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 |
☒ |
Price to Public |
Underwriting Discounts and Commissions |
Proceeds, Before Expenses, to Full House Resorts, Inc. |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Per Share |
$ |
$ |
$ |
||||||||||||||
Total |
$ |
$ |
$ |
Year Ended December 31, 2013 |
Year Ended December 31, 2012(1) |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
(in thousands except per share data) |
||||||||||||
Statement of Operations Data(2): |
||||||||||||
Revenues |
$ |
144,727 |
$ |
128,760 |
||||||||
Operating income |
2,960 |
49,638 |
||||||||||
Net (loss) income(3) |
(3,962 |
) |
27,834 |
|||||||||
Basic per share (loss) income(3) |
$ |
(0.21 |
) |
$ |
1.49 |
As of December 31, 2013 |
As of December 31, 2012(1) |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
(in thousands) |
||||||||||||
Balance Sheet Data(2): |
||||||||||||
Cash and cash equivalents |
$ |
14,936 |
$ |
20,603 |
||||||||
Total assets |
154,287 |
162,725 |
||||||||||
Long-term debt (including current maturities) |
57,500 |
68,750 |
||||||||||
Current liabilities |
11,877 |
15,332 |
||||||||||
Retained earnings |
34,116 |
38,078 |
||||||||||
Total stockholders’ equity |
77,814 |
81,133 |
||||||||||
Other Financial Data(4): |
||||||||||||
Adjusted EBITDA |
$ |
17,007 |
$ |
15,922 |
||||||||
Property EBITDA |
21,710 |
21,159 |
Year Ended December 31, 2013 |
Year ended December 31, 2012 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
(in thousands) |
||||||||||||
Net (loss) income |
$ |
(3,962 |
) |
$ |
27,834 |
|||||||
Add back: |
||||||||||||
Interest (income) expense |
7,283 |
2,731 |
||||||||||
Depreciation and amortization |
9,388 |
6,884 |
||||||||||
Income taxes |
(361 |
) |
15,175 |
|||||||||
EBITDA |
12,348 |
52,624 |
||||||||||
Add back: |
||||||||||||
Impairment loss |
4,000 |
— |
||||||||||
Stock compensation |
623 |
1,242 |
||||||||||
Acquisition costs expensed(1) |
36 |
1,619 |
||||||||||
Loss on derivatives and debt(2) |
— |
1,711 |
||||||||||
Gain on sale of joint venture |
— |
(41,189 |
) |
|||||||||
Other(3) |
— |
(85 |
) |
|||||||||
Adjusted EBITDA |
$ |
17,007 |
$ |
15,922 |
||||||||
Add back: |
||||||||||||
Corporate operating loss |
5,339 |
6,818 |
||||||||||
Deduct: |
||||||||||||
Corporate stock compensation |
(623 |
) |
(1,242 |
) |
||||||||
Severance costs |
— |
(330 |
) |
|||||||||
Corporate depreciation and amortization |
(13 |
) |
(9 |
) |
||||||||
Property EBITDA |
$ |
21,710 |
$ |
21,159 |
December 31, 2013 |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
(In thousands) |
||||||||||||
Actual |
As Adjusted |
|||||||||||
(audited) |
||||||||||||
Cash and cash equivalents |
$ |
14,936 |
$ |
|||||||||
Indebtedness under our credit agreements(1) |
$ |
57,500 |
||||||||||
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, as adjusted |
2 |
|||||||||||
Additional paid-in capital |
45,350 |
|||||||||||
Treasury stock, 1,356,595 common shares |
(1,654 |
) |
||||||||||
Retained earnings |
34,116 |
|||||||||||
Total stockholders’ equity |
77,814 |
|||||||||||
Total capitalization |
$ |
135,314 |
$ |
High |
Low |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Year Ending December 31, 2014 |
||||||||||||
First Quarter (through March 3, 2014) |
$ |
2.79 |
$ |
2.34 |
||||||||
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 |
Year Ended December 31, 2013 |
Year Ended December 31, 2012(1) |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
(In thousands, except per share data) |
||||||||||||
Statement of Operations Data:(2) |
||||||||||||
Revenues |
$ |
144,727 |
$ |
128,760 |
||||||||
Operating income |
2,960 |
49,638 |
||||||||||
Net (loss) income |
(3,962 |
) |
27,834 |
|||||||||
Basic per share (loss) income(3) |
$ |
(0.21 |
) |
$ |
1.49 |
As of December 31, 2013 |
As of December 31, 2012(1) |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
(in thousands) |
||||||||||||
Balance Sheet Data: |
||||||||||||
Cash and cash equivalents |
$ |
14,936 |
$ |
20,603 |
||||||||
Total assets |
154,287 |
162,725 |
||||||||||
Current liabilities |
11,877 |
15,332 |
||||||||||
Retained earnings |
34,116 |
38,078 |
||||||||||
Total stockholders’ equity |
77,814 |
81,133 |
Applicable Period |
Maximum Total Leverage Ratio |
Maximum First Lien Leverage Ratio |
Minimum Fixed Charge Coverage Ratio |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Initial funding date through and including December 31, 2014 |
4.00x |
2.75x |
1.10x |
||||||||||||||
January 1, 2015 through and including December 31, 2015 |
3.75x |
2.50x |
1.10x |
||||||||||||||
January 1, 2016 and thereafter |
3.50x |
2.25x |
1.10x |
Applicable Period |
Maximum Total Leverage Ratio |
Maximum First Lien Leverage Ratio |
Minimum Fixed Charge Coverage Ratio |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Initial funding date through and including September 30, 2013 |
4.00x |
3.00x |
1.00x |
||||||||||||||
October 1, 2013 through and including September 30, 2014 |
3.75x |
2.75x |
1.00x |
||||||||||||||
October 1, 2014 and thereafter |
3.50x |
2.50x |
1.00x |
Gross proceeds |
$ |
48.8 |
|||||
Plus: April 2012 wind-up fee received, net of $0.03 million wind-up fee and holdback receivable |
0.9 |
||||||
Net proceeds |
49.7 |
||||||
Less: Our interest in joint venture |
(5.7 |
) |
|||||
Full House gain on sale of joint venture |
44.0 |
||||||
Less: contract right owned by subsidiary |
(2.8 |
) |
|||||
Consolidated 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 |
57 |
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 |
691,700 |
(2) |
3.67 |
% |
|||||||||||||
Mark J. Miller |
524,796 |
(3) |
2.78 |
% |
|||||||||||||
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) |
1,453,231 |
7.70 |
% |
||||||||||||||
Allen E. Paulson Living Trust |
1,776,887 |
(5) |
9.48 |
% |
|||||||||||||
RMB Capital Management, LLC |
1,514,145 |
(6) |
8.02 |
% |
|||||||||||||
Franklin Resources, Inc. |
1,400,000 |
(7) |
7.42 |
% |
|||||||||||||
PENN Capital Management |
1,141,704 |
(8) |
6.05 |
% |
|||||||||||||
Perritt Capital Management, Inc. |
1,288,473 |
(9) |
6.83 |
% |
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 years ended December 31, 2013 and 2012 |
F-3 |
||||||
Consolidated Balance Sheets as of December 31, 2013 and 2012 |
F-4 |
||||||
Consolidated Statements of Stockholders’ Equity as of December 31, 2013 and 2012 |
F-5 |
||||||
Consolidated Statements of Cash Flows for the year ended December 31, 2013 and 2012 |
F-6 |
||||||
Notes to Consolidated Financial Statements |
F-7 |
||||||
Report of Independent Auditors |
F-28 |
||||||
Audited Financial Statements for Silver Slipper Casino Venture, LLC |
|||||||
Balance Sheets as of December 31, 2011 and 2010 |
F-29 |
||||||
Statements of Operations for the year ended December 31, 2011 and 2010 |
F-30 |
||||||
Statement of Changes in Members’ Equity (Deficit) as of December 31, 2011 and 2010 |
F-31 |
||||||
Statements of Cash Flows for the year ended December 31, 2011 and 2010 |
F-32 |
||||||
Notes to Financial Statements |
F-33 |
||||||
Report of Independent Auditors |
F-38 |
||||||
Audited Financial Statements for Silver Slipper Casino Venture, LLC |
|||||||
Statements of Operations for the nine months ended September 30, 2012 and 2011 (Unaudited) |
F-39 |
||||||
Statement of Changes in Members’ Equity (Deficiency) for the nine months ended September 30, 2012 |
F-40 |
||||||
Statements of Cash Flows for the nine months ended September 30, 2012 and nine months ended September 30, 2011 (Unaudited) |
F-41 |
||||||
Notes to Financial Statements |
F-42 |
December 31, 2013 |
December 31, 2012 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenues |
||||||||||||
Casino |
$ |
131,581 |
$ |
112,649 |
||||||||
Food and beverage |
7,967 |
6,223 |
||||||||||
Hotel |
582 |
493 |
||||||||||
Management fees |
1,678 |
7,180 |
||||||||||
Other operations |
2,919 |
2,215 |
||||||||||
144,727 |
128,760 |
|||||||||||
Operating costs and expenses |
||||||||||||
Casino |
67,779 |
62,976 |
||||||||||
Food and beverage |
7,847 |
5,973 |
||||||||||
Hotel |
656 |
547 |
||||||||||
Other operations |
5,056 |
5,067 |
||||||||||
Project development and acquisition costs |
67 |
1,861 |
||||||||||
Selling, general and administrative |
46,974 |
37,003 |
||||||||||
Depreciation and amortization |
9,388 |
6,884 |
||||||||||
137,767 |
120,311 |
|||||||||||
Operating gains (losses) |
||||||||||||
Gain on sale of joint venture |
— |
41,189 |
||||||||||
Impairment loss |
(4,000 |
) |
— |
|||||||||
(4,000 |
) |
41,189 |
||||||||||
Operating income |
2,960 |
49,638 |
||||||||||
Other (expense) income |
||||||||||||
Interest expense |
(7,268 |
) |
(2,731 |
) |
||||||||
Gain on derivative instrument |
— |
8 |
||||||||||
Other expense, net |
(15 |
) |
(6 |
) |
||||||||
Loss on extinguishment of debt |
— |
(1,719 |
) |
|||||||||
Other expense, net |
(7,283 |
) |
(4,448 |
) |
||||||||
(Loss) income before income taxes |
(4,323 |
) |
45,190 |
|||||||||
Income tax (benefit) expense |
(361 |
) |
15,175 |
|||||||||
Net (loss) income |
(3,962 |
) |
30,015 |
|||||||||
Income attributable to noncontrolling interest in consolidated joint venture |
— |
(2,181 |
) |
|||||||||
Net (loss) income attributable to the Company |
$ |
(3,962 |
) |
$ |
27,834 |
|||||||
Net (loss) income attributable to the Company per common share |
$ |
(0.21 |
) |
$ |
1.49 |
|||||||
Weighted-average number of common shares outstanding |
18,740,162 |
18,677,544 |
December 31, 2013 |
December 31, 2012 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
ASSETS |
||||||||||||
Current assets |
||||||||||||
Cash and equivalents |
$ |
14,936 |
$ |
20,603 |
||||||||
Accounts receivable, net of allowance for doubtful accounts of $471 and $959 |
1,869 |
2,657 |
||||||||||
Prepaid expenses |
6,288 |
5,744 |
||||||||||
Deferred tax asset |
— |
2,110 |
||||||||||
Other |
726 |
1,225 |
||||||||||
23,819 |
32,339 |
|||||||||||
Property, equipment and capital lease assets, net of accumulated depreciation |
91,168 |
83,673 |
||||||||||
Other long-term assets |
||||||||||||
Goodwill |
18,127 |
22,127 |
||||||||||
Intangible assets, net of accumulated amortization of $4,055 and $1,506 |
15,533 |
18,106 |
||||||||||
Long term deposits |
761 |
301 |
||||||||||
Loan fees, net of accumulated amortization of $2,327 and $496 |
3,558 |
5,159 |
||||||||||
Deferred tax asset |
1,321 |
1,020 |
||||||||||
39,300 |
46,713 |
|||||||||||
$ |
154,287 |
$ |
162,725 |
|||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||||||
Current liabilities |
||||||||||||
Accounts payable |
$ |
2,661 |
$ |
2,532 |
||||||||
Income taxes payable |
— |
7 |
||||||||||
Accrued player club points and progressive jackpots |
1,999 |
2,378 |
||||||||||
Accrued payroll and related |
3,276 |
4,107 |
||||||||||
Other accrued expenses |
3,139 |
3,808 |
||||||||||
Deferred tax liability |
66 |
— |
||||||||||
Current portion of capital lease obligation |
736 |
— |
||||||||||
Current portion of long-term debt |
— |
2,500 |
||||||||||
11,877 |
15,332 |
|||||||||||
Long-term debt, net of current portion |
57,500 |
66,250 |
||||||||||
Deferred tax liability |
113 |
10 |
||||||||||
Capital lease obligation, net of current portion |
6,983 |
— |
||||||||||
76,473 |
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 |
45,350 |
44,707 |
||||||||||
Treasury stock, 1,356,595 common shares |
(1,654 |
) |
(1,654 |
) |
||||||||
Retained earnings |
34,116 |
38,078 |
||||||||||
77,814 |
81,133 |
|||||||||||
$ |
154,287 |
$ |
162,725 |
Common stock |
Additional paid-in capital |
Treasury stock |
Retained Earnings |
Total Stockholders’ Equity |
|||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
December 31, 2013 |
Shares |
Dollars |
Shares |
Dollars |
|||||||||||||||||||||||||||||||||
Beginning balances |
20,036 |
$ |
2 |
$ |
44,707 |
1,357 |
$ |
(1,654 |
) |
$ |
38,078 |
$ |
81,133 |
||||||||||||||||||||||||
Issuance of share based compensation |
65 |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||||||||
Previously deferred share-based compensation recognized |
— |
— |
623 |
— |
— |
— |
623 |
||||||||||||||||||||||||||||||
Issuances of common stock |
6 |
— |
20 |
— |
— |
— |
20 |
||||||||||||||||||||||||||||||
Net (loss) |
— |
— |
— |
— |
— |
(3,962 |
) |
(3,962 |
) |
||||||||||||||||||||||||||||
Ending balances |
20,107 |
$ |
2 |
$ |
45,350 |
1,357 |
$ |
(1,654 |
) |
$ |
34,116 |
$ |
77,814 |
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 |
2013 |
2012 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash flows from operating activities: |
||||||||||||
Net (loss) income attributable to the Company |
$ |
(3,962 |
) |
$ |
27,834 |
|||||||
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities: |
||||||||||||
Non-controlling interest in consolidated joint venture |
— |
2,181 |
||||||||||
Gain on sale of joint venture |
— |
(41,189 |
) |
|||||||||
Stockman’s goodwill impairment adjustment |
4,000 |
— |
||||||||||
Depreciation |
6,839 |
5,270 |
||||||||||
Amortization of gaming and other rights |
— |
593 |
||||||||||
Amortization of loan fees |
1,831 |
2,395 |
||||||||||
Amortization of player loyalty program, land lease and water rights |
2,550 |
1,021 |
||||||||||
Other |
24 |
90 |
||||||||||
Deferred and share-based compensation |
643 |
1,259 |
||||||||||
Increases and decreases in operating assets and liabilities: |
||||||||||||
Accounts receivable, net |
788 |
2,840 |
||||||||||
Prepaid expenses |
(544 |
) |
(1,460 |
) |
||||||||
Deferred tax |
1,977 |
(1,724 |
) |
|||||||||
Other assets |
499 |
(442 |
) |
|||||||||
Accounts payable and accrued expenses |
(2,359 |
) |
(567 |
) |
||||||||
Income taxes payable |
(7 |
) |
(2,402 |
) |
||||||||
Net cash provided by (used in) operating activities |
12,279 |
(4,301 |
) |
|||||||||
Cash flows from investing activities: |
||||||||||||
Proceeds from sale of joint venture, less holdback |
— |
49,658 |
||||||||||
Purchase of property and equipment |
(6,162 |
) |
(2,986 |
) |
||||||||
Deposits and other related costs |
(333 |
) |
(1,286 |
) |
||||||||
Other |
29 |
(115 |
) |
|||||||||
Net cash (used in) provided by investing activities |
(6,466 |
) |
45,271 |
|||||||||
Cash flows from financing activities: |
||||||||||||
Repayment of long-term debt and interest rate swap |
(11,250 |
) |
(28,187 |
) |
||||||||
Distributions to non-controlling interest in consolidated joint venture |
— |
(3,323 |
) |
|||||||||
Loan fees |
(230 |
) |
(3,564 |
) |
||||||||
Net cash used in financing activities |
(11,480 |
) |
(35,074 |
) |
||||||||
Net (decrease) increase in cash and equivalents |
(5,667 |
) |
5,896 |
|||||||||
Cash and equivalents, beginning of year |
20,603 |
14,707 |
||||||||||
Cash and equivalents, end of year |
$ |
14,936 |
$ |
20,603 |
SUPPLEMENTAL CASH FLOW INFORMATION: |
2013 |
2012 |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash paid for interest |
$ |
5,516 |
$ |
1,877 |
||||||||
Cash received from income tax refund, net of cash paid of $0.3 million for income taxes in 2013 and cash paid for income taxes in 2012 |
$ |
(2,409 |
) |
$ |
21,876 |
|||||||
Borrowings paid directly to sellers and vendors at closing |
— |
$ |
70,000 |
|||||||||
Property acquisition financed with a capital lease |
$ |
7,719 |
— |
Gross proceeds |
$ |
48.8 |
|||||
Plus: April 2012 wind-up fee received, net of $0.03 million wind-up fee and holdback receivable |
0.9 |
||||||
Net proceeds |
49.7 |
||||||
Less: Our interest in joint venture |
(5.7 |
) |
|||||
Full House gain on sale of joint venture |
44.0 |
||||||
Less: contract right owned by subsidiary |
(2.8 |
) |
|||||
Consolidated gain on sale of joint venture |
$ |
41.2 |
2013 |
2012 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rooms |
$ |
3,577 |
$ |
3,588 |
||||||||
Food and beverage |
13,549 |
9,249 |
||||||||||
Other incentives |
888 |
1,120 |
||||||||||
$ |
18,014 |
$ |
13,957 |
Twelve Months Ended: |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
December 31, 2013 |
December 31, 2012 |
|||||||||||
Revenues |
$ |
— |
$ |
5,340 |
||||||||
Net income |
— |
4,362 |
Year ended December 31, 2013 (in thousands) |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance at beginning of the year |
Changes during the year |
Balance at end of the year |
|||||||||||||||
Stockman’s Goodwill |
$ |
5,809 |
$ |
(4,000 |
) |
$ |
1,809 |
||||||||||
Rising Star Goodwill |
1,647 |
— |
1,647 |
||||||||||||||
Silver Slipper Goodwill |
14,671 |
— |
14,671 |
||||||||||||||
Goodwill, net of accumulated impairment losses |
$ |
22,127 |
$ |
(4,000 |
) |
$ |
18,127 |
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 |
December 31, 2013 |
|||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 |
$ |
(1,558 |
) |
$ |
— |
$ |
142 |
|||||||||||||||
Player Loyalty Program – Silver Slipper |
3 |
5,900 |
(2,458 |
) |
— |
3,442 |
|||||||||||||||||||
Land Lease and Water Rights – Silver Slipper |
46 |
1,420 |
(39 |
) |
1,381 |
||||||||||||||||||||
Capital One Bank Loan Fees |
3 |
4,671 |
(2,019 |
) |
216 |
2,868 |
|||||||||||||||||||
ABC Funding, LLC Loan Fees |
4 |
984 |
(308 |
) |
14 |
690 |
|||||||||||||||||||
Non-amortizing intangible assets: |
|||||||||||||||||||||||||
Gaming License-Indiana |
Indefinite |
9,900 |
— |
— |
9,900 |
||||||||||||||||||||
Gaming License-Mississippi |
Indefinite |
115 |
— |
(10 |
) |
105 |
|||||||||||||||||||
Gaming License-Nevada |
Indefinite |
542 |
— |
(19 |
) |
523 |
|||||||||||||||||||
Trademarks |
Indefinite |
36 |
— |
4 |
40 |
||||||||||||||||||||
$ |
25,268 |
$ |
(6,382 |
) |
$ |
205 |
$ |
19,091 |
|||||||||||||||||
Other Intangible assets subtotal |
$ |
19,613 |
$ |
(4,055 |
) |
$ |
(25 |
) |
$ |
15,533 |
|||||||||||||||
Loan Fees subtotal |
5,655 |
(2,327 |
) |
230 |
3,558 |
||||||||||||||||||||
$ |
25,268 |
$ |
(6,382 |
) |
$ |
205 |
$ |
19,091 |
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 |
||||||||||||||||
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 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Land and improvements |
$ |
11,670 |
$ |
9,907 |
||||||||
Buildings and improvements |
72,570 |
70,401 |
||||||||||
Furniture and equipment |
26,943 |
19,388 |
||||||||||
Construction in progress |
3,081 |
311 |
||||||||||
114,264 |
99,957 |
|||||||||||
Less accumulated depreciation |
(23,096 |
) |
(16,284 |
) |
||||||||
$ |
91,168 |
$ |
83,673 |
2013 |
2012 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Leased land and improvements |
$ |
215 |
$ |
— |
||||||||
Leased buildings and improvements |
5,787 |
— |
||||||||||
Leased furniture and equipment |
1,717 |
— |
||||||||||
7,719 |
— |
|||||||||||
Less accumulated amortization |
(83 |
) |
— |
|||||||||
$ |
7,636 |
$ |
— |
2014 |
$ |
930 |
|||||
2015 |
930 |
||||||
2016 |
930 |
||||||
2017 |
930 |
||||||
2018 |
930 |
||||||
Thereafter |
4,499 |
||||||
Total minimum lease payments |
9,149 |
||||||
Less: amount representing interest |
(1,430 |
) |
|||||
Present value of minimum lease payments |
$ |
7,719 |
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. (the average interest rate was 4.75% and 5.4% during the quarter and year ended December 31, 2013, respectively) |
$ |
37,500 |
$ |
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 |
— |
(2,500 |
) |
|||||||||
$ |
57,500 |
$ |
66,250 |
First Lien Credit Agreement |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Applicable Period |
Maximum Total Leverage Ratio |
Maximum First Lien Leverage Ratio |
Minimum Fixed Charge Coverage Ratio |
||||||||||||||
Initial funding date through and including December 31, 2014 |
4.00x |
2.75x |
1.10x |
||||||||||||||
January 1, 2015 through and including December 31, 2015 |
3.75x |
2.50x |
1.10x |
||||||||||||||
January 1, 2016 and thereafter |
3.50x |
2.25x |
1.10x |
Second Lien Credit Agreement |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Applicable Period |
Maximum Total Leverage Ratio |
Maximum First Lien Leverage Ratio |
Minimum Fixed Charge Coverage Ratio |
||||||||||||||
Initial funding date through and including September 30, 2013 |
4.00x |
3.00x |
1.00x |
||||||||||||||
October 1, 2013 through and including September 30, 2014 |
3.75x |
2.75x |
1.00x |
||||||||||||||
October 1, 2014 and thereafter |
3.50x |
2.50x |
1.00x |
2014 |
$ |
— |
|||||
2015 |
1,250 |
||||||
2016 |
56,250 |
||||||
2017 |
— |
||||||
$ |
57,500 |
2013 |
2012 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Current:
|
$ |
2,627 |
$ |
15,390 |
||||||||
|
289 |
1,509 |
||||||||||
2,338 |
16,899 |
|||||||||||
Deferred:
|
1,572 |
(1,712 |
) |
|||||||||
|
405 |
(12 |
) |
|||||||||
1,977 |
(1,724 |
) |
||||||||||
$ |
361 |
$ |
15,175 |
2013 |
2012 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Tax provision at U.S. statutory rate |
$ |
(1,513 |
) |
$ |
15,053 |
|||||||
State taxes, net of federal benefit |
473 |
1,067 |
||||||||||
Permanent differences |
573 |
(586 |
) |
|||||||||
Credits |
(73 |
) |
(46 |
) |
||||||||
Adjustments to beginning deferred balances |
221 |
(196 |
) |
|||||||||
Other |
(42 |
) |
(117 |
) |
||||||||
$ |
(361 |
) |
$ |
15,175 |
2013 |
2012 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred tax assets: |
||||||||||||
Deferred compensation |
$ |
537 |
$ |
1,713 |
||||||||
Depreciation of fixed assets |
— |
595 |
||||||||||
Intangible assets and amortization |
1,835 |
591 |
||||||||||
Accrued expenses |
427 |
933 |
||||||||||
Chip and token liability |
19 |
93 |
||||||||||
Allowance for doubtful accounts |
188 |
150 |
||||||||||
Other |
224 |
531 |
||||||||||
3,230 |
4,606 |
|||||||||||
Deferred tax liabilities: |
||||||||||||
Depreciation of fixed assets |
(627 |
) |
— |
|||||||||
Prepaid expenses |
(1,461 |
) |
(1,310 |
) |
||||||||
Interest in partnerships |
— |
(176 |
) |
|||||||||
(2,088 |
) |
(1,486 |
) |
|||||||||
$ |
1,142 |
$ |
3,120 |
2014 |
$ |
2,766 |
|||||
2015 |
2,750 |
||||||
2016 |
2,706 |
||||||
2017 |
2,703 |
||||||
2018 |
2,099 |
||||||
Thereafter |
36,755 |
||||||
$ |
49,779 |
2013 |
2012 |
|||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Shares |
Weighted average grant date value (per share) |
Shares |
Weighted average grant date value (per share) |
|||||||||||||||||||
Unvested at beginning of year |
639,999 |
$ |
3.88 |
660,000 |
$ |
3.88 |
||||||||||||||||
Issued |
65,000 |
3.14 |
— |
— |
||||||||||||||||||
Vested |
(620,001 |
) |
3.88 |
(20,001 |
) |
3.88 |
||||||||||||||||
Forfeited |
— |
— |
— |
— |
||||||||||||||||||
Unvested at end of year |
84,998 |
$ |
3.31 |
639,999 |
3.88 |
2013 |
||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Casino Operations |
Development/ Management |
Corporate |
Consolidated |
|||||||||||||||||||||||||||||
Nevada |
Midwest |
Gulf Coast |
||||||||||||||||||||||||||||||
Revenues |
$ |
22,273 |
$ |
69,147 |
$ |
51,629 |
$ |
1,678 |
$ |
— |
$ |
144,727 |
||||||||||||||||||||
Selling, general and administrative expense |
6,027 |
17,404 |
18,217 |
— |
5,326 |
46,974 |
||||||||||||||||||||||||||
Depreciation and amortization |
748 |
3,032 |
5,595 |
— |
13 |
9,388 |
||||||||||||||||||||||||||
Impairment loss |
(4,000 |
) |
— |
— |
— |
— |
(4,000 |
) |
||||||||||||||||||||||||
Operating income (loss) |
334 |
2,393 |
3,960 |
1,612 |
(5,339 |
) |
2,960 |
|||||||||||||||||||||||||
Net (loss) income attributable to Company |
213 |
979 |
2,508 |
(348 |
) |
(7,314 |
) |
(3,962 |
) |
2012 |
||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Casino Operations |
Development/ Management |
Corporate |
Consolidated |
|||||||||||||||||||||||||||||
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 gain |
— |
— |
— |
41,189 |
— |
41,189 |
||||||||||||||||||||||||||
Operating income (loss) |
3,851 |
5,746 |
663 |
46,196 |
(6,818 |
) |
49,638 |
|||||||||||||||||||||||||
Net income (loss) attributable to Company |
2,539 |
2,158 |
456 |
30,108 |
(7,427 |
) |
27,834 |
2013 |
||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Casino Operations |
Development/ Management |
Corporate |
Consolidated |
|||||||||||||||||||||||||||||
Nevada |
Midwest |
Gulf Coast |
||||||||||||||||||||||||||||||
Total assets |
$ |
13,838 |
$ |
55,523 |
$ |
71,662 |
$ |
59 |
$ |
13,205 |
$ |
154,287 |
||||||||||||||||||||
Property and equipment, net |
7,352 |
36,427 |
47,338 |
— |
51 |
91,168 |
||||||||||||||||||||||||||
Goodwill |
1,809 |
1,647 |
14,671 |
— |
— |
18,127 |
||||||||||||||||||||||||||
Liabilities |
2,056 |
12,718 |
3,559 |
— |
58,140 |
76,473 |
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 |
Nine months ended September 30, 2012 |
Nine months ended September 30, 2011 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
(Unaudited) |
||||||||||||
Revenues |
||||||||||||
Casino |
$ |
38,783 |
$ |
39,787 |
||||||||
Food and beverage |
3,483 |
3,824 |
||||||||||
Other |
469 |
369 |
||||||||||
42,735 |
43,980 |
|||||||||||
Operating costs and expenses |
||||||||||||
Casino |
16,336 |
16,157 |
||||||||||
Food and beverage |
3,620 |
2,203 |
||||||||||
Other |
177 |
155 |
||||||||||
Selling, general and administrative |
18,388 |
17,224 |
||||||||||
Depreciation and amortization |
3,705 |
3,554 |
||||||||||
42,226 |
39,293 |
|||||||||||
Operating income |
509 |
4,687 |
||||||||||
Other expense |
||||||||||||
Interest expense |
(5,367 |
) |
(5,352 |
) |
||||||||
Loss on abandonment of project |
(724 |
) |
— |
|||||||||
Loss on disposal of assets |
— |
(56 |
) |
|||||||||
Other expense, net |
(6,091 |
) |
(5,408 |
) |
||||||||
Net loss |
$ |
(5,582 |
) |
$ |
(721 |
) |
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 |
) |
September 30, 2012 |
September 30, 2011 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
(Unaudited) |
||||||||||||
Cash flows from investing activities: |
||||||||||||
Net loss |
$ |
(5,582 |
) |
$ |
(721 |
) |
||||||
Adjustments to reconcile net loss to net cash provided by operating activities: |
||||||||||||
Depreciation and amortization |
3,705 |
3,554 |
||||||||||
Loss on abandonment of project |
724 |
— |
||||||||||
Loss on disposal of assets |
— |
56 |
||||||||||
Other |
— |
— |
||||||||||
Change in operating assets and liabilities: |
||||||||||||
Accounts receivable |
(45 |
) |
(15 |
) |
||||||||
Prepaids |
(582 |
) |
(637 |
) |
||||||||
Inventory |
153 |
31 |
||||||||||
Accounts payable and accruals |
3,269 |
137 |
||||||||||
Other current assets |
1 |
(13 |
) |
|||||||||
Net cash provided by operating activities |
1,643 |
2,392 |
||||||||||
Cash flows from investing activities: |
||||||||||||
Purchase of property and equipment |
(428 |
) |
(840 |
) |
||||||||
Other |
5 |
— |
||||||||||
Net cash used in investing activities |
(423 |
) |
(840 |
) |
||||||||
Cash flows from financing activities: |
||||||||||||
Repayment of long-term debt |
(313 |
) |
(267 |
) |
||||||||
Distributions of capital |
(2,798 |
) |
— |
|||||||||
Net cash used in financing activities |
(3,111 |
) |
(267 |
) |
||||||||
Net (decrease) increase in cash and equivalents |
(1,891 |
) |
1,285 |
|||||||||
Cash and equivalents, beginning of period |
5,262 |
4,332 |
||||||||||
Cash and equivalents, end of period |
$ |
3,371 |
$ |
5,617 |
||||||||
SUPPLEMENTAL CASH FLOW INFORMATION: |
||||||||||||
Cash paid for interest |
$ |
5,376 |
$ |
5,463 |
Nine months ended September 30, 2012 |
Nine months ended September 30, 2011 (Unaudited) |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Food and beverage |
$ |
6,348 |
$ |
6,210 |
||||||||
Other incentives |
198 |
159 |
||||||||||
$ |
6,546 |
$ |
6,369 |
Year |
Amount |
||||||
---|---|---|---|---|---|---|---|
2013 |
$ |
1,173 |
|||||
2014 |
1,053 |
||||||
2015 |
1,053 |
||||||
2016 |
1,053 |
||||||
2017 |
1,053 |
||||||
Thereafter |
37,808 |
||||||
$ |
43,193 |
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) |
March 10, 2014 |
||||||
/s/ Deborah J. Pierce |
Chief Financial Officer (Principal Accounting and Financial Officer) |
March 10, 2014 |
||||||
* |
Director |
March 10, 2014 |
||||||
* |
Director |
March 10, 2014 |
||||||
* |
Director |
March 10, 2014 |
||||||
* |
Director and Chief Operating Officer |
March 10, 2014 |
||||||
*By:
|
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) |