Penn National Gaming Closes Public Offering of Common Stock, Raising Gross Proceeds of $982.1 Million
“This successful offering provides our Company with additional resources to accelerate our unique omni-channel strategy, including launching the Barstool Sportsbook app in new markets, developing new products and features, establishing Barstool-branded sports bars and retail sportsbooks and reimagining the customer experience at our casinos, all while fortifying our balance sheet,” said
“This is a very exciting time for our Company,” continued
Penn National is making available today a new investor presentation. To download a copy of the investor presentation, please visit the Presentations section of the Company’s investor relations website at https://pennnationalgaming.gcs-web.com/events-and-presentations/presentations.
This press release does not constitute an offer to sell, or the solicitation of an offer to buy, any share of common stock or any other security and shall not constitute any offer, solicitation or sale in any jurisdiction in which such offer, solicitation, purchase or sale is unlawful. Before investing, please read the applicable prospectus supplement and accompanying base prospectus and other documents Penn National has filed with the
About
With the nation's largest and most diversified regional gaming footprint, including 41 properties across 19 states, Penn National continues to evolve into a highly innovative omni-channel provider of retail and online gaming, live racing and sports betting entertainment. The Company's properties feature approximately 50,000 gaming machines, 1,300 table games and 8,800 hotel rooms, and operate under various well-known brands, including
NON-GAAP FINANCIAL MEASURES
The Non-GAAP Financial Measures used in this press release include Adjusted EBITDA and Adjusted EBITDAR. These non-GAAP financial measures should not be considered a substitute for, nor superior to, financial results and measures determined or calculated in accordance with GAAP.
The Company defines Adjusted EBITDA as earnings before interest expense, net; income taxes; depreciation and amortization; stock-based compensation; debt extinguishment and financing charges; impairment losses; insurance recoveries and deductible charges; changes in the estimated fair value of the Company’s contingent purchase price obligations; gain or loss on disposal of assets, the difference between budget and actual expense for cash-settled stock-based awards; pre-opening and acquisition costs; and other income or expenses. Adjusted EBITDA is inclusive of income or loss from unconsolidated affiliates, with the Company’s share of non-operating items (such as interest expense, net; income taxes; depreciation and amortization; and stock-based compensation expense) added back for
Adjusted EBITDA has economic substance because it is used by management as a performance measure to analyze the performance of the Company’s business, and is especially relevant in evaluating large, long-lived casino-hotel projects because it provides a perspective on the current effects of operating decisions separated from the substantial non-operational depreciation charges and financing costs of such projects. The Company presents Adjusted EBITDA because it is used by some investors and creditors as an indicator of the strength and performance of ongoing business operations, including the Company’s ability to service debt, and to 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 the industry in which the Company operates. 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 commonly-used measure of performance in the gaming industry and that it is considered by many to be a key indicator of the Company’s operating results.
The Company defines Adjusted EBITDAR as Adjusted EBITDA (as defined above) plus rent expense associated with triple net operating leases (which is a normal, recurring cash operating expense necessary to operate the Company’s business). Adjusted EBITDAR is presented on a consolidated basis outside the financial statements solely as a valuation metric. Management believes that Adjusted EBITDAR is an additional metric traditionally used by analysts in valuing gaming companies subject to triple net leases since it eliminates the effects of variability in leasing methods and capital structures. This metric is included as supplemental disclosure because (i) the Company believes Adjusted EBITDAR is traditionally used by gaming operator analysts and investors to determine the equity value of gaming operators and (ii) Adjusted EBITDAR is one of the metrics used by other financial analysts in valuing the Company’s business. The Company believes Adjusted EBITDAR is useful for equity valuation purposes because (i) its calculation isolates the effects of financing real estate; and (ii) using a multiple of Adjusted EBITDAR to calculate enterprise value allows for an adjustment to the balance sheet to recognize estimated liabilities arising from operating leases related to real estate. However, Adjusted EBITDAR when presented on a consolidated basis is not a financial measure in accordance with GAAP and should not be viewed as a measure of overall operating performance or considered in isolation or as an alternative to net income because it excludes the rent expense associated with the Company’s triple net operating leases and is provided for the limited purposes referenced herein.
Each of these non-GAAP financial measures is not calculated in the same manner by all companies and, accordingly, may not be an appropriate measure of comparing performance among different companies.
A reconciliation of Adjusted EBITDAR and Adjusted EBITDA to net income (loss) is set forth below. The Company does not provide reconciliations of Adjusted EBITDA and Adjusted EBITDAR to net income (loss) on a forward-looking basis because the Company is unable to forecast the amount or significance of certain items required to develop meaningful comparable GAAP financial measures without unreasonable efforts. These items include gains or losses on sale or consolidation transactions, accelerated depreciation, impairment charges, gains or losses on retirement of debt, income taxes, which are difficult to predict and estimate and are primarily dependent on future events, but which are excluded from the Company’s calculations of Adjusted EBITDA and Adjusted EBITDAR.
The following table includes a reconciliation of net income (loss), which is determined in accordance with GAAP, to Adjusted EBITDA and Adjusted EBITDAR, which are non-GAAP financial measures, as well as related margins:
For the year ended
|
||||||||||||
(dollars in millions) |
2019 |
2018 |
2017 |
|||||||||
Net income (loss) |
$ |
43.1 |
|
$ |
93.5 |
|
$ |
473.4 |
|
|||
Income tax expense (benefit) |
|
43.0 |
|
|
(3.6 |
) |
|
(498.5 |
) |
|||
Loss on early extinguishment of debt |
|
- |
|
|
21.0 |
|
|
24.0 |
|
|||
Loss (income) from unconsolidated affiliates |
|
(28.4 |
) |
|
(22.3 |
) |
|
(18.7 |
) |
|||
Interest expense, net |
|
534.2 |
|
|
538.4 |
|
|
463.2 |
|
|||
Other expense (income) |
|
(20.0 |
) |
|
7.1 |
|
|
2.3 |
|
|||
Operating income (loss) |
|
571.9 |
|
|
634.1 |
|
|
445.7 |
|
|||
Stock-based compensation (1) |
|
14.9 |
|
|
12.0 |
|
|
7.8 |
|
|||
Cash-settled stock-based award variance (1)(2) |
|
0.8 |
|
|
(19.6 |
) |
|
23.4 |
|
|||
Loss (gain) on disposal of assets (1) |
|
5.5 |
|
|
3.2 |
|
|
0.2 |
|
|||
Contingent purchase price (1) |
|
7.0 |
|
|
0.5 |
|
|
(6.8 |
) |
|||
Pre-opening and acquisition costs (1) |
|
22.3 |
|
|
95.0 |
|
|
9.7 |
|
|||
Depreciation and amortization |
|
414.2 |
|
|
269.0 |
|
|
267.1 |
|
|||
Impairment losses |
|
173.1 |
|
|
34.9 |
|
|
18.0 |
|
|||
Provision for (recoveries on) loan loss and unfunded loan commitments |
|
- |
|
|
(17.0 |
) |
|
89.8 |
|
|||
Insurance recoveries, net of deductible charges (1) |
|
(3.0 |
) |
|
(0.1 |
) |
|
(0.3 |
) |
|||
Income from unconsolidated affiliates |
|
28.4 |
|
|
22.3 |
|
|
18.7 |
|
|||
Non-operating items for Kansas JV (3) |
|
3.7 |
|
|
5.1 |
|
|
5.8 |
|
|||
Adjusted EBITDA |
|
1,238.8 |
|
|
1,039.4 |
|
|
879.1 |
|
|||
Rent expense associated with triple net operating leases (1) |
|
366.4 |
|
|
3.8 |
|
|
- |
|
|||
Adjusted EBITDAR |
$ |
1,605.2 |
|
$ |
1,043.2 |
|
$ |
879.1 |
|
|||
Net income margin |
|
0.8 |
% |
|
2.6 |
% |
|
15.0 |
% |
|||
Adjusted EBITDAR margin |
|
30.3 |
% |
|
29.1 |
% |
|
27.9 |
% |
|||
(1) These items are included in “General and administrative” within the Company’s Consolidated Statements of Income.
(2) Our cash-settled stock-based awards are adjusted to fair value each reporting period based primarily on the price of the Company’s common stock. As such, significant fluctuations in the price of the Company’s common stock during any reporting period could cause significant variances to budget on cash-settled stock-based awards. During the year ended
(3) Consists principally of depreciation and amortization associated with the operations of
The following table includes a reconciliation of net income (loss), which is determined in accordance with GAAP, to Adjusted EBITDA and Adjusted EBITDAR, which are non-GAAP financial measures, as well as related margins:
(dollars in millions) |
For the six
|
|||
Net income (loss) |
$ |
(823.0 |
) |
|
Income tax expense (benefit) |
|
(157.9 |
) |
|
Loss on early extinguishment of debt |
|
- |
|
|
Loss (income) from unconsolidated affiliates |
|
(2.4 |
) |
|
Interest expense, net |
|
264.8 |
|
|
Other expense (income) |
|
(7.5 |
) |
|
Operating income (loss) |
|
(726.0 |
) |
|
Stock-based compensation (1) |
|
8.9 |
|
|
Cash-settled stock-based award variance (1)(2) |
|
7.2 |
|
|
Loss (gain) on disposal of assets (1) |
|
(27.9 |
) |
|
Contingent purchase price (1) |
|
(1.4 |
) |
|
Pre-opening and acquisition costs (1) |
|
6.7 |
|
|
Depreciation and amortization |
|
187.6 |
|
|
Impairment losses |
|
616.1 |
|
|
Insurance recoveries, net of deductible charges (1) |
|
(0.1 |
) |
|
Income from unconsolidated affiliates |
|
2.4 |
|
|
Non-operating items of equity method investments (3) |
|
2.0 |
|
|
Adjusted EBITDA |
|
75.5 |
|
|
Rent expense associated with triple net operating leases (1) |
|
201.3 |
|
|
Adjusted EBITDAR |
$ |
276.8 |
|
|
Net income (loss) margin |
|
-57.9 |
% |
|
Adjusted EBITDAR margin |
|
19.5 |
% |
(1) These items are included in “General and administrative” within the Company’s unaudited Condensed Consolidated Statements of Operations.
(2) The Company’s cash-settled stock-based awards are adjusted to fair value each reporting period based primarily on the price of the Company’s common stock. As such, significant fluctuations in the price of the Company’s common stock during any reporting period could cause significant variances to budget on cash-settled stock-based awards. During the six months ended
(3) Consists principally of interest expense, net; income taxes; depreciation and amortization; and stock-based compensation expense associated with
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,” “goal,” “seeks,” “may,” “will,” “should,” or “anticipates” or the negative or other variations of these or similar words, or by discussions of future events, current expectations for 3Q20 consolidated revenues and ADJUSTED EBITDAR, strategies or risks and uncertainties. Such statements are all subject to risks, uncertainties and changes in circumstances that could significantly affect the Company’s future financial results and business.
Accordingly, the Company cautions that the forward-looking statements contained herein are qualified by important factors that could cause actual results to differ materially from those reflected by such statements. Such factors include, but are not limited to: (a) the anticipated use of proceeds of the Offering; (b) the assumptions included in our current expectations for 3Q20 consolidated revenues and ADJUSTED EBITDAR; (c) the magnitude and duration of the impact of COVID-19 on general economic conditions, capital markets, unemployment, and the Company’s liquidity, operations, supply chain, and personnel; (d) industry, market, economic, political, regulatory and health conditions; (e) disruptions in operations from data protection breaches, cyberattacks, extreme weather conditions, civil unrest, medical epidemics or pandemics such as COVID-19 (and any reoccurrences), and other natural or manmade disasters or catastrophic events; (f) the reopening of the Company’s
View source version on businesswire.com: https://www.businesswire.com/news/home/20200929006066/en/
General Media Inquiries:
610/373-2400
Financial Media and Analyst Inquiries:
610/373-2400
JCIR
212/835-8500 or penn@jcir.com
Source: