases will be made in open market or private transactions at prevailing market prices.  No share repurchases were made in the second quarter.

 

Reconciliation of GAAP to Non-GAAP Measures

 

In addition to GAAP financial measures, adjusted EBITDA is used by management as an important measure of the Company’s operating performance. We define adjusted EBITDA as earnings before interest, taxes, stock compensation, debt extinguishment and financing charges, impairment charges, insurance recoveries and deductible charges, depreciation and amortization, changes in the estimated fair value of our contingent purchase price obligations, gain or loss on disposal of assets, and other income or expenses. Adjusted EBITDA is also inclusive of income or loss from unconsolidated affiliates, with our share of non-operating items (such as depreciation and amortization) added back for our joint venture in Kansas Entertainment. Adjusted EBITDA excludes payments associated with our Master Lease agreement with GLPI as the transaction was accounted for as a financing obligation. Adjusted EBITDA has economic substance because it is used by management as a performance measure to analyze the performance of our business, and is especially relevant in evaluating large, long lived casino projects because they provide a perspective on the current effects of operating decisions separated from the substantial non-operational depreciation charges and financing costs of such projects. We also present adjusted EBITDA because it is used by some investors and creditors as an indicator of the strength and performance of ongoing business operations, including our ability to service debt, fund capital expenditures, acquisitions and operations. These calculations are commonly used as a basis for investors, analysts and credit rating agencies to evaluate and compare operating performance and value companies within our industry. In addition, gaming companies have historically reported adjusted EBITDA as a supplement to financial measures in accordance with GAAP. In order to view the operations of their casinos on a more stand-alone basis, gaming companies, including us, have historically excluded from their adjusted EBITDA calculations certain corporate expenses that do not relate to the management of specific casino properties. However, adjusted EBITDA is not a measure of performance or liquidity calculated in accordance with GAAP. Adjusted EBITDA information is presented as a supplemental disclosure, as management believes that it is a widely used measure of performance in the gaming industry, is used in the valuation of gaming companies, and that it is considered by many to be a key indicator of the Company’s operating results. Management uses adjusted EBITDA as an important measure of the operating performance of its segments, including the evaluation of operating personnel. 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 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 adjusted EBITDA. It should also be noted that other gaming companies that report adjusted EBITDA information may calculate adjusted EBITDA in a different manner than the Company and therefore, comparability may be limited.

 

14



 

Adjusted EBITDA after Master Lease payments is a measure we believe provides useful information to investors because it is an indicator of the performance of ongoing business operations after incorporating the cash flow impact of Master Lease payments to GLPI. Finally, adjusted EBITDA after Master Lease payments is the metric that our executive management team is measured against for incentive based compensation purposes.

 

A reconciliation of the Company’s net income (loss) per GAAP to adjusted EBITDA, as well as the Company’s income (loss) from operations per GAAP to adjusted EBITDA, is included above. Additionally, a reconciliation of each segment’s income (loss) from operations to adjusted EBITDA is also included above. On a segment level, income (loss) from operations per GAAP, rather than net income (loss) per GAAP is reconciled to adjusted EBITDA due to, among other things, the impracticability of allocating interest expense, interest income, income taxes and certain other items to the Company’s segments on a segment by segment basis. Management believes that this presentation is more meaningful to investors in evaluating the performance of the Company’s segments and is consistent with the reporting of other gaming companies.

 

Conference Call, Webcast and Replay Details

 

Penn National Gaming is hosting a conference call and simultaneous webcast at 9:00 am ET today, both of which are open to the general public.  The conference call number is 212/231-2908. 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.  Please allow 15 minutes to register and download and install any necessary software.  A replay of the call can be accessed for thirty days on the Internet at www.pngaming.com.

 

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 “Investors” section (select link for “Press Releases”).

 

About Penn National Gaming

 

Penn National Gaming owns, operates or has ownership interests in gaming and racing facilities and video gaming terminal operations with a focus on slot machine entertainment.  We have also recently expanded into social online gaming offerings via our Penn Interactive Ventures, LLC division and our recent acquisition of Rocket Speed, Inc.  At June 30, 2017, the Company operated twenty-nine facilities in seventeen jurisdictions, including California, Florida, Illinois, Indiana, Kansas, Maine, Massachusetts, Mississippi, Missouri, Nevada, New Jersey, New Mexico, Ohio, Pennsylvania, Texas, West Virginia, and Ontario, Canada.  At June 30, 2017, in aggregate, Penn National Gaming operated approximately 36,700 gaming machines, 820 table games and 4,800 hotel rooms.

 

15



 

Forward-looking Statements

 

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  These statements can be identified by the use of forward looking terminology such as “expects,” “believes,” “estimates,” “projects,” “intends,” “plans,” “seeks,” “may,” “will,” “should” or “anticipates” or the negative or other variations of these or similar words, or by discussions of future events, strategies or risks and uncertainties.  Specifically, forward-looking statements may include, among others, statements concerning: our expectations of future results of operations and financial condition;  expectations for our properties or our development projects; the timing, cost and expected impact of planned capital expenditures on our results of operations; the impact of our geographic diversification; our expectations with regard to the impact of competition; our expectations with regard to acquisitions and development opportunities, as well as the integration of any companies we have acquired or may acquire; the outcome and financial impact of the litigation in which we are or will be periodically involved; the actions of regulatory, legislative, executive or judicial decisions at the federal, state or local level with regard to our business and the impact of any such actions; our ability to maintain regulatory approvals for our existing businesses and to receive regulatory approvals for our new businesses; our expectations regarding economic and consumer conditions; and our expectations for the continued availability and cost of capital.  As a result, actual results may vary materially from expectations.  Although the Company believes that its expectations are based on reasonable assumptions within the bounds of its knowledge of its business, 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: the assumptions included in our financial guidance; the ability of our operating teams to drive revenue and adjusted EBITDA margins; the impact of significant competition from other gaming and entertainment operations; our ability to obtain timely regulatory approvals required to own, develop and/or operate our facilities, or other delays, approvals or impediments to completing our planned acquisitions or projects, construction factors, including delays, unexpected remediation costs, local opposition, organized labor, and increased cost of labor and materials; the passage of state, federal or local legislation (including referenda) that would expand, restrict, further tax, prevent or negatively impact operations in or adjacent to the jurisdictions in which we do or seek to do business (such as a smoking ban at any of our facilities or the award of additional gaming licenses proximate to our facilities); the effects of local and national economic, credit, capital market, housing, and energy conditions on the economy in general and on the gaming and lodging industries in particular; the activities of our competitors and the rapid emergence of new competitors (traditional, internet, social, sweepstakes based and VGTs in bars and truck stops); increases in the effective rate of taxation for any of our operations or at the corporate level; our ability to identify attractive acquisition and development opportunities (especially in new business lines) and to agree to terms with, and maintain good relationships with partners/municipalities for such transactions; the costs and risks involved in the pursuit of such opportunities and our ability to complete the acquisition or development of, and achieve the expected returns from, such opportunities; our ability to maintain market share in established markets and ramp up operations at our recently opened facilities; our expectations for the continued availability and cost of capital; the impact of weather;  changes in accounting standards; the risk of failing to maintain the integrity of our information technology infrastructure and safeguard our business, employee and customer data; factors which may cause the Company to curtail or suspend the share repurchase program; our ability to generate sufficient future taxable income to realize our deferred tax assets; with respect to the recently opened Hollywood Casino Jamul-San Diego, particular risks associated with the repayment, default or subordination of our loans to the Jamul Indian Village Development Corporation (“JIV”), the subordination of our management and intellectual property license fees (including the prohibition on payment of those fees during any default under JIV’s credit facilities), sovereign immunity, local opposition (including several pending lawsuits), access, and the impact of well-established regional competition on property performance;

 

16



 

with respect to our Plainridge Park Casino in Massachusetts, the ultimate location and timing of the other gaming facilities in the state and the region; with respect to our social and other interactive gaming endeavors, including our recent acquisition of Rocket Speed, Inc., risks related to the social gaming industry, employee retention, cyber-security, data privacy, intellectual property and legal and regulatory challenges, as well as our ability to successfully develop innovative new games that attract and retain a significant number of players in order to grow our revenues and earnings; with respect to Illinois Gaming Investors, LLC, d/b/a Prairie State Gaming, risks relating to recent acquisitions of additional assets and the integration of such acquisitions, our ability to successfully compete in the VGT market, our ability to retain existing customers and secure new customers, risks relating to municipal authorization of VGT operations and the implementation and the ultimate success of the products and services being offered; with respect to our recent acquisitions in Tunica, risks related to the successful integration of such acquisitions and our ability to realize potential synergies or projected financial results from such acquisitions; and other factors as discussed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016, subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, each as filed with the United States Securities and Exchange Commission.  The Company does not intend to update publicly any forward-looking statements except as required by law. In light of these risks, uncertainties and assumptions, the forward-looking events discussed in this press release may not occur.

 

# # #

 

17