Delaware |
|
41-1659606 | |
|
| ||
|
|
| |
(State or other jurisdiction |
|
(I.R.S. Employer | |
of incorporation or organization) |
|
Identification Number) | |
|
|
| |
1641 Popps Ferry Road, Biloxi, Mississippi |
|
39532 | |
|
| ||
(Address of principal executive offices) |
|
(Zip Code) | |
|
|
| |
Registrant's telephone number, including area code: |
|
(228) 396-7000 |
| ||
|
PAGE | ||
| |||
|
| ||
PART I FINANCIAL INFORMATION |
| ||
|
|||
|
| ||
ITEM 1. FINANCIAL STATEMENTS |
| ||
CONSOLIDATED BALANCE SHEETS, OCTOBER 26, 2003 (UNAUDITED) |
| ||
AND APRIL 27, 2003 |
2 | ||
|
| ||
CONSOLIDATED STATEMENTS OF INCOME FOR THE THREE AND SIX |
| ||
MONTHS ENDED OCTOBER 26, 2003 AND OCTOBER 27, 2002 (UNAUDITED) |
3 | ||
|
| ||
CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY FOR THE SIX |
| ||
MONTHS ENDED OCTOBER 26, 2003 (UNAUDITED) |
4 | ||
|
| ||
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS |
| ||
ENDED OCTOBER 26, 2003 AND OCTOBER 27, 2002 (UNAUDITED) |
5 | ||
|
| ||
NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS |
7 | ||
|
| ||
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION |
| ||
AND RESULTS OF OPERATION |
27 | ||
|
| ||
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
39 | ||
|
| ||
ITEM 4. CONTROLS AND PROCEDURES |
41 | ||
PART II OTHER INFORMATION |
| ||
|
|||
|
| ||
ITEM 1. LEGAL PROCEEDINGS |
42 | ||
| |||
ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS |
43 | ||
|
| ||
ITEM 3. DEFAULTS UPON SENIOR SECURITIES |
43 | ||
|
| ||
ITEM 4. SUBMISSION OF MATTERS SUBJECT TO A VOTE OF SECURITY HOLDERS |
44 | ||
|
| ||
ITEM 5. OTHER INFORMATION |
44 | ||
|
| ||
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K |
45 | ||
|
| ||
SIGNATURE |
46 | ||
EXHIBIT LIST |
47 |
| ||
1 | ||
| ||
ISLE OF CAPRI CASINOS, INC. | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
(In thousands) | |||||||
|
|
| |||||
|
October 26, |
April 27, | |||||
|
2003 |
2003 | |||||
|
|
||||||
ASSETS |
(Unaudited) |
|
|
||||
Current assets: |
|
|
|||||
Cash and cash equivalents |
$ |
105,590 |
$ |
94,626 |
|||
Accounts receivable |
8,877 |
7,786 |
|||||
Notes receivable |
730 |
5,658 |
|||||
Income tax receivable |
- |
2,260 |
|||||
Deferred income taxes |
6,397 |
7,433 |
|||||
Prepaid expenses and other assets |
23,221 |
17,982 |
|||||
|
|
||||||
Total current assets |
144,815 |
135,745 |
|||||
Property and equipment, net |
870,267 |
841,332 |
|||||
Other assets: |
|
|
|||||
Goodwill |
327,829 |
326,309 |
|||||
Other intangible assets |
72,244 |
75,344 |
|||||
Deferred financing costs, net of accumulated amortization of $13,651 |
|
|
|||||
and $11,500, respectively |
21,177 |
22,962 |
|||||
Restricted cash |
2,561 |
2,551 |
|||||
Other |
5,377 |
3,961 |
|||||
|
|
||||||
Total assets |
$ |
1,444,270 |
$ |
1,408,204 |
|||
|
|
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|||||
Current liabilities: |
|
|
|||||
Current maturities of long-term debt |
$ |
16,659 |
$ |
24,757 |
|||
Accounts payable trade |
18,318 |
18,630 |
|||||
Accrued liabilities: |
|
|
|||||
Interest |
6,980 |
7,132 |
|||||
Payroll and related |
47,644 |
45,578 |
|||||
Property and other taxes |
26,500 |
17,852 |
|||||
Income taxes |
5,781 |
- |
|||||
Progressive jackpots and slot club awards |
15,861 |
15,583 |
|||||
Other |
27,125 |
26,639 |
|||||
|
|
||||||
Total current liabilities |
164,868 |
156,171 |
|||||
Long-term debt, less current maturities |
997,071 |
1,003,230 |
|||||
Deferred income taxes |
10,074 |
9,700 |
|||||
Deferred state income taxes |
7,675 |
7,675 |
|||||
Other accrued liabilities |
13,061 |
13,347 |
|||||
Minority interest |
18,521 |
14,177 |
|||||
Stockholders' equity: |
|
|
|||||
Preferred stock, $.01 par value; 2,000 shares authorized; none issued |
- |
- |
|||||
Common stock, $.01 par value; 45,000 shares authorized; shares issued and |
|
|
|||||
outstanding: 32,859 at October 26, 2003 and 32,377 at April 27, 2003 |
326 |
322 |
|||||
Class B common stock, $.01 par value; 3,000 shares authorized; none issued |
- |
- |
|||||
Additional paid-in capital |
141,662 |
137,542 |
|||||
Unearned compensation |
(1,973) |
|
(1,498) |
| |||
Retained earnings |
124,608 |
100,346 |
|||||
Accumulated other comprehensive loss, net of income tax benefit of $1,117 and |
|
|
|||||
$2,527, respectively |
(1,937) |
|
(4,284) |
| |||
|
|
||||||
|
262,686 |
232,428 |
|||||
Treasury stock, 3,352 shares at October 26, 2003 and 3,293 shares at April 27, 2003 |
(29,686) |
|
(28,524) |
| |||
|
|
||||||
Total stockholders' equity |
233,000 |
203,904 |
|||||
|
|
||||||
Total liabilities and stockholders' equity |
$ |
1,444,270 |
$ |
1,408,204 |
|||
|
|
2 | ||
| ||
ISLE OF CAPRI CASINOS, INC. | |||||||||||||
CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||
(UNAUDITED) | |||||||||||||
(In thousands, except per share data) | |||||||||||||
|
|
|
|
| |||||||||
|
Three Months Ended |
Six Months Ended | |||||||||||
|
|
| |||||||||||
|
October 26, |
October 27, |
October 26, |
October 27, | |||||||||
|
2003 |
2002 |
2003 |
2002 | |||||||||
|
|
|
| ||||||||||
Revenues: |
|
|
|
|
|||||||||
Casino |
$ |
275,527 |
$ |
257,094 |
$ |
564,310 |
$ |
527,179 |
|||||
Rooms |
11,209 |
13,898 |
23,069 |
28,635 |
|||||||||
Pari-mutuel commissions and fees |
3,032 |
4,038 |
7,750 |
9,643 |
|||||||||
Food, beverage and other |
35,011 |
35,847 |
72,668 |
72,940 |
|||||||||
|
|
|
|
||||||||||
Gross revenues |
324,779 |
310,877 |
667,797 |
638,397 |
|||||||||
Less promotional allowances |
55,113 |
50,764 |
112,380 |
101,621 |
|||||||||
|
|
|
|
||||||||||
Net revenues |
269,666 |
260,113 |
555,417 |
536,776 |
|||||||||
Operating expenses: |
|
|
|
|
|||||||||
Casino |
47,037 |
47,133 |
96,475 |
97,119 |
|||||||||
Gaming taxes |
60,337 |
56,414 |
122,556 |
115,063 |
|||||||||
Rooms |
2,523 |
3,473 |
5,095 |
7,136 |
|||||||||
Pari-mutuel |
2,361 |
2,948 |
5,842 |
7,008 |
|||||||||
Food, beverage and other |
7,461 |
8,482 |
16,032 |
17,787 |
|||||||||
Marine and facilities |
16,953 |
17,136 |
33,033 |
35,392 |
|||||||||
Marketing and administrative |
75,107 |
72,589 |
150,805 |
144,441 |
|||||||||
Preopening |
307 |
- |
598 |
- |
|||||||||
Depreciation and amortization |
21,437 |
18,277 |
43,054 |
36,261 |
|||||||||
|
|
|
|
||||||||||
Total operating expenses |
233,523 |
226,452 |
473,490 |
460,207 |
|||||||||
|
|
|
|
||||||||||
Operating income |
36,143 |
33,661 |
81,927 |
76,569 |
|||||||||
Interest expense, net |
(20,642) |
|
(20,650) |
|
(41,740) |
|
(41,690) |
| |||||
Minority interest |
(2,657) |
|
(2,352) |
|
(5,490) |
|
(4,910) |
| |||||
|
|
|
|
||||||||||
Income before income taxes |
12,844 |
10,659 |
34,697 |
29,969 |
|||||||||
Income taxes |
2,134 |
3,872 |
10,435 |
11,009 |
|||||||||
|
|
|
|
||||||||||
Net income |
$ |
10,710 |
$ |
6,787 |
$ |
24,262 |
$ |
18,960 |
|||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Net income per common share-basic |
$ |
0.37 |
$ |
0.24 |
$ |
0.83 |
$ |
0.66 |
|||||
Net income per common share-diluted |
$ |
0.35 |
$ |
0.22 |
$ |
0.79 |
$ |
0.62 |
|||||
|
|
|
|
|
|||||||||
Weighted average basic shares |
29,336 |
28,862 |
29,241 |
28,801 |
|||||||||
Weighted average diluted shares |
30,827 |
30,637 |
30,591 |
30,680 |
3 | ||
| ||
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
Shares of |
|
|
|
Additional |
|
Unearned |
|
|
|
Compre- |
|
|
|
Total |
|
Common |
|
Common |
|
Paid-in |
|
Compen- |
|
Retained |
|
hensive |
|
Treasury |
|
Stockholders' |
|
Stock |
|
Stock |
|
Capital |
|
sation |
|
Earnings |
|
Loss |
|
Stock |
|
Equity |
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, April 27, 2003 |
32,377 |
|
$ 322 |
|
$ 137,542 |
|
$ (1,498) |
|
$100,346 |
|
$ (4,284) |
|
$(28,524) |
|
$ 203,904 |
Net income |
- |
|
- |
|
- |
|
- |
|
24,262 |
|
- |
|
- |
|
24,262 |
Unrealized gain on interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
rate swap contract, net of income taxes |
- |
|
- |
|
- |
|
- |
|
- |
|
1,985 |
|
- |
|
1,985 |
Foreign currency translation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
adjustments, net of income taxes |
- |
|
- |
|
- |
|
- |
|
- |
|
362 |
|
- |
|
362 |
| |||||||||||||||
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
26,609 | |
Exercise of stock options, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of income taxes |
482 |
|
4 |
|
3,272 |
|
- |
|
- |
|
- |
|
(1,162) |
|
2,114 |
Grant of nonvested stock |
- |
|
- |
|
848 |
|
(848) |
|
- |
|
- |
|
- |
|
- |
Amortization of unearned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
compensation |
- |
|
- |
|
- |
|
373 |
|
- |
|
- |
|
- |
|
373 |
|
|
|
|
|
|
|
| ||||||||
Balance, October 26, 2003 |
32,859 |
|
$ 326 |
|
$ 141,662 |
|
$ (1,973) |
|
$124,608 |
|
$ (1,937) |
|
$(29,686) |
|
$ 233,000 |
|
|
|
|
|
|
|
|
4 | ||
| ||
ISLE OF CAPRI CASINOS, INC. | |||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
(UNAUDITED) | |||||||
(In thousands) | |||||||
|
|
|
|||||
|
Six Months Ended |
||||||
|
|||||||
October 26, |
October 27, |
||||||
|
2003 |
2002 |
|||||
|
|
||||||
Operating activities: |
|
|
|||||
Net income |
$ |
24,262 |
$ |
18,960 |
|||
Adjustments to reconcile net income to net cash |
|
|
|||||
provided by operating activities: |
|
|
|||||
Depreciation and amortization |
43,054 |
36,261 |
|||||
Amortization of deferred financing costs |
2,151 |
1,879 |
|||||
Amortization of unearned compensation |
373 |
279 |
|||||
Minority interest |
5,490 |
4,910 |
|||||
Changes in current assets and liabilities: |
|
|
|||||
Accounts receivable |
(1,086) |
|
321 |
||||
Prepaid expenses and other assets |
(5,634) |
|
(3,579) |
| |||
Accounts payable and accrued liabilities |
21,273 |
9,824 |
|||||
|
|
||||||
Net cash provided by operating activities |
89,883 |
68,855 |
|||||
|
|
|
|||||
Investing activities: |
|
|
|||||
Purchase of property and equipment |
(68,646) |
|
(22,962) |
| |||
Net cash paid for acquisitions |
(948) |
|
- |
||||
Proceeds from sales of assets |
250 |
7,500 |
|||||
Investments in and advances to joint ventures |
- |
(860) |
| ||||
Restricted cash |
(45) |
|
450 |
||||
Other |
2,964 |
44 |
|||||
|
|
||||||
Net cash used in investing activities |
(66,425) |
|
(15,828) |
| |||
|
|
|
|||||
Financing activities: |
|
|
|||||
Net reduction in line of credit |
(5,916) |
|
(53,000) |
| |||
Principal payments on debt |
(8,342) |
|
(10,179) |
| |||
Deferred financing costs |
(366) |
|
(764) |
| |||
Proceeds from exercise of stock options |
3,276 |
2,032 |
|||||
Cash distribution to minority partner |
(1,146) |
|
(3,183) |
| |||
|
|
||||||
Net cash used in financing activities |
(12,494) |
|
(65,094) |
| |||
|
|
|
|||||
Net increase (decrease) in cash and cash equivalents |
10,964 |
(12,067) |
| ||||
Cash and cash equivalents at beginning of period |
94,626 |
76,597 |
|||||
|
|
||||||
Cash and cash equivalents at end of period |
$ |
105,590 |
$ |
64,530 |
|||
|
|
See notes to the consolidated financial statements.
5 | ||
| ||
ISLE OF CAPRI CASINOS, INC. | |||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued) | |||||||
(UNAUDITED) | |||||||
(In thousands) | |||||||
|
|
|
|||||
Six Months Ended |
| ||||||
|
|
|
| ||||
|
|
|
October 26, |
|
|
October 27, |
|
|
|
|
2003 |
|
|
2002 |
|
|
|
||||||
Supplemental disclosure of cash flow information: |
|
|
|||||
Net cash payments for: |
|
|
|||||
Interest |
$ |
40,769 |
$ |
38,025 |
|||
Income taxes |
2,394 |
3,802 |
|||||
Supplemental schedule of noncash investing and financing activities: |
|
|
|||||
Other: |
|
|
|||||
Construction costs funded through accrued liabilities |
2,682 |
- |
See notes to the consolidated financial statements.
6 | ||
| ||
7 | ||
| ||
|
Three Months Ended |
Six Months Ended | ||||||||||
|
| |||||||||||
October 26, 2003 |
October 27, 2002 |
October 26, 2003 |
October 27, 2002 | |||||||||
|
|
|
| |||||||||
(In thousands, except per share data) | ||||||||||||
|
|
|
|
| ||||||||
|
|
|
|
| ||||||||
Net income, as reported |
$ |
10,710 |
$ |
6,787 |
$ |
24,262 |
$ |
18,960 | ||||
Deduct: Total stock-based employee |
|
|
|
| ||||||||
compensation expense determined under fair |
|
|
|
| ||||||||
value based method for all awards, net of |
|
|
|
| ||||||||
related tax effects |
(1,163) |
|
(643) |
|
(1,877) |
|
(1,260) | |||||
|
|
|
| |||||||||
|
|
|
|
| ||||||||
Pro forma net income |
$ |
9,547 |
$ |
6,144 |
$ |
22,385 |
$ |
17,700 | ||||
|
|
|
|
| ||||||||
Earnings per common share: |
|
|
|
| ||||||||
Basic - as reported |
$ |
0.37 |
$ |
0.24 |
$ |
0.83 |
$ |
0.66 | ||||
|
|
|
| |||||||||
Basic - pro forma |
$ |
0.33 |
$ |
0.21 |
$ |
0.77 |
$ |
0.61 | ||||
|
|
|
| |||||||||
|
|
|
|
| ||||||||
|
|
|
|
| ||||||||
Diluted - as reported |
$ |
0.35 |
$ |
0.22 |
$ |
0.79 |
$ |
0.62 | ||||
|
|
|
| |||||||||
Diluted - pro forma |
$ |
0.31 |
$ |
0.20 |
$ |
0.73 |
$ |
0.58 | ||||
|
|
|
| |||||||||
|
|
|
|
|
The stock-based compensation included in the table above represents the after-tax amount of pro forma compensation related to stock option plans. Reported net income includes amortization of restricted stock compensation of $117,000 and $94,000, net of tax, for the three months ended October 26, 2003, and October 27, 2002, respectively, and $234,000 and $176,000, net of tax, for the six fiscal months ended October 26, 2003, and October 27, 2002, respectively.
8 | ||
| ||
|
|
Risk-Free |
Original |
Expected |
Expected |
|
Fiscal Quarter |
Interest Rate |
Expected Life |
Volatility |
Dividends |
|
|
|
|
| |
|
|
|
|
|
|
|
October 26, 2003 |
3.02% |
6.05 years |
57.8% |
None |
|
October 27, 2002 |
4.49% |
5.00 years |
70.0% |
None |
9 | ||
| ||
2. Acquisitions (continued)
|
|
Colorado | |||||
CCSC/ |
Grande |
||||||
|
Blackhawk, Inc. |
Enterprises, Inc. |
|||||
|
|
||||||
ASSETS |
(In thousands) |
||||||
Current assets |
$ |
5,457 |
$ |
844 |
|||
Property and equipment, net |
47,911 |
1,951 |
|||||
Goodwill |
15,011 |
6,968 |
|||||
Other intangible assets |
12,200 |
1,300 |
|||||
Other |
113 |
- |
|||||
|
|
||||||
Total assets acquired |
$ |
80,692 |
$ |
11,063 |
|||
|
|
|
|||||
Current liabilities |
4,992 |
808 |
|||||
|
|
||||||
Net assets acquired |
$ |
75,700 |
$ |
10,255 |
|||
|
|
10 | ||
| ||
October 26, |
|
|
April 27, |
| |||
|
|
|
2003 |
|
|
2003 |
|
|
|
||||||
Long-term debt consists of the following: |
(In thousands ) |
||||||
|
|
|
|||||
8.75% Senior Subordinated Notes (described below) |
$ |
390,000 |
$ |
390,000 |
|||
9.00% Senior Subordinated Notes (described below) |
200,000 |
200,000 |
|||||
Senior Secured Credit Facility (described below): |
|
|
|||||
Variable rate term loan |
246,250 |
247,500 |
|||||
Revolver |
- |
3,000 |
|||||
Isle-Black Hawk Senior Secured Credit Facility, non-recourse to Isle of Capri |
|
|
|||||
Casinos, Inc. (described below): |
|
|
|||||
Variable rate term loan Tranche A |
22,922 |
27,922 |
|||||
Variable rate term loan Tranche B |
142,007 |
142,732 |
|||||
Special Assessment BID Bonds (described below) |
765 |
816 |
|||||
Variable rate TIF Bonds due to City of Bettendorf (described below) |
4,973 |
5,306 |
|||||
12.5% note payable, due in monthly installments of $125, including interest, |
|
|
|||||
beginning October 1997 through October 2005 |
2,445 |
3,022 |
|||||
Other |
4,368 |
7,689 |
|||||
|
|
||||||
|
1,013,730 |
1,027,987 |
|||||
Less current maturities |
16,659 |
24,757 |
|||||
|
|
||||||
Long-term debt |
$ |
997,071 |
$ |
1,003,230 |
|||
|
|
|
|
|
Year |
|
Percentage |
|
|
|
2004 |
|
104.375% |
2005 |
|
102.917% |
2006 |
|
101.458% |
2007 and thereafter |
|
100.000% |
11 | ||
| ||
|
|
|
Year |
|
Percentage |
|
|
|
2007 |
|
104.500% |
2008 |
|
103.000% |
2009 |
|
101.500% |
2010 and thereafter |
|
100.000% |
Additionally, the Company may redeem a portion of the 9% Senior Subordinated Notes with the proceeds of specified equity offerings.
12 | ||
| ||
13 | ||
| ||
14 | ||
| ||
Three Months Ended |
Six Months Ended |
||||||||||||
|
|
||||||||||||
|
October 26, |
October 27, |
October 26, |
October 27, |
|||||||||
|
2003 |
2002 |
2003 |
2002 |
|||||||||
|
|
|
|
||||||||||
Net income |
$ |
10,710 |
$ |
6,787 |
$ |
24,262 |
$ |
18,960 |
|||||
Unrealized gain (loss) on interest rate swap contracts, |
|
|
|
|
|||||||||
net of income taxes |
1,021 |
286 |
1,985 |
(1,307 |
) | ||||||||
Unrealized gain on foreign currency translation |
|
|
|
|
|||||||||
adjustments, net of income taxes |
362 |
- |
362 |
- |
|||||||||
|
|
|
|
||||||||||
Total comprehensive income |
$ |
12,093 |
$ |
7,073 |
$ |
26,609 |
$ |
17,653 |
|||||
|
|
|
|
15 | ||
| ||
16 | ||
| ||
17 | ||
| ||
|
Three Months Ended |
Six Months Ended | |||||||||||
|
|
|
| ||||||||||
October 26, |
|
|
October 27, |
|
|
October 26, |
|
|
October 27, |
| |||
|
|
|
2003 |
|
|
2002 |
|
|
2003 |
|
|
2002 |
|
|
|
|
|
||||||||||
(In thousands, except per share data) |
|||||||||||||
|
|
|
|
|
|||||||||
Numerator: |
|
|
|
|
|||||||||
Net income |
$ |
10,710 |
$ |
6,787 |
$ |
24,262 |
$ |
18,960 |
|||||
|
|
|
|
||||||||||
Numerator for basic earnings per share - income |
|
|
|
|
|||||||||
available to common stockholders |
$ |
10,710 |
$ |
6,787 |
$ |
24,262 |
$ |
18,960 |
|||||
Effect of diluted securities |
- |
- |
- |
- |
|||||||||
|
|
|
|
||||||||||
Numerator for diluted earnings per share- |
|
|
|
|
|||||||||
income available to common stockholders after |
|
|
|
|
|||||||||
assumed conversions |
$ |
10,710 |
$ |
6,787 |
$ |
24,262 |
$ |
18,960 |
|||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Denominator: |
|
|
|
|
|||||||||
Denominator for basic earnings per share - |
|
|
|
|
|||||||||
weighted - average shares |
29,336 |
28,862 |
29,241 |
28,801 |
|||||||||
Effect of dilutive securities |
|
|
|
|
|||||||||
Employee stock options and |
|
|
|
|
|||||||||
nonvested restricted stock |
1,491 |
1,775 |
1,350 |
1,879 |
|||||||||
|
|
|
|
||||||||||
Denominator for diluted earnings per share - |
|
|
|
|
|||||||||
adjusted weighted - average shares and |
|
|
|
|
|||||||||
assumed conversions |
30,827 |
30,637 |
30,591 |
30,680 |
|||||||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Basic earnings per share |
$ |
0.37 |
$ |
0.24 |
$ |
0.83 |
$ |
0.66 |
|||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Diluted earnings per share |
$ |
0.35 |
$ |
0.22 |
$ |
0.79 |
$ |
0.62 |
|||||
|
|
|
|
18 | ||
| ||
ISLE OF CAPRI CASINOS, INC. | ||||||||||||||||
CONSOLIDATING CONDENSED GUARANTOR, NONGUARANTOR, AND PARENT COMPANY | ||||||||||||||||
FINANCIAL INFORMATION | ||||||||||||||||
AS OF OCTOBER 26, 2003 (UNAUDITED) AND APRIL 27, 2003 AND FOR | ||||||||||||||||
THE THREE AND SIX MONTHS ENDED OCTOBER 26, 2003 AND OCTOBER 27, 2002 | ||||||||||||||||
(UNAUDITED) | ||||||||||||||||
(In thousands) | ||||||||||||||||
|
|
|
|
|
|
|||||||||||
|
|
|
(b) |
|
|
|||||||||||
|
Isle of Capri |
(a) |
|
Non-Wholly |
|
|
||||||||||
|
Casinos, Inc. |
Wholly |
Owned |
|
|
Consolidating |
|
|
|
| ||||||
|
|
|
Guarantor |
|
|
Owned |
|
|
Non- |
|
|
and |
|
|
Isle of Capri |
|
|
|
|
(Parent |
|
|
Guarantor |
|
|
Guarantor |
|
|
Eliminating |
|
|
Casinos, Inc. |
|
|
|
|
Obligor) |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Entries |
|
|
Consolidated |
|
|
|
|
|
|
||||||||||||
As of October 26, 2003 | ||||||||||||||||
Balance Sheet |
|
|
|
|
|
|||||||||||
Current assets |
$ |
12,113 |
$ |
93,782 |
$ |
40,918 |
$ |
(1,998) |
|
$ |
144,815 |
|||||
Intercompany receivables |
794,761 |
193,030 |
64,858 |
(1,052,649) |
|
- |
||||||||||
Investments in subsidiaries |
268,191 |
282,083 |
173,692 |
(723,966) |
|
- |
||||||||||
Property and equipment, net |
3,842 |
692,736 |
173,689 |
- |
870,267 |
|||||||||||
Other assets |
21,474 |
368,714 |
39,000 |
- |
429,188 |
|||||||||||
|
|
|
|
|
||||||||||||
Total assets |
$ |
1,100,381 |
$ |
1,630,345 |
$ |
492,157 |
$ |
(1,778,613) |
|
$ |
1,444,270 |
|||||
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|||||||||||
Current liabilities |
$ |
27,133 |
$ |
98,358 |
$ |
41,373 |
$ |
(1,996) |
|
$ |
164,868 |
|||||
Intercompany payables |
14,900 |
936,894 |
100,855 |
(1,052,649) |
|
- |
||||||||||
Long-term debt, |
|
|
|
|
|
|||||||||||
less current maturities |
833,750 |
5,489 |
157,832 |
- |
997,071 |
|||||||||||
Deferred state income taxes |
- |
7,557 |
118 |
- |
7,675 |
|||||||||||
Other accrued liabilities |
(9,131) |
|
53,377 |
(21,111) |
|
- |
23,135 |
|||||||||
Minority interest |
- |
- |
- |
18,521 |
18,521 |
|||||||||||
Stockholders' equity |
233,729 |
528,670 |
213,090 |
(742,489) |
|
233,000 |
||||||||||
|
|
|
|
|
||||||||||||
Total liabilities and stockholders' equity |
$ |
1,100,381 |
$ |
1,630,345 |
$ |
492,157 |
$ |
(1,778,613) |
|
$ |
1,444,270 |
|||||
|
|
|
|
|
19 | ||
| ||
|
|
|
(b) |
|
| |||||||||||
|
|
Isle of Capri |
(a) |
Non-Wholly |
|
| ||||||||||
|
|
Casinos, Inc. |
Wholly |
Owned |
Consolidating |
| ||||||||||
|
|
Guarantor |
Owned |
Non- |
and |
Isle of Capri | ||||||||||
|
|
(Parent |
Guarantor |
Guarantor |
Eliminating |
Casinos, Inc. | ||||||||||
|
|
Obligor) |
Subsidiaries |
Subsidiaries |
Entries |
Consolidated | ||||||||||
|
|
|
|
|
||||||||||||
For the Three Months Ended October 26, 2003 | ||||||||||||||||
Statement of Income |
|
|
|
|
|
|||||||||||
Revenues: |
|
|
|
|
|
|||||||||||
Casino |
$ |
- |
$ |
230,262 |
$ |
45,265 |
$ |
- |
$ |
275,527 |
||||||
Rooms, food, beverage and other |
40 |
42,178 |
7,034 |
- |
49,252 |
|||||||||||
|
|
|
|
|
||||||||||||
Gross revenues |
40 |
272,440 |
52,299 |
- |
324,779 |
|||||||||||
Less promotional allowances |
- |
44,377 |
10,736 |
- |
55,113 |
|||||||||||
|
|
|
|
|
||||||||||||
Net revenues |
40 |
228,063 |
41,563 |
- |
269,666 |
|||||||||||
|
|
|
|
|
|
|||||||||||
Operating expenses: |
|
|
|
|
|
|||||||||||
Casino |
- |
40,605 |
6,432 |
- |
47,037 |
|||||||||||
Gaming taxes |
- |
51,862 |
8,475 |
- |
60,337 |
|||||||||||
Rooms, food, beverage and other |
8,346 |
82,561 |
13,805 |
- |
104,712 |
|||||||||||
Management fee expense (revenue) |
(7,615) |
|
7,940 |
(325) |
|
- |
- |
|||||||||
Depreciation and amortization |
427 |
18,799 |
2,211 |
- |
21,437 |
|||||||||||
|
|
|
|
|
||||||||||||
Total operating expenses |
1,158 |
201,767 |
30,598 |
- |
233,523 |
|||||||||||
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
(1,118) |
|
26,296 |
10,965 |
- |
36,143 |
||||||||||
Interest expense, net |
7,646 |
(25,021) |
|
(3,267) |
|
- |
(20,642) |
| ||||||||
Minority interest |
- |
- |
- |
(2,657) |
|
(2,657) |
| |||||||||
Equity in income (loss) of subsidiaries |
5,849 |
(2,288) |
|
960 |
(4,521) |
|
- |
|||||||||
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|||||||||||
Income (loss) before income taxes |
12,377 |
(1,013) |
|
8,658 |
(7,178) |
|
12,844 |
|||||||||
Income taxes |
1,667 |
- |
467 |
- |
2,134 |
|||||||||||
|
|
|
|
|
||||||||||||
Net income (loss) |
$ |
10,710 |
$ |
(1,013) |
|
$ |
8,191 |
$ |
(7,178) |
|
$ |
10,710 |
||||
|
|
|
|
|
20 | ||
| ||
|
|
|
(b) |
|
| |||||||||||
|
|
Isle of Capri |
(a) |
Non-Wholly |
|
| ||||||||||
|
|
Casinos, Inc. |
Wholly |
Owned |
Consolidating |
| ||||||||||
|
|
Guarantor |
Owned |
Non- |
and |
Isle of Capri | ||||||||||
|
|
(Parent |
Guarantor |
Guarantor |
Eliminating |
Casinos, Inc. | ||||||||||
|
|
Obligor) |
Subsidiaries |
Subsidiaries |
Entries |
Consolidated | ||||||||||
|
|
|
|
|
||||||||||||
For the Six Months Ended October 26, 2003 | ||||||||||||||||
Statement of Income |
|
|
|
|
|
|||||||||||
Revenues: |
|
|
|
|
|
|||||||||||
Casino |
$ |
- |
$ |
473,062 |
$ |
91,248 |
$ |
- |
$ |
564,310 |
||||||
Rooms, food, beverage and other |
1,162 |
88,177 |
14,148 |
- |
103,487 |
|||||||||||
|
|
|
|
|
||||||||||||
Gross revenues |
1,162 |
561,239 |
105,396 |
- |
667,797 |
|||||||||||
Less promotional allowances |
- |
90,881 |
21,499 |
- |
112,380 |
|||||||||||
|
|
|
|
|
||||||||||||
Net revenues |
1,162 |
470,358 |
83,897 |
- |
555,417 |
|||||||||||
|
|
|
|
|
|
|||||||||||
Operating expenses: |
|
|
|
|
|
|||||||||||
Casino |
- |
83,286 |
13,189 |
- |
96,475 |
|||||||||||
Gaming taxes |
- |
105,356 |
17,200 |
- |
122,556 |
|||||||||||
Rooms, food, beverage and other |
14,301 |
169,616 |
27,488 |
- |
211,405 |
|||||||||||
Management fee expense (revenue) |
(15,977) |
|
16,332 |
(355) |
|
- |
- |
|||||||||
Depreciation and amortization |
777 |
37,792 |
4,485 |
- |
43,054 |
|||||||||||
|
|
|
|
|
||||||||||||
Total operating expenses |
(899) |
|
412,382 |
62,007 |
- |
473,490 |
||||||||||
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
2,061 |
57,976 |
21,890 |
- |
81,927 |
|||||||||||
Interest expense, net |
15,099 |
(50,368) |
|
(6,471) |
|
- |
(41,740) |
| ||||||||
Minority interest |
- |
- |
- |
(5,490) |
|
(5,490) |
| |||||||||
Equity in income (loss) of subsidiaries |
16,901 |
(817) |
|
1,518 |
(17,602) |
|
- |
|||||||||
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|||||||||||
Income (loss) before income taxes |
34,061 |
6,791 |
16,937 |
(23,092) |
|
34,697 |
||||||||||
Income taxes |
9,799 |
- |
636 |
- |
10,435 |
|||||||||||
|
|
|
|
|
||||||||||||
Net income (loss) |
$ |
24,262 |
$ |
6,791 |
$ |
16,301 |
$ |
(23,092) |
|
$ |
24,262 |
|||||
|
|
|
|
|
21 | ||
| ||
|
|
|
(b) |
|
| |||||||||||
|
|
Isle of Capri |
(a) |
Non-Wholly |
|
| ||||||||||
|
|
Casinos, Inc. |
Wholly |
Owned |
Consolidating |
| ||||||||||
|
|
Guarantor |
Owned |
Non- |
and |
Isle of Capri | ||||||||||
|
|
(Parent |
Guarantor |
Guarantor |
Eliminating |
Casinos, Inc. | ||||||||||
|
|
Obligor) |
Subsidiaries |
Subsidiaries |
Entries |
Consolidated | ||||||||||
|
|
|
|
|
||||||||||||
For the Six Months Ended October 26, 2003 | ||||||||||||||||
Statement of Cash Flows |
|
|
|
|
|
|||||||||||
Net cash provided by (used in) |
|
|
|
|
|
|||||||||||
operating activities |
$ |
18,940 |
$ |
63,915 |
$ |
24,660 |
$ |
(17,632) |
|
$ |
89,883 |
|||||
Net cash provided by (used in) |
|
|
|
|
|
|||||||||||
investing activities |
(17,292) |
|
(55,609) |
|
(2,849) |
|
9,325 |
(66,425) |
| |||||||
Net cash provided by (used in) |
|
|
|
|
|
|||||||||||
financing activities |
(1,179) |
|
(4,043) |
|
(9,471) |
|
2,199 |
(12,494) |
| |||||||
|
|
|
|
|
||||||||||||
Net increase in cash and |
|
|
|
|
|
|||||||||||
cash equivalents |
469 |
4,263 |
12,340 |
(6,108) |
|
10,964 |
||||||||||
Cash and cash equivalents at |
|
|
|
|
|
|||||||||||
beginning of the period |
7,313 |
53,268 |
29,495 |
4,550 |
94,626 |
|||||||||||
|
|
|
|
|
||||||||||||
Cash and cash equivalents at |
|
|
|
|
|
|||||||||||
end of the period |
$ |
7,782 |
$ |
57,531 |
$ |
41,835 |
$ |
(1,558) |
|
$ |
105,590 |
|||||
|
|
|
|
|
22 | ||
| ||
|
|
|
(b) |
|
| |||||||||||
|
|
Isle of Capri |
(a) |
Non-Wholly |
|
| ||||||||||
|
|
Casinos, Inc. |
Wholly |
Owned |
Consolidating |
| ||||||||||
|
|
Guarantor |
Owned |
Non- |
and |
Isle of Capri | ||||||||||
|
|
(Parent |
Guarantor |
Guarantor |
Eliminating |
Casinos, Inc. | ||||||||||
|
|
Obligor) |
Subsidiaries |
Subsidiaries |
Entries |
Consolidated | ||||||||||
|
|
|
|
|
||||||||||||
For the Three Months Ended October 27, 2002 | ||||||||||||||||
Statement of Income |
|
|
|
|
|
|||||||||||
Revenues: |
|
|
|
|
|
|||||||||||
Casino |
$ |
- |
$ |
230,378 |
$ |
26,716 |
$ |
- |
$ |
257,094 |
||||||
Rooms, food, beverage and other |
(45) |
|
48,606 |
5,222 |
- |
53,783 |
||||||||||
|
|
|
|
|
||||||||||||
Gross revenues |
(45) |
|
278,984 |
31,938 |
- |
310,877 |
||||||||||
Less promotional allowances |
- |
44,945 |
5,819 |
- |
50,764 |
|||||||||||
|
|
|
|
|
||||||||||||
Net revenues |
(45) |
|
234,039 |
26,119 |
- |
260,113 |
||||||||||
|
|
|
|
|
|
|||||||||||
Operating expenses: |
|
|
|
|
|
|||||||||||
Casino |
- |
43,224 |
3,909 |
- |
47,133 |
|||||||||||
Gaming taxes |
- |
51,157 |
5,257 |
- |
56,414 |
|||||||||||
Rooms, food, beverage and other |
5,145 |
91,675 |
7,808 |
- |
104,628 |
|||||||||||
Management fee expense (revenue) |
(8,752) |
|
7,617 |
1,135 |
- |
- |
||||||||||
Depreciation and amortization |
271 |
16,716 |
1,290 |
- |
18,277 |
|||||||||||
|
|
|
|
|
||||||||||||
Total operating expenses |
(3,336) |
|
210,389 |
19,399 |
- |
226,452 |
||||||||||
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
3,291 |
23,650 |
6,720 |
- |
33,661 |
|||||||||||
Interest expense, net |
8,718 |
(27,680) |
|
(1,688) |
|
- |
(20,650) |
| ||||||||
Minority interest |
- |
- |
- |
(2,352) |
|
(2,352) |
| |||||||||
Equity in income (loss) of subsidiaries |
(1,350) |
|
- |
1,618 |
(268) |
|
- |
|||||||||
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|||||||||||
Income (loss) before income taxes |
10,659 |
(4,030) |
|
6,650 |
(2,620) |
|
10,659 |
|||||||||
Income taxes |
3,872 |
- |
- |
- |
3,872 |
|||||||||||
|
|
|
|
|
||||||||||||
Net income (loss) |
$ |
6,787 |
$ |
(4,030) |
|
$ |
6,650 |
$ |
(2,620) |
|
$ |
6,787 |
||||
|
|
|
|
|
23 | ||
| ||
|
|
|
(b) |
|
| |||||||||||
|
|
Isle of Capri |
(a) |
Non-Wholly |
|
| ||||||||||
|
|
Casinos, Inc. |
Wholly |
Owned |
Consolidating |
| ||||||||||
|
|
Guarantor |
Owned |
Non- |
and |
Isle of Capri | ||||||||||
|
|
(Parent |
Guarantor |
Guarantor |
Eliminating |
Casinos, Inc. | ||||||||||
|
|
Obligor) |
Subsidiaries |
Subsidiaries |
Entries |
Consolidated | ||||||||||
|
|
|
|
|
||||||||||||
For the Six Months Ended October 27, 2002 | ||||||||||||||||
Statement of Income |
|
|
|
|
|
|||||||||||
Revenues: |
|
|
|
|
|
|||||||||||
Casino |
$ |
- |
$ |
473,164 |
$ |
54,015 |
$ |
- |
$ |
527,179 |
||||||
Rooms, food, beverage and other |
(33) |
|
100,696 |
10,555 |
- |
111,218 |
||||||||||
|
|
|
|
|
||||||||||||
Gross revenues |
(33) |
|
573,860 |
64,570 |
- |
638,397 |
||||||||||
Less promotional allowances |
- |
90,150 |
11,471 |
- |
101,621 |
|||||||||||
|
|
|
|
|
||||||||||||
Net revenues |
(33) |
|
483,710 |
53,099 |
- |
536,776 |
||||||||||
|
|
|
|
|
|
|||||||||||
Operating expenses: |
|
|
|
|
|
|||||||||||
Casino |
- |
89,218 |
7,901 |
- |
97,119 |
|||||||||||
Gaming taxes |
- |
104,455 |
10,608 |
- |
115,063 |
|||||||||||
Rooms, food, beverage and other |
9,903 |
186,052 |
15,809 |
- |
211,764 |
|||||||||||
Management fee expense (revenue) |
(17,755) |
|
15,438 |
2,317 |
- |
- |
||||||||||
Depreciation and amortization |
495 |
33,234 |
2,532 |
- |
36,261 |
|||||||||||
|
|
|
|
|
||||||||||||
Total operating expenses |
(7,357) |
|
428,397 |
39,167 |
- |
460,207 |
||||||||||
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
7,324 |
55,313 |
13,932 |
- |
76,569 |
|||||||||||
Interest expense, net |
16,185 |
(54,395) |
|
(3,480) |
|
- |
(41,690) |
| ||||||||
Minority interest |
- |
- |
- |
(4,910) |
|
(4,910) |
| |||||||||
Equity in income (loss) of subsidiaries |
6,460 |
6,040 |
(15) |
|
(12,485) |
|
- |
|||||||||
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|||||||||||
Income (loss) before income taxes |
29,969 |
6,958 |
10,437 |
(17,395) |
|
29,969 |
||||||||||
Income taxes |
11,009 |
- |
- |
- |
11,009 |
|||||||||||
|
|
|
|
|
||||||||||||
Net income (loss) |
$ |
18,960 |
$ |
6,958 |
$ |
10,437 |
$ |
(17,395) |
|
$ |
18,960 |
|||||
|
|
|
|
|
24 | ||
| ||
|
|
|
(b) |
|
| |||||||||||
|
|
Isle of Capri |
(a) |
Non-Wholly |
|
| ||||||||||
|
|
Casinos, Inc. |
Wholly |
Owned |
Consolidating |
| ||||||||||
|
|
Guarantor |
Owned |
Non- |
and |
Isle of Capri | ||||||||||
|
|
(Parent |
Guarantor |
Guarantor |
Eliminating |
Casinos, Inc. | ||||||||||
|
|
Obligor) |
Subsidiaries |
Subsidiaries |
Entries |
Consolidated | ||||||||||
|
|
|
|
|
||||||||||||
For the Six Months Ended October 27, 2002 | ||||||||||||||||
Statement of Cash Flows |
|
|
|
|
|
|||||||||||
Net cash provided by (used in) |
|
|
|
|
|
|||||||||||
operating activities |
$ |
54,203 |
$ |
14,076 |
$ |
14,377 |
$ |
(13,801) |
|
$ |
68,855 |
|||||
Net cash provided by (used in) |
|
|
|
|
|
|||||||||||
investing activities |
(5,811) |
|
(17,690) |
|
(2,497) |
|
10,170 |
(15,828) |
| |||||||
Net cash provided by (used in) |
|
|
|
|
|
|||||||||||
financing activities |
(52,431) |
|
(1,640) |
|
(14,655) |
|
3,632 |
(65,094) |
| |||||||
|
|
|
|
|
||||||||||||
Net increase (decrease) in cash and |
|
|
|
|
|
|||||||||||
cash equivalents |
(4,039) |
|
(5,254) |
|
(2,775) |
|
1 |
(12,067) |
| |||||||
Cash and cash equivalents at |
|
|
|
|
|
|||||||||||
beginning of the period |
2,690 |
58,312 |
11,045 |
4,550 |
76,597 |
|||||||||||
|
|
|
|
|
||||||||||||
Cash and cash equivalents at |
|
|
|
|
|
|||||||||||
end of the period |
$ |
(1,349) |
|
$ |
53,058 |
$ |
8,270 |
$ |
4,551 |
$ |
64,530 |
|||||
|
|
|
|
|
|
|
|
(b) |
|
| |||||||||||
|
|
Isle of Capri |
(a) |
Non-Wholly |
|
| ||||||||||
|
|
Casinos, Inc. |
Wholly |
Owned |
Consolidating |
| ||||||||||
|
|
Guarantor |
Owned |
Non- |
and |
Isle of Capri | ||||||||||
|
|
(Parent |
Guarantor |
Guarantor |
Eliminating |
Casinos, Inc. | ||||||||||
|
|
Obligor) |
Subsidiaries |
Subsidiaries |
Entries |
Consolidated | ||||||||||
|
|
|
|
|
||||||||||||
As of April 27, 2003 | ||||||||||||||||
Balance Sheet |
|
|
|
|
|
|||||||||||
Current assets |
$ |
14,611 |
$ |
89,199 |
$ |
33,604 |
$ |
(1,669) |
|
$ |
135,745 |
|||||
Intercompany receivables |
777,901 |
206,680 |
66,956 |
(1,051,537) |
|
- |
||||||||||
Investments in subsidiaries |
253,227 |
282,930 |
170,276 |
(706,433) |
|
- |
||||||||||
Property and equipment, net |
3,760 |
668,683 |
168,889 |
- |
841,332 |
|||||||||||
Other assets |
20,633 |
369,438 |
41,056 |
- |
431,127 |
|||||||||||
|
|
|
|
|
||||||||||||
Total assets |
$ |
1,070,132 |
$ |
1,616,930 |
$ |
480,781 |
$ |
(1,759,639) |
|
$ |
1,408,204 |
|||||
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|||||||||||
Current liabilities |
$ |
24,691 |
$ |
90,777 |
$ |
42,372 |
$ |
(1,669) |
|
$ |
156,171 |
|||||
Intercompany payables |
14,900 |
936,731 |
99,906 |
(1,051,537) |
|
- |
||||||||||
Long-term debt, |
|
|
|
|
|
|||||||||||
less current maturities |
835,000 |
6,581 |
161,649 |
- |
1,003,230 |
|||||||||||
Deferred state income taxes |
- |
7,557 |
118 |
- |
7,675 |
|||||||||||
Other accrued liabilities |
(9,503) |
|
53,375 |
(20,825) |
|
- |
23,047 |
|||||||||
Minority interest |
- |
- |
- |
14,177 |
14,177 |
|||||||||||
Stockholders' equity |
205,044 |
521,909 |
197,561 |
(720,610) |
|
203,904 |
||||||||||
|
|
|
|
|
||||||||||||
Total liabilities and stockholders' equity |
$ |
1,070,132 |
$ |
1,616,930 |
$ |
480,781 |
$ |
(1,759,639) |
|
$ |
1,408,204 |
|||||
|
|
|
|
|
25 | ||
| ||
26 | ||
|
27 | ||
| ||
28 | ||
| ||
29 | ||
| ||
30 | ||
| ||
31 | ||
| ||
32 | ||
| ||
33 | ||
| ||
34 | ||
| ||
|
|
Actual |
|
Remainder of | ||
|
|
|
| |||
|
|
Fiscal Year |
|
Six Months |
|
Fiscal Year |
|
|
Ended 4/27/03 |
|
Ended 10/26/03 |
|
Ending 4/25/04 |
|
|
| ||||
|
|
(dollars in millions) | ||||
Property |
Project |
|
|
|
|
|
|
|
|
|
|
|
|
Isle-Biloxi |
Construct hotel & parking facility |
$ 6.0 |
|
$ 10.9 |
|
$ 14.9 |
Isle-Bossier City |
Construct hotel & entertainment center |
6.4 |
|
21.8 |
|
21.8 |
Isle-Bossier City |
Renovate casino |
- |
|
0.1 |
|
1.9 |
Isle-Marquette |
Construct hotel |
0.1 |
|
- |
|
0.8 |
Isle-Lake Charles |
Renovate & expand casino |
- |
|
0.5 |
|
11.6 |
Isle-Kansas City |
Renovate & expand casino |
- |
|
6.2 |
|
3.8 |
Isle-Black Hawk (57% owned) |
Expansion |
1.4 |
|
2.7 |
|
5.7 |
All |
Slot program |
24.1 |
|
15.7 |
|
16.7 |
All |
Other capital improvements |
20.4 |
|
10.7 |
|
23.4 |
|
|
| ||||
Total |
|
$ 58.4 |
|
$ 68.6 |
|
$ 100.6 |
|
|
|
Other capital improvements consist of expenditures related to the purchase of furniture and equipment and upgrade of hotel rooms, restaurants and other areas at all of our properties.
35 | ||
| ||
36 | ||
| ||
37 | ||
| ||
38 | ||
| ||
Principal (Notional) Amount by Expected Maturity | ||||||||
Average Interest (Swap) Rate | ||||||||
|
|
|
|
|
|
|
|
|
Fiscal year |
|
|
|
|
|
|
|
Fair Value |
(dollars in millions) |
2004 |
2005 |
2006 |
2007 |
2008 |
Thereafter |
Total |
4/27/2003 |
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Long-term debt, including current portion |
|
|
|
|
|
|
|
|
Fixed rate |
$ 2.8 |
$ 2.5 |
$ 1.5 |
$ 0.9 |
$ 1.0 |
$ 595.2 |
$ 603.9 |
$ 633.8 |
Average interest rate |
8.8% |
8.8% |
8.8% |
8.8% |
8.8% |
8.9% |
|
|
|
|
|
|
|
|
|
|
|
Variable rate |
$ 22.0 |
$ 14.5 |
$ 20.6 |
$ 129.6 |
$ 237.5 |
$ - |
$ 424.1 |
$ 424.1 |
Average interest rate (1) |
4.3% |
4.7% |
5.5% |
6.3% |
6.5% |
- |
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Derivative Financial Instruments Related to Debt |
|
|
|
|
|
| ||
Interest rate swaps |
|
|
|
|
|
|
|
|
Pay fixed/receive variable |
$ 150.0 |
$ 40.0 |
$ - |
$ - |
$ - |
$ - |
$ 190.0 |
$ (5.9) |
Average pay rate |
4.8% |
4.2% |
- |
- |
- |
- |
|
|
Average receive rate |
1.2% |
1.6% |
- |
- |
- |
- |
|
|
39 | ||
| ||
40 | ||
| ||
41 | ||
| ||
42 | ||
| ||
43 | ||
| ||
Name |
|
For |
|
Withheld |
|
Against |
|
|
|
| |||
|
|
|
|
|
|
|
Bernard Goldstein |
|
25,252,743 |
|
3,797,407 |
|
- |
Robert S. Goldstein |
|
25,338,348 |
|
3,711,802 |
|
- |
Alan J. Glazer |
|
27,721,274 |
|
1,328,876 |
|
- |
Emanuel Crystal |
|
27,720,921 |
|
1,329,229 |
|
- |
Randolph Baker |
|
28,092,655 |
|
957,495 |
|
- |
Jeffrey Goldstein |
|
25,334,971 |
|
3,715,179 |
|
- |
Matter |
|
For |
|
Against |
|
Abstained |
|
Not Voted |
|
|
|
|
| ||||
Approval of amendment to the Company's |
|
|
|
|
|
|
|
|
2000 Long-Term Stock Incentive Plan |
|
20,795,638 |
|
4,079,567 |
|
35,411 |
|
4,139,534 |
|
|
|
|
|
|
|
|
|
Selection of Ernst & Young LLP |
|
28,737,966 |
|
299,348 |
|
12,836 |
|
- |
44 | ||
| ||
|
(a) |
|
Documents Filed as Part of this Report . |
|
|
|
|
|
|
1. |
Exhibits . |
|
|
|
|
|
|
|
31.1 Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2 Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1 Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2 Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
|
|
|
|
|
2. |
Reports on Form 8-K. |
|
|
|
|
|
|
|
During the quarter ended October 26, 2003, the Company filed the following reports on Form 8-K: |
|
|
|
|
|
|
|
Current Report on Form 8-K filed on August 14, 2003, regarding Item 12 announcing the financial results of the first fiscal quarter ended July 27, 2003. |
45 | ||
| ||
46 | ||
| ||
EXHIBIT NUMBER |
DESCRIPTION |
|
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
|
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
|
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
|
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
47 | ||
| ||