Delaware | 7011 | 13-3391527 | ||||||
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (IRS Employer Identification Number) |
John N. Brewer, Esq. Michael S. Shalmy, Esq. Greenberg Traurig, LLP 3773 Howard Hughes Parkway, Suite 400N. Las Vegas, Nevada 89169 (702) 792-3773 | Steven B. Stokdyk, Esq. Latham & Watkins LLP 355 South Grand Avenue Los Angeles, CA 90071 (213) 458-1234 |
Large accelerated filer | ☐ | Accelerated filer | ☐ | ||||||||
Non-accelerated filer | ☐ (Do not check if a smaller reporting company) | Smaller reporting company | ☒ |
Title of Each Class of Securities to be Registered | Proposed Maximum Aggregate Offering Price(1)(2) | Amount of Registration Fee(3) | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Common Stock, $0.0001 par value per share | $ | 46,000,000 | $ | 5,924.80 |
Price to Public | Underwriting Discounts and Commissions | Proceeds, Before Expenses, to Full House Resorts, Inc. | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Per Share | $ | $ | $ | ||||||||||||||
Total | $ | $ | $ |
Full House Resorts, Inc. (“the Company”)(1) | Silver Slipper Casino Venture, LLC(2) | Pro Forma Combined | ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Nine Months Ended September 30, 2013 | Nine Months Ended September 30, 2012(3) | Year Ended December 31, 2012(3) | Year Ended December 31, 2011 | Nine Months Ended September 30, 2012 | Year Ended December 31, 2011 | Pro Forma year ended December 31, 2012 | ||||||||||||||||||||||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||||||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||||||||
Statement of Operations Data(4): | ||||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 113,272 | $ | 91,300 | $ | 128,760 | $ | 105,461 | $ | 42,735 | $ | 57,260 | $ | 171,495 | ||||||||||||||||||||||||||||
Operating income | 3,913 | 50,771 | 49,638 | 19,173 | 509 | 5,435 | 49,761 | |||||||||||||||||||||||||||||||||||
Net (loss) income | (1,617 | ) | 28,666 | 27,834 | 2,343 | (5,582 | ) | (1,774 | ) | 22,097 | ||||||||||||||||||||||||||||||||
Basic per share (loss) income(5) | $ | (0.09 | ) | $ | 1.53 | $ | 1.49 | $ | 0.13 | $ | — | $ | — | $ | 1.18 |
Full House Resorts, Inc. (“the Company”)(1) | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
As of September 30, 2013 | As of December 31, 2012(3) | As of December 31, 2011 | |||||||||||||||
(unaudited) | |||||||||||||||||
(in thousands) | |||||||||||||||||
Balance Sheet Data: | |||||||||||||||||
Cash and cash equivalents | $ | 25,364 | $ | 20,603 | $ | 14,707 | |||||||||||
Total assets | 156,807 | 162,725 | 94,618 | ||||||||||||||
Long-term debt (including current maturities) | 66,250 | 68,750 | 26,937 | ||||||||||||||
Current liabilities | 14,175 | 15,332 | 17,186 | ||||||||||||||
Retained earnings | 36,461 | 38,078 | 8,508 | ||||||||||||||
Total stockholders’ equity | 80,122 | 81,133 | 55,445 | ||||||||||||||
Other Financial Data(6): | |||||||||||||||||
Adjusted EBITDA | $ | 15,440 | $ | 15,862 | $ | 21,235 | |||||||||||
Property EBITDA | 19,134 | 21,100 | 25,673 |
Full House Resorts, Inc. (“the Company”)(1) | Silver Slipper Casino Venture, LLC(2) | Pro Forma Combined | ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Nine Months Ended September 30, 2013 | Nine Months Ended September 30, 2012 | Year Ended December 31, 2012 | Year Ended December 31, 2011 | Nine Months Ended September 30, 2012 | Year Ended December 31, 2011 | Pro forma year ended December 31, 2012 | ||||||||||||||||||||||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||||||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||||||||
Net (loss) income | $ | (1,617 | ) | $ | 28,666 | $ | 27,834 | $ | 2,343 | $ | (5,582 | ) | $ | (1,774 | ) | $ | 22,097 | |||||||||||||||||||||||||
Add back: | ||||||||||||||||||||||||||||||||||||||||||
Interest (income) expense | 5,615 | 805 | 2,731 | 2,838 | 5,367 | 7,153 | 10,271 | |||||||||||||||||||||||||||||||||||
Depreciation and amortization | 6,906 | 4,736 | 6,884 | 7,001 | 3,705 | 4,735 | 12,448 | |||||||||||||||||||||||||||||||||||
Income taxes | (91 | ) | 17,417 | 15,175 | 3,240 | — | — | 12,771 | ||||||||||||||||||||||||||||||||||
EBITDA | 10,813 | 51,624 | 52,624 | 15,422 | 3,490 | 10,114 | 57,587 | |||||||||||||||||||||||||||||||||||
Add back: | ||||||||||||||||||||||||||||||||||||||||||
Impairment loss | 4,000 | — | — | 4,920 | — | — | — | — | ||||||||||||||||||||||||||||||||||
Stock compensation | 586 | 1,242 | 724 | — | — | 931 | 1,242 | |||||||||||||||||||||||||||||||||||
Acquisition costs expensed(3) | (9 | ) | 1,558 | 735 | — | — | 133 | 1,558 | ||||||||||||||||||||||||||||||||||
Loss on derivatives and debt(4) | — | 1,711 | 513 | — | — | 1,711 | 1,711 | |||||||||||||||||||||||||||||||||||
Gain on sale of joint venture | — | (41,189 | ) | — | — | — | (41,200 | ) | (41,189 | ) | ||||||||||||||||||||||||||||||||
Other(5) | 50 | (431 | ) | (84 | ) | (1,079 | ) | 724 | 56 | (28 | ) | |||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 15,440 | $ | 12,768 | $ | 15,862 | $ | 21,235 | $ | 4,214 | $ | 10,170 | $ | 20,881 | ||||||||||||||||||||||||||||
Add back: | ||||||||||||||||||||||||||||||||||||||||||
Corporate loss | 4,289 | 4,869 | 6,818 | 5,190 | 6,818 | |||||||||||||||||||||||||||||||||||||
Deduct: | ||||||||||||||||||||||||||||||||||||||||||
Stock compensation | (586 | ) | (931 | ) | (1,242 | ) | (724 | ) | (1,242 | ) | ||||||||||||||||||||||||||||||||
Severance costs | — | — | (330 | ) | (330 | ) | ||||||||||||||||||||||||||||||||||||
Acquisition costs expensed(3) | — | — | — | — | ||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | (9 | ) | (6 | ) | (8 | ) | (28 | ) | (8 | ) | ||||||||||||||||||||||||||||||||
Property EBITDA | $ | 19,134 | $ | 16,700 | $ | 21,100 | $ | 25,673 | $ | 4,214 | $ | 10,170 | $ | 26,119 |
September 30, 2013 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
(Unaudited) (In thousands) | ||||||||||||
Actual | As Adjusted | |||||||||||
Cash and cash equivalents | $ | 25,364 | $ | |||||||||
Indebtedness under our credit facilities(1) | $ | 66,250 | ||||||||||
Stockholders’ equity: | ||||||||||||
Common stock, par value $0.0001 per share: 100,000,000 shares authorized: 20,107,276 shares issued and 18,750,681 shares outstanding(2); ___________ shares issued, pro forma | 2 | |||||||||||
Additional paid-in capital | 45,313 | |||||||||||
Treasury stock, 1,356,595 common shares | (1,654 | ) | ||||||||||
Retained earnings | 36,461 | |||||||||||
Total stockholders’ equity | 80,122 | |||||||||||
Total capitalization | $ | 146,372 | $ |
Full House Resorts, Inc. (“the Company”)(1) | Silver Slipper Casino Venture, LLC(2) | Pro Forma Adjustments | Pro Forma Combined | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenues | ||||||||||||||||||||||
Casino | $ | 112,649 | $ | 38,783 | $ | — | $ | 151,432 | ||||||||||||||
Food and beverage | 6,223 | 3,483 | — | 9,706 | ||||||||||||||||||
Management fees | 7,180 | — | — | 7,180 | ||||||||||||||||||
Other | 2,708 | 469 | — | 3,177 | ||||||||||||||||||
128,760 | 42,735 | — | 171,495 | |||||||||||||||||||
Operating costs and expenses | ||||||||||||||||||||||
Casino | 62,976 | 16,336 | — | 79,312 | ||||||||||||||||||
Food and beverage | 5,973 | 3,620 | — | 9,593 | ||||||||||||||||||
Other operations | 5,614 | 177 | — | 5,791 | ||||||||||||||||||
Project development and acquisition costs | 1,861 | — | — | 1,861 | ||||||||||||||||||
Selling, general and administrative | 37,003 | 17,068 | (153 | )(1) | 53,918 | |||||||||||||||||
Management fee | — | 1,320 | (1,320 | )(2) | — | |||||||||||||||||
Depreciation and amortization | 6,884 | 3,705 | 1,859 | (3) | 12,448 | |||||||||||||||||
120,311 | 42,226 | 386 | 162,923 | |||||||||||||||||||
Operating gains (losses) | ||||||||||||||||||||||
Gain on sale of joint venture | 41,189 | — | — | 41,189 | ||||||||||||||||||
Operating income | 49,638 | 509 | (386 | ) | 49,761 | |||||||||||||||||
Other income (expense) | ||||||||||||||||||||||
Interest expense | (2,731 | ) | (5,367 | ) | (2,173 | )(4)(5)(6) | (10,271 | ) | ||||||||||||||
Gain on derivative instruments | 8 | — | — | 8 | ||||||||||||||||||
Interest and other income | (6 | ) | (724 | ) | — | (730 | ) | |||||||||||||||
Loss on extinguishment of debt | (1,719 | ) | — | — | (1,719 | ) | ||||||||||||||||
Income before income taxes | 45,190 | (5,582 | ) | (2,559 | ) | 37,049 | ||||||||||||||||
Income taxes | 15,175 | — | (2,404 | )(7) | 12,771 | |||||||||||||||||
Net income | 30,015 | (5,582 | ) | (155 | ) | 24,278 | ||||||||||||||||
Income attributable to non-controlling interest in consolidated joint venture | (2,181 | ) | — | — | (2,181 | ) | ||||||||||||||||
Net income attributable to the Company | $ | 27,834 | $ | (5,582 | ) | $ | (155 | ) | $ | 22,097 | ||||||||||||
Net income attributable to the Company per common share | $ | 1.49 | $ | 1.18 | ||||||||||||||||||
Weighted-average number of common shares outstanding | 18,677,544 | 18,677,544 |
High | Low | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Year Ended December 31, 2013 | ||||||||||||
First Quarter | $ | 3.58 | $ | 2.75 | ||||||||
Second Quarter | 3.32 | 2.58 | ||||||||||
Third Quarter | 3.05 | 2.61 | ||||||||||
Fourth Quarter | 3.03 | 2.70 | ||||||||||
Year Ended December 31, 2012 | ||||||||||||
First Quarter | $ | 3.59 | $ | 2.45 | ||||||||
Second Quarter | 3.15 | 2.76 | ||||||||||
Third Quarter | 4.00 | 2.60 | ||||||||||
Fourth Quarter | 3.82 | 2.73 |
Full House Resorts, Inc. (“the Company”)(1) | Silver Slipper Casino Venture, LLC(2) | ||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Nine Months Ended September 30, 2013 | Year Ended December 31, 2012(3) | Year Ended December 31, 2011 | Nine Months Ended September 30, 2012 | Year Ended December 31, 2011 | |||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||
Statement of Operations Data:(4) | (In thousands, except per share data) | ||||||||||||||||||||||||||
Revenues | $ | 113,272 | $ | 128,760 | $ | 105,461 | $ | 42,735 | $ | 57,260 | |||||||||||||||||
Operating income | 3,913 | 49,638 | 19,173 | 509 | 5,435 | ||||||||||||||||||||||
Net (loss) income | (1,617 | ) | 27,834 | 2,343 | (5,582 | ) | (1,774 | ) | |||||||||||||||||||
Basic per share (loss) income(5) | $ | (0.09 | ) | $ | 1.49 | $ | 0.13 | n/a | n/a |
Full House Resorts, Inc. (“the Company”)(1) | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
As of September 30, 2013 | As of December 31, 2012(3) | As of December 31, 2011 | |||||||||||||||
Balance Sheet Data: | |||||||||||||||||
Cash and cash equivalents | $ | 25,364 | $ | 20,603 | $ | 14,707 | |||||||||||
Total assets | 156,807 | 162,725 | 94,618 | ||||||||||||||
Current liabilities | 14,175 | 15,332 | 17,186 | ||||||||||||||
Retained earnings | 36,461 | 38,078 | 8,508 | ||||||||||||||
Total stockholders’ equity | 80,122 | 81,133 | 55,445 |
2012 | 2011 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
FireKeepers Casino: | ||||||||||||
Contract rights, net | $ | — | $ | 10,873 | ||||||||
Nambé project: | ||||||||||||
Notes receivable, tribal governments | — | — | ||||||||||
$ | — | $ | 10,873 |
Gross proceeds, before $0.3 million wind-up fee and holdback receivable | $ | 48.8 | |||||
Plus: April 2012 wind-up fee received, net of $0.03 million wind-up fee and holdback receivable | 0.9 | ||||||
49.7 | |||||||
Less: Net basis of contract rights expensed | (2.8 | ) | |||||
Less: Our interest in joint venture | (5.7 | ) | |||||
Gain on sale of joint venture | $ | 41.2 |
Name | Age | Position | ||||||
---|---|---|---|---|---|---|---|---|
Kenneth R. Adams | 71 | Director | ||||||
Carl G. Braunlich | 61 | Vice Chairman | ||||||
Andre M. Hilliou | 66 | Chairman/Chief Executive Officer | ||||||
Kathleen Marshall | 58 | Director | ||||||
Mark J. Miller | 56 | Director/Chief Operating Officer | ||||||
T. Wesley Elam | 59 | Sr. Vice President | ||||||
Elaine L. Guidroz | 36 | Secretary and General Counsel | ||||||
Deborah J. Pierce | 65 | Chief Financial Officer |
Name and Principal Positions | Year | Salary | Stock Awards(1) | Non-Equity Incentive Plan Compensation(2) | All Other Compensation(3) | Total | ||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Andre M. Hilliou Chief Executive Officer | 2013 | $ | 322,362 | $ | 242,500 | $ | 363,797 | $ | 4,800 | $ | 933,459 | |||||||||||||||||||||
2012 | $ | 322,362 | $ | 582,000 | $ | 473,184 | $ | 4,800 | $ | 1,382,346 | ||||||||||||||||||||||
Mark J. Miller Executive Vice President / Chief Operating Officer | 2013 | $ | 322,362 | $ | 242,500 | $ | 394,018 | $ | — | $ | 958,880 | |||||||||||||||||||||
2012 | $ | 322,362 | $ | 582,000 | $ | 497,362 | $ | — | $ | 1,401,724 | ||||||||||||||||||||||
Deborah J. Pierce Chief Financial Officer(4) | 2013 | $ | 250,000 | $ | 53,668 | $ | 39,983 | $ | — | $ | 343,651 |
Name | Fees Earned or Paid in Cash | Stock Awards(1) | Total | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Carl G. Braunlich | $ | 51,999 | $ | 6,380 | $ | 58,379 | |||||||||||
Kenneth R. Adams | $ | 37,000 | $ | 6,380 | $ | 43,380 | |||||||||||
Kathleen Marshall | $ | 42,000 | $ | 6,380 | $ | 48,380 |
Employee | Payment | Continued Medical Benefits(1) | Accelerated Vesting of Restricted Stock(2) | Total Payments | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Andre M. Hilliou | ||||||||||||||||||||||
Death or Disability | $ | 700,700 | — | — | $ | 700,700 | ||||||||||||||||
Without Cause or with Good Reason | $ | 527,430 | $ | 5,597 | — | $ | 533,027 | |||||||||||||||
Change of control | $ | 881,553 | — | — | $ | 881,553 | ||||||||||||||||
Mark J. Miller | ||||||||||||||||||||||
Death or Disability | $ | 378,338 | — | — | $ | 378,338 | ||||||||||||||||
Without Cause or with Good Reason | $ | 567,250 | $ | 17,346 | — | $ | 584,596 | |||||||||||||||
Change of control | $ | 567,250 | — | — | $ | 567,250 | ||||||||||||||||
Deborah J. Pierce | ||||||||||||||||||||||
Death or Disability | $ | 269,991 | — | $ | 140,000 | $ | 409,991 | |||||||||||||||
Without Cause or with Good Reason | $ | 164,983 | $ | 12,152 | $ | 140,000 | $ | 317,135 | ||||||||||||||
Change of control | $ | 289,983 | — | $ | 140,000 | $ | 429,983 |
(a) | (b) | (c) | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Plan Category | Number of securities to be issued upon exercise of outstanding options, warrants and rights | Weighted-average exercise price of outstanding options, warrants and rights | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) | ||||||||||||||
Equity compensation plans approved by security holders | $ | — | $ | — | 137,000 | (1) | |||||||||||
Equity compensation plans not approved by security holders | None | None | None | ||||||||||||||
Total | $ | — | $ | — | 137,000 |
Name and Address of Beneficial Owner | Number of Shares Owned(1) | Percentage of Class Outstanding Before the Offering(1) | Percentage of Class Outstanding After the Offering(1) | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Common Stock: | |||||||||||||||||
Andre Hilliou | 631,700 | (2) | 3.37 | % | |||||||||||||
Mark J. Miller | 464,796 | (3) | 2.48 | % | |||||||||||||
Deborah J. Pierce | 50,800 | (4) | * | ||||||||||||||
Carl G. Braunlich | 18,000 | * | |||||||||||||||
Kathleen Marshall | 16,000 | * | |||||||||||||||
Kenneth R. Adams | 24,900 | * | |||||||||||||||
All Officers and Directors as a Group (8 Persons) | 1,333,231 | 7.11 | % | ||||||||||||||
Allen E. Paulson Living Trust 514 Via De La Valle, Suite 210 Solana Beach, California 92075 | 1,776,887 | (5) | 9.48 | % | |||||||||||||
RMB Capital Management, LLC and Iron Road Capital Partners, LLC 115 S. LaSalle Street 34th Floor Chicago, IL 60603 | 954,466 | (6) | 5.09 | % |
Underwriter | Number of Shares | ||||||
---|---|---|---|---|---|---|---|
Macquarie Capital (USA) Inc. | |||||||
Total |
Total Fees | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Fees Per Share | Without Exercise of Option | With Full Exercise of Option | |||||||||||||||
Discounts and commissions paid by us | $ | $ | $ |
Report of Independent Registered Public Accounting Firm | F-2 | ||||||
Audited Consolidated Financial Statements | |||||||
Consolidated Statements of Operations for the year ended December 31, 2012 and 2011 | F-3 | ||||||
Consolidated Balance Sheets as of December 31, 2012 and 2011 | F-4 | ||||||
Consolidated Statements of Stockholders’ Equity as of December 31, 2012 and 2011 | F-5 | ||||||
Consolidated Statements of Cash Flows for the year ended December 31, 2012 and 2011 | F-6 | ||||||
Notes to Consolidated Financial Statements | F-7 | ||||||
Unaudited Consolidated Condensed Financial Statements | |||||||
Consolidated Statements of Operations for the nine months ended September 30, 2013 and 2012 | F-25 | ||||||
Consolidated Balance Sheets as of September 30, 2013 and December 31, 2012 | F-26 | ||||||
Consolidated Statements of Stockholders’ Equity for the nine months ended September 30, 2013, the year ended December 31, 2012 and the period ended September 30, 2012 | F-27 | ||||||
Consolidated Statements of Cash Flows for the nine months ended September 30, 2013 and 2012 | F-28 | ||||||
Notes to Consolidated Financial Statements | F-29 | ||||||
Report of Independent Auditors | F-38 | ||||||
Audited Financial Statements for Silver Slipper Casino Venture, LLC | |||||||
Balance Sheets as of December 31, 2011 and 2010 | F-39 | ||||||
Statements of Operations for the year ended December 31, 2011 and 2010 | F-40 | ||||||
Statement of Changes in Members’ Equity (Deficit) as of December 31, 2011 and 2010 | F-41 | ||||||
Statements of Cash Flows for the year ended December 31, 2011 and 2010 | F-42 | ||||||
Notes to Financial Statements | F-43 | ||||||
Report of Independent Auditors | F-48 | ||||||
Audited Financial Statements for Silver Slipper Casino Venture, LLC | |||||||
Statements of Operations for the nine months ended September 30, 2012 and three months ended December 31, 2012 | F-49 | ||||||
Statement of Changes in Members’ Equity (Deficiency) for the nine months ended September 30, 2012 and three months ended December 31, 2012 | F-50 | ||||||
Statements of Cash Flows for the nine months ended September 30, 2012 and three months ended December 31, 2012 | F-51 | ||||||
Notes to Financial Statements | F-52 |
December 31, 2012 | December 31, 2011 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenues | ||||||||||||
Casino | $ | 112,649 | $ | 74,708 | ||||||||
Food and beverage | 6,223 | 4,517 | ||||||||||
Management fees | 7,180 | 24,186 | ||||||||||
Other operations | 2,708 | 2,050 | ||||||||||
128,760 | 105,461 | |||||||||||
Operating costs and expenses | ||||||||||||
Casino | 62,976 | 42,509 | ||||||||||
Food and beverage | 5,973 | 4,469 | ||||||||||
Other operations | 5,614 | 4,465 | ||||||||||
Project development and acquisition costs | 1,861 | 793 | ||||||||||
Selling, general and administrative | 37,003 | 25,429 | ||||||||||
Depreciation and amortization | 6,884 | 7,001 | ||||||||||
120,311 | 84,666 | |||||||||||
Operating gains (losses) | ||||||||||||
Gain on sale of joint venture | 41,189 | — | ||||||||||
Equity in net income of unconsolidated joint venture, and related guaranteed payments | — | 3,306 | ||||||||||
Impairment losses | — | (4,920 | ) | |||||||||
Unrealized losses on notes receivable, tribal governments | — | (8 | ) | |||||||||
41,189 | (1,622 | ) | ||||||||||
Operating income | 49,638 | 19,173 | ||||||||||
Other income (expense) | ||||||||||||
Interest expense | (2,731 | ) | (2,838 | ) | ||||||||
Gain (loss) on derivative instruments | 8 | (513 | ) | |||||||||
Other income (expense) | (6 | ) | 8 | |||||||||
Loss on extinguishment of debt | (1,719 | ) | — | |||||||||
(4,448 | ) | (3,343 | ) | |||||||||
Income before income taxes | 45,190 | 15,830 | ||||||||||
Income tax expense | 15,175 | 3,240 | ||||||||||
Net income | 30,015 | 12,590 | ||||||||||
Income attributable to noncontrolling interest in consolidated joint venture | (2,181 | ) | (10,247 | ) | ||||||||
Net income attributable to the Company | $ | 27,834 | $ | 2,343 | ||||||||
Net income attributable to the Company per common share | $ | 1.49 | $ | 0.13 | ||||||||
Weighted-average number of common shares outstanding | 18,677,544 | 18,397,599 |
December 31, 2012 | December 31, 2011 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
ASSETS | ||||||||||||
Current assets | ||||||||||||
Cash and equivalents | $ | 20,603 | $ | 14,707 | ||||||||
Accounts receivable, net of allowance for doubtful accounts of $959 and $1,158 | 2,657 | 4,865 | ||||||||||
Prepaid expenses | 5,744 | 2,487 | ||||||||||
Deferred tax asset | 2,110 | 751 | ||||||||||
Other | 1,225 | 404 | ||||||||||
32,339 | 23,214 | |||||||||||
Property and equipment, net of accumulated depreciation | 83,673 | 38,668 | ||||||||||
Long-term assets related to tribal casino projects | ||||||||||||
Notes receivable, net of allowance of $662 in 2011 | — | — | ||||||||||
Contract rights, net of accumulated amortization of $0 and $6,493 | — | 10,873 | ||||||||||
— | 10,873 | |||||||||||
Other assets | ||||||||||||
Goodwill | 22,127 | 7,456 | ||||||||||
Intangible assets, net of accumulated amortization of $1,506 and $425 | 18,106 | 11,721 | ||||||||||
Long term deposits | 301 | 142 | ||||||||||
Loan fees, net of accumulated amortization of $496 and $934 | 5,159 | 1,898 | ||||||||||
Deferred tax asset | 1,020 | 646 | ||||||||||
46,713 | 21,863 | |||||||||||
$ | 162,725 | $ | 94,618 | |||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||
Current liabilities | ||||||||||||
Accounts payable | $ | 2,532 | $ | 1,614 | ||||||||
Income taxes payable | 7 | 2,410 | ||||||||||
Accrued player club points and progressive jackpots | 2,378 | 1,751 | ||||||||||
Accrued payroll and related | 4,107 | 4,034 | ||||||||||
Other accrued expenses | 3,808 | 2,427 | ||||||||||
Current portion of long-term debt | 2,500 | 4,950 | ||||||||||
15,332 | 17,186 | |||||||||||
Long-term debt, net of current portion | 66,250 | 21,987 | ||||||||||
Deferred tax liability | 10 | — | ||||||||||
81,592 | 39,173 | |||||||||||
Stockholders’ equity | ||||||||||||
Common stock, $.0001 par value, 100,000,000 shares authorized; 20,036,276 and 20,030,276 shares issued | 2 | 2 | ||||||||||
Additional paid-in capital | 44,707 | 43,448 | ||||||||||
Treasury stock, 1,356,595 common shares | (1,654 | ) | (1,654 | ) | ||||||||
Retained earnings | 38,078 | 8,508 | ||||||||||
81,133 | 50,304 | |||||||||||
Non-controlling interest in consolidated joint venture | — | 5,141 | ||||||||||
81,133 | 55,445 | |||||||||||
$ | 162,725 | $ | 94,618 |
Common stock | Additional paid-in capital | Treasury stock | Retained Earnings | Noncontrolling interest | Total Stockholders’ Equity | |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
December 31, 2012 | Shares | Dollars | Shares | Dollars | ||||||||||||||||||||||||||||||||||||||
Beginning balances | 20,030 | $ | 2 | $ | 43,448 | 1,357 | $ | (1,654 | ) | $ | 8,508 | $ | 5,141 | $ | 55,445 | |||||||||||||||||||||||||||
Previously deferred share-based compensation recognized | — | — | 1,242 | — | — | — | — | 1,242 | ||||||||||||||||||||||||||||||||||
Issuances of common stock | 6 | — | 17 | — | — | — | — | 17 | ||||||||||||||||||||||||||||||||||
Distributions to non- controlling interest in consolidated joint venture | — | — | — | — | — | — | (3,586 | ) | (3,586 | ) | ||||||||||||||||||||||||||||||||
Sale of interest in joint venture | — | — | — | — | — | 1,736 | (3,736 | ) | (2,000 | ) | ||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 27,834 | 2,181 | 30,015 | ||||||||||||||||||||||||||||||||||
Ending balances | 20,036 | $ | 2 | $ | 44,707 | 1,357 | $ | (1,654 | ) | $ | 38,078 | $ | — | $ | 81,133 |
Common stock | Additional paid-in capital | Treasury stock | Retained Earnings | Noncontrolling interest | Total Stockholders’ Equity | |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
December 31, 2011 | Shares | Dollars | Shares | Dollars | ||||||||||||||||||||||||||||||||||||||
Beginning balances | 19,364 | $ | 2 | $ | 42,700 | 1,357 | $ | (1,654 | ) | $ | 6,165 | $ | 5,582 | $ | 52,795 | |||||||||||||||||||||||||||
Issuance of share based compensation | 660 | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Previously deferred share-based compensation recognized | — | — | 724 | — | — | — | — | 724 | ||||||||||||||||||||||||||||||||||
Issuances of common stock | 6 | — | 24 | — | — | — | — | 24 | ||||||||||||||||||||||||||||||||||
Distributions to non-controlling interest in consolidated joint venture | — | — | — | — | — | — | (10,688 | ) | (10,688 | ) | ||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 2,343 | 10,247 | 12,590 | ||||||||||||||||||||||||||||||||||
Ending balances | 20,030 | $ | 2 | $ | 43,448 | 1,357 | $ | (1,654 | ) | $ | 8,508 | $ | 5,141 | $ | 55,445 |
2012 | 2011 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash flows from operating activities: | ||||||||||||
Net income attributable to the Company | $ | 27,834 | $ | 2,343 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Equity in net income of unconsolidated investee | — | (1,754 | ) | |||||||||
Distributions from unconsolidated investee | — | 1,946 | ||||||||||
Non-controlling interest in consolidated joint venture | 2,181 | 10,247 | ||||||||||
Gain on sale of joint venture | (41,189 | ) | — | |||||||||
Depreciation | 5,270 | 4,205 | ||||||||||
Amortization of gaming and other rights | 593 | 2,372 | ||||||||||
Nambé notes receivable impairment loss adjustment | — | 420 | ||||||||||
Stockman’s goodwill impairment loss adjustment | — | 4,500 | ||||||||||
Loss on derivative | — | 513 | ||||||||||
Amortization of loan fees | 2,395 | 838 | ||||||||||
Amortization of player loyalty program, land lease and water rights | 1,021 | 425 | ||||||||||
Other | 90 | 57 | ||||||||||
Deferred and share-based compensation | 1,259 | 748 | ||||||||||
Increases and decreases in operating assets and liabilities: | ||||||||||||
Accounts receivable, net | 2,840 | (702 | ) | |||||||||
Prepaid expenses | (1,460 | ) | (785 | ) | ||||||||
Deferred tax | (1,724 | ) | (1,295 | ) | ||||||||
Other assets | (442 | ) | 52 | |||||||||
Accounts payable and accrued expenses | (567 | ) | 2,962 | |||||||||
Income taxes payable | (2,402 | ) | 2,025 | |||||||||
Deferred tax liability | — | (2,110 | ) | |||||||||
Net cash (used in) provided by operating activities | (4,301 | ) | 27,007 | |||||||||
Cash flows from investing activities: | ||||||||||||
Proceeds from sale of joint venture | 49,658 | — | ||||||||||
Purchase of property and equipment | (2,986 | ) | (3,234 | ) | ||||||||
Proceeds from sale of assets | 96 | 10 | ||||||||||
Silver Slipper deposits and other capitalized acquisition costs | (1,286 | ) | — | |||||||||
Rising Star deposits and other capitalized acquisition costs | — | (19,514 | ) | |||||||||
Grand Lodge acquisition | — | 75 | ||||||||||
Trademark | (7 | ) | (17 | ) | ||||||||
Other | (204 | ) | (45 | ) | ||||||||
Net cash provided by (used in) investing activities | 45,271 | (22,725 | ) | |||||||||
Cash flows from financing activities: | ||||||||||||
Repayment of long-term debt | (28,187 | ) | (6,600 | ) | ||||||||
Distributions to non-controlling interest in consolidated joint venture | (3,323 | ) | (10,688 | ) | ||||||||
Proceeds from borrowings | — | 15,104 | ||||||||||
Loan fees | (3,564 | ) | (649 | ) | ||||||||
Deferred offering costs | — | (36 | ) | |||||||||
Net cash used in financing activities | (35,074 | ) | (2,869 | ) | ||||||||
Net increase in cash and equivalents | 5,896 | 1,413 | ||||||||||
Cash and equivalents, beginning of year | 14,707 | 13,294 | ||||||||||
Cash and equivalents, end of year | $ | 20,603 | $ | 14,707 |
SUPPLEMENTAL CASH FLOW INFORMATION: | 2012 | 2011 | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash paid for interest | $ | 1,877 | $ | 2,010 | ||||||||
Cash paid for income taxes | $ | 21,876 | $ | 4,706 | ||||||||
Purchases of property and equipment financed with prior year deposit | $ | — | $ | 5,000 | ||||||||
Borrowings paid directly to sellers and vendors at closing | $ | 70,000 | $ | — |
2012 | 2011 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rooms | $ | 3,588 | $ | 2,388 | ||||||||
Food and beverage | 9,249 | 5,478 | ||||||||||
Other incentives | 1,120 | 863 | ||||||||||
$ | 13,957 | $ | 8,729 |
Twelve Months Ended: | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
December 31, 2012 | December 31, 2011 | |||||||||||
Revenues | $ | — | $ | 21,292 | ||||||||
Net income | — | 3,507 |
December 31, 2012 | December 31, 2011 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Current assets | $ | — | $ | 2,457 | ||||||||
Long-term assets | — | 7,916 | ||||||||||
Current liabilities | — | 90 |
Twelve Months Ended: | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
December 31, 2012 | December 30, 2011 | |||||||||||
Revenues | $ | 5,340 | $ | 23,256 | ||||||||
Net income | 4,362 | 20,494 |
2012 | Cost | Accumulated Amortization | Disposal | Net | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
FireKeepers project, initial cost | $ | 4,155 | $ | (1,583 | ) | $ | (2,572 | ) | $ | — | ||||||||||||
FireKeepers project, additional | 13,210 | (5,503 | ) | (7,707 | ) | — | ||||||||||||||||
$ | 17,365 | $ | (7,086 | ) | $ | (10,279 | ) | $ | — |
2011 | Cost | Accumulated Amortization | Disposal | Net | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
FireKeepers project, initial cost | $ | 4,155 | $ | (1,434 | ) | $ | — | $ | 2,721 | |||||||||||||
FireKeepers project, additional | 13,210 | (5,058 | ) | — | 8,152 | |||||||||||||||||
$ | 17,365 | $ | (6,492 | ) | $ | — | $ | 10,873 |
Year ended December 31, 2012 (in thousands) | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance at beginning of the year | Changes during the year | Balance at end of the year | |||||||||||||||
Stockman’s Goodwill | $ | 5,809 | $ | — | $ | 5,809 | |||||||||||
Rising Star Goodwill | 1,647 | — | 1,647 | ||||||||||||||
Silver Slipper Goodwill | — | 14,671 | 14,671 | ||||||||||||||
Goodwill, net of accumulated impairment losses | $ | 7,456 | $ | 14,671 | $ | 22,127 |
Year ended December 31, 2011 (in thousands) | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance at beginning of the year | Changes during the year | Balance at end of the year | |||||||||||||||
Stockman’s Goodwill | $ | 10,309 | $ | (4,500 | ) | $ | 5,809 | ||||||||||
Rising Star Goodwill | — | 1,647 | 1,647 | ||||||||||||||
Goodwill, net of accumulated impairment losses | $ | 10,309 | $ | (2,853 | ) | $ | 7,456 |
December 31, 2012 | |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Estimated Life (years) | Gross Carrying Value | Accumulated Amortization | Cumulative Expense / (Disposals) | Intangible Asset, Net | |||||||||||||||||||||
Amortizing Intangible assets: | |||||||||||||||||||||||||
Player Loyalty Program – Rising Star | 3 | $ | 1,700 | $ | (992 | ) | $ | — | $ | 708 | |||||||||||||||
Player Loyalty Program – Silver Slipper | 3 | 5,900 | (492 | ) | — | 5,408 | |||||||||||||||||||
Land Lease and Water Rights – Silver Slipper | 46 | 1,420 | (23 | ) | — | 1,397 | |||||||||||||||||||
Wells Fargo Bank Loan Fees | 5 | 2,614 | (924 | ) | (1,690 | ) | — | ||||||||||||||||||
Capital One Bank Loan Fees | 3 | 4,671 | (434 | ) | — | 4,237 | |||||||||||||||||||
ABC Funding, LLC Loan Fees | 4 | 984 | (62 | ) | — | 922 | |||||||||||||||||||
Non-amortizing intangible assets: | |||||||||||||||||||||||||
Gaming License-Indiana | Indefinite | 9,900 | — | — | 9,900 | ||||||||||||||||||||
Gaming License-Mississippi | Indefinite | 115 | — | — | 115 | ||||||||||||||||||||
Gaming License-Nevada | Indefinite | 542 | — | — | 542 | ||||||||||||||||||||
Trademarks | Indefinite | 36 | — | — | 36 | ||||||||||||||||||||
$ | 27,882 | $ | (2,927 | ) | $ | (1,690 | ) | $ | 23,265 |
December 31, 2011 | |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Estimated Life (years) | Gross Carrying Value | Accumulated Amortization | Cumulative Expense / (Disposals) | Intangible Asset, Net | |||||||||||||||||||||
Amortizing Intangible assets: | |||||||||||||||||||||||||
Player Loyalty Program – Rising Star | 3 | $ | 1,700 | $ | (425 | ) | $ | — | $ | 1,275 | |||||||||||||||
Nevada State Bank Loan Fees | 15 | 219 | (219 | ) | — | — | |||||||||||||||||||
Wells Fargo Bank Loan Fees | 5 | 2,614 | (716 | ) | — | 1,898 | |||||||||||||||||||
Non-amortizing intangible assets: | |||||||||||||||||||||||||
Gaming License-Indiana | Indefinite | 9,900 | — | — | 9,900 | ||||||||||||||||||||
Gaming License- Nevada | Indefinite | 485 | — | 32 | 517 | ||||||||||||||||||||
Trademarks | Indefinite | 27 | — | 2 | 29 | ||||||||||||||||||||
$ | 14,945 | $ | (1,360 | ) | $ | 34 | $ | 13,619 |
2012 | 2011 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Land and improvements | $ | 9,907 | $ | 10,568 | ||||||||
Buildings and improvements | 70,401 | 25,805 | ||||||||||
Furniture and equipment | 19,649 | 13,376 | ||||||||||
99,957 | 49,749 | |||||||||||
Less accumulated depreciation | (16,284 | ) | (11,081 | ) | ||||||||
$ | 83,673 | $ | 38,668 |
2012 | 2011 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Long-term debt, net of current portion: | ||||||||||||
Term loan agreement, $50.0 million on June 29, 2012, funding on October 1, 2012, maturing October 1, 2015, interest greater of elected LIBOR, or 1.0%, plus margin [4.00%-4.75%], LIBOR rate elections can be made based on a 30 day, 60 day, 90 day or six-month LIBOR and margins are adjusted quarterly. (4.75% during the quarter and year ended December 31, 2012) | $ | 48,750 | $ | — | ||||||||
Term loan agreement, $20.0 million on October 1, 2012, maturing October 1, 2016, interest rate is fixed at 13.25% per annum. (13.25% during the quarter and year ended December 31, 2012) | 20,000 | — | ||||||||||
Term loan agreement, $33.0 million on October 29, 2010, scheduled maturity June 30, 2016, interest greater of 1 month LIBOR, or 1.5%, plus margin [4.5%-5.5%], LIBOR rates and margins are adjusted quarterly. (7.0% during the quarter and year ended December 31, 2011) | — | 26,400 | ||||||||||
Swap agreement, $20.0 million on January 7, 2011, effective April 1, 2011, scheduled maturity April 1, 2016, interest received based on 1 month LIBOR, and paid at a fixed rate of 1.9% through August 31, 2011. The Swap was re-designated in September 2011 with interest to be received at the greater of 1.5% or 1 month LIBOR, and paid at a fixed rate of 3.06% until maturity. (average net settlement rates during the quarter and year ended December 31, 2011 were 1.56% and 1.62%, respectively) | — | 537 | ||||||||||
Less current portion | (2,500 | ) | (4,950 | ) | ||||||||
$ | 66,250 | $ | 21,987 |
2013 | $ | 2,500 | |||||
2014 | 5,000 | ||||||
2015 | 41,250 | ||||||
2016 | 20,000 | ||||||
$ | 68,750 |
2012 | 2011 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Current:
| $ | 15,390 | $ | 4,398 | ||||||||
| 1,509 | 2,247 | ||||||||||
16,899 | 6,645 | |||||||||||
Deferred:
| (1,712 | ) | (3,131 | ) | ||||||||
| (12 | ) | (274 | ) | ||||||||
(1,724 | ) | (3,405 | ) | |||||||||
$ | 15,175 | $ | 3,240 |
2012 | 2011 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Tax provision at U.S. statutory rate | $ | 15,053 | $ | 1,898 | ||||||||
State taxes, net of federal benefit | 1,067 | 1,290 | ||||||||||
Other (benefit) | (945 | ) | 52 | |||||||||
$ | 15,175 | $ | 3,240 |
2012 | 2011 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred tax assets: | ||||||||||||
Deferred compensation | $ | 1,713 | $ | 1,162 | ||||||||
Depreciation of fixed assets | 595 | 886 | ||||||||||
Intangible assets and amortization | 591 | 388 | ||||||||||
Acquisition fees | — | 283 | ||||||||||
Notes receivable | — | 258 | ||||||||||
Interest in partnerships | — | 203 | ||||||||||
Accrued expenses | 933 | — | ||||||||||
Chip and token liability | 93 | — | ||||||||||
Allowance for doubtful accounts | 150 | — | ||||||||||
Other | 531 | 28 | ||||||||||
4,606 | 3,208 | |||||||||||
Deferred tax liabilities: | ||||||||||||
Amortization of gaming rights and unrealized gain on tribal receivables | — | (936 | ) | |||||||||
Prepaid expenses | (1,310 | ) | (667 | ) | ||||||||
Interest in partnerships | (176 | ) | — | |||||||||
Federal liability due to expected prepayment from amended Michigan modified business tax returns | — | (152 | ) | |||||||||
Allowance for doubtful accounts | — | (56 | ) | |||||||||
(1,486 | ) | (1,811 | ) | |||||||||
$ | 3,120 | $ | 1,397 |
2013 | $ | 2,814 | |||||
2014 | 2,780 | ||||||
2015 | 2,761 | ||||||
2016 | 2,217 | ||||||
2017 | 1,217 | ||||||
Thereafter | 37,958 | ||||||
$ | 49,747 |
2012 | 2011 | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Shares | Weighted average grant date value (per share) | Shares | Weighted average grant date value (per share) | |||||||||||||||||||
Unvested at beginning of year | 660,000 | $ | 3.88 | — | $ | — | ||||||||||||||||
Issued | — | — | 660,000 | 3.88 | ||||||||||||||||||
Vested | (20,001 | ) | 3.88 | — | — | |||||||||||||||||
Forfeited | — | — | — | — | ||||||||||||||||||
Unvested at end of year | 639,999 | 3.88 | 660,000 | 3.88 |
Building | $ | 42.2 | |||||
Land improvements | 0.5 | ||||||
Equipment | 4.6 | ||||||
Intangibles | 1.4 | ||||||
Player loyalty program | 5.9 | ||||||
Goodwill (excess purchase price over the assets purchased) | 14.7 | ||||||
Working capital | 2.9 | ||||||
$ | 72.2 |
Twelve months ended December 31, (In thousands) | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 2011 | |||||||||||
Net revenues | $ | 171,495 | $ | 162,721 | ||||||||
Depreciation and amortization | 12,647 | 13,795 | ||||||||||
Operating income | 51,368 | 23,293 | ||||||||||
Net income (loss) attributable to the Company | 21,999 | (103 | ) | |||||||||
Net income (loss) per share | $ | 1.18 | $ | (0.01 | ) |
Casino Operations | Development/ Management | Corporate | Consolidated | |||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | Nevada | Midwest | Gulf Coast | |||||||||||||||||||||||||||||
Revenues | $ | 22,313 | $ | 86,291 | $ | 12,861 | $ | 7,295 | $ | — | $ | 128,760 | ||||||||||||||||||||
Selling, general and administrative expense | 6,292 | 19,398 | 4,670 | 136 | 6,507 | 37,003 | ||||||||||||||||||||||||||
Depreciation and amortization | 909 | 4,163 | 1,211 | 592 | 9 | 6,884 | ||||||||||||||||||||||||||
Operating gains (losses) | — | — | — | 41,189 | — | 41,189 | ||||||||||||||||||||||||||
Operating income (loss) | 3,851 | 5,746 | 663 | 46,196 | (6,818 | ) | 49,638 | |||||||||||||||||||||||||
Income (loss) attributable to Company | 2,539 | 2,158 | 456 | 30,108 | (7,427 | ) | 27,834 |
Casino Operations | Development/ Management | Corporate | Consolidated | |||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2011 | Nevada | Midwest | Gulf Coast | |||||||||||||||||||||||||||||
Revenues | $ | 12,313 | $ | 68,957 | $ | — | $ | 24,186 | $ | 5 | $ | 105,461 | ||||||||||||||||||||
Selling, general and administrative expense | 3,541 | 16,378 | — | 610 | 4,900 | 25,429 | ||||||||||||||||||||||||||
Depreciation and amortization | 1,051 | 3,550 | — | 2,372 | 28 | 7,001 | ||||||||||||||||||||||||||
Operating gains (losses)* | (4,500 | ) | — | — | 2,878 | — | (1,622 | ) | ||||||||||||||||||||||||
Operating income (loss) | (3,433 | ) | 4,240 | — | 23,556 | (5,190 | ) | 19,173 | ||||||||||||||||||||||||
Income (loss) attributable to Company | (2,266 | ) | 1,250 | — | 9,079 | (5,720 | ) | 2,343 |
Casino Operations | Development/ Management | Corporate | Consolidated | |||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | Nevada | Midwest | Gulf Coast | |||||||||||||||||||||||||||||
Total assets | $ | 16,964 | $ | 51,054 | $ | 72,911 | $ | 96 | $ | 21,700 | $ | 162,725 | ||||||||||||||||||||
Property and equipment, net | 6,988 | 29,632 | 47,024 | — | 29 | 83,673 | ||||||||||||||||||||||||||
Goodwill | 5,809 | 1,647 | 14,671 | — | — | 22,127 | ||||||||||||||||||||||||||
Liabilities | 2,281 | 5,817 | 3,020 | — | 70,474 | 81,592 |
Casino Operations | Development/ Management | Corporate | Consolidated | |||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2011 | Nevada | Midwest | Gulf Coast | |||||||||||||||||||||||||||||
Total assets | $ | 18,489 | $ | 54,923 | $ | — | $ | 13,193 | $ | 8,013 | $ | 94,618 | ||||||||||||||||||||
Property and equipment, net | 7,351 | 31,296 | — | — | 21 | 38,668 | ||||||||||||||||||||||||||
Goodwill | 5,809 | 1,647 | — | — | — | 7,456 | ||||||||||||||||||||||||||
Liabilities | 4,604 | 9,649 | — | 103 | 24,817 | 39,173 |
Full House Resorts, Inc. | Silver Slipper Casino Venture, LLC | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Nine months ended September 30, | Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||
2013 | 2012 | 2012 | 2012 | |||||||||||||||||||
Revenues | ||||||||||||||||||||||
Casino | $ | 103,205 | $ | 78,744 | $ | 11,779 | $ | 38,783 | ||||||||||||||
Food and beverage | 6,293 | 4,074 | 944 | 3,483 | ||||||||||||||||||
Management fees | 1,123 | 6,548 | — | — | ||||||||||||||||||
Other operations | 2,651 | 1,934 | 138 | 469 | ||||||||||||||||||
113,272 | 91,300 | 12,861 | 42,735 | |||||||||||||||||||
Operating costs and expenses | ||||||||||||||||||||||
Casino | 52,416 | 44,428 | 5,358 | 16,336 | ||||||||||||||||||
Food and beverage | 6,041 | 3,807 | 919 | 3,620 | ||||||||||||||||||
Other operations | 4,362 | 4,218 | 41 | 177 | ||||||||||||||||||
Project development and acquisition costs | 61 | 376 | — | — | ||||||||||||||||||
Selling, general and administrative | 35,573 | 24,164 | 4,642 | 18,388 | ||||||||||||||||||
Depreciation and amortization | 6,906 | 4,736 | 1,211 | 3,705 | ||||||||||||||||||
105,359 | 81,729 | 12,171 | 42,226 | |||||||||||||||||||
Operating gains (losses) | ||||||||||||||||||||||
Gain on sale of joint venture | — | 41,200 | — | — | ||||||||||||||||||
Impairment loss | (4,000 | ) | — | — | — | |||||||||||||||||
(4,000 | ) | 41,200 | — | — | ||||||||||||||||||
Operating (loss) income | 3,913 | 50,771 | 690 | 509 | ||||||||||||||||||
Other (expense) income | ||||||||||||||||||||||
Interest expense | (5,615 | ) | (805 | ) | — | (5,367 | ) | |||||||||||||||
Gain on derivative instrument | — | 8 | — | — | ||||||||||||||||||
Other income (expense), net | (6 | ) | 9 | (14 | ) | (724 | ) | |||||||||||||||
Loss on extinguishment of debt | — | (1,719 | ) | — | — | |||||||||||||||||
Other expense, net | (5,621 | ) | (2,507 | ) | (14 | ) | (6,091 | ) | ||||||||||||||
(Loss) income before income taxes | (1,708 | ) | 48,264 | 676 | (5,582 | ) | ||||||||||||||||
Income tax (benefit) expense | (91 | ) | 17,417 | — | — | |||||||||||||||||
Net (loss) income | (1,617 | ) | 30,847 | 676 | (5,582 | ) | ||||||||||||||||
Income attributable to non-controlling interest in consolidated joint venture | — | (2,181 | ) | — | — | |||||||||||||||||
Net (loss) income attributable to the Company | $ | (1,617 | ) | $ | 28,666 | $ | 676 | $ | (5,582 | ) | ||||||||||||
Net (loss) income attributable to the Company per common share | $ | (0.09 | ) | $ | 1.53 | $ | — | $ | — | |||||||||||||
Weighted-average number of common shares outstanding | 18,736,604 | 18,676,824 | — | — |
September 30, 2013 | December 31, 2012 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
(Unaudited) | ||||||||||||
ASSETS | ||||||||||||
Current assets | ||||||||||||
Cash and equivalents | $ | 25,364 | $ | 20,603 | ||||||||
Accounts receivable, net of allowance for doubtful accounts of $521 and $959 | 1,808 | 2,657 | ||||||||||
Prepaid expenses | 5,039 | 5,744 | ||||||||||
Deferred tax asset | 2,110 | 2,110 | ||||||||||
Deposits and other | 708 | 1,225 | ||||||||||
35,029 | 32,339 | |||||||||||
Property and equipment, net of accumulated depreciation of $21,257 and $16,283 | 81,915 | 83,673 | ||||||||||
Other long-term assets | ||||||||||||
Goodwill | 18,127 | 22,127 | ||||||||||
Intangible assets, net of accumulated amortization of $3,415 and $1,507 | 16,163 | 18,106 | ||||||||||
Long-term deposits | 621 | 301 | ||||||||||
Loan fees, net of accumulated amortization of $1,928 and $1,420 | 3,932 | 5,159 | ||||||||||
Deferred tax asset | 1,020 | 1,020 | ||||||||||
39,863 | 46,713 | |||||||||||
$ | 156,807 | $ | 162,725 | |||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||
Current liabilities | ||||||||||||
Accounts payable | $ | 2,144 | $ | 2,532 | ||||||||
Income tax payable | 600 | 7 | ||||||||||
Accrued player club points and progressive jackpots | 2,162 | 2,378 | ||||||||||
Accrued payroll and related | 2,994 | 4,107 | ||||||||||
Other accrued expenses | 2,525 | 3,808 | ||||||||||
Current portion of long-term debt | 3,750 | 2,500 | ||||||||||
14,175 | 15,332 | |||||||||||
Long-term debt, net of current portion | 62,500 | 66,250 | ||||||||||
Deferred tax liability | 10 | 10 | ||||||||||
76,685 | 81,592 | |||||||||||
Stockholders’ equity | ||||||||||||
Common stock, $.0001 par value, 100,000,000 shares authorized; 20,107,276 and 20,036,276 shares issued | 2 | 2 | ||||||||||
Additional paid-in capital | 45,313 | 44,707 | ||||||||||
Treasury stock, 1,356,595 common shares | (1,654 | ) | (1,654 | ) | ||||||||
Retained earnings | 36,461 | 38,078 | ||||||||||
80,122 | 81,133 | |||||||||||
$ | 156,807 | $ | 162,725 |
Nine months ended September 30, 2012 | Contributed Capital | Deficit | Total Members’ Equity Deficiency | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Beginning January 1, 2012 | $ | 9,700 | $ | (18,128 | ) | $ | (8,428 | ) | |||||||||
Distributed capital | (2,798 | ) | — | (2,798 | ) | ||||||||||||
Net loss | — | (5,582 | ) | (5,582 | ) | ||||||||||||
Ending September 30, 2012 | $ | 6,902 | $ | (23,710 | ) | $ | (16,808 | ) |
Common stock | Additional paid-in Capital | Treasury stock | Retained earnings | Total stockholders’ equity | |||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Nine months ended September 30, 2013 | Shares | Dollars | Shares | Dollars | |||||||||||||||||||||||||||||||||
Beginning January 1, 2013 | 20,036 | $ | 2 | $ | 44,707 | 1,357 | $ | (1,654 | ) | $ | 38,078 | $ | 81,133 | ||||||||||||||||||||||||
Previously deferred share-based compensation recognized | — | — | 587 | — | — | — | 587 | ||||||||||||||||||||||||||||||
Issuance of common stock | 6 | — | 19 | — | — | — | 19 | ||||||||||||||||||||||||||||||
Issuance of share-based compensation | 65 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | (1,617 | ) | (1,617 | ) | ||||||||||||||||||||||||||||
Ending September 30, 2013 | 20,107 | $ | 2 | $ | 45,313 | 1,357 | $ | (1,654 | ) | $ | 36,461 | $ | 80,122 |
Full House Resorts, Inc. Nine months ended September, 30, | Silver Slipper Casino Venture, LLC Nine months ended September, 30, | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 | 2012 | 2012 | |||||||||||||||
Net cash provided by (used in) operating activities | $ | 11,017 | $ | (390 | ) | $ | 1,643 | ||||||||||
Cash flows from investing activities: | |||||||||||||||||
Purchase of property and equipment | (3,268 | ) | (1,855 | ) | (428 | ) | |||||||||||
Proceeds from sale of joint venture, less holdback | — | 49,669 | — | ||||||||||||||
Deposits and other costs of Silver Slipper acquisition | — | (10,319 | ) | — | |||||||||||||
Other | (284 | ) | (85 | ) | 5 | ||||||||||||
Net cash (used in) provided by investing activities | (3,552 | ) | 37,410 | (423 | ) | ||||||||||||
Cash flows from financing activities: | |||||||||||||||||
Repayment of long-term debt and swap | (2,500 | ) | (26,937 | ) | (76 | ) | |||||||||||
Payment of capital lease obligations | — | — | (237 | ) | |||||||||||||
Distributions to non-controlling interest in consolidated joint venture | — | (3,323 | ) | — | |||||||||||||
Additional capital contributions | — | — | (2,798 | ) | |||||||||||||
Loan fees | (204 | ) | — | — | |||||||||||||
Net cash used in financing activities | (2,704 | ) | (30,260 | ) | (3,111 | ) | |||||||||||
Net increase (decrease) in cash and equivalents | 4,761 | 6,760 | (1,891 | ) | |||||||||||||
Cash and equivalents, beginning of period | 20,603 | 14,708 | 5,262 | ||||||||||||||
Cash and equivalents, end of period | $ | 25,364 | $ | 21,468 | $ | 3,371 |
2013 | 2012 | 2012 | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
SUPPLEMENTAL CASH FLOW INFORMATION: | |||||||||||||||||
Cash paid for interest | $ | 4,211 | $ | 547 | $ | 5,376 | |||||||||||
Cash received from income tax refund, net of cash paid of $0.2 million for income taxes in 2013 and cash paid for income taxes in 2012 | $ | (2,288 | ) | $ | 17,915 | $ | — | ||||||||||
NON-CASH INVESTING AND FINANCING ACTIVITIES: | |||||||||||||||||
Capital expenditures financed with accounts payable | $ | — | $ | 9 | $ | — | |||||||||||
Non-cash distributions for non-controlling interest in consolidated joint venture | $ | — | $ | 279 | $ | — |
Nine Months Ended | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
September 30, 2013 | September 30, 2012 | |||||||||||
(in thousands) | ||||||||||||
Revenues | $ | — | $ | 5,340 | ||||||||
Net income | — | 4,362 |
September 30, 2013 (unaudited) | |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Estimated Life (years) | Gross Carrying Value | Accumulated Amortization | Cumulative Expense / (Disposals) | Intangible Asset, Net | |||||||||||||||||||||
Amortizing intangible assets: | |||||||||||||||||||||||||
Player Loyalty Program-Rising Star | 3 | $ | 1,700 | $ | (1,417 | ) | $ | — | $ | 283 | |||||||||||||||
Player Loyalty Program-Silver Slipper | 3 | 5,900 | (1,967 | ) | — | 3,933 | |||||||||||||||||||
Land Lease and Water Rights-Silver Slipper | 46 | 1,420 | (31 | ) | — | 1,389 | |||||||||||||||||||
Capital One Bank Loan Fees | 4 | 4,672 | (1,682 | ) | 190 | 3,180 | |||||||||||||||||||
ABC Funding, LLC Loan Fees | 4 | 984 | (246 | ) | 14 | 752 | |||||||||||||||||||
Non-amortizing intangible assets: | |||||||||||||||||||||||||
Gaming License-Indiana | Indefinite | 9,900 | — | — | 9,900 | ||||||||||||||||||||
Gaming License-Mississippi | Indefinite | 115 | — | (10 | ) | 105 | |||||||||||||||||||
Gaming Licensing-Nevada | Indefinite | 542 | — | (29 | ) | 513 | |||||||||||||||||||
Trademarks | Indefinite | 36 | — | 4 | 40 | ||||||||||||||||||||
$ | 25,269 | $ | (5,343 | ) | $ | 169 | $ | 20,095 | |||||||||||||||||
Other Intangible assets subtotal | $ | 19,613 | $ | (3,415 | ) | $ | (35 | ) | $ | 16,163 | |||||||||||||||
Loan Fees subtotal | 5,656 | (1,928 | ) | 204 | 3,932 | ||||||||||||||||||||
$ | 25,269 | $ | (5,343 | ) | $ | 169 | $ | 20,095 |
December 31, 2012 | |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Estimated Life (years) | Gross Carrying Value | Accumulated Amortization | Cumulative Expense / (Disposals) | Intangible Assets, Net | |||||||||||||||||||||
Amortizing intangible assets: | |||||||||||||||||||||||||
Player Loyalty Program-Rising Star | 3 | $ | 1,700 | $ | (992 | ) | $ | — | $ | 708 | |||||||||||||||
Player Loyalty Program-Silver Slipper | 3 | 5,900 | (492 | ) | — | 5,408 | |||||||||||||||||||
Land Lease and Water Rights-Silver Slipper | 46 | 1,420 | (23 | ) | — | 1,397 | |||||||||||||||||||
Wells Fargo Bank Loan Fees | 5 | 2,614 | (924 | ) | (1,690 | ) | — | ||||||||||||||||||
Capital One Bank Loan Fees | 3 | 4,671 | (434 | ) | — | 4,237 | |||||||||||||||||||
ABC Funding, LLC Loan Fees | 4 | 984 | (62 | ) | — | 922 | |||||||||||||||||||
Non-amortizing intangible assets: | |||||||||||||||||||||||||
Gaming License-Indiana | Indefinite | 9,900 | — | — | 9,900 | ||||||||||||||||||||
Gaming License-Mississippi | Indefinite | 115 | — | — | 115 | ||||||||||||||||||||
Gaming License-Nevada | Indefinite | 542 | — | — | 542 | ||||||||||||||||||||
Trademarks | Indefinite | 36 | — | — | 36 | ||||||||||||||||||||
$ | 27,882 | $ | (2,927 | ) | $ | (1,690 | ) | $ | 23,265 | ||||||||||||||||
Other Intangible assets subtotal | $ | 19,613 | $ | (1,507 | ) | $ | — | $ | 18,106 | ||||||||||||||||
Loan Fees subtotal | 8,269 | (1,420 | ) | (1,690 | ) | 5,159 | |||||||||||||||||||
$ | 27,882 | $ | (2,927 | ) | $ | (1,690 | ) | $ | 23,265 |
2013 | 2012 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Long-term debt, net of current portion: | ||||||||||||
Term loan agreement, $50.0 million on June 29, 2012, funded on October 1, 2012, maturing June 29, 2016, with variable interest as described in the fourth succeeding paragraph. (5.36% during the quarter ended September 30, 2013 and 5.75% during the year ended December 31, 2012). | $ | 46,250 | $ | 48,750 | ||||||||
Term loan agreement, $20.0 million on October 1, 2012, maturing October 1, 2016, interest rate is fixed at 13.25% per annum. | 20,000 | 20,000 | ||||||||||
Less current portion | (3,750 | ) | (2,500 | ) | ||||||||
$ | 62,500 | $ | 66,250 |
2013 | ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Casino Operations | Development/ Management | Corporate | Consolidated | |||||||||||||||||||||||||||||
Nevada | Midwest | Gulf Coast | ||||||||||||||||||||||||||||||
Revenues | $ | 7,164 | $ | 17,001 | $ | 12,964 | $ | 313 | $ | — | $ | 37,442 | ||||||||||||||||||||
Selling, general and administrative expense | 1,477 | 4,316 | 4,434 | — | 1,006 | 11,233 | ||||||||||||||||||||||||||
Depreciation and amortization | 172 | 749 | 1,573 | — | 4 | 2,498 | ||||||||||||||||||||||||||
Impairment loss | (4,000 | ) | — | — | — | — | (4,000 | ) | ||||||||||||||||||||||||
Operating (loss) income | (1,834 | ) | 359 | 971 | 291 | (1,011 | ) | (1,224 | ) | |||||||||||||||||||||||
Net (loss) income attributable to the Company | (1,211 | ) | 745 | 639 | (451 | ) | (1,873 | ) | (2,151 | ) |
2012 | ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Casino Operations | Development/ Management | Corporate | Consolidated | |||||||||||||||||||||||||||||
Nevada | Midwest | Gulf Coast | ||||||||||||||||||||||||||||||
Revenues | $ | 7,443 | $ | 22,252 | $ | — | $ | 439 | $ | — | $ | 30,134 | ||||||||||||||||||||
Selling, general and administrative expense | 1,525 | 5,084 | — | — | 1,282 | 7,891 | ||||||||||||||||||||||||||
Depreciation and amortization | 218 | 1,128 | — | — | 2 | 1,348 | ||||||||||||||||||||||||||
Operating income (loss) | 2,382 | 1,593 | — | 426 | (1,376 | ) | 3,025 | |||||||||||||||||||||||||
Net income (loss) attributable to the Company | 1,573 | 1,501 | — | (34 | ) | (955 | ) | 2,085 |
2013 | ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Casino Operations | Development/ Management | Corporate | Consolidated | |||||||||||||||||||||||||||||
Nevada | Midwest | Gulf Coast | ||||||||||||||||||||||||||||||
Revenues | $ | 17,692 | $ | 54,413 | $ | 40,044 | $ | 1,123 | $ | — | $ | 113,272 | ||||||||||||||||||||
Selling, general and administrative expense | 4,474 | 13,090 | 13,729 | — | 4,280 | 35,573 | ||||||||||||||||||||||||||
Depreciation and amortization | 529 | 2,222 | 4,146 | — | 9 | 6,906 | ||||||||||||||||||||||||||
Impairment loss | (4,000 | ) | — | — | — | — | (4,000 | ) | ||||||||||||||||||||||||
Operating income (loss) | 74 | 3,358 | 3,708 | 1,062 | (4,289 | ) | 3,913 | |||||||||||||||||||||||||
Net income (loss) attributable to the Company | 49 | 2,382 | 2,429 | 46 | (6,523 | ) | (1,617 | ) |
2012 | ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Casino Operations | Development/ Management | Corporate | Consolidated | |||||||||||||||||||||||||||||
Nevada | Midwest | Gulf Coast | ||||||||||||||||||||||||||||||
Revenues | $ | 17,508 | $ | 67,144 | $ | — | $ | 6,648 | $ | — | $ | 91,300 | ||||||||||||||||||||
Selling, general and administrative expense | 4,662 | 14,747 | — | 136 | 4,619 | 24,164 | ||||||||||||||||||||||||||
Depreciation and amortization | 707 | 3,430 | — | 593 | 6 | 4,736 | ||||||||||||||||||||||||||
Gain on sale of joint venture | — | — | — | 41,200 | — | 41,200 | ||||||||||||||||||||||||||
Operating income (loss) | 3,463 | 5,191 | — | 46,986 | (4,869 | ) | 50,771 | |||||||||||||||||||||||||
Net income (loss) attributable to the Company | 2,282 | 1,913 | — | 29,925 | (5,454 | ) | 28,666 |
2013 | ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Casino Operations | Development/ Management | Corporate | Consolidated | |||||||||||||||||||||||||||||
Nevada | Midwest | Gulf Coast | ||||||||||||||||||||||||||||||
Total assets | $ | 13,143 | $ | 49,565 | $ | 70,198 | $ | 59 | $ | 23,842 | $ | 156,807 | ||||||||||||||||||||
Property and equipment, net | 7,274 | 29,001 | 45,601 | — | 39 | 81,915 | ||||||||||||||||||||||||||
Goodwill | 1,809 | 1,647 | 14,671 | — | — | 18,127 | ||||||||||||||||||||||||||
Liabilities | 2,191 | 4,608 | 2,462 | — | 67,424 | 76,685 |
2012 | ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Casino Operations | Development/ Management | Corporate | Consolidated | |||||||||||||||||||||||||||||
Nevada | Midwest | Gulf Coast | ||||||||||||||||||||||||||||||
Total assets | $ | 16,964 | $ | 51,054 | $ | 72,911 | $ | 96 | $ | 21,700 | $ | 162,725 | ||||||||||||||||||||
Property and equipment, net | 6,988 | 29,632 | 47,024 | — | 29 | 83,673 | ||||||||||||||||||||||||||
Goodwill | 5,809 | 1,647 | 14,671 | — | — | 22,127 | ||||||||||||||||||||||||||
Liabilities | 2,281 | 5,817 | 3,020 | — | 70,474 | 81,592 |
December 31, | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2011 | 2010 | ||||||||||||||||
(in thousands) | |||||||||||||||||
Assets | |||||||||||||||||
Current assets | |||||||||||||||||
Cash and cash equivalents | $ | 5,262 | $ | 4,332 | |||||||||||||
Accounts receivable, net | 645 | 280 | |||||||||||||||
Inventory | 530 | 553 | |||||||||||||||
Prepaid expenses and other current assets | 1,144 | 1,082 | |||||||||||||||
Total current assets | 7,581 | 6,247 | |||||||||||||||
Property and equipment, net | 47,275 | 51,079 | |||||||||||||||
Other assets | 95 | 92 | |||||||||||||||
Total assets | $ | 54,951 | $ | 57,418 | |||||||||||||
Liabilities and Members’ Equity (Deficit) | |||||||||||||||||
Current liabilities | |||||||||||||||||
Accounts payable | $ | 1,327 | $ | 1,559 | |||||||||||||
Accrued liabilities | 2,616 | 2,529 | |||||||||||||||
Deferred fee payable | 450 | 450 | |||||||||||||||
Other current liabilities | 200 | 202 | |||||||||||||||
Notes payable – current portion | 76 | 217 | |||||||||||||||
Secured credit facility | 58,474 | 58,474 | |||||||||||||||
Current maturities of capital lease obligations | 146 | 138 | |||||||||||||||
Total current liabilities | 63,289 | 63,569 | |||||||||||||||
Promotional giveaway, net of current portion | — | 190 | |||||||||||||||
Notes payable, net of current portion | — | 77 | |||||||||||||||
Capital lease obligations, net of current maturities | 90 | 236 | |||||||||||||||
Total liabilities | 63,379 | 64,072 | |||||||||||||||
Members’ equity (deficit) | |||||||||||||||||
Contributed capital | 9,700 | 9,700 | |||||||||||||||
Retained deficit | (18,128 | ) | (16,354 | ) | |||||||||||||
Total members’ deficit | (8,428 | ) | (6,654 | ) | |||||||||||||
Total liabilities and members’ equity | $ | 54,951 | $ | 57,418 |
Year ended December 31, | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
2011 | 2010 | |||||||||||
(in thousands) | ||||||||||||
Revenues | ||||||||||||
Casino | $ | 51,965 | $ | 50,662 | ||||||||
Food and beverage | 13,061 | 12,719 | ||||||||||
Other | 729 | 687 | ||||||||||
Less: promotional allowances | (8,495 | ) | (8,260 | ) | ||||||||
Net revenues | 57,260 | 55,808 | ||||||||||
Expenses | ||||||||||||
Cost of sales | ||||||||||||
Casino | 7,089 | 6,620 | ||||||||||
Food and beverage | 7,716 | 7,204 | ||||||||||
Other | 145 | 116 | ||||||||||
Selling, general and administrative | 32,140 | 31,266 | ||||||||||
Depreciation | 4,735 | 4,648 | ||||||||||
Total expenses | 51,825 | 49,854 | ||||||||||
Income from operations | 5,435 | 5,954 | ||||||||||
Non-operating expense | ||||||||||||
Interest expense | (7,153 | ) | (8,695 | ) | ||||||||
Loss on disposal of assets | (56 | ) | (49 | ) | ||||||||
Total non-operating expense | (7,209 | ) | (8,744 | ) | ||||||||
Net loss | $ | (1,774 | ) | $ | (2,790 | ) |
Contributed Capital | Retained Earnings (Deficit) | Total | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(in thousands) | |||||||||||||||||
Balance, December 31, 2009 | $ | 9,700 | $ | (13,564 | ) | $ | (3,864 | ) | |||||||||
Net loss | — | (2,790 | ) | (2,790 | ) | ||||||||||||
Balance, December 31, 2010 | 9,700 | (16,354 | ) | (6,654 | ) | ||||||||||||
Net loss | — | (1,774 | ) | (1,774 | ) | ||||||||||||
Balance, December 31, 2011 | $ | 9,700 | $ | (18,128 | ) | $ | (8,428 | ) |
Year ended December 31, | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
2011 | 2010 | |||||||||||
(in thousands) | ||||||||||||
Cash Flows from Operating Activities | ||||||||||||
Net loss | $ | (1,774 | ) | $ | (2,790 | ) | ||||||
Adjustments to reconcile net loss to net cash provided (used) by operating activities: | ||||||||||||
Depreciation | 4,735 | 4,648 | ||||||||||
Amortization of deferred loan costs | — | 1,633 | ||||||||||
Deferred interest expense | — | 2,873 | ||||||||||
Loss on disposal of assets | 56 | 49 | ||||||||||
Change in operating assets and liabilities: | ||||||||||||
Decrease (increase) in accounts receivable | (365 | ) | (38 | ) | ||||||||
Decrease (increase) in other current assets | (39 | ) | (512 | ) | ||||||||
Decrease in accounts payable and accrued liabilities | (147 | ) | (815 | ) | ||||||||
Decrease in promotional giveaway liabilities | (190 | ) | (180 | ) | ||||||||
Net cash provided by operating activities | 2,276 | 4,868 | ||||||||||
Cash Flows from Investing Activities | ||||||||||||
Capital expenditures | (987 | ) | (1,297 | ) | ||||||||
Proceeds from sale of assets | — | 98 | ||||||||||
Decrease (increase) in deposits | (3 | ) | 223 | |||||||||
Net cash used in investing activities | (990 | ) | (976 | ) | ||||||||
Cash Flows from Financing Activities | ||||||||||||
Proceeds from note payable obligations | — | 397 | ||||||||||
Payments on note payable obligations | (218 | ) | (635 | ) | ||||||||
Proceeds from capital lease obligations | — | 285 | ||||||||||
Payments on capital lease obligations | (138 | ) | (2,085 | ) | ||||||||
Net cash used in financing activities | (356 | ) | (2,038 | ) | ||||||||
Net increase (decrease) in cash and cash equivalents | 930 | 1,854 | ||||||||||
Cash and cash equivalents, at beginning of year | 4,332 | 2,478 | ||||||||||
Cash and cash equivalents, at end of year | $ | 5,262 | $ | 4,332 |
Buildings and improvements | 10 – 39 years | ||||
Operating equipment | 3 – 7 years |
2011 | 2010 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Food and beverage | $ | 8,263 | $ | 8,068 | ||||||||
Other | 232 | 192 | ||||||||||
Total promotional allowances | $ | 8,495 | $ | 8,260 |
2011 | 2010 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Buildings and improvements | $ | 45,081 | $ | 44,638 | ||||||||
Operating equipment | 25,188 | 24,818 | ||||||||||
Total property and equipment | 70,269 | 69,456 | ||||||||||
Less accumulated depreciation | (22,994 | ) | (18,377 | ) | ||||||||
Property and equipment, net | $ | 47,275 | $ | 51,079 |
Amount | |||||||
---|---|---|---|---|---|---|---|
2012 | $ | 1,224 | |||||
2013 | 1,224 | ||||||
2014 | 1,224 | ||||||
2015 | 1,224 | ||||||
2016 | 1,224 | ||||||
Thereafter | 19,782 | ||||||
$ | 25,902 |
Future minimum payments under these obligations are as follows: | |||||||
---|---|---|---|---|---|---|---|
2012 | $ | 158 | |||||
2013 | 75 | ||||||
2014 | 20 | ||||||
253 | |||||||
Less amount representing interest | (17 | ) | |||||
Present value of future minimum lease payments | 236 | ||||||
Current maturities of capital lease obligation | (146 | ) | |||||
Long-term capital lease obligations | $ | 90 |
Successor Three months ended December 31, 2012 | Predecessor Nine months ended September 30, 2012 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenues | ||||||||||||
Casino | $ | 11,779 | $ | 38,783 | ||||||||
Food and beverage | 944 | 3,483 | ||||||||||
Other | 138 | 469 | ||||||||||
12,861 | 42,735 | |||||||||||
Operating costs and expenses | ||||||||||||
Casino | 5,358 | 16,336 | ||||||||||
Food and beverage | 919 | 3,620 | ||||||||||
Other | 41 | 177 | ||||||||||
Selling, general and administrative | 4,642 | 18,388 | ||||||||||
Depreciation and amortization | 1,211 | 3,705 | ||||||||||
12,171 | 42,226 | |||||||||||
Operating income | 690 | 509 | ||||||||||
Other expense | ||||||||||||
Interest expense | — | (5,367 | ) | |||||||||
Loss on abandonment of project | — | (724 | ) | |||||||||
Loss on disposal of assets | (14 | ) | — | |||||||||
Other expense, net | (14 | ) | (6,091 | ) | ||||||||
Net income (loss) | $ | 676 | $ | (5,582 | ) |
Predecessor | Contributed Capital | Deficit | Total Members’ Equity (Deficiency) | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Nine months ended September 30, 2012 | |||||||||||||||||
Beginning: January 1, 2012 | $ | 9,700 | $ | (18,128 | ) | $ | (8,428 | ) | |||||||||
Distributed capital | (2,798 | ) | (2,798 | ) | |||||||||||||
Net loss | — | (5,582 | ) | (5,582 | ) | ||||||||||||
Ending: September 30, 2012 | $ | 6,902 | $ | (23,710 | ) | $ | (16,808 | ) |
Successor | Contributed Capital | Retained Earnings | Total Members’ Equity | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Three months ended December 31, 2012 | |||||||||||||||||
Beginning: October 1, 2012 | $ | — | $ | — | $ | — | |||||||||||
Contributed capital | 72,252 | 72,252 | |||||||||||||||
Net income | — | 676 | 676 | ||||||||||||||
Ending: December 31, 2012 | $ | 72,252 | $ | 676 | $ | 72,928 |
Successor December 31, 2012 | Predecessor September 30, 2012 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash flows from investing activities: | ||||||||||||
Net income (loss) | $ | 676 | $ | (5,582 | ) | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Depreciation | 757 | 3,705 | ||||||||||
Amortization of player loyalty program | 454 | — | ||||||||||
Loss on abandonment of project | — | 724 | ||||||||||
Loss on disposal of assets | 14 | — | ||||||||||
Other | (28 | ) | — | |||||||||
Change in operating assets and liabilities: | ||||||||||||
Accounts receivable | (14 | ) | (45 | ) | ||||||||
Prepaids | 757 | (582 | ) | |||||||||
Inventory | 38 | 153 | ||||||||||
Accounts payable and accruals | 32 | 3,269 | ||||||||||
Other current assets | (475 | ) | 1 | |||||||||
Net cash provided by operating activities | 2,211 | 1,643 | ||||||||||
Cash flows from investing activities: | ||||||||||||
Purchase of property and equipment | (436 | ) | (428 | ) | ||||||||
Other | — | 5 | ||||||||||
Net cash used in investing activities | (436 | ) | (423 | ) | ||||||||
Cash flows from financing activities: | ||||||||||||
Repayment of long-term debt | — | (313 | ) | |||||||||
Due to/from Successor Member | 742 | — | ||||||||||
Distributions of capital | (3,778 | ) | (2,798 | ) | ||||||||
Net cash used in financing activities | (3,036 | ) | (3,111 | ) | ||||||||
Net increase in cash and equivalents | (1,261 | ) | (1,891 | ) | ||||||||
Cash and equivalents, beginning of period | 3,309 | 5,262 | ||||||||||
Cash and equivalents, end of period | $ | 2,048 | $ | 3,371 | ||||||||
SUPPLEMENTAL CASH FLOW INFORMATION: | ||||||||||||
Cash paid for interest | $ | — | $ | 5,376 | ||||||||
Contributed capital paid directly by Successor Member to sellers and vendors at closing | $ | 72,252 | $ | — |
Successor | Predecessor | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Three months ended December 31, 2012 | Nine months ended September 30, 2012 | |||||||||||
Food and beverage | $ | 2,055 | $ | 6,348 | ||||||||
Other incentives | 83 | 198 | ||||||||||
$ | 2,138 | $ | 6,546 |
Year | Amount | ||||||
---|---|---|---|---|---|---|---|
2013 | $ | 1,017 | |||||
2014 | 1,017 | ||||||
2015 | 1,017 | ||||||
2016 | 1,017 | ||||||
2017 | 1,017 | ||||||
Thereafter | 36,582 |
SEC registration fee | $ | 5,924.80 | |||||
FINRA filing fee | 7,400.00 | ||||||
NASDAQ listing fee | * | ||||||
Legal fees and expenses | * | ||||||
Accounting fees and expenses | * | ||||||
Printing and engraving | * | ||||||
Blue sky fees and expenses (including legal fees) | * | ||||||
Transfer agent fees | * | ||||||
Miscellaneous | * | ||||||
Total | $ | * |
Signature | Title | Date | ||||||
---|---|---|---|---|---|---|---|---|
/s/ Andre M. Hilliou | Chief Executive Officer and Chairman of the Board (Principal Executive Officer) | January 8, 2014 | ||||||
/s/ Deborah J. Pierce | Chief Financial Officer (Principal Accounting and Financial Officer) | January 8, 2014 | ||||||
/s/ Kenneth R. Adams | Director | January 8, 2014 | ||||||
/s/ Carl G. Braunlich | Director | January 8, 2014 | ||||||
/s/ Kathleen Marshall | Director | January 8, 2014 | ||||||
/s/ Mark J. Miller | Director and Chief Operating Officer | January 8, 2014 |
Exhibit Number | Description | ||||
---|---|---|---|---|---|
1.1* | Form of Underwriting Agreement | ||||
2.1 | Asset Purchase Agreement by and between Grand Victoria Casino & Resort, L.P. and Full House Resorts, Inc., dated as of September 10, 2010. (Incorporated by reference to Exhibit 2.1 to the Registrant’s Current Report on Form 8-K filed with the Securities and Exchange Commission on September 13, 2010) | ||||
2.2 | Equity Purchase Agreement dated March 30, 2012 by and among Full House Resorts, Inc.; Firekeepers Development Authority, an unincorporated instrumentality and political subdivision of the Nottawaseppi Huron Band of Potawatomi Indians; RAM Entertainment, LLC and Robert A. Mathewson. (Incorporated by reference to Exhibit 2.1 to the Registrant’s Quarterly Report on Form 10-Q filed on May 8, 2012) | ||||
2.3 | Membership Interest Purchase Agreement by and between the Sellers named therein, Full House Resorts, Inc. and Silver Slipper Casino Venture LLC, dated as of March 30, 2012. (Incorporated by reference to Exhibit 2.01 to the Registrant’s Current Report on Form 8-K as filed with the Securities and Exchange Commission on April 5, 2012) | ||||
3.1 | Amended and Restated Certificate of Incorporation as amended to date. (Incorporated by reference to Exhibit 3.1 to the Registrant’s Quarterly Report on Form 10-Q filed on May 9, 2011) | ||||
3.2 | Amended and Restated Bylaws of Full House Resorts Inc. (Incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K as filed with the Securities and Exchange Commission on June 4, 2008) | ||||
5.1* | Opinion of Greenberg Traurig, LLP | ||||
10.1+ | Amended and Restated 2006 Incentive Compensation Plan (Effective as of April 26, 2011). (Incorporated by reference to Exhibit A to the Registrant’s Definitive Proxy Statement as filed with the Securities and Exchange Commission on March 16, 2011) | ||||
10.2+ | Form of Restricted Stock Agreement. (Incorporated by reference to Exhibit 10.75 to the Registrant’s Quarterly Report on Form 10-QSB as filed with the Securities and Exchange Commission on August 14, 2006) | ||||
10.3+ | Employment Agreement, dated July 17, 2007, between Full House Resorts, Inc. and Andre Hilliou. (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K as filed with the Securities and Exchange Commission on July 20, 2007) | ||||
10.4+ | Employment Agreement, dated July 17, 2007, between Full House Resorts, Inc. and Mark J. Miller. (Incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K as filed with the Securities and Exchange Commission on July 20, 2007) | ||||
10.5+ | Letter Agreement dated November 12, 2012, between Full House Resorts, Inc. and T. Wesley Elam. (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K as filed with the Securities and Exchange Commission on November 15, 2012) | ||||
10.6+ | Employment Agreement, dated December 7, 2012, between Full House Resorts, Inc. and Deborah J. Pierce. (Incorporated by reference to Exhibit 10.6 to the Registrant’s Annual Report on Form 10-K as filed with the Securities and Exchange Commission on March 6, 2013) | ||||
10.7 | Casino Operations Lease dated June 28, 2011 by and between Hyatt Equities, L.L.C. and Gaming Entertainment (Nevada) LLC. (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-k filed with the Securities and Exchange Commission on June 30, 2011) | ||||
10.8 | Asset Purchase and Transition Agreement dated June 28, 2011 by and between HCC Corporation, doing business as Grand Lodge Casino, and Gaming Entertainment (Nevada) LLC. (Incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K filed with the Securities and Exchange Commission on June 30, 2011) |
Exhibit Number | Description | ||||
---|---|---|---|---|---|
10.9 | First Lien Credit Agreement dated as of June 29, 2012, by and among Full House Resorts, Inc. as borrower, the Lenders named therein and Capital One, National Association as Administrative Agent. (Incorporated by reference to Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q as filed with the Securities and Exchange Commission on August 8, 2012) | ||||
10.10 | Second Lien Credit Agreement dated as of October 1, 2012, by and among Full House Resorts, Inc. as borrower, the Lenders named therein and ABC Funding, LLC as Administrative Agent. (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K/A as filed with the Securities and Exchange Commission on October 5, 2012) | ||||
10.11 | Lease Agreement with Option to Purchase dated as of November 17, 2004, by and between Cure Land Company, LLC, as landlord, and Silver Slipper Casino Venture LLC, as tenant. (Incorporated by reference to Exhibit 10.11 to the Registrant’s Annual Report on Form 10-K as filed with the Securities and Exchange Commission on March 6, 2013) | ||||
10.12 | First Amendment to Lease Agreement with Option to Purchase dated as of March 13, 2009, by and between Cure Land Company, LLC, as landlord, and Silver Slipper Casino Venture LLC, as tenant. (Incorporated by reference to Exhibit 10.12 to the Registrant’s Annual Report on Form 10-K as filed with the Securities and Exchange Commission on March 6, 2013) | ||||
10.13 | Second Amendment to Lease Agreement with Option to Purchase dated as of September 26, 2012, by and between Cure Land Company, LLC, as landlord, and Silver Slipper Casino Venture LLC, as tenant. (Incorporated by reference to Exhibit 10.13 to the Registrant’s Annual Report on Form 10-K as filed with the Securities and Exchange Commission on March 6, 2013) | ||||
10.14 | Third Amendment to Lease Agreement with Option to Purchase dated as of February 26, 2013, by and between Cure Land Company, LLC, as landlord, and Silver Slipper Casino Venture LLC, as tenant. (Incorporated by reference to Exhibit 10.14 to the Registrant’s Annual Report on Form 10-K as filed with the Securities and Exchange Commission on March 6, 2013) | ||||
10.15 | First Amendment to Casino Operations Lease dated April 8, 2013 by and between Hyatt Equities, L.L.C. and Gaming Entertainment (Nevada) LLC. (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K as filed with the SEC on April 11, 2013) | ||||
10.16 | Hotel Lease / Purchase Agreement dated August 15, 2013 by and between Rising Sun/Ohio County First, Inc. and Gaming Entertainment (Indiana) LLC. (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K/A as filed with the Securities and Exchange Commission on August 22, 2013) | ||||
10.17 | First Amendment to First Lien Credit Agreement dated as of August 26, 2013 by and among Full House Resorts, Inc., as borrower, the Lenders named therein and Capital One, National Association, as administrative agent for the Lenders, as L/C Issuer and as Swing Line Lender. (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K as filed with the Securities and Exchange Commission on August 30, 2013) | ||||
10.18 | Amendment No. 1 to Second Lien Credit Agreement dated as of August 26, 2013 by and among Full House Resorts, Inc., as borrower, the Lenders named therein and ABC Funding, LLC, as administrative agent for the Lenders. (Incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K as filed with the Securities and Exchange Commission on August 30, 2013) | ||||
10.19 | Standard Form of Agreement Between Owner and Design-Builder dated August 26, 2013 between Silver Slipper Casino Venture, LLC and WHD Silver Slipper, LLC. (Incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K as filed with the Securities and Exchange Commission on August 30, 2013) | ||||
21.1 | List of Subsidiaries of Full House Resorts, Inc. (Incorporated by reference to Exhibit 21.1 to the Registrant’s Annual Report on Form 10-K as filed with the Securities and Exchange Commission on March 6, 2013) | ||||
23.1 | Consent of Piercy Bowler Taylor & Kern, independent registered public accounting firm |
Exhibit Number | Description | ||||
---|---|---|---|---|---|
23.2 | Consent of Piercy Bowler Taylor & Kern, independent auditors | ||||
23.3 | Consent of BDO USA, LLP, independent auditors | ||||
23.4* | Consent of Greenberg Traurig, LLP (included in Exhibit 5.1) | ||||
24.1 | Power of Attorney (included in the signature page to this Registration Statement) |