UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
| |
For the quarterly period ended March 31, 2008. |
| |
or |
| |
o | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the transition period from to
Commission File Number: 333-88829
DIAMOND JO, LLC | | PENINSULA GAMING, LLC | | PENINSULA GAMING CORP. |
(Exact name of registrants as specified in their charter) | | (Exact name of registrants as specified in their charter) | | (Exact name of registrants as specified in their charter) |
| | | | |
DELAWARE | | DELAWARE | | DELAWARE |
(State or other jurisdiction of incorporation or organization) | | (State or other jurisdiction of incorporation or organization) | | (State or other jurisdiction of incorporation or organization) |
| | | | |
42-1483875 | | 20-0800583 | | 25-1902805 |
(I.R.S. Employer Identification No.) | | (I.R.S. Employer Identification No.) | | (I.R.S. Employer Identification No.) |
3rd Street Ice Harbor, PO Box 1750
Dubuque, Iowa 52001
(563) 583-7005
(Address, including zip code, and telephone number, including area code, of principal executive offices)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding twelve months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes o No x
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.:
Large Accelerated Filer o Accelerated Filer o Non-Accelerated Filer x Smaller reporting company o
Indicate by check mark if the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
All of the common equity interests of Peninsula Gaming, LLC (the “Company”) are held by Peninsula Gaming Partners, LLC. All of the common equity interests of Diamond Jo, LLC, The Old Evangeline Downs, L.L.C., Diamond Jo Worth Holdings, LLC and Peninsula Gaming Corp. are held by the Company. All of the common equity interests of Diamond Jo Worth, LLC and Diamond Jo Worth Corp. are held by Diamond Jo Worth Holdings, LLC.
PENINSULA GAMING, LLC
INDEX TO FORM 10-Q
Part I - Financial Information | Page |
| |
| 3 |
| |
Peninsula Gaming, LLC: | |
| 3 |
| 4 |
| 5 |
| 6 |
| |
| 21 |
| |
| 26 |
| |
| 27 |
| |
Part II - Other Information | 27 |
| |
| 27 |
| 28 |
| 28 |
| 28 |
| 28 |
| 28 |
| 28 |
| |
| 29 |
| PART I. FINANCIAL INFORMATION |
PENINSULA GAMING, LLC
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) (in thousands)
| | March 31, 2008 | | | December 31, 2007 | |
ASSETS | | | | | | |
| | | | | | |
CURRENT ASSETS: | | | | | | |
Cash and cash equivalents | | $ | 47,685 | | | $ | 42,100 | |
Restricted cash—purse settlements | | | 10,191 | | | | 4,902 | |
Accounts receivable, less allowance for doubtful accounts of $27 and $32, respectively | | | 3,134 | | | | 3,000 | |
Receivable from affiliates | | | 189 | | | | - | |
Inventories | | | 977 | | | | 911 | |
Prepaid expenses and other assets | | | 1,486 | | | | 1,375 | |
Total current assets | | | 63,662 | | | | 52,288 | |
| | | | | | | | |
PROPERTY AND EQUIPMENT, NET | | | 201,449 | | | | 188,812 | |
OTHER ASSETS: | | | | | | | | |
Deferred financing costs, net of amortization of $11,342 and $10,325, respectively | | | 20,830 | | | | 21,785 | |
Goodwill | | | 53,083 | | | | 53,083 | |
Licenses and other intangibles | | | 37,145 | | | | 37,016 | |
Deposits and other assets | | | 5,240 | | | | 6,452 | |
Investment available for sale | | | 12,527 | | | | 12,491 | |
Total other assets | | | 128,825 | | | | 130,827 | |
TOTAL | | $ | 393,936 | | | $ | 371,927 | |
| | | | | | | | |
LIABILITIES AND MEMBER’S DEFICIT | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | |
Accounts payable | | $ | 4,511 | | | $ | 3,489 | |
Construction payable | | | 9,206 | | | | 4,884 | |
Purse settlement payable | | | 12,006 | | | | 6,723 | |
Accrued payroll and payroll taxes | | | 4,532 | | | | 5,618 | |
Accrued interest | | | 16,354 | | | | 7,797 | |
Other accrued expenses | | | 9,880 | | | | 9,800 | |
Payable to affiliates | | | 3,253 | | | | 3,921 | |
Current maturities of long-term debt and leases | | | 4,092 | | | | 3,147 | |
Total current liabilities | | | 63,834 | | | | 45,379 | |
| | | | | | | | |
LONG-TERM LIABILITIES: | | | | | | | | |
8 3/4% senior secured notes, net of discount | | | 252,898 | | | | 252,789 | |
11% senior secured notes, net of discount | | | 115,039 | | | | 116,358 | |
13% senior secured notes, net of discount | | | 6,858 | | | | 6,853 | |
Notes and leases payable, net of discount | | | 1,389 | | | | 1,887 | |
Obligation under Minimum Assessment Agreement | | | 1,699 | | | | - | |
Other liabilities | | | 8,089 | | | | 8,283 | |
Total long-term liabilities | | | 385,972 | | | | 386,170 | |
Total liabilities | | | 449,806 | | | | 431,549 | |
| | | | | | | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | |
| | | | | | | | |
MEMBER’S DEFICIT: | | | | | | | | |
Common member’s interest | | | 9,000 | | | | 9,000 | |
Accumulated deficit | | | (62,672 | ) | | | (66,424 | ) |
Accumulated other comprehensive loss | | | (2,198 | ) | | | (2,198 | ) |
Total member’s deficit | | | (55,870 | ) | | | (59,622 | ) |
TOTAL | | $ | 393,936 | | | $ | 371,927 | |
See notes to condensed consolidated financial statements (unaudited).
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) (in thousands)
| | Three Months Ended March 31, 2008 | | | Three Months Ended March 31, 2007 | |
REVENUES: | | | | | | |
Casino | | $ | 56,420 | | | $ | 52,864 | |
Racing | | | 3,317 | | | | 3,462 | |
Video poker | | | 1,558 | | | | 1,137 | |
Food and beverage | | | 3,756 | | | | 3,419 | |
Other | | | 2,692 | | | | 2,363 | |
Less promotional allowances | | | (4,666 | ) | | | (4,906 | ) |
Total net revenues | | | 63,077 | | | | 58,339 | |
| | | | | | | | |
EXPENSES: | | | | | | | | |
Casino | | | 24,180 | | | | 22,339 | |
Racing | | | 2,909 | | | | 2,917 | |
Video poker | | | 1,126 | | | | 829 | |
Food and beverage | | | 2,897 | | | | 2,724 | |
Other | | | 1,422 | | | | 1,251 | |
Selling, general and administrative | | | 11,994 | | | | 11,021 | |
Depreciation and amortization | | | 4,863 | | | | 4,949 | |
Pre-opening expense | | | 96 | | | | 83 | |
Development expense | | | 39 | | | | 1,645 | |
Affiliate management fees | | | 1,370 | | | | 1,155 | |
Loss on disposal of assets | | | 103 | | | | 81 | |
Total expenses | | | 50,999 | | | | 48,994 | |
| | | | | | | | |
INCOME FROM OPERATIONS | | | 12,078 | | | | 9,345 | |
| | | | | | | | |
OTHER INCOME (EXPENSE): | | | | | | | | |
Interest income | | | 744 | | | | 723 | |
Interest expense, net of amounts capitalized | | | (10,264 | ) | | | (9,622 | ) |
Total other expense | | | (9,520 | ) | | | (8,899 | ) |
| | | | | | | | |
NET INCOME | | $ | 2,558 | | | $ | 446 | |
See notes to condensed consolidated financial statements (unaudited).
PENINSULA GAMING, LLC
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(in thousands)
| | Three Months Ended March 31, 2008 | | | Three Months Ended March 31, 2007 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | |
Net income | | $ | 2,558 | | | $ | 446 | |
Adjustments to reconcile net income to net cash flows from operating activities: | | | | | | | | |
Depreciation and amortization | | | 4,863 | | | | 4,949 | |
Non-cash interest | | | 1,262 | | | | 1,125 | |
Non-cash equity based and other compensation | | | 2,035 | | | | 1,602 | |
Loss on disposal of assets | | | 103 | | | | 81 | |
Changes in operating assets and liabilities: | | | | | | | | |
Restricted cash — purse settlements | | | (5,289 | ) | | | (4,663 | ) |
Receivables | | | 654 | | | | 1,089 | |
Inventories | | | (66 | ) | | | (82 | ) |
Prepaid expenses and other assets | | | (664 | ) | | | (696 | ) |
Accounts payable | | | 5,538 | | | | 4,769 | |
Accrued expenses | | | 7,189 | | | | 9,432 | |
Payable/receivable - affiliates | | | (837 | ) | | | 196 | |
Net cash flows from operating activities | | | 17,346 | | | | 18,248 | |
| | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | |
Increase in cash value of life insurance for premiums paid | | | (78 | ) | | | (79 | ) |
Proceeds from restricted cash | | | - | | | | 7,722 | |
Business acquisition and licensing costs | | | (130 | ) | | | (126 | ) |
Construction project development costs | | | (7,371 | ) | | | (7,772 | ) |
Purchase of property and equipment | | | (2,284 | ) | | | (4,037 | ) |
Proceeds from sale of property and equipment | | | - | | | | 22 | |
Net cash flows from investing activities | | | (9,863 | ) | | | (4,270 | ) |
| | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | |
Deferred financing costs | | | (137 | ) | | | (367 | ) |
Principal payments on debt | | | (920 | ) | | | (2,448 | ) |
Member distributions | | | (841 | ) | | | (468 | ) |
Net cash flows from financing activities | | | (1,898 | ) | | | (3,283 | ) |
| | | | | | | | |
NET INCREASE IN CASH AND CASH EQUIVALENTS | | | 5,585 | | | | 10,695 | |
| | | | | | | | |
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | | | 42,100 | | | | 56,921 | |
| | | | | | | | |
CASH AND CASH EQUIVALENTS AT END OF PERIOD | | $ | 47,685 | | | $ | 67,616 | |
| | | | | | | | |
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | | | | | | | | |
Cash paid during the period for interest | | $ | 720 | | | $ | 851 | |
| | | | | | | | |
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | |
Property additions acquired, but not paid | | $ | 7,920 | | | $ | 6,389 | |
Property and equipment acquired in exchange for long-term deposit | | | 1,213 | | | | - | |
Property and equipment acquired in exchange for obligation under Minimum Assessment Agreement | | | 1,417 | | | | - | |
Minimum Assessment Agreement obligation reclassified from deposit | | | 117 | | | | - | |
Property and equipment purchased in exchange for indebtedness | | | - | | | | 2,819 | |
Deferred financing costs incurred, but not paid | | | 63 | | | | 10 | |
See notes to condensed consolidated financial statements (unaudited).
PENINSULA GAMING, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
| 1. Organization and Basis of Presentation |
Peninsula Gaming, LLC (“PGL” or the “Company”), a Delaware limited liability company organized in 1999, is a holding company with no independent operations whose primary assets are cash and its equity interests in its wholly owned subsidiaries. PGL’s subsidiaries consist of: (i) Diamond Jo, LLC, a Delaware limited liability company (“DJL”), which owns and operates the Diamond Jo riverboat casino in Dubuque, Iowa; (ii) The Old Evangeline Downs, L.L.C., a Louisiana limited liability company (“EVD”), which owns and operates the Evangeline Downs Racetrack and Casino, or racino, in St. Landry Parish, Louisiana and four off-track betting (“OTB”) parlors in Louisiana; (iii) Diamond Jo Worth Holdings, LLC, a Delaware limited liability company (“DJWH”), and (iv) Peninsula Gaming Corp. (“PGC”), a Delaware corporation with no assets or operations formed solely to facilitate the offering of the Company’s 8 3/4% senior secured notes due 2012 (the “Peninsula Gaming Notes”) in March 2004. DJWH is a holding company with no independent operations whose sole assets are its equity interests in its wholly owned subsidiaries. DJWH’s subsidiaries consist of: (i) Diamond Jo Worth, LLC, a Delaware limited liability company (“DJW”), which owns and operates the Diamond Jo casino in Worth County, Iowa and (ii) DJW Corp. (“DJWC”), a Delaware corporation with no assets or operations formed solely to facilitate the offering by DJW of its 11% senior secured notes due 2012 (the “DJW Notes”). The Company is a wholly owned subsidiary of Peninsula Gaming Partners, LLC, a Delaware limited liability company (“PGP”).
In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments, consisting only of normal recurring entries unless otherwise disclosed, necessary to present fairly the financial information of the Company for the interim periods presented and have been prepared in accordance with accounting principles generally accepted in the United States of America. The interim results reflected in the financial statements are not necessarily indicative of results expected for the full year or other periods.
The financial statements contained herein should be read in conjunction with the audited financial statements and accompanying notes to the financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2007. Accordingly, footnote disclosure which would substantially duplicate the disclosure in the audited financial statements has been omitted in the accompanying unaudited financial statements.
| 2. Summary of Significant Accounting Policies |
Investment—In October 2007, DJW purchased approximately $23 million principal amount of 7.5 % Urban Renewal Tax Increment Revenue Bonds, Taxable Series 2007 (“City Bonds”). This investment is the Company’s only investment, is classified as available-for-sale, and is recorded at fair value. The fair value of the investment at each of March 31, 2008 and December 31, 2007 was approximately $12.5 million. The estimate of the fair value of the investment is based on current market rates and estimates of market conditions for instruments with similar terms, maturities, and degrees of risk.
Development expense—Costs associated with new business opportunities are expensed as incurred unless the cost is capitalizable and management believes it is probable the project will be completed. For the three months ended March 31, 2007, the Company incurred development expenses associated with the development of DJL’s proposed new casino. During the quarter ended March 31, 2007, DJL expensed $1.4 million as development expense associated with its charitable obligations under the Offer to Purchase Real Estate, Acceptance and Lease, dated September 27, 2006 (“Historical Society Agreement”) between DJL and the Dubuque County Historical Society (“Historical Society”) and $0.2 million of other development cost associated with the proposed project.
Use of Estimates—The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. Significant estimates involve the fair values of equity based compensation, an embedded derivative and the DJW investment in City Bonds, the periodic review of the carrying value of assets for impairment, the estimated useful lives for depreciable assets, and the estimated liabilities for the EVD sales tax contingency, slot club awards, customer legal disputes and self insured medical and workers compensation claims.
In addition, an estimated loss from a loss contingency is recorded when information available prior to issuance of the
financial statements indicates that it is probable that a liability has been incurred at the date of the financial statements and the amount of the loss can be reasonably estimated. Accounting for contingencies such as legal matters requires the use of judgment. Many of these legal contingencies can take years to be resolved. An adverse outcome could have a material impact on financial condition, results of operations, and cash flows.
Recently Issued Accounting Standards—In March 2008, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standard (“SFAS”) No. 161, Disclosures about Derivative Instruments and Hedging Activities, an amendment of FASB Statement No. 133 (“SFAS 161”). SFAS 161 requires, among other things, enhanced disclosure about the volume and nature of derivative and hedging activities and a tabular summary showing the fair value of derivative instruments included in the balance sheet and statement of operations. SFAS 161 also requires expanded disclosure of contingencies included in derivative instruments related to credit-risk. SFAS 161 is effective for fiscal years and interim periods beginning after November 15, 2008. The Company is currently evaluating the impact of SFAS 161’s disclosure requirements on the Company’s financial statements.
In December 2007, the FASB issued SFAS No. 141 (revised 2007), Business Combinations (“SFAS 141R”). SFAS 141R significantly changes the way companies account for business combinations and will generally require more assets acquired and liabilities assumed to be measured at their acquisition-date fair value. Under SFAS 141R, legal fees and other transaction-related costs are expensed as incurred and are no longer included as a cost of acquiring the business. SFAS 141R also requires, among other things, acquirers to estimate the acquisition-date fair value of any contingent consideration and to recognize any subsequent changes in the fair value of contingent consideration in earnings. In addition, restructuring costs the acquirer expected, but was not obligated to incur, will be recognized separately from the business acquisition. SFAS 141R applies to the Company prospectively for business combinations occurring on or after January 1, 2009. The Company expects SFAS 141R will have an impact on accounting for business combinations, but the effect will be dependent upon any potential future acquisition.
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (“SFAS 159”). SFAS 159 permits entities to choose to measure certain eligible financial assets and financial liabilities at fair value (the fair value option). SFAS 159 also establishes presentation and disclosure requirements designed to facilitate comparisons between entities that choose different measurement attributes for similar types of assets and liabilities. Unrealized gains and losses on items for which the fair value option is elected would be reported in earnings. As of January 1, 2008 the Company chose not to elect the fair value option for any eligible financial assets or liabilities existing at that date. The Company will consider whether to elect the fair value option for new eligible financial assets or liabilities entered into in the future on an instrument by instrument basis.
In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements (“SFAS 157”). SFAS 157 defines fair value, establishes a methodology for measuring fair value, and expands the required disclosure for fair value measurements. In February 2008, the FASB issued FASB Staff Position No. FAS 157-2, “Effective Date of FASB Statement No. 157,” which amends SFAS No. 157 by delaying its effective date by one year for non-financial assets and non-financial liabilities, except for items that are recognized or disclosed at fair value in the financial statements on a recurring basis. Therefore, beginning on January 1, 2008, this standard applies prospectively to fair value measurements of financial instruments and recurring fair value measurements of non-financial assets and non-financial liabilities. On January 1, 2009, the standard will also apply to all other fair value measurements. The Company adopted SFAS No. 157 on January 1, 2008, as required, for financial instruments and recurring fair value measurements of non-financial assets and liabilities. See Note 5 for additional information on fair value measurements and disclosures.
3. Property and Equipment
Property and equipment at March 31, 2008 and December 31, 2007 is summarized as follows (in thousands):
| | March 31, 2008 | | | December 31, 2007 | |
Land and land improvements | | $ | 18,171 | | | $ | 18,170 | |
Buildings and improvements | | | 138,543 | | | | 137,669 | |
Riverboat and improvements | | | 8,442 | | | | 8,442 | |
Furniture, fixtures and equipment | | | 67,091 | | | | 65,077 | |
Computer equipment | | | 8,873 | | | | 8,842 | |
Vehicles | | | 379 | | | | 379 | |
Construction in progress | | | 32,488 | | | | 18,188 | |
Subtotal | | | 273,987 | | | | 256,767 | |
Accumulated depreciation | | | (72,538 | ) | | | (67,955 | ) |
Property and equipment, net | | $ | 201,449 | | | $ | 188,812 | |
Depreciation and amortization expense during each of the three months ended March 31, 2008 and 2007 was $4.9 million.
The Company capitalizes interest costs associated with debt incurred in connection with significant construction projects. The amount capitalized during the three months ended March 31, 2008 and 2007 was $0.3 million and $0.4 million, respectively.
In connection with DJL’s proposed casino development, DJL began accelerating depreciation on long-lived assets with a net book value of approximately $4.5 million that will either be contributed to the Historical Society or will not be utilized at its new casino facility. Accelerated depreciation on these assets began during the fourth quarter of 2006 and DJL will continue to depreciate the remaining net book value of those assets, less their estimated fair market value at the date of contribution or estimated net realizable value, through the period that DJL estimates commencing operations at the new facility. Depreciation expense for the quarters ended March 31, 2008 and 2007 increased by approximately $0.3 million and $0.2 million, respectively, as a result of accelerated depreciation on these assets.
4. Debt
Long-term debt consists of the following (in thousands):
| | March 31, 2008 | | | December 31, 2007 | |
8 3/4% senior secured notes due April 15, 2012, net of discount of $2,102 and $2,211, respectively, secured by substantially all of the assets of PGL, DJL and EVD and the equity of DJL and EVD | | $ | 252,898 | | | $ | 252,789 | |
| | | | | | | | |
11% senior secured notes of DJW due April 15, 2012, net of discount of $714 and $762, respectively, secured by substantially all of the assets of DJW and a pledge of equity of DJW and DJWC | | | 116,406 | | | | 116,358 | |
| | | | | | | | |
13% senior notes of EVD due March 1, 2010 with contingent interest, net of discount of $52 and $57, respectively | | | 6,858 | | | | 6,853 | |
| | | | | | | | |
$65,000 revolving line of credit under a loan and security agreement of DJL and EVD with Wells Fargo Foothill, Inc., interest rate at prime plus a margin of 0.25% with a floor of 4.0% (current rate of 5.5% at March 31, 2008), maturing June 30, 2008, secured by substantially all of the assets of DJL and EVD | | | — | | | | — | |
| | | | | | | | |
$5,000 revolving line of credit under a loan and security agreement of DJW, interest rate at prime less a margin of 1.0% with a floor of 5.0% (current rate of 5.0% at March 31, 2008), maturing March 1, 2010, secured by substantially all of the assets of DJW and guaranteed by the Company’s Chief Executive Officer | | | — | | | | — | |
| | | | | | | | |
Notes payable and capital lease obligations, net of discount of $49 and $103, respectively, interest rate at 7 1/4% - 8 3/4%, due 2008 - 2011 | | | 4,114 | | | | 5,034 | |
Total debt | | | 380,276 | | | | 381,034 | |
Less current portion | | | (4,092 | ) | | | (3,147 | ) |
Total long term debt | | $ | 376,184 | | | $ | 377,887 | |
On August 31, 2006, DJW entered into the First Supplemental Indenture to the Indenture, dated as of July 19, 2005, requiring among other things, DJW to offer to buy back a portion of DJW’s 11% senior secured notes due 2012 (“DJW Notes”) on a semi-annual basis at a premium of 7.5%, beginning March 31, 2007, with 50% of Excess Cash Flow (as defined therein)
(“Excess Cash Flow Amount”). The Excess Cash Flow Amount for the six month period ended March 31, 2008 was $1.5 million which includes $1.4 million in principal, which is included in current maturities of long-term debt and leases in the Company’s balance sheet, and $0.1 million in related premiums. DJW intends to make an offer to repurchase a portion of the DJW Notes in an amount equal to the Excess Cash Flow Amount in accordance with the terms of the governing indenture.
As of March 31, 2008, the Company had no outstanding advances under its $65.0 million senior secured credit facility (“PGL Credit Facility”). As of March 31, 2008, DJW had no outstanding advances under its $5.0 million senior secured credit facility (“DJW Credit Facility”). In addition, as of March 31, 2008, the Company had outstanding letters of credit under the PGL Credit Facility and the DJW Credit Facility of approximately $0.9 and $0.7 million, respectively, resulting in available borrowings thereunder of $64.1 and $4.3 million, respectively.
The Company’s 8 ¾% senior secured notes due 2012 (“Peninsula Gaming Notes”), the DJW Notes, the PGL Credit Facility and the DJW Credit Facility each contain various restrictive covenants, all with which the Company was in compliance with as of March 31, 2008.
| 5. Fair Value Measurements |
The Company adopted SFAS 157 on January 1, 2008. Under generally accepted accounting principles, certain assets and liabilities must be measured at fair value, and SFAS 157 defines fair value and details the disclosures that are required for items measured at fair value. SFAS 157 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). The standard outlines a valuation framework and creates a fair value hierarchy in order to increase the consistency and comparability of fair value measurements and the related disclosures.
The Company has two financial instruments that must be measured at fair value in the financial statements under the new fair value standard: (i) an available for sale investment and (ii) a derivative. The Company currently does not have non-financial assets and non-financial liabilities that are required to be measured at fair value on a recurring basis.
SFAS 157 establishes a valuation hierarchy for disclosure of the inputs to valuation used to measure fair value. This hierarchy prioritizes the inputs into three broad levels. The three levels are as follows:
Level 1-Inputs are unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date;
Level 2-Inputs include quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (i.e., interest rates, yield curves, etc.), and inputs that are derived principally from or corroborated by observable market data by correlation or other means (market corroborated inputs); and
Level 3-Unobservable inputs that reflect the Company’s estimate about the assumptions that market participants would use in pricing the asset or liability. The Company develops these inputs based on the best information available, including its own data.
In accordance with the fair value hierarchy described above, the following table shows the fair value of the Company’s financial assets and liabilities that are required to be measured at fair value as of March 31, 2008, which are classified as “Investment available for sale” and “Other long-term liabilities/Other accrued liabilities (short-term portion)” (in thousands):
| | | | | Fair Value Measurements at March 31, 2008 Using | |
| | Total Carrying Value at March 31, 2008 | | | Quoted prices in active markets (Level 1) | | | Significant other observable inputs (Level 2) | | | Significant unobservable inputs (Level 3) | |
Investment available for sale | | $ | 12,527 | | | $ | - | | | $ | - | | | $ | 12,527 | |
Derivative liability | | | (1,199 | ) | | | - | | | | - | | | | (1,199 | ) |
| | | | | | | | | | | | | | | | |
The following table summarizes the changes in fair value of our Level 3 assets and liabilities (in thousands):
| | Fair Value Measurements of Assets and Liabilities Using Level 3 Inputs | |
| | Investment available for sale | | | Derivative liability | |
Balance at beginning of the year | | $ | 12,491 | | | $ | (1,252 | ) |
Total gains (losses) (realized or unrealized): | | | | | | | | |
Included in earnings | | | 36 | | | | 53 | |
Included in other comprehensive income | | | - | | | | - | |
Transfers in or out of Level 3 | | | - | | | | - | |
Purchases, sales, issuances and settlements | | | - | | | | - | |
Ending balance at March 31, 2008 | | $ | 12,527 | | | $ | (1,199 | ) |
| | | | | | | | |
Gains (losses) for the 2008 first quarter included in earnings attributable | | Included in interest income | | | Included in interest expense | |
to the change in unrealized gains or losses relating to assets/liabilities still | | | | | | | | |
held at the reporting date | | $ | 36 | | | $ | 53 | |
DJW holds an investment in a single municipal bond issuance that is classified as available for sale and is recorded at fair value. DJW is the only holder of this instrument and there is no quoted market price for this instrument. The estimate of the fair value of such investment was determined using a combination of current market rates and estimates of market conditions for instruments with similar terms, maturities, and degrees of risk and, due to the unique nature of the bond, estimates from two brokers of what market participants would use in pricing the bond. Unrealized gains and losses on this instrument resulting from changes in the fair value of the instrument are not charged to earnings, but rather are recorded as other comprehensive income (loss) in the member’s deficit section of the Company’s balance sheet. The discount associated with this investment is netted with the investment on the balance sheet and is being accreted over the life of the investment using the effective interest method. The accretion of such discount is included in interest income on the statement of operations.
Under the indenture governing the DJW Notes, DJW must offer to buy back a portion of the DJW Notes on a semi-annual basis with 50% of Excess Cash Flow (as defined therein) at a premium of 7.5%. Such obligation was determined to be an embedded derivative and was fair valued and separated from the DJW Notes at date of issuance since it was not clearly and closely related to the DJW notes. The fair value of the put option was determined to be the present value of the estimated premium payments through the maturity of the DJW Notes. The estimated premium payments are calculated using estimated future cash flows developed by the Company to estimate the portion of the DJW Notes that would be subject to the contingent put option, yields of comparable financial instruments, the remaining date to maturity of the DJW Notes and based on discussions with the holders of the notes as to whether the contingent put option would be elected by the noteholders. The fair value of the put option is revalued at the end of each reporting period with a corresponding charge (benefit) to interest expense.
| 6. Commitments and Contingencies |
Under the Company’s and PGP’s operating agreements, the Company and PGP have agreed, subject to certain exceptions, to indemnify and hold harmless PGP and PGP’s members from liabilities incurred as a result of their positions as sole manager of the Company and as members of PGP, respectively.
In October 2003, EVD filed a Petition for Declaratory Judgment in St. Landry Parish, Louisiana, naming as opposing parties the Secretary of the Department of Revenue and Taxation for the State of Louisiana (the “Department”), the St. Landry Parish School Board and the City of Opelousas. EVD sought a judgment declaring that sales taxes were not due to the defendants on purchases made by EVD and its contractors in connection with the construction and furnishing of the Evangeline Downs Racetrack and Casino, which was constructed in St. Landry Parish in 2003-2004. EVD’s action was based on Louisiana statutory law which provides that racetracks are not required to pay taxes and fees other than those provided in the racing statutes, and that taxes and fees provided in the racing statutes are in lieu of, among other things, all state and local sales taxes. The St. Landry Parish School Board and the City of Opelousas questioned the application of the racing statutes to the construction and furnishing of the casino portion of the facility, thereby leading to the filing of this action. Subsequently, the Department adopted a similar position as the St. Landry Parish School Board and the City of Opelousas.
On February 20, 2008, EVD and the Department entered into a Settlement Agreement (the “Settlement Agreement”) which settled certain tax disputes between EVD and the Department arising out of audits conducted by the Department of the
taxable years ended December 31, 2002, 2003 and 2004. The Department and EVD also reached an agreement regarding the payment of additional sales tax by EVD for tax years beginning on or after January 2005. The sales and use tax dispute with St. Landry Parish and the City of Opelousas remains open. EVD has accrued management’s best estimate of all sales and use taxes that may be due to the Department, St. Landry Parish or the City of Opelousas as of March 31, 2008.
In October 2005, EVD filed a request to arbitrate certain claims against the general contractor of its racino relating to improper construction of the horse racetrack at the racino. In March 2008, EVD and the general contractor agreed in principal to a settlement agreement whereby EVD agreed to pay the general contractor approximately $0.8 million to settle all claims related to the arbitration. The formal agreement is expected to be executed in the second quarter of 2008, at which time EVD will record a reduction in the $1.6 million liability for unpaid billings from the contractor recorded on the Company’s consolidated balance sheet as of March 31, 2008 with a corresponding reduction in property and equipment.
Other than as described above, neither the Company nor its subsidiaries are parties to any pending legal proceedings other than litigation arising in the normal course of business. Management does not believe that adverse determinations in any or all such other litigation would have a material adverse effect on the Company’s financial condition, results of operations or cash flows.
On September 25, 2007, DJL entered into a bonded construction contract with Conlon Construction Company (“Conlon”) for the construction of its new casino. The construction contract is based on a cost plus fee arrangement and establishes a guaranteed maximum price of approximately $19.3 million for site preparation and certain preliminary construction costs for the Diamond Jo casino in Dubuque, Iowa. On April 19, 2008, DJL entered into a change order with Conlon providing for, among other things, an increase in the guaranteed maximum price of the construction contract to approximately $60.9 million for the site preparation and construction costs for the project. Total estimated cost of the project is estimated to be approximately $83.3 million.
| 7. Related Party Transactions |
During the three months ended March 31, 2008 and 2007, the Company recorded distributions of $0.8 million and $0.5 million, respectively, to PGP primarily for (i) certain consulting and financial advisory services related to PGP’s development expenses, (ii) board fees and actual out-of-pocket expenses incurred by members of the board of managers of PGP in their capacity as a board member and (iii) tax, accounting, legal and administrative costs and expenses related to PGP. These amounts were recorded as member distributions.
During each of the three months ended March 31, 2008 and 2007, the Company expensed $0.1 million as affiliate management fees, related to other compensation and board fees payable to board members of PGP representing services provided to PGL.
In accordance with a management services agreement between OED Acquisition LLC (“OEDA”), a wholly owned subsidiary of PGP, and EVD, under which EVD pays to OEDA a base management fee of 0.44% of net revenue (less net food and beverage revenue) plus an incentive fee based on earnings before interest, taxes, depreciation, amortization and non-recurring charges, EVD expensed $0.2 million in affiliate management fees payable to OEDA during each of the three months ended March 31, 2008 and 2007.
In accordance with a management services agreement between DJW and PGP under which DJW pays to PGP a base management fee of 1.75% of net revenue (less net food and beverage revenue) plus an incentive fee ranging from 3% to 5% based on earnings before interest, taxes, depreciation, amortization and non-recurring charges, DJW expensed management fees of $0.6 million and $0.4 million during the three months ended March 31, 2008 and 2007, respectively.
EVD and PGP are parties to separate consulting agreements with a board member of PGP. Under the consulting agreements, EVD and DJW must each pay the board member a fee equal to 2.5% of EVD’s and DJW’s earnings before interest, taxes, depreciation, amortization and non-recurring charges during the preceding calendar year. Under the consulting agreements, the board member is also entitled to reimbursement of reasonable business expenses as approved by the board of managers of PGP. EVD expensed $0.3 million of affiliate management fees during each of the three months ended March 31, 2008 and 2007 related to its consulting agreement. DJW expensed $0.2 million of affiliate management fees during each of the three months ended March 31, 2008 and 2007 related to this agreement.
On a quarterly basis, the Company estimates the fair value of all incentive units granted under PGP’s Amended and Restated 2004 Incentive Unit Plan (the “IUP”) that have a put option and compares that value to the value of such incentive units at the date of grant. Any appreciation in the value of the incentive units is expensed based on the percentage of the grant vested. The Company expensed $1.9 million and $1.5 million during the three months ended March 31, 2008 and 2007, respectively, with respect to these incentive units. As of March 31, 2008, there was approximately $5.5 million of compensation expense related to nonvested awards which has not been recognized in the consolidated statement of operations. Based on the intrinsic value at March 31, 2008, approximately $1.9 million of the unrecognized value of awards is scheduled to vest over the next six months unless vested earlier pursuant to the terms of the awards. The remaining $3.6 million is scheduled to vest upon a change in control of the Company.
8. Segment Information
The Company is organized around geographical areas and operates three reportable segments: (1) Diamond Jo Dubuque operations, which comprise the Diamond Jo casino operations in Dubuque, Iowa, (2) Diamond Jo Worth operations, which comprise the Diamond Jo Worth casino operations in Worth County, Iowa, and (3) Evangeline Downs operations, which comprise the casino, racetrack and OTBs operated by EVD in Louisiana.
The accounting policies for each segment are the same as those described in Note 2 above and in the Company’s Annual Report on Form 10-K for the year ended December 31, 2007. The Company evaluates performance and allocates resources based upon, among other considerations, segment operating earnings (as defined below).
The tables below present information about reported segments as of and for the three months ended March 31, 2008 and 2007 (in thousands):
| | Net Revenues From External Customers Three Months Ended March 31, | |
| | 2008 | | | 2007 | |
Diamond Jo Dubuque | | $ | 9,625 | | | $ | 10,070 | |
Diamond Jo Worth | | | 20,159 | | | | 16,233 | |
Evangeline Downs | | | 33,293 | | | | 32,036 | |
Total | | $ | 63,077 | | | $ | 58,339 | |
| | Segment Operating Earnings Three Months Ended March 31, (1) | |
| | 2008 | | | 2007 | |
General corporate | | $ | (2,981 | ) | | $ | (2,275 | ) |
Diamond Jo Dubuque | | | 2,848 | | | | 2,984 | |
Diamond Jo Worth | | | 7,784 | | | | 6,562 | |
Evangeline Downs | | | 10,898 | | | | 9,987 | |
Total Segment Operating Earnings (1) | | | 18,549 | | | | 17,258 | |
General corporate: | | | | | | | | |
Depreciation and amortization | | | (12 | ) | | | (11 | ) |
Affiliate management fees | | | (85 | ) | | | (78 | ) |
Interest income | | | 64 | | | | 251 | |
Diamond Jo Dubuque: | | | | | | | | |
Depreciation and amortization | | | (795 | ) | | | (1,179 | ) |
Pre-opening expense | | | (55 | ) | | | - | |
Development expense | | | (8 | ) | | | (1,633 | ) |
Gain (loss) on disposal of assets | | | 7 | | | | (61 | ) |
Interest expense, net | | | (2,518 | ) | | | (2,512 | ) |
Diamond Jo Worth: | | | | | | | | |
Depreciation and amortization | | | (2,128 | ) | | | (1,288 | ) |
Pre-opening expense | | | (32 | ) | | | (59 | ) |
Affiliate management fees | | | (782 | ) | | | (621 | ) |
Loss on disposal of assets | | | (27 | ) | | | - | |
Interest expense, net | | | (2,959 | ) | | | (2,507 | ) |
Evangeline Downs: | | | | | | | | |
Depreciation and amortization | | | (1,928 | ) | | | (2,471 | ) |
Pre-opening expense | | | (9 | ) | | | (24 | ) |
Development expense | | | (31 | ) | | | (12 | ) |
Affiliate management fees | | | (503 | ) | | | (456 | ) |
Loss on disposal of assets | | | (83 | ) | | | (20 | ) |
Interest expense, net | | | (4,107 | ) | | | (4,131 | ) |
Net income | | $ | 2,558 | | | $ | 446 | |
(1) | Segment operating earnings is defined as net income plus depreciation and amortization, pre-opening expense, development expense, affiliate management fees, loss on disposal of assets, and interest expense, net, less gain on disposal of assets. |
| | Total Assets | |
| | March 31, 2008 | | | December 31, 2007 | |
| | | | | | |
General corporate | | $ | 6,599 | | | $ | 12,469 | |
Diamond Jo Dubuque | | | 115,396 | | | | 102,617 | |
Diamond Jo Worth | | | 106,392 | | | | 104,079 | |
Evangeline Downs | | | 165,549 | | | | 152,762 | |
Total | | $ | 393,936 | | | $ | 371,927 | |
| | Cash Expenditures for Additions to Long-Lived Assets | |
| | March 31, 2008 | | | March 31, 2007 | |
| | | | | | |
General corporate | | $ | 7 | | | $ | 4 | |
Diamond Jo Dubuque | | | 6,666 | | | | 761 | |
Diamond Jo Worth | | | 667 | | | | 8,691 | |
Evangeline Downs | | | 2,445 | | | | 2,479 | |
Total | | $ | 9,785 | | | $ | 11,935 | |
9. Fair Value of Financial Instruments
The fair value of the Company’s financial instruments consisting of cash and cash equivalents, restricted cash, receivables, and payables approximate their recorded amounts due to the short term nature of the instruments. The fair value and recorded amounts for the Company’s investment and debt instruments at March 31, 2008 and December 31, 2007 are as follows (in thousands):
| | March 31, 2008 | | | December 31, 2007 | |
| | Fair Value | | | Recorded Amount | | | Fair Value | | | Recorded Amount | |
Investment available for sale | | $ | 12,527 | | | $ | 12,527 | | | $ | 12,491 | | | $ | 12,491 | |
8 3/4% senior secured notes | | | 221,850 | | | | 252,898 | | | | 254,363 | | | | 252,789 | |
11% senior secured notes | | | 117,120 | | | | 116,406 | | | | 117,120 | | | | 116,358 | |
13% senior secured notes | | | 6,910 | | | | 6,858 | | | | 6,910 | | | | 6,853 | |
Notes payable and capital lease obligations | | | 4,163 | | | | 4,114 | | | | 5,137 | | | | 5,034 | |
Derivative liability | | | 1,199 | | | | 1,199 | | | | 1,252 | | | | 1,252 | |
Fair value information is based on current market interest rates and estimates of market conditions for instruments with similar terms, maturities, and degrees of risk and, for the investment available for sale, on estimates from two brokers of what market participants would use to price the investment.
10. Consolidating Financial Statements
The Company, DJL and PGC (which has no assets or operations) are co-issuers of the Peninsula Gaming Notes. EVD is a guarantor of the Peninsula Gaming Notes, and the equity of DJL and EVD is pledged as collateral securing obligations under the Peninsula Gaming Notes. In July 2005, in connection with the offering of the DJW Notes, DJW was designated as an “unrestricted subsidiary” under the indenture governing the Peninsula Gaming Notes and the liens on the assets and equity of DJW under the Peninsula Gaming Notes were released. Consolidating financial information of the co-issuers, the guarantor and the non-guarantor is presented on the following pages.
CONSOLIDATING BALANCE SHEETS
| | At March 31, 2008 | |
(in thousands) | | Parent Co-Issuer - PGL | | | Subsidiary Co-Issuer - DJL | | | Subsidiary Guarantor - EVD | | | Subsidiary Non- Guarantor - DJW | | | Consolidating Adjustments | | | Consolidated | |
ASSETS | | | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 5,975 | | | $ | 5,384 | | | $ | 18,897 | | | $ | 17,429 | | | | | | $ | 47,685 | |
Restricted cash-purse settlements | | | | | | | | | | | 10,191 | | | | | | | | | | | 10,191 | |
Accounts receivable | | | | | | | 1,078 | | | | 882 | | | | 1,174 | | | | | | | 3,134 | |
Receivables from affiliates | | | | | | | 1,785 | | | | 92 | | | | 106 | | | $ | (1,794 | ) | | | 189 | |
Inventories | | | | | | | 193 | | | | 360 | | | | 424 | | | | | | | | 977 | |
Prepaid expenses and other assets | | | 14 | | | | 312 | | | | 787 | | | | 373 | | | | | | | | 1,486 | |
Total current assets | | | 5,989 | | | | 8,752 | | | | 31,209 | | | | 19,506 | | | | (1,794 | ) | | | 63,662 | |
PROPERTY AND EQUIPMENT, NET | | | 74 | | | | 38,824 | | | | 95,317 | | | | 67,234 | | | | | | | | 201,449 | |
OTHER ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | |
Investment in subsidiaries | | | (61,352 | ) | | | | | | | | | | | | | | | 61,352 | | | | | |
Deferred financing costs | | | | | | | 12,058 | | | | 4,697 | | | | 4,075 | | | | | | | | 20,830 | |
Goodwill | | | | | | | 53,083 | | | | | | | | | | | | | | | | 53,083 | |
Licenses and other intangibles | | | | | | | | | | | 34,125 | | | | 3,020 | | | | | | | | 37,145 | |
Deposits and other assets | | | 536 | | | | 4,464 | | | | 201 | | | | 39 | | | | | | | | 5,240 | |
Investment available for sale | | | | | | | | | | | | | | | 12,527 | | | | | | | | 12,527 | |
Total other assets | | | (60,816 | ) | | | 69,605 | | | | 39,023 | | | | 19,661 | | | | 61,352 | | | | 128,825 | |
TOTAL | | $ | (54,753 | ) | | $ | 117,181 | | | $ | 165,549 | | | $ | 106,401 | | | $ | 59,558 | | | $ | 393,936 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND MEMBER’S DEFICIT | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 28 | | | $ | 618 | | | $ | 3,365 | | | $ | 500 | | | | | | | $ | 4,511 | |
Construction payable | | | | | | | 6,009 | | | | 2,817 | | | | 380 | | | | | | | | 9,206 | |
Purse settlement payable | | | | | | | | | | | 12,006 | | | | | | | | | | | | 12,006 | |
Accrued payroll and payroll taxes | | | 1,055 | | | | 1,102 | | | | 1,318 | | | | 1,057 | | | | | | | | 4,532 | |
Accrued interest | | | | | | | 4,165 | | | | 6,278 | | | | 5,911 | | | | | | | | 16,354 | |
Other accrued expenses | | | 34 | | | | 1,642 | | | | 5,617 | | | | 2,587 | | | | | | | | 9,880 | |
Payable to affiliates | | | | | | | | | | | 2,990 | | | | 2,057 | | | $ | (1,794 | ) | | | 3,253 | |
Current maturities of long-term debt and leases | | | | | | | 14 | | | | 571 | | | | 3,507 | | | | | | | | 4,092 | |
Total current liabilities | | | 1,117 | | | | 13,550 | | | | 34,962 | | | | 15,999 | | | | (1,794 | ) | | | 63,834 | |
LONG-TERM LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | |
8 ¾% senior secured notes, net of discount | | | | | | | 101,715 | | | | 151,183 | | | | | | | | | | | | 252,898 | |
11% senior secured notes, net of discount | | | | | | | | | | | | | | | 115,039 | | | | | | | | 115,039 | |
13% senior secured notes, net of discount | | | | | | | | | | | 6,858 | | | | | | | | | | | | 6,858 | |
Notes and leases payable, net of discount | | | | | | | 8 | | | | 1,161 | | | | 220 | | | | | | | | 1,389 | |
Obligation under Minimum Assessment Agreement | | | | | | | 1,699 | | | | | | | | | | | | | | | | 1,699 | |
Other liabilities | | | | | | | 6,159 | | | | | | | | 1,930 | | | | | | | | 8,089 | |
Total long-term liabilities | | | | | | | 109,581 | | | | 159,202 | | | | 117,189 | | | | | | | | 385,972 | |
Total liabilities | | | 1,117 | | | | 123,131 | | | | 194,164 | | | | 133,188 | | | | (1,794 | ) | | | 449,806 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
MEMBER’S DEFICIT | | | (55,870 | ) | | | (5,950 | ) | | | (28,615 | ) | | | (26,787 | ) | | | 61,352 | | | | (55,870 | ) |
TOTAL | | $ | (54,753 | ) | | $ | 117,181 | | | $ | 165,549 | | | $ | 106,401 | | | $ | 59,558 | | | $ | 393,936 | |
| | At December 31, 2007 | |
| | Parent Co-Issuer — PGL | | | Subsidiary Co-Issuer — DJL | | | Subsidiary Guarantor — EVD | | | Subsidiary Non-Guarantor —DJW | | | Consolidating Adjustments | | | Consolidated | |
(in thousands) | | | | | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash-purse settlements | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Receivables from affiliates | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other assets | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
PROPERTY AND EQUIPMENT, NET | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Investment in subsidiaries | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Licenses and other intangibles | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits and other assets | | | | | | | | | | | | | | | | | | | | | | | | |
Investment available for sale | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND MEMBER’S DEFICIT | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Accrued payroll and payroll taxes | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Current maturity of long-term debt and leases | | | | | | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
8 3/4% senior secured notes, net of discount | | | | | | | | | | | | | | | | | | | | | | | | |
11% senior secured notes, net of discount | | | | | | | | | | | | | | | | | | | | | | | | |
13% senior secured notes, net of discount | | | | | | | | | | | | | | | | | | | | | | | | |
Notes and leases payable, net of discount | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total long-term liabilities | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
CONSOLIDATING STATEMENTS OF OPERATIONS
| | Three Months Ended March 31, 2008 | |
| | Parent | | | Subsidiary | | | Subsidiary | | | Subsidiary Non- | | | | | | | |
| | Co-Issuer - | | | Co-Issuer - | | | Guarantor - | | | Guarantor - | | | Consolidating | | | | |
(in thousands) | | PGL | | | DJL | | | EVD | | | DJW | | | Adjustments | | | Consolidated | |
| | | | | | | | | | | | | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | |
Casino | | | | | $ | 9,461 | | | $ | 28,066 | | | $ | 18,893 | | | | | | $ | 56,420 | |
Racing | | | | | | | | | | 3,317 | | | | | | | | | | | 3,317 | |
Video poker | | | | | | | | | | 1,558 | | | | | | | | | | | 1,558 | |
Food and beverage | | | | | | 568 | | | | 2,232 | | | | 956 | | | | | | | 3,756 | |
Affiliate management fee income | | | | | | 687 | | | | | | | | | | | $ | (687 | ) | | | | |
Other | | | | | | 677 | | | | 414 | | | | 1,601 | | | | | | | | 2,692 | |
Less promotional allowances | | | | | | (1,081 | ) | | | (2,294 | ) | | | (1,291 | ) | | | | | | | (4,666 | ) |
Total net revenues | | | | | | 10,312 | | | | 33,293 | | | | 20,159 | | | | (687 | ) | | | 63,077 | |
| | | | | | | | | | | | | | | | | | | | | | | |
EXPENSES: | | | | | | | | | | | | | | | | | | | | | | | |
Casino | | | | | | 4,439 | | | | 12,875 | | | | 6,866 | | | | | | | | 24,180 | |
Racing | | | | | | | | | | 2,909 | | | | | | | | | | | | 2,909 | |
Video poker | | | | | | | | | | 1,126 | | | | | | | | | | | | 1,126 | |
Food and beverage | | | | | | 552 | | | | 1,579 | | | | 766 | | | | | | | | 2,897 | |
Other | | | | | | 4 | | | | 60 | | | | 1,358 | | | | | | | | 1,422 | |
Selling, general and administrative | | $ | 854 | | | | 1,782 | | | | 3,846 | | | | 3,385 | | | | 2,127 | | | | 11,994 | |
Depreciation and amortization | | | 12 | | | | 795 | | | | 1,928 | | | | 2,128 | | | | | | | | 4,863 | |
Pre-opening expense | | | | | | | 55 | | | | 9 | | | | 32 | | | | | | | | 96 | |
Development expense | | | | | | | 8 | | | | 31 | | | | | | | | | | | | 39 | |
Affiliate management fees | | | 85 | | | | | | | | 1,190 | | | | 782 | | | | (687 | ) | | | 1,370 | |
Loss (gain) on disposal of assets | | | | | | | (7 | ) | | | 83 | | | | 27 | | | | | | | | 103 | |
Corporate expense allocation | | | | | | | 707 | | | | 713 | | | | 707 | | | | (2,127 | ) | | | | |
Total expenses | | | 951 | | | | 8,335 | | | | 26,349 | | | | 16,051 | | | | (687 | ) | | | 50,999 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
INCOME (LOSS) FROM OPERATIONS | | | (951 | ) | | | 1,977 | | | | 6,944 | | | | 4,108 | | | | | | | | 12,078 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
OTHER INCOME (EXPENSE): | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income | | | 64 | | | | 38 | | | | 74 | | | | 568 | | | | | | | | 744 | |
Interest expense, net of amounts capitalized | | | | | | | (2,556 | ) | | | (4,181 | ) | | | (3,527 | ) | | | | | | | (10,264 | ) |
Income from equity investment in subsidiaries | | | 3,445 | | | | | | | | | | | | | | | | (3,445 | ) | | | | |
Total other expense | | | 3,509 | | | | (2,518 | ) | | | (4,107 | ) | | | (2,959 | ) | | | (3,445 | ) | | | (9,520 | ) |
NET INCOME (LOSS) | | $ | 2,558 | | | $ | (541 | ) | | $ | 2,837 | | | $ | 1,149 | | | $ | (3,445 | ) | | $ | 2,558 | |
| | | |
| | Three Months Ended March 31, 2007 | |
| | Parent | | | Subsidiary | | | Subsidiary | | | Subsidiary Non- | | | | | | | | | |
| | Co-Issuer - | | | Co-Issuer - | | | Guarantor - | | | Guarantor - | | | Consolidating | | | | | |
(in thousands) | | PGL | | | DJL | | | EVD | | | DJW | | | Adjustments | | | Consolidated | |
| | | | | | | | | | | | | | | | | | | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | | | | | | | |
Casino | | | | | | $ | 9,982 | | | $ | 27,315 | | | $ | 15,567 | | | | | | | $ | 52,864 | |
Racing | | | | | | | | | | | 3,462 | | | | | | | | | | | | 3,462 | |
Video poker | | | | | | | | | | | 1,137 | | | | | | | | | | | | 1,137 | |
Food and beverage | | | | | | | 581 | | | | 2,287 | | | | 551 | | | | | | | | 3,419 | |
Affiliate management fee income | | | | | | | 621 | | | | | | | | | | | $ | (621 | ) | | | | |
Other | | | | | | | 665 | | | | 463 | | | | 1,235 | | | | | | | | 2,363 | |
Less promotional allowances | | | | | | | (1,158 | ) | | | (2,628 | ) | | | (1,120 | ) | | | | | | | (4,906 | ) |
Total net revenues | | | | | | | 10,691 | | | | 32,036 | | | | 16,233 | | | | (621 | ) | | | 58,339 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EXPENSES: | | | | | | | | | | | | | | | | | | | | | | | | |
Casino | | | | | | | 4,526 | | | | 12,469 | | | | 5,344 | | | | | | | | 22,339 | |
Racing | | | | | | | | | | | 2,917 | | | | | | | | | | | | 2,917 | |
Video poker | | | | | | | | | | | 829 | | | | | | | | | | | | 829 | |
Food and beverage | | | | | | | 587 | | | | 1,672 | | | | 465 | | | | | | | | 2,724 | |
Other | | | | | | | 50 | | | | 68 | | | | 1,133 | | | | | | | | 1,251 | |
Selling, general and administrative | | $ | 740 | | | | 1,923 | | | | 4,094 | | | | 2,729 | | | | 1,535 | | | | 11,021 | |
Depreciation and amortization | | | 11 | | | | 1,179 | | | | 2,471 | | | | 1,288 | | | | | | | | 4,949 | |
Pre-opening expense | | | | | | | | | | | 24 | | | | 59 | | | | | | | | 83 | |
Development expense | | | | | | | 1,633 | | | | 12 | | | | | | | | | | | | 1,645 | |
Affiliate management fees | | | 78 | | | | | | | | 1,077 | | | | 621 | | | | (621 | ) | | | 1,155 | |
Loss on disposal of assets | | | | | | | 61 | | | | 20 | | | | | | | | | | | | 81 | |
Corporate expense allocation | | | | | | | 569 | | | | 483 | | | | 483 | | | | (1,535 | ) | | | | |
Total expenses | | | 829 | | | | 10,528 | | | | 26,136 | | | | 12,122 | | | | (621 | ) | | | 48,994 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
INCOME (LOSS) FROM OPERATIONS | | | (829 | ) | | | 163 | | | | 5,900 | | | | 4,111 | | | | | | | | 9,345 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
OTHER INCOME (EXPENSE): | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income | | | 251 | | | | 122 | | | | 78 | | | | 272 | | | | | | | | 723 | |
Interest expense, net of amounts capitalized | | | | | | | (2,634 | ) | | | (4,209 | ) | | | (2,779 | ) | | | | | | | (9,622 | ) |
Income from equity investment in subsidiaries | | | 1,024 | | | | | | | | | | | | | | | | (1,024 | ) | | | | |
Total other expense | | | 1,275 | | | | (2,512 | ) | | | (4,131 | ) | | | (2,507 | ) | | | (1,024 | ) | | | (8,899 | ) |
NET INCOME (LOSS) | | $ | 446 | | | $ | (2,349 | ) | | $ | 1,769 | | | $ | 1,604 | | | $ | (1,024 | ) | | $ | 446 | |
CONSOLIDATING STATEMENTS OF CASH FLOWS
| | Three Months Ended March 31, 2008 | |
(in thousands) | | Parent Co-Issuer - PGL | | | Subsidiary Co-Issuer - DJL | | | Subsidiary Guarantor - EVD | | | Subsidiary Non- Guarantor - DJW | | | Consolidating Adjustments | | | Consolidated | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 2,558 | | | $ | (541 | ) | | $ | 2,837 | | | $ | 1,149 | | | $ | (3,445 | ) | | $ | 2,558 | |
Adjustments to reconcile net income (loss) to net cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 12 | | | | 795 | | | | 1,928 | | | | 2,128 | | | | | | | | 4,863 | |
Non-cash interest | | | | | | | 513 | | | | 482 | | | | 267 | | | | | | | | 1,262 | |
Non-cash equity based and other compensation | | | 2,035 | | | | | | | | | | | | | | | | | | | | 2,035 | |
Corporate expense allocation | | | (2,127 | ) | | | 707 | | | | 713 | | | | 707 | | | | | | | | | |
Loss on disposal of assets | | | | | | | (7 | ) | | | 83 | | | | 27 | | | | | | | | 103 | |
Income from equity investment in subsidiaries | | | (3,445 | ) | | | | | | | | | | | | | | | 3,445 | | | | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash — purse settlements | | | | | | | | | | | (5,289 | ) | | | | | | | | | | | (5,289 | ) |
Receivables | | | | | | | 65 | | | | 1,050 | | | | (461 | ) | | | | | | | 654 | |
Receivables from affiliates | | | | | | | (587 | ) | | | (72 | ) | | | (89 | ) | | | 748 | | | | | |
Payables to affiliates | | | | | | | | | | | 474 | | | | (563 | ) | | | (748 | ) | | | (837 | ) |
Inventories | | | | | | | 25 | | | | (47 | ) | | | (44 | ) | | | | | | | (66 | ) |
Prepaid expenses and other assets | | | 10 | | | | (535 | ) | | | (125 | ) | | | (14 | ) | | | | | | | (664 | ) |
Accounts payable | | | (5 | ) | | | 312 | | | | 5,189 | | | | 42 | | | | | | | | 5,538 | |
Accrued expenses | | | (586 | ) | | | 1,675 | | | | 3,138 | | | | 2,962 | | | | | | | | 7,189 | |
Net cash flows from operating activities | | | (1,548 | ) | | | 2,422 | | | | 10,361 | | | | 6,111 | | | | | | | | 17,346 | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | | | | |
Increase in cash value of life insurance for premiums paid | | | (78 | ) | | | | | | | | | | | | | | | | | | | (78 | ) |
Business acquisition and licensing costs | | | | | | | | | | | (130 | ) | | | | | | | | | | | (130 | ) |
Construction project development costs | | | | | | | (6,450 | ) | | | (921 | ) | | | | | | | | | | | (7,371 | ) |
Purchase of property and equipment | | | (7 | ) | | | (216 | ) | | | (1,394 | ) | | | (667 | ) | | | | | | | (2,284 | ) |
Net cash flows from investing activities | | | (85 | ) | | | (6,666 | ) | | | (2,445 | ) | | | (667 | ) | | | | | | | (9,863 | ) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred financing costs | | | | | | | (65 | ) | | | (32 | ) | | | (40 | ) | | | | | | | (137 | ) |
Principal payments on debt | | | | | | | (4 | ) | | | (5 | ) | | | (911 | ) | | | | | | | (920 | ) |
Member contributions (distributions) | | | (4,300 | ) | | | 5,091 | | | | (816 | ) | | | (816 | ) | | | | | | | (841 | ) |
Net cash flows from financing activities | | | (4,300 | ) | | | 5,022 | | | | (853 | ) | | | (1,767 | ) | | | | | | | (1,898 | ) |
NET INCREASE IN CASH AND CASH EQUIVALENTS | | | (5,933 | ) | | | 778 | | | | 7,063 | | | | 3,677 | | | | | | | | 5,585 | |
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | | | 11,908 | | | | 4,606 | | | | 11,834 | | | | 13,752 | | | | | | | | 42,100 | |
CASH AND CASH EQUIVALENTS AT END OF PERIOD | | $ | 5,975 | | | $ | 5,384 | | | $ | 18,897 | | | $ | 17,429 | | | $ | - | | | $ | 47,685 | |
| | Three Months Ended March 31, 2007 | |
(in thousands) | | Parent Co-Issuer - PGL | | | Subsidiary Co-Issuer - DJL | | | Subsidiary Guarantor - EVD | | | Subsidiary Non- Guarantor - DJW | | | Consolidating Adjustments | | | Consolidated | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 446 | | | $ | (2,349 | ) | | $ | 1,769 | | | $ | 1,604 | | | $ | (1,024 | ) | | $ | 446 | |
Adjustments to reconcile net income (loss) to net cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 11 | | | | 1,179 | | | | 2,471 | | | | 1,288 | | | | | | | | 4,949 | |
Non-cash interest | | | | | | | 317 | | | | 440 | | | | 368 | | | | | | | | 1,125 | |
Non-cash equity based and other compensation | | | 1,602 | | | | | | | | | | | | | | | | | | | | 1,602 | |
Corporate expense allocation | | | (1,535 | ) | | | 569 | | | | 483 | | | | 483 | | | | | | | | | |
Loss on disposal of assets | | | | | | | 61 | | | | 20 | | | | | | | | | | | | 81 | |
Income from equity investment in subsidiaries | | | (1,024 | ) | | | | | | | | | | | | | | | 1,024 | | | | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash — purse settlements | | | | | | | | | | | (4,663 | ) | | | | | | | | | | | (4,663 | ) |
Receivables | | | 1 | | | | 7 | | | | 843 | | | | 238 | | | | | | | | 1,089 | |
Receivables from affiliates | | | | | | | 665 | | | | | | | | | | | | (665 | ) | | | | |
Payables to affiliates | | | | | | | | | | | (344 | ) | | | (125 | ) | | | 665 | | | | 196 | |
Inventories | | | | | | | (40 | ) | | | (46 | ) | | | 4 | | | | | | | | (82 | ) |
Prepaid expenses and other assets | | | (15 | ) | | | (471 | ) | | | (123 | ) | | | (87 | ) | | | | | | | (696 | ) |
Accounts payable | | | 12 | | | | (291 | ) | | | 5,141 | | | | (93 | ) | | | | | | | 4,769 | |
Accrued expenses | | | (242 | ) | | | 3,449 | | | | 3,903 | | | | 2,322 | | | | | | | | 9,432 | |
Net cash flows from operating activities | | | (744 | ) | | | 3,096 | | | | 9,894 | | | | 6,002 | | | | | | | | 18,248 | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | | | | |
Increase in cash value of life insurance for premiums paid | | | (79 | ) | | | | | | | | | | | | | | | | | | | (79 | ) |
Proceeds from restricted cash | | | | | | | | | | | | | | | 7,722 | | | | | | | | 7,722 | |
Business acquisition and licensing costs | | | | | | | | | | | (126 | ) | | | | | | | | | | | (126 | ) |
Construction project development costs | | | | | | | | | | | | | | | (7,772 | ) | | | | | | | (7,772 | ) |
Purchase of property and equipment | | | (4 | ) | | | (761 | ) | | | (2,353 | ) | | | (919 | ) | | | | | | | (4,037 | ) |
Proceeds from sale of property and equipment | | | | | | | 22 | | | | | | | | | | | | | | | | 22 | |
Net cash flows from investing activities | | | (83 | ) | | | (739 | ) | | | (2,479 | ) | | | (969 | ) | | | | | | | (4,270 | ) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred financing costs | | | | | | | (144 | ) | | | (109 | ) | | | (114 | ) | | | | | | | (367 | ) |
Principal payments on debt | | | | | | | (342 | ) | | | (1,343 | ) | | | (763 | ) | | | | | | | (2,448 | ) |
Member contributions (distributions) | | | 1,105 | | | | (823 | ) | | | (382 | ) | | | (368 | ) | | | | | | | (468 | ) |
Net cash flows from financing activities | | | 1,105 | | | | (1,309 | ) | | | (1,834 | ) | | | (1,245 | ) | | | | | | | (3,283 | ) |
NET INCREASE IN CASH AND CASH EQUIVALENTS | | | 278 | | | | 1,048 | | | | 5,581 | | | | 3,788 | | | | | | | | 10,695 | |
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | | | 20,999 | | | | 13,069 | | | | 8,889 | | | | 13,964 | | | | | | | | 56,921 | |
CASH AND CASH EQUIVALENTS AT END OF PERIOD | | $ | 21,277 | | | $ | 14,117 | | | $ | 14,470 | | | $ | 17,752 | | | | | | | $ | 67,616 | |
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis should be read in conjunction with the condensed consolidated financial statements and the related notes thereto appearing elsewhere in this report.
| Forward Looking Statements |
Some statements contained in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include the words “may,” “estimate,” “intend,” “continue,” “believe,” “expect,” or “anticipate” and other similar words. These forward-looking statements generally relate to plans and objectives for future operations and are based upon management’s reasonable estimates of future results or trends. Although we believe that the plans and objectives reflected in or suggested by such forward-looking statements are reasonable, such plans or objectives may not be achieved. Actual results may differ from projected results due to, but not limited to, unforeseen developments, including developments relating to the following:
| · | the availability and adequacy of our cash flows to satisfy our obligations, including payment obligations under the Peninsula Gaming Notes, the DJW Notes, the PGL Credit Facility and the DJW Credit Facility and additional funds required to support capital improvements and development; |
| · | economic, competitive, demographic, business and other conditions in our local and regional markets; |
| · | changes or developments in the laws, regulations or taxes in the gaming and horse racing industry; |
| · | actions taken or omitted to be taken by third parties, including customers, suppliers, competitors, members and shareholders, as well as legislative, regulatory, judicial and other governmental authorities; |
| · | changes in business strategy, capital improvements, development plans, including those due to environmental remediation concerns, or changes in personnel or their compensation, including federal, state and local minimum wage requirements; |
| · | the loss of any license or permit, including the failure to obtain an unconditional renewal of a required gaming license on a timely basis; |
| · | the termination of our operating agreement with the Dubuque Racing Association, Ltd. and/or the Worth County Development Authority or the failure of the Dubuque Racing Association, Ltd. and/or the Worth County Development Authority to continue as our “qualified sponsoring organization;” |
| · | the loss of our riverboat casino or land-based facilities due to casualty, weather, mechanical failure or any extended or extraordinary maintenance or inspection that may be required; |
| · | the failure to complete our construction projects on time and within budget; |
· | changes in federal or state tax obligations; |
| · | potential exposure to environmental liabilities, changes or developments in the laws, regulations or taxes in the gaming or horse racing industry or a decline in the public acceptance of gaming or horse racing and other unforeseen difficulties associated with a new venture; |
| · | adverse circumstances, changes, developments or events relating to or resulting from our ownership and control of DJL, EVD and DJW; and |
| · | other factors discussed in our other filings with the SEC. |
We own and operate (i) the Diamond Jo riverboat casino in Dubuque, Iowa with 777 slot machines and 17 table games, (ii) the Evangeline Downs racino in Opelousas, Louisiana with 1,627 slot machines and a one-mile dirt horse racetrack and four OTBs located throughout south central Louisiana and (iii) the Diamond Jo Worth casino in Worth County, Iowa with 902 slot machines, 25 table games and 7 poker tables which opened to the public in April 2006 and subsequently expanded in April 2007.
Our results of operations discussed below include the consolidated results of operations of the Company, DJL, EVD and DJW for the three months ended March 31, 2008 and 2007.
Statement of Operations Data
INCOME(LOSS) FROM OPERATIONS: | | Three Months Ended March 31, | |
(in thousands) | | 2008 | | | 2007 | |
General corporate | | $ | (3,078 | ) | | $ | (2,364 | ) |
Diamond Jo | | | 1,997 | | | | 111 | |
Evangeline Downs | | | 8,344 | | | | 7,004 | |
Diamond Jo Worth | | | 4,815 | | | | 4,594 | |
Income from operations | | $ | 12,078 | | | $ | 9,345 | |
| | Diamond Jo Three Months Ended March 31, | | | Evangeline Downs Three Months Ended March 31, | | | Diamond Jo Worth Three Months Ended March 31, | |
(in thousands) | | 2008 | | | 2007 | | | 2008 | | | 2007 | | | 2008 | | | 2007 | |
REVENUES: | | | | | | | | | | | | | | | | | | |
Casino | | $ | 9,461 | | | $ | 9,982 | | | $ | 28,066 | | | $ | 27,315 | | | $ | 18,893 | | | $ | 15,567 | |
Racing | | | | | | | | | | | 3,317 | | | | 3,462 | | | | | | | | | |
Video poker | | | | | | | | | | | 1,558 | | | | 1,137 | | | | | | | | | |
Food and beverage | | | 568 | | | | 581 | | | | 2,232 | | | | 2,287 | | | | 956 | | | | 551 | |
Other | | | 677 | | | | 665 | | | | 414 | | | | 463 | | | | 1,601 | | | | 1,235 | |
Less promotional allowances | | | (1,081 | ) | | | (1,158 | ) | | | (2,294 | ) | | | (2,628 | ) | | | (1,291 | ) | | | (1,120 | ) |
Net revenues | | | 9,625 | | | | 10,070 | | | | 33,293 | | | | 32,036 | | | | 20,159 | | | | 16,233 | |
EXPENSES: | | | | | | | | | | | | | | | | | | | | | | | | |
Casino | | | 4,439 | | | | 4,526 | | | | 12,875 | | | | 12,469 | | | | 6,866 | | | | 5,344 | |
Racing | | | | | | | | | | | 2,909 | | | | 2,917 | | | | | | | | | |
Video poker | | | | | | | | | | | 1,126 | | | | 829 | | | | | | | | | |
Food and beverage | | | 552 | | | | 587 | | | | 1,579 | | | | 1,672 | | | | 766 | | | | 465 | |
Other | | | 4 | | | | 50 | | | | 60 | | | | 68 | | | | 1,358 | | | | 1,133 | |
Selling, general and administrative | | | 1,782 | | | | 1,923 | | | | 3,846 | | | | 4,094 | | | | 3,385 | | | | 2,729 | |
Depreciation and amortization | | | 795 | | | | 1,179 | | | | 1,928 | | | | 2,471 | | | | 2,128 | | | | 1,288 | |
Pre-opening expense | | | 55 | | | | | | | | 9 | | | | 24 | | | | 32 | | | | 59 | |
Development expense | | | 8 | | | | 1,633 | | | | 31 | | | | 12 | | | | | | | | | |
Loss (gain) on disposal of assets | | | (7 | ) | | | 61 | | | | 83 | | | | 20 | | | | 27 | | | | | |
Affiliate management fees | | | | | | | | | | | 503 | | | | 456 | | | | 782 | | | | 621 | |
Total expenses | | | 7,628 | | | | 9,959 | | | | 24,949 | | | | 25,032 | | | | 15,344 | | | | 11,639 | |
Income from operations | | $ | 1,997 | | | $ | 111 | | | $ | 8,344 | | | $ | 7,004 | | | $ | 4,815 | | | $ | 4,594 | |
| Three months ended March 31, 2008 compared to three months ended March 31, 2007 |
Net revenues increased $4.8 million, or 8%, to $63.1 million for the three months ended March 31, 2008 from $58.3 million for the three months ended March 31, 2007. This increase was primarily derived from a $3.9 million net revenue increase at DJW directly related to the impact of DJW’s casino expansion that opened to the public in April 2007 as well as an increase in net revenues at EVD of $1.3 million. This increase was partially offset by a decrease in net revenues at DJL of $0.4 million.
DJL’s casino revenues decreased by $0.5 million to $9.5 million for the three months ended March 31, 2008 from $10.0 million for the three months ended March 31, 2007. We believe this decrease was partially attributed to the continuing competitive pressure provided by the expansion of a local competitor’s gaming facility in 2006, including the addition by such competitor of video poker machines and table games. In addition, DJL’s operations were negatively impacted by adverse weather conditions during the first quarter of 2008, which impacted revenue at DJL for 28 days in the first quarter of 2008 compared to only 13 days during the same period in 2007. DJL’s slot revenue decreased to $8.8 million for the three months ended March 31, 2008 from $9.2 million for the three months ended March 31, 2007 and DJL’s table game revenue decreased to $0.7 million for the three months ended March 31, 2008 compared to $0.8 million for the three months ended March 31, 2007.
DJW’s casino revenues increased $3.3 million, or 21%, to $18.9 million for the three months ended March 31, 2008 from $15.6 million for the three months ended March 31, 2007. DJW’s slot revenue increased 20% to $17.2 million for the three months ended March 31, 2008 from $14.3 million for the three months ended March 31, 2007 and DJW’s table game revenue increased 31% to $1.7 million for the three months ended March 31, 2008 compared to $1.3 million for the three months ended March 31, 2007. These revenue increases are primarily due to the impact of the April 2007 DJW casino expansion.
Promotional allowances as a percentage of casino revenues decreased to 8.3% for the three months ended March 31, 2008 from 9.3% for the three months ended March 31, 2007 which is primarily due to improvements to the database marketing programs that targeted more profitable customers.
Casino operating expenses increased $1.9 million to $24.2 million for the three months ended March 31, 2008 from $22.3 million for the three months ended March 31, 2007 due primarily to (i) an increase in gaming taxes at DJW and EVD related to the increases in gaming revenue at each property and (ii) an increase in casino payroll at DJW related to the casino expansion.
Video poker revenues at EVD for the three months ended March 31, 2008 increased 45% to $1.6 million compared to $1.1 million for the three months ended March 31, 2007. The increase in video poker revenues is primarily attributable to the addition of video poker at our Henderson OTB in August 2007 as well as a 15% increase in video poker revenue at both our Port Allen and Eunice OTBs which is primarily attributable to recent renovations at the Port Allen facility as well as continuous updating of the video poker machines at these OTB’s to provide the latest and most popular games.
Consistent with this increase in video poker revenues, video poker expenses increased $0.3 million to $1.1 million for the three months ended March 31, 2008 from $0.8 million for the three months ended March 31, 2007.
Food and beverage revenues and other revenues increased $0.7 million during the three months ended March 31, 2008 compared to the three months ended March 31, 2007 due primarily to (i) an increase in food and beverage revenues of $0.4 million at DJW related to the opening of a new high-end restaurant in January 2008 and the continued success of DJW’s buffet restaurant which was added as part of the casino expansion and opened in June 2007 and (ii) an increase in other revenue at DJW of $0.3 million related to an increase in convenience store revenues due to an increase in gallons of fuel sold and an increase in fuel prices over the first quarter of 2007. Consistent with these increases in sales, DJW realized relative increases in food and beverage and other expenses.
Selling, general and administrative expenses increased $1.0 million to $12.0 million for the three months ended March 31, 2008 from $11.0 million for the three months ended March 31, 2007. This increase was due primarily to (i) $0.7 million in expenses associated with operations at DJW primarily related to additional costs associated with the casino expansion and (ii) a $0.4 million increase in non-cash expenses related to an increase in the fair value and percentage vested of PGP incentive units granted to certain executive officers of the Company in 2005.
Depreciation and amortization expenses at DJW increased $0.8 million due primarily to the impact of the depreciation on the assets associated with the casino expansion. The increase in deprecation and amortization expenses at DJW is offset by decreases at DJL and EVD of $0.4 million and $0.5 million, respectively, related to assets that had reached their useful lives after the first quarter of 2007.
In relation to its new casino development, during the quarter ended March 31, 2007, DJL expensed $1.4 million as development expense relating to certain of its charitable obligations under an agreement entered into in September 2006 with the Dubuque County Historical Society and approximately $0.2 million of other costs associated with the development project. Such development costs during the quarter ended March 31, 2008 were insignificant.
Affiliate management fees of $1.4 million and $1.2 million for the three months ended March 31, 2008 and 2007, respectively, relate to management fees paid or accrued to related parties under various management services and consulting agreements at EVD and DJW and increased primarily due to the increased revenues at DJW.
Interest expense, net of amounts capitalized, increased $0.6 million primarily due to an increase in interest of approximately $0.6 million related to the issuance of $23 million principal amount of DJW Notes in October 2007. Interest expense of approximately $0.3 million and $0.4 million was capitalized as part of the casino development and other construction projects during the three months ended March 31, 2008 and 2007, respectively.
SEASONALITY AND INFLATION
Our operations are subject to seasonal fluctuations. Our Iowa operations are typically weaker from November through February as a result of adverse weather conditions, and are typically stronger from March through October. Our Louisiana horse racing operations are also subject to seasonal fluctuations. Our horse racing operations are usually stronger during live racing season which generally runs from April through November. In general, our payroll and general and administrative expenses are affected by inflation. Although inflation has not had a material effect on our business to date, we could experience more significant effects of inflation in future periods.
| LIQUIDITY AND CAPITAL RESOURCES |
| Cash Flows from Operating, Investing and Financing Activities |
Our cash balance increased $5.6 million to $47.7 million at March 31, 2008 from $42.1 million at December 31, 2007.
Cash flows from operating activities were $17.3 million during the three months ended March 31, 2008, a decrease of $0.9 million when compared to $18.2 million during the three months ended March 31, 2007. The decrease is primarily due to payments for accrued fees under DJW’s management services agreement.
Cash flows used in investing activities during the three months ended March 31, 2008 was $9.9 million consisting primarily of (i) payments of $6.5 million for construction and other development costs associated with the DJL casino development project, (ii) cash outflows of $0.9 million primarily related to the development of the turf track at EVD and (iii) cash outflows of $2.5 million at DJL, EVD and DJW primarily related to the acquisition of slot machines and slot machine conversions and general maintenance capital expenditures.
Cash flows used in financing activities during the three months ended March 31, 2008 of $1.9 million reflects principal payments on debt of $0.9 million, member distributions of $0.9 million and deferred financing cost payments of $0.1 million.
As of March 31, 2008, we had no outstanding advances under the revolver and term loan portions of the PGL Credit Facility and outstanding letters of credit of approximately $0.9 million. In addition, as of March 31, 2008, DJW had no outstanding balances under the DJW Credit Facility and outstanding letters of credit of approximately $0.7 million.
Financing Activities
Our financing activities will have several important effects on our future operations and are described in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2007. There have been no significant changes to our financing activities during the three months ended March 31, 2008.
Development
DJL is currently constructing a new casino facility in close proximity to its current riverboat location within the Port of Dubuque in Dubuque, Iowa. DJL’s new casino facility is expected to include approximately 1,000 slot machines, 17 table games and a five-table poker room. Additional amenities are expected to include a bowling center, various restaurants and an entertainment center. The new casino project is estimated to cost approximately $83.3 million and is expected to open in fall of 2008.
In addition, EVD is currently developing a 75,000 square foot, 100 room hotel contiguous to its current casino at a total estimated cost of approximately $15.0 million. Additional amenities for the hotel include a fitness center, meeting space, a full in-house support laundry and a guest business center. Adjoining the existing racino structure, the new hotel will provide easy access to the casino and all of EVD’s existing amenities.
In addition to our cash on hand, we currently have the following sources of funds for our business: (i) cash flows from operations, (ii) available borrowings under the PGL Credit Facility and (iii) available borrowings under the DJW Credit Facility. The available borrowing amount at March 31, 2008, after reductions for letters of credit outstanding under the PGL Credit Facility and the DJW Credit Facility was $64.1 million and $4.3 million, respectively. Contractual restrictions and other provisions contained in the agreements governing our consolidated indebtedness, including our senior credit facilities and the indentures governing the Peninsula Gaming Notes and the DJW Notes, limit or restrict our ability to use the funds available to us at each of our gaming properties.
For DJL and EVD, we expect our capital expenditures for the next twelve months, excluding any amounts related to the casino development at DJL and the hotel development at EVD, to be approximately $7.6 million. Capital expenditures for the next twelve months related to the casino development at DJL and the hotel development at EVD are estimated to be approximately $66.2 million and $13.5 million, respectively. DJL and EVD’s debt maturities for the next twelve months are estimated to be approximately $0.6 million. DJL and EVD’s member distributions to PGP for the next twelve months are currently estimated to be approximately $2.0 million. The Company plans to finance these expected cash requirements with: (i) a portion of the available cash on hand at the Company, DJL and EVD of $30.3 million at March 31, 2008, excluding amounts needed for normal operations, (ii) cash generated from operations, (iii) available borrowings under the PGL Credit Facility and (iv) available vendor and equipment financing. There can be no assurances that such projects will be completed in the estimated time frames or at the estimated costs. The PGL Credit Facility is scheduled to terminate in June 2008. We are currently working with Wells Fargo Foothill, Inc., the arranger and agent under the current facility, to extend the PGL Credit Facility under substantially similar economic terms. The Company expects to be able to extend the PGL Credit Facility prior to its expiration.
For DJW, we expect our capital expenditures for the next twelve months to be approximately $3.5 million, including the $1.0 million payment due in May 2008 related to DJW’s gaming license. DJW’s debt maturities for the next twelve months are estimated to be approximately $3.5 million, including the Excess Cash Flow Amount under the DJW Notes of approximately $1.4 million. DJW’s member distributions to PGP for the next twelve months are currently estimated to be approximately $0.9 million. The Company plans to finance these expected cash requirements with: (i) a portion of the available cash on hand at DJW of $17.4 million at March 31, 2008, excluding amounts needed for normal operations, and (ii) cash generated from operations.
Based on our cash on hand, expected cash flows from operations, the expected extension of the PGL Credit Facility and our available sources of financing, we believe we will have adequate liquidity to satisfy our current operating needs at each of our gaming properties and to service our outstanding indebtedness, including any Excess Cash Flow obligations under the DJW Notes, for the next twelve months.
Our level of indebtedness will have several important effects on our future operations including, but not limited to, the following: (i) a significant portion of our cash flow from operations will be required to pay interest on our indebtedness and the indebtedness of our subsidiaries; (ii) the financial covenants contained in the agreements governing such indebtedness will require us and/or our subsidiaries to meet certain financial tests and may limit our respective abilities to borrow additional funds or to transfer or dispose of assets; (iii) our ability to obtain additional financing in the future for working capital, capital expenditures, acquisitions or general corporate purposes may be impaired; and (iv) our ability to adapt to changes in the gaming or horse racing industries which affect the markets in which we operate could be limited.
CONTRACTUAL OBLIGATIONS
A table of our contractual obligations as of December 31, 2007 was included in Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2007. There have been no significant changes to our contractual obligations during the three months ended March 31, 2008.
OFF-BALANCE SHEET TRANSACTIONS
Other than as described in Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2007, we do not maintain any off-balance sheet transactions, arrangements, obligations or other relationships with unconsolidated entities or others that are reasonably likely to have a material current or future effect on our financial condition, cash flows, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
| CRITICAL ACCOUNTING POLICIES |
The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. We periodically evaluate our policies and the estimates and assumptions related to these policies.
Understanding our critical accounting policies and related risks is important in evaluating our financial condition and results of operations. The critical accounting policies used in preparation of the Company’s financial statements involve a significant use of management judgment on matters that are inherently uncertain and are described in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2007. If actual results differ significantly from management’s estimates, there could be a material effect on our financial condition, results of operations and cash flows. Management regularly discusses the identification and development of these critical accounting policies with the Audit Committee of the Board of Managers. There have been no significant changes to our critical accounting policies during the three months ended March 31, 2008.
We are exposed to certain market risks which are inherent in our financial instruments which arise from transactions entered into in the normal course of business. Market risk is the risk of loss from adverse changes in market prices and interest rates. We do not currently utilize derivative financial instruments to hedge market risk. We also do not hold or issue derivative financial instruments for trading purposes.
We are exposed to interest rate risk due to changes in interest rates with respect to our long-term variable interest rate debt borrowing under the PGL Credit Facility and DJW Credit Facility. As of March 31, 2008, the Company had no outstanding borrowings under the PGL Credit Facility and DJW Credit Facility. We have estimated our market risk exposure using sensitivity analysis. We have defined our market risk exposure as the potential loss in future earnings and cash flows with respect to interest rate exposure of our market risk sensitive instruments assuming a hypothetical increase in market rates of interest of 100 basis points. Assuming we borrow the maximum amount allowed under the PGL Credit Facility and DJW Credit Facility (currently an aggregate amount of $70.0 million) and if market rates of interest on our variable rate debt increase by 100 basis points, the estimated additional annual interest expense would be approximately $0.7 million.
We are also exposed to fair value risk due to changes in interest rates with respect to our long-term fixed interest rate available for sale investment and debt borrowings. Our fixed rate available for sale investment is recorded at fair value, and therefore, is directly impacted by changes in interest rates and market risks. Our fixed rate debt instruments are not generally affected by a change in the market rates of interest, and therefore, such changes generally do not have an impact on future earnings. However, future earnings and cash flows may be impacted by changes in interest rates related to indebtedness incurred to fund repayments as such fixed rate debt matures. The following table contains information relating to our fixed and variable rate debt borrowings as of March 31, 2008 (dollars in millions):
Description | | Maturity | | Interest Rate | | Carrying Value | | Fair Value | |
Available for sale investment | | 2011 - 2037 | | 7½ | % | $ 12.5 | | $ 12.5 | (1) |
8 ¾% senior secured notes | | April 15, 2012 | | 8¾ | % | 252.9 | | 221.9 | (2) |
13% senior notes with contingent interest of EVD | | March 1, 2010 | | 13 | % | 6.9 | | 6.9 | (2) |
11% senior secured notes | | April 15, 2012 | | 11 | % | 116.4 | | 117.1 | (2) |
Notes payable and capital lease obligations | | 2008 - 2011 | | 7 ¼% -8¾ | % | 4.1 | | 4.2 | (2) |
Derivative liability | | April 15, 2012 | | N/A | | 1.2 | | 1.2 | (2) |
(1) Our available for sale investment is not traded. Fair value is based on considerable judgment using a combination of current market rates and estimates of market conditions for similar instruments and estimates from two brokers of what market participants would use in pricing the bond. Due to the illiquid nature of the investment, changes in market risks could have a significant impact on the fair value.
(2) Represents fair value as of March 31, 2008 based on current market interest rates and estimates of market conditions for instruments with similar terms, maturities, and degrees of risk.
Disclosure Controls and Procedures. We maintain disclosure controls and procedures (as defined in Rule 13a-l 5(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, including controls and procedures designed to ensure that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Management necessarily applied its judgment in assessing the costs and benefits of such controls and procedures, which, by their nature, can provide only reasonable assurance regarding management’s disclosure control objectives. Under the supervision and with the participation of our management, we evaluated the effectiveness of our disclosure controls and procedures as of March 31, 2008. Based on that evaluation, our Chief Executive Officer and our Chief Financial Officer concluded that our disclosure controls and procedures were effective as of March 31, 2008.
Changes in Internal Control Over Financial Reporting. There were no significant changes in our internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f)) that occurred during our first quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
| PART II. OTHER INFORMATION |
In October 2003, EVD filed a Petition for Declaratory Judgment in St. Landry Parish, Louisiana, naming as opposing parties the Secretary of the Department of Revenue and Taxation for the State of Louisiana (the “Department”), the St. Landry Parish School Board and the City of Opelousas. EVD sought a judgment declaring that sales taxes were not due to the defendants on purchases made by EVD and its contractors in connection with the construction and furnishing of the Evangeline Downs Racetrack and Casino, which was constructed in St. Landry Parish in 2003-2004. EVD’s action was based on Louisiana statutory law which provides that racetracks are not required to pay taxes and fees other than those provided in the racing statutes, and that taxes and fees provided in the racing statutes are in lieu of, among other things, all state and local sales taxes. The St. Landry Parish School Board and the City of Opelousas questioned the application of the racing statutes to the construction and furnishing of the casino portion of the facility, thereby leading to the filing of this action. Subsequently, the Department adopted a similar position as the St. Landry Parish School Board and the City of Opelousas.
On February 20, 2008, EVD and the Department entered into a Settlement Agreement (the “Settlement Agreement”) which settled certain tax disputes between EVD and the Department arising out of audits conducted by the Department of the taxable years ended December 31, 2002, 2003 and 2004. The Department and EVD also reached an agreement regarding the payment of additional sales tax by EVD for tax years beginning on or after January 2005. The sales and use tax dispute with St. Landry Parish and the City of Opelousas remains open. EVD has accrued management’s best estimate of all sales and use taxes that may be due to the Department, St. Landry Parish or the City of Opelousas as of March 31, 2008.
In October 2005, EVD filed a request to arbitrate certain claims against the general contractor of its racino relating to improper construction of the horse racetrack at the racino. In March 2008, EVD and the general contractor agreed in principal to a settlement agreement whereby EVD agreed to pay the general contractor approximately $0.8 million to settle all claims related to the arbitration. The formal agreement is expected to be executed in the second quarter of 2008, at which time EVD will record a reduction in the $1.6 million liability for unpaid billings from the contractor recorded on the Company’s consolidated balance sheet as of March 31, 2008 with a corresponding reduction in property and equipment.
Other than as described above, neither the Company nor its subsidiaries are parties to any pending legal proceedings other than litigation arising in the normal course of business. Management does not believe that adverse determinations in any or all such other litigation would have a material adverse effect on the Company’s financial condition, results of operations or cash flows.
None.
None.
None.
None.
None.
Exhibit Number | | Description |
| | |
31.1 | | Certification of M. Brent Stevens, Chief Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 and Rule 15d-l4 of the Securities Exchange Act, as amended. |
| | |
31.2 | | Certification of Natalie A. Schramm, Chief Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 and Rule 15d-14 of the Securities Exchange Act, as amended. |
Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Dubuque, State of Iowa on May 14, 2008.
| | PENINSULA GAMING, LLC |
| | |
| | By: | /s/ M. BRENT STEVENS | |
| | | M. Brent Stevens |
| | | Chief Executive Officer |
| | | |
| | By: | /s/ JONATHAN SWAIN | |
| | | Jonathan Swain |
| | | Chief Operating Officer |
| | | |
| | By: | /s/ NATALIE A. SCHRAMM | |
| | | Natalie A. Schramm |
| | | Chief Financial Officer |
| | |
| | PENINSULA GAMING CORP. |
| | |
| | By: | /s/ M. BRENT STEVENS | |
| | | M. Brent Stevens |
| | | Chief Executive Officer |
| | | |
| | By: | /s/ NATALIE A. SCHRAMM | |
| | | Natalie A. Schramm |
| | | Chief Financial Officer |
| | |
| | DIAMOND JO, LLC |
| | |
| | By: | /s/ M. BRENT STEVENS | |
| | | M. Brent Stevens |
| | | Chief Executive Officer |
| | | |
| | By: | /s/ JONATHAN SWAIN | |
| | | Jonathan Swain |
| | | Chief Operating Officer |
| | | |
| | By: | /s/ NATALIE A. SCHRAMM | |
| | | Natalie A. Schramm |
| | | Chief Financial Officer |
| | |
| | THE OLD EVANGELINE DOWNS, L.L.C. |
| | |
| | By: | /s/ M. BRENT STEVENS | |
| | | M. Brent Stevens |
| | | Chief Executive Officer |
| | | |
| | By: | /s/ JONATHAN SWAIN | |
| | | Jonathan Swain |
| | | Chief Operating Officer |
| | | |
| | By: | /s/ NATALIE A. SCHRAMM | |
| | | Natalie A. Schramm |
| | | Chief Financial Officer |