EX-99.1 2 gden-ex991_7.htm EX-99.1 gden-ex991_7.htm

Exhibit 99.1

GOLDEN ENTERTAINMENT REPORTS SECOND QUARTER RESULTS

 

Second Quarter highlights:

- Increased revenues, net income, Adjusted EBITDA and EBITDA Margin

- Stratosphere renovations on schedule and on budget

- Reiterating full year Adjusted EBITDA guidance

 

LAS VEGAS August 8, 2018 – Golden Entertainment, Inc. (NASDAQ:GDEN) (“Golden Entertainment” or the “Company”) today reported financial results for the second quarter ended June 30, 2018.

 

Blake L. Sartini, Chairman and Chief Executive Officer of Golden Entertainment, commented, “We are pleased with our second quarter results which saw revenue growth across both our casino and distributed gaming segments. Our strong financial performance was driven by our diversified portfolio, with particular strength from our Las Vegas Locals properties, our existing casino resort in Laughlin and our Rocky Gap property in Maryland. During the quarter, we were excited to begin our Phase I renovations to the Stratosphere, which we expect to be completed by year end.  We also look forward to expanding our casino portfolio with our pending acquisition of two Laughlin casino resorts from Marnell Gaming, which is expected to close in the first quarter of 2019.  This acquisition will allow us to benefit from operating synergies immediately after closing while increasing our presence in Southern Nevada, which we believe is one of the most attractive gaming markets in the country.”    

 

The Company reported second-quarter revenues of $216.5 million, up from $109.9 million in the second quarter of 2017.  Net income for the second quarter of 2018 was $3.6 million or $0.13 per share, compared to net income of $1.7 million or $0.08 per share in the second quarter of 2017.  Adjusted EBITDA was $46.3 million for the second quarter compared to $15.0 million for the second quarter of 2017.

  

Adjusted EBITDA was up 13.6% and Adjusted EBITDA margin improved 230 basis points when compared to Combined Adjusted EBITDA and Combined Adjusted EBITDA margin for second quarter of 2017 including the results of American Casino & Entertainment Properties, LLC (“American”), which was acquired in October 2017.  

 

Casinos

 

Casino segment revenues rose to $130.9 million in the second quarter of 2018 compared to $26.2 million in the second quarter of 2017. Including the results of American for the second quarter of 2017, Combined Revenues would have been $129.5 million.  Casino segment Adjusted EBITDA rose to $42.2 million compared to $6.9 million in the same quarter in 2017.  Adjusted EBITDA rose 10.3% when compared to the Combined Adjusted EBITDA of $38.2 million which includes the results of American for the second quarter of 2017.

 

For our Nevada Casinos, second quarter revenues were $112.9 million, slightly up from Combined Revenues for the segment in the prior year period on a same property basis, while Adjusted EBITDA of $36.5 million was up 8.4% from Combined Adjusted EBITDA for the segment in the prior year period.  This growth was primarily due to the effectiveness of our operational changes as well as particular strength from our Las Vegas Locals properties and our existing Laughlin resort.

 

Our Rocky Gap Resort in Maryland saw increases in revenue of 3.8% to $18.0 million for the quarter, while Adjusted EBITDA increased 24.2% to $5.7 million which was in part due to the property’s tax rate on slot revenue being reduced in July 2017.  

 


Distributed Gaming

 

Distributed Gaming segment revenues increased to $85.4 million, up 2.1% from $83.6 million in the second quarter of 2017.  Adjusted EBITDA declined 4.7% to $12.8 million, from $13.5 million in the same period 2017.

 

In our Nevada distributed gaming business, total revenues during the second quarter were $69.5 million, a year-over-year increase of 1.7%.  Adjusted EBITDA of $10.6 million was down 5.7% compared to last year as our EBITDA growth in our wholly-owned tavern portfolio continued to be offset by weaker contribution from our chain store locations.  

 

Our Montana distributed business generated revenues of $15.9 million in the second quarter, an increase of 4.2% compared to last year.  Adjusted EBITDA for the Montana distributed business was $2.2 million for the second quarter.

 

Stratosphere Renovations Update

 

Phase I of the Stratosphere renovations began in May, with the project proceeding on time to be completed by year end and on budget of approximately $32 million.  Phase I includes the renovation of 317 rooms, the installation of state-of-the-art exterior signage and lighting, as well as the addition of a unique gastro brewery connected to a newly renovated sports book.  We expect approximately 250 of these renovated rooms to be in service in September, with the balance completed in the fourth quarter.  

 

When our Stratosphere renovations are complete, we will have remodeled 1,133 rooms, refreshed the interior and exterior of the property, provided guests with new premium food and beverage outlets and added attractive group meeting space.   Our total budget for the Stratosphere renovations remains at $140 million, and is expected to be completed by mid-2021.    

 

Balance Sheet & Liquidity

 

As of June 30, 2018, the Company had cash and cash equivalents of approximately $140 million and total outstanding debt of approximately $1 billion. There were no outstanding borrowings under the Company’s $140 million revolving credit facility.  At the end of the second quarter, the Company’s net leverage ratio (total debt less cash to Adjusted EBITDA for the 12 months ended June 30, 2018) was 5.2x.

 

Full-Year 2018 Guidance

 

For the full year 2018, Golden Entertainment is maintaining its guidance for total Adjusted EBITDA to be $184 million to $190 million.  The Company continues to expect to end the year with a net leverage ratio below 4.75x.

 

 

Investor Conference Call and Webcast

The Company will host a webcast and conference call today, August 8, 2018 at 5:00 p.m. Eastern Time, to discuss the second quarter 2018 results. The conference call may be accessed live by dialing (844) 465-3054 or (480) 685-5227 for international callers and entering the passcode 2089229. A replay will be available beginning at 8:00 p.m. ET on August 8, 2018 and may be accessed by dialing (855) 859-2056 or (404) 537-3406 for international callers; the passcode is 2089229. The replay will be available until August 11, 2018. The call will also be webcast live through the “Investors” section of the Company’s website, www.goldenent.com. A replay of the audio webcast will also be archived on the Company’s website, www.goldenent.com.

2


 

Forward-Looking Statements

This press release contains forward-looking statements regarding future events and our future results that are subject to the safe harbors created under the Securities Act of 1933 and the Securities Exchange Act of 1934. Forward-looking statements can generally be identified by the use of words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “forecast,” “intend,” “may,” “plan,” “project,” “potential,” “seek,” “should,” “think,” “will,” “would” and similar expressions, or they may use future dates. Forward-looking statements in this press release include, without limitation, statements regarding: the pending Laughlin acquisition and the expected timing of the closing thereof; the benefits of and realization of cost synergies from the American and Laughlin transactions; estimated future financial and operating results and future net leverage ratio; proposed future capital expenditures, investments and property improvements, including the Stratosphere redevelopment plan, and their associated timing, source of funding and cost; and the Company’s plans, strategic priorities, objectives, expectations, intentions, including with respect to its growth prospects and growth opportunities and potential acquisitions. Forward-looking statements are based on our current expectations and assumptions regarding the Company’s business, the economy and other future conditions. These forward-looking statements are subject to assumptions, risks and uncertainties that may change at any time, and readers are therefore cautioned that actual results could differ materially from those expressed in any forward-looking statements. Factors that could cause actual results to differ materially include: the failure of our pending Laughlin acquisition to close as anticipated; the Company’s ability to realize the anticipated cost savings, synergies and other benefits of the American and Laughlin transactions and its other acquisitions, and integration risks relating to such transactions; changes in national, regional and local economic, political and market conditions; legislative and regulatory matters (including the cost of compliance or failure to comply with applicable laws and regulations); increases in gaming taxes and fees in the jurisdictions in which the Company operates; litigation; increased competition; the Company’s ability to renew its distributed gaming contracts; reliance on key personnel (including the Company’s Chief Executive Officer, Chief Operating Officer and Chief Strategy and Financial Officer); the level of the Company’s indebtedness and the Company’s ability to comply with covenants in its debt instruments; terrorist incidents; natural disasters; severe weather conditions; the effects of environmental and structural building conditions; the effects of disruptions to the Company’s information technology and other systems and infrastructure; factors affecting the gaming, entertainment and hospitality industries generally; and other risks and uncertainties discussed in the Company’s filings with the SEC, including the “Risk Factors” sections of the Company’s Annual Report on Form 10-K for the year ended December 31, 2017 and most recent Quarterly Reports on Form 10-Q. The Company undertakes no obligation to update any forward-looking statements as a result of new information, future developments or otherwise. All forward-looking statements in this press release are qualified in their entirety by this cautionary statement.

 

Non-GAAP Financial Measures

To supplement the Company’s consolidated financial statements presented in accordance with United States generally accepted accounting principles (“GAAP”), the Company uses Adjusted EBITDA, Combined Revenues and Combined Adjusted EBITDA which measures the Company believes are appropriate to provide meaningful comparison with, and to enhance an overall understanding of, the Company’s past financial performance and prospects for the future. The Company believes Adjusted EBITDA and Combined Adjusted EBITDA provide useful information to both management and investors by excluding specific expenses and gains that the Company believes are not indicative of core operating results. Further, Adjusted EBITDA is a measure of operating performance used by management, as well as industry analysts, to evaluate operations and operating performance and is widely used in the gaming industry. Other companies in the gaming industry may calculate Adjusted EBITDA differently than the Company does.

 

3


Combined Revenues and Combined Adjusted EBITDA represent historical revenues, net income and Adjusted EBITDA of American (for periods prior to the American acquisition) and Golden on a combined basis, as if the American acquisition had occurred on the first day of the period presented. Such presentation does not conform to GAAP or the Securities and Exchange Commission rules for pro forma presentations; however, the Company has included these combined results because it believes they provide a meaningful comparison for the periods presented. All combined financial information is unaudited and does not include any pro forma adjustments to reflect the American acquisition and related transactions. The combined financial information has been prepared by the Company’s management for illustrative purposes only and does not purport to be indicative of what its results of operations, financial condition or other financial information would have been if the American acquisition and related transactions had occurred at the beginning of the period presented. In addition, the combined financial information does not reflect non-recurring charges incurred in connection with the American acquisition, nor any cost savings and synergies expected to result from the American acquisition (and associated costs to achieve such savings or synergies), nor any costs associated with severance, restructuring or integration activities resulting from the American acquisition.

 

The presentation of this additional information is not meant to be considered in isolation or as a substitute for measures of financial performance prepared in accordance with GAAP. Reconciliations of Adjusted EBITDA to net income (loss) are provided in the financial information tables below. Additionally, a reconciliation of Combined Revenues to revenues is provided in the financial information tables below.

 

The Company has not provided a reconciliation of its guidance for Adjusted EBITDA to net income since interest, depreciation, amortization, taxes and other adjustment items are not available without unreasonable efforts. The Company defines “Adjusted EBITDA” as earnings before interest and other non-operating income (expense), income taxes, depreciation and amortization, acquisition expenses, loss on disposal of property and equipment, share-based compensation expenses, preopening expenses, class action litigation expenses, executive severance, gain on change in fair value of derivative, and other gains and losses. Adjusted EBITDA for a particular segment or operation is Adjusted EBITDA before corporate overhead, which is not allocated to each segment or operation.

 

About Golden Entertainment, Inc.

Golden Entertainment, Inc. owns and operates gaming properties across two divisions – resort casino operations and distributed gaming. The Company operates approximately 16,000 gaming devices, 121 table games, 5,164 hotel rooms, and provides jobs for over 7,000 team members. Golden Entertainment owns eight resort casinos – seven in Southern Nevada and one in Maryland. Through its distributed gaming business in Nevada and Montana, Golden Entertainment operates slot machines at over 1,000 locations and owns nearly 60 traditional taverns in Nevada. The Company is licensed in Illinois to operate video gaming terminals. Golden Entertainment is focused on maximizing the value of its portfolio by leveraging its scale, leadership position and proven management capabilities across its two divisions. For more information, visit www.goldenent.com.

 

Contacts

Golden Entertainment, Inc.

Investor Relations

Charles H. Protell

Joseph Jaffoni, Richard Land, James Leahy

Chief Financial Officer

JCIR

702/893-7777

212/835-8500 or gden@jcir.com

 

 

4


Golden Entertainment, Inc.

Consolidated Statements of Operations

(Unaudited, in thousands, except per share data)

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2018

 

 

2017(1)

 

 

2018

 

 

2017(1)

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming

 

$

132,546

 

 

$

89,257

 

 

$

266,409

 

 

$

175,436

 

Food and beverage

 

 

43,422

 

 

 

15,021

 

 

 

86,025

 

 

 

29,893

 

Rooms

 

 

27,568

 

 

 

1,920

 

 

 

53,633

 

 

 

3,408

 

Other

 

 

13,007

 

 

 

3,687

 

 

 

25,265

 

 

 

7,031

 

Total revenues

 

 

216,543

 

 

 

109,885

 

 

 

431,332

 

 

 

215,768

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming

 

 

78,510

 

 

 

61,166

 

 

 

156,198

 

 

 

120,163

 

Food and beverage

 

 

35,351

 

 

 

13,163

 

 

 

68,943

 

 

 

26,176

 

Rooms

 

 

12,291

 

 

 

499

 

 

 

23,856

 

 

 

972

 

Other operating

 

 

3,655

 

 

 

3,518

 

 

 

7,651

 

 

 

6,794

 

Selling, general and administrative

 

 

43,986

 

 

 

18,913

 

 

 

88,379

 

 

 

36,895

 

Depreciation and amortization

 

 

22,854

 

 

 

7,408

 

 

 

48,091

 

 

 

13,960

 

Acquisition expenses

 

 

194

 

 

 

2,066

 

 

 

1,306

 

 

 

2,066

 

Preopening expenses

 

 

389

 

 

 

574

 

 

 

837

 

 

 

846

 

Loss on disposal of property and equipment

 

 

218

 

 

 

 

 

 

295

 

 

 

 

Total expenses

 

 

197,448

 

 

 

107,307

 

 

 

395,556

 

 

 

207,872

 

Operating income

 

 

19,095

 

 

 

2,578

 

 

 

35,776

 

 

 

7,896

 

Non-operating income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(16,066

)

 

 

(2,000

)

 

 

(30,809

)

 

 

(3,683

)

Change in fair value of derivative

 

 

1,462

 

 

 

 

 

 

4,673

 

 

 

 

Total non-operating expense, net

 

 

(14,604

)

 

 

(2,000

)

 

 

(26,136

)

 

 

(3,683

)

Income before income tax benefit (provision)

 

 

4,491

 

 

 

578

 

 

 

9,640

 

 

 

4,213

 

Income tax benefit (provision)

 

 

(897

)

 

 

1,135

 

 

 

(2,116

)

 

 

2,842

 

Net income

 

$

3,594

 

 

$

1,713

 

 

$

7,524

 

 

$

7,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

27,406

 

 

 

22,265

 

 

 

27,278

 

 

 

22,258

 

Dilutive impact of stock options and restricted stock units

 

 

2,258

 

 

 

1,023

 

 

 

2,250

 

 

 

799

 

Diluted

 

 

29,664

 

 

 

23,288

 

 

 

29,528

 

 

 

23,057

 

Net income per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.13

 

 

$

0.08

 

 

$

0.28

 

 

$

0.32

 

Diluted

 

$

0.12

 

 

$

0.07

 

 

$

0.25

 

 

$

0.31

 

___________________

(1)

Prior-period information has been recast for the adoption of Accounting Standards Codification Topic 606 (ASC 606), Revenue from Contracts with Customers, which the Company adopted effective January 1, 2018, utilizing the full retrospective transition method.

 

 

5


Golden Entertainment, Inc.

Supplemental Combined Financial Information

(Unaudited, in thousands)

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

Three Months Ended

 

 

June 30, 2017

 

 

 

 

 

 

 

June 30, 2018

 

 

Golden

 

 

American

 

 

Combined

 

 

% Change

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nevada Casinos

 

$

112,917

 

 

$

8,833

 

 

$

103,348

 

 

$

112,181

 

 

 

0.7

%

Maryland Casino

 

 

18,009

 

 

 

17,346

 

 

 

-

 

 

 

17,346

 

 

 

3.8

%

Total Casinos

 

 

130,926

 

 

 

26,179

 

 

 

103,348

 

 

 

129,527

 

 

 

1.1

%

Nevada Distributed Gaming

 

 

69,507

 

 

 

68,357

 

 

 

-

 

 

 

68,357

 

 

 

1.7

%

Montana Distributed Gaming

 

 

15,890

 

 

 

15,253

 

 

 

-

 

 

 

15,253

 

 

 

4.2

%

Total Distributed Gaming

 

 

85,397

 

 

 

83,610

 

 

 

-

 

 

 

83,610

 

 

 

2.1

%

Corporate and other

 

 

220

 

 

 

96

 

 

 

29

 

 

 

125

 

 

 

76.0

%

Total revenues

 

$

216,543

 

 

$

109,885

 

 

$

103,377

 

 

$

213,262

 

 

 

1.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3,594

 

 

$

1,713

 

 

$

14,348

 

 

$

16,061

 

 

 

(77.6

%)

Adjustments to net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

22,854

 

 

 

7,408

 

 

 

7,358

 

 

 

14,766

 

 

 

54.8

%

Acquisition expenses

 

 

194

 

 

 

2,066

 

 

 

-

 

 

 

2,066

 

 

 

(90.6

%)

Loss on disposal of property and equipment

 

 

218

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

100.0

%

Share-based compensation

 

 

2,758

 

 

 

2,322

 

 

 

-

 

 

 

2,322

 

 

 

18.8

%

Preopening expenses

 

 

389

 

 

 

574

 

 

 

-

 

 

 

574

 

 

 

(32.2

%)

Class action litigation expenses

 

 

218

 

 

 

55

 

 

 

-

 

 

 

55

 

 

 

296.4

%

Executive severance and sign-on bonuses

 

 

371

 

 

 

-

 

 

 

43

 

 

 

43

 

 

 

762.8

%

Loss on extinguishment of debt

 

 

-

 

 

 

-

 

 

 

881

 

 

 

881

 

 

 

(100.0

%)

Settlement expense

 

 

-

 

 

 

-

 

 

 

800

 

 

 

800

 

 

 

(100.0

%)

Other, net

 

 

199

 

 

 

-

 

 

 

7

 

 

 

7

 

 

 

2742.9

%

Interest expense, net

 

 

16,066

 

 

 

2,000

 

 

 

2,331

 

 

 

4,331

 

 

 

271.0

%

Change in fair value of derivative

 

 

(1,462

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

100.0

%

Income tax (benefit) provision

 

 

897

 

 

 

(1,135

)

 

 

-

 

 

 

(1,135

)

 

 

(179.0

%)

Adjusted EBITDA

 

$

46,296

 

 

$

15,003

 

 

$

25,768

 

 

$

40,771

 

 

 

13.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nevada Casinos

 

$

36,524

 

 

$

2,379

 

 

$

31,302

 

 

$

33,681

 

 

 

8.4

%

Maryland Casino

 

 

5,658

 

 

 

4,555

 

 

 

-

 

 

 

4,555

 

 

 

24.2

%

Total Casinos

 

 

42,182

 

 

 

6,934

 

 

 

31,302

 

 

 

38,236

 

 

 

10.3

%

Nevada Distributed Gaming

 

 

10,638

 

 

 

11,277

 

 

 

-

 

 

 

11,277

 

 

 

(5.7

%)

Montana Distributed Gaming

 

 

2,204

 

 

 

2,201

 

 

 

-

 

 

 

2,201

 

 

 

0.1

%

Total Distributed Gaming

 

 

12,842

 

 

 

13,478

 

 

 

-

 

 

 

13,478

 

 

 

(4.7

%)

Corporate and other

 

 

(8,728

)

 

 

(5,409

)

 

 

(5,534

)

 

 

(10,943

)

 

 

(20.2

%)

Adjusted EBITDA

 

$

46,296

 

 

$

15,003

 

 

$

25,768

 

 

$

40,771

 

 

 

13.6

%

 

 

6


Golden Entertainment, Inc.

Supplemental Combined Financial Information (continued)

(Unaudited, in thousands)

 

 

 

 

 

 

Six Months Ended

 

 

 

 

 

 

 

Six Months Ended

 

 

June 30, 2017

 

 

 

 

 

 

 

June 30, 2018

 

 

Golden

 

 

American

 

 

Combined

 

 

% Change

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nevada Casinos

 

$

228,584

 

 

$

17,926

 

 

$

208,200

 

 

$

226,126

 

 

 

1.1

%

Maryland Casino

 

 

32,829

 

 

 

32,543

 

 

 

-

 

 

 

32,543

 

 

 

0.9

%

Total Casinos

 

 

261,413

 

 

 

50,469

 

 

 

208,200

 

 

 

258,669

 

 

 

1.1

%

Nevada Distributed Gaming

 

 

138,241

 

 

 

135,044

 

 

 

-

 

 

 

135,044

 

 

 

2.4

%

Montana Distributed Gaming

 

 

31,317

 

 

 

30,080

 

 

 

-

 

 

 

30,080

 

 

 

4.1

%

Total Distributed Gaming

 

 

169,558

 

 

 

165,124

 

 

 

-

 

 

 

165,124

 

 

 

2.7

%

Corporate and other

 

 

361

 

 

 

175

 

 

 

65

 

 

 

240

 

 

 

50.4

%

Total revenues

 

$

431,332

 

 

$

215,768

 

 

$

208,265

 

 

$

424,033

 

 

 

1.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

7,524

 

 

$

7,055

 

 

$

33,093

 

 

$

40,148

 

 

 

(81.3

%)

Adjustments to net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

48,091

 

 

 

13,960

 

 

 

14,432

 

 

 

28,392

 

 

 

69.4

%

Acquisition expenses

 

 

1,306

 

 

 

2,066

 

 

 

-

 

 

 

2,066

 

 

 

(36.8

%)

Loss on disposal of property and equipment

 

 

295

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

100.0

%

Share-based compensation

 

 

4,602

 

 

 

3,749

 

 

 

-

 

 

 

3,749

 

 

 

22.8

%

Preopening expenses

 

 

837

 

 

 

846

 

 

 

-

 

 

 

846

 

 

 

(1.1

%)

Class action litigation expenses

 

 

335

 

 

 

55

 

 

 

-

 

 

 

55

 

 

 

509.1

%

Executive severance and sign-on bonuses

 

 

558

 

 

 

-

 

 

 

43

 

 

 

43

 

 

 

1197.7

%

Loss on extinguishment of debt

 

 

-

 

 

 

-

 

 

 

881

 

 

 

881

 

 

 

(100.0

%)

Settlement expense

 

 

-

 

 

 

-

 

 

 

800

 

 

 

800

 

 

 

(100.0

%)

Other, net

 

 

390

 

 

 

-

 

 

 

7

 

 

 

7

 

 

 

5471.4

%

Interest expense, net

 

 

30,809

 

 

 

3,683

 

 

 

4,983

 

 

 

8,666

 

 

 

255.5

%

Change in fair value of derivative

 

 

(4,673

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

100.0

%

Income tax (benefit) provision

 

 

2,116

 

 

 

(2,842

)

 

 

-

 

 

 

(2,842

)

 

 

(174.5

%)

Adjusted EBITDA

 

$

92,190

 

 

$

28,572

 

 

$

54,239

 

 

$

82,811

 

 

 

11.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nevada Casinos

 

$

76,445

 

 

$

5,270

 

 

$

66,158

 

 

$

71,428

 

 

 

7.0

%

Maryland Casino

 

 

9,387

 

 

 

7,966

 

 

 

-

 

 

 

7,966

 

 

 

17.8

%

Total Casinos

 

 

85,832

 

 

 

13,236

 

 

 

66,158

 

 

 

79,394

 

 

 

8.1

%

Nevada Distributed Gaming

 

 

21,640

 

 

 

22,277

 

 

 

-

 

 

 

22,277

 

 

 

(2.9

%)

Montana Distributed Gaming

 

 

4,209

 

 

 

4,307

 

 

 

-

 

 

 

4,307

 

 

 

(2.3

%)

Total Distributed Gaming

 

 

25,849

 

 

 

26,584

 

 

 

-

 

 

 

26,584

 

 

 

(2.8

%)

Corporate and other

 

 

(19,491

)

 

 

(11,248

)

 

 

(11,919

)

 

 

(23,167

)

 

 

(15.9

%)

Adjusted EBITDA

 

$

92,190

 

 

$

28,572

 

 

$

54,239

 

 

$

82,811

 

 

 

11.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7


Golden Entertainment, Inc.

Reconciliation of Net Income (Loss) to Adjusted EBITDA

(Unaudited, in thousands)

 

 

 

Three Months Ended June 30, 2018

 

 

 

Casino Segment

 

 

Distributed Gaming Segment

 

 

 

 

 

 

 

 

 

 

 

Nevada Casinos

 

 

Maryland Casino

 

 

Nevada Distributed Gaming

 

 

Montana Distributed Gaming

 

 

Corporate

and Other

 

 

Consolidated

 

Net income (loss)

 

$

19,632

 

 

$

4,604

 

 

$

6,583

 

 

$

969

 

 

$

(28,194

)

 

$

3,594

 

Depreciation and amortization

 

 

16,364

 

 

 

1,048

 

 

 

3,745

 

 

 

1,234

 

 

 

463

 

 

 

22,854

 

Acquisition expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

194

 

 

 

194

 

Loss on disposal of property and equipment

 

 

214

 

 

 

4

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

218

 

Share-based compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,758

 

 

 

2,758

 

Preopening expenses

 

 

-

 

 

 

-

 

 

 

88

 

 

 

-

 

 

 

301

 

 

 

389

 

Class action litigation expenses

 

 

3

 

 

 

-

 

 

 

195

 

 

 

-

 

 

 

20

 

 

 

218

 

Executive severance

 

 

168

 

 

 

-

 

 

 

2

 

 

 

-

 

 

 

201

 

 

 

371

 

Other, net

 

 

120

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

79

 

 

 

199

 

Interest expense, net

 

 

23

 

 

 

2

 

 

 

25

 

 

 

1

 

 

 

16,015

 

 

 

16,066

 

Change in fair value of derivative

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,462

)

 

 

(1,462

)

Income tax provision

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

897

 

 

 

897

 

Adjusted EBITDA

 

$

36,524

 

 

$

5,658

 

 

$

10,638

 

 

$

2,204

 

 

$

(8,728

)

 

$

46,296

 

 

 

 

Three Months Ended June 30, 2017

 

 

 

Casino Segment

 

 

Distributed Gaming Segment

 

 

 

 

 

 

 

 

 

 

 

Nevada Casinos

 

 

Maryland Casino

 

 

Nevada Distributed Gaming

 

 

Montana Distributed Gaming

 

 

Corporate

and Other

 

 

Consolidated

 

Net income (loss)

 

$

1,143

 

 

$

3,809

 

 

$

6,978

 

 

$

880

 

 

$

(11,097

)

 

$

1,713

 

Depreciation and amortization

 

 

1,281

 

 

 

744

 

 

 

3,700

 

 

 

1,242

 

 

 

441

 

 

 

7,408

 

Acquisition expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,066

 

 

 

2,066

 

Share-based compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,322

 

 

 

2,322

 

Preopening expenses

 

 

-

 

 

 

-

 

 

 

311

 

 

 

89

 

 

 

174

 

 

 

574

 

Class action litigation expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

55

 

 

 

55

 

Interest expense, net

 

 

(45

)

 

 

2

 

 

 

288

 

 

 

(10

)

 

 

1,765

 

 

 

2,000

 

Income tax benefit

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,135

)

 

 

(1,135

)

Adjusted EBITDA

 

$

2,379

 

 

$

4,555

 

 

$

11,277

 

 

$

2,201

 

 

$

(5,409

)

 

$

15,003

 

 

8


Golden Entertainment, Inc.

Reconciliation of Net Income (Loss) to Adjusted EBITDA (continued)

(Unaudited, in thousands)

 

 

 

Six Months Ended June 30, 2018

 

 

 

Casino Segment

 

 

Distributed Gaming Segment

 

 

 

 

 

 

 

 

 

 

 

Nevada Casinos

 

 

Maryland Casino

 

 

Nevada Distributed Gaming

 

 

Montana Distributed Gaming

 

 

Corporate

and Other

 

 

Consolidated

 

Net income (loss)

 

$

40,772

 

 

$

7,305

 

 

$

13,406

 

 

$

1,594

 

 

$

(55,553

)

 

$

7,524

 

Depreciation and amortization

 

 

34,973

 

 

 

2,074

 

 

 

7,525

 

 

 

2,602

 

 

 

917

 

 

 

48,091

 

Acquisition expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,306

 

 

 

1,306

 

Loss on disposal of property and equipment

 

 

276

 

 

 

4

 

 

 

5

 

 

 

10

 

 

 

-

 

 

 

295

 

Share-based compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,602

 

 

 

4,602

 

Preopening expenses

 

 

-

 

 

 

-

 

 

 

236

 

 

 

-

 

 

 

601

 

 

 

837

 

Class action litigation expenses

 

 

16

 

 

 

-

 

 

 

195

 

 

 

-

 

 

 

124

 

 

 

335

 

Executive severance

 

 

219

 

 

 

-

 

 

 

37

 

 

 

-

 

 

 

302

 

 

 

558

 

Other, net

 

 

144

 

 

 

-

 

 

 

167

 

 

 

-

 

 

 

79

 

 

 

390

 

Interest expense, net

 

 

45

 

 

 

4

 

 

 

69

 

 

 

3

 

 

 

30,688

 

 

 

30,809

 

Change in fair value of derivative

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(4,673

)

 

 

(4,673

)

Income tax provision

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,116

 

 

 

2,116

 

Adjusted EBITDA

 

$

76,445

 

 

$

9,387

 

 

$

21,640

 

 

$

4,209

 

 

$

(19,491

)

 

$

92,190

 

 

 

Six Months Ended June 30, 2017

 

 

 

Casino Segment

 

 

Distributed Gaming Segment

 

 

 

 

 

 

 

 

 

 

 

Nevada Casinos

 

 

Maryland Casino

 

 

Nevada Distributed Gaming

 

 

Montana Distributed Gaming

 

 

Corporate

and Other

 

 

Consolidated

 

Net income (loss)

 

$

3,189

 

 

$

6,490

 

 

$

14,507

 

 

$

1,572

 

 

$

(18,703

)

 

$

7,055

 

Depreciation and amortization

 

 

2,125

 

 

 

1,471

 

 

 

7,045

 

 

 

2,531

 

 

 

788

 

 

 

13,960

 

Acquisition expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,066

 

 

 

2,066

 

Share-based compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,749

 

 

 

3,749

 

Preopening expenses

 

 

-

 

 

 

-

 

 

 

396

 

 

 

213

 

 

 

237

 

 

 

846

 

Class action litigation expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

55

 

 

 

55

 

Interest expense, net

 

 

(44

)

 

 

5

 

 

 

329

 

 

 

(9

)

 

 

3,402

 

 

 

3,683

 

Income tax benefit

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,842

)

 

 

(2,842

)

Adjusted EBITDA

 

$

5,270

 

 

$

7,966

 

 

$

22,277

 

 

$

4,307

 

 

$

(11,248

)

 

$

28,572

 

 

 

 

9


Golden Entertainment, Inc.

Consolidated Balance Sheets

(Unaudited, in thousands)

 

  

 

June 30, 2018

 

 

December 31, 2017(1)

 

ASSETS

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

140,330

 

 

$

90,579

 

Accounts receivable, net

 

 

13,297

 

 

 

14,692

 

Prepaid expenses

 

 

16,836

 

 

 

19,397

 

Inventories

 

 

6,867

 

 

 

5,594

 

Other

 

 

2,284

 

 

 

2,817

 

Total current assets

 

 

179,614

 

 

 

133,079

 

Property and equipment, net

 

 

884,493

 

 

 

895,241

 

Goodwill

 

 

158,134

 

 

 

158,134

 

Intangible assets, net

 

 

148,912

 

 

 

157,692

 

Deferred income taxes

 

 

7,680

 

 

 

7,787

 

Other assets

 

 

18,071

 

 

 

13,242

 

Total assets

 

$

1,396,904

 

 

$

1,365,175

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

9,038

 

 

$

9,759

 

Accounts payable

 

 

21,364

 

 

 

19,470

 

Accrued taxes, other than income taxes

 

 

6,704

 

 

 

6,664

 

Accrued payroll and related

 

 

17,970

 

 

 

22,570

 

Accrued liabilities

 

 

20,447

 

 

 

20,373

 

Total current liabilities

 

 

75,523

 

 

 

78,836

 

Long-term debt, net

 

 

961,343

 

 

 

963,200

 

Other long-term obligations

 

 

3,251

 

 

 

3,226

 

Total liabilities

 

 

1,040,117

 

 

 

1,045,262

 

Shareholders' equity

 

 

 

 

 

 

 

 

Common stock, $.01 par value; authorized 100,000 shares; 27,430 and 26,413 common shares issued and outstanding, respectively

 

 

274

 

 

 

264

 

Additional paid-in capital

 

 

428,850

 

 

 

399,510

 

Accumulated deficit

 

 

(72,337

)

 

 

(79,861

)

Total shareholders' equity

 

 

356,787

 

 

 

319,913

 

Total liabilities and shareholders' equity

 

$

1,396,904

 

 

$

1,365,175

 

___________________

(1)

Prior-period information has been recast for the adoption of Accounting Standards Codification Topic 606 (ASC 606), Revenue from Contracts with Customers, which the Company adopted effective January 1, 2018, utilizing the full retrospective transition method.

 

# # #

10