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, 2009. |
| |
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.) |
301 Bell Street
Dubuque, Iowa 52001
(563) 690-4975
(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 |
Ended March 31, 2009 | 5 |
| 6 |
| 7 |
| |
| 21 |
| |
| 25 |
| |
| 26 |
| |
| 27 |
| |
| 27 |
| 27 |
| |
| 28 |
| PART I. FINANCIAL INFORMATION |
| ITEM 1. FINANCIAL STATEMENTS |
PENINSULA GAMING, LLC
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) (in thousands)
| | March 31, 2009 | | | December 31, 2008 | |
ASSETS | | | | | | |
| | | | | | |
| | | | | | |
Cash and cash equivalents | | | | | | | | |
Restricted cash—purse settlements | | | | | | | | |
| | | | | | | | |
Receivables from affiliates | | | | | | | | |
| | | | | | | | |
Prepaid expenses and other assets | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
PROPERTY AND EQUIPMENT, NET | | | | | | | | |
| | | | | | | | |
Deferred financing costs, net of amortization of $14,880 and $14,021, respectively | | | | | | | | |
| | | | | | | | |
Licenses and other intangibles | | | | | | | | |
Deposits and other assets | | | | | | | | |
Investment available for sale | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
LIABILITIES AND MEMBER’S DEFICIT | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Accrued payroll and payroll taxes | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Current maturities 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 notes, net of discount | | | | | | | | |
Senior secured credit facilities | | | | | | | | |
| | | | | | | | |
Notes and leases payable, net of discount | | | | | | | | |
Obligation under Minimum Assessment Agreement | | | | | | | | |
| | | | | | | | |
Total long-term liabilities | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Accumulated other comprehensive loss | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
See notes to condensed consolidated financial statements (unaudited).
PENINSULA GAMING, LLC
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) (in thousands)
| | Three Months Ended March 31, 2009 | | | Three Months Ended March 31, 2008 | |
REVENUES: | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Less promotional allowances | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Selling, general and administrative | | | | | | | | |
Depreciation and amortization | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Affiliate management fees | | | | | | | | |
Loss on disposal of assets | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Interest expense, net of amounts capitalized | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
See notes to condensed consolidated financial statements (unaudited).
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN MEMBER’S DEFICIT
AND COMPREHENSIVE INCOME (UNAUDITED)
(in thousands)
| | COMMON MEMBER’S INTEREST | | | ACCUMULATED DEFICIT | | | ACCUMULATED OTHER COMPREHENSIVE LOSS | | | TOTAL MEMBER’S DEFICIT | | | COMPREHENSIVE INCOME | |
| | | | | | | | | | | | | | | |
BALANCE, DECEMBER 31, 2008 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Unrealized gain on available for sale investment | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | $ | | | | $ | | | | $ | | | | $ | | | | | | |
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, 2009 | | | Three Months Ended March 31, 2008 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | |
| | | | | | | | |
Adjustments to reconcile net income to net cash flows from operating activities: | | | | | | | | |
Depreciation and amortization | | | | | | | | |
| | | | | | | | |
Non-cash equity based and other compensation | | | | | | | | |
Loss on disposal of assets | | | | | | | | |
Changes in operating assets and liabilities: | | | | | | | | |
Restricted cash — purse settlements | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Prepaid expenses and other assets | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Net cash flows from operating activities | | | | | | | | |
| | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | |
Increase in cash value of life insurance for premiums paid | | | | | | | | |
Business acquisition and licensing costs | | | | | | | | |
Construction project development costs | | | | | | | | |
Purchase of property and equipment | | | | | | | | |
Proceeds from sale of property and equipment | | | | | | | | |
Net cash flows from investing activities | | | | | | | | |
| | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | |
| | | | | | | | |
Principal payments on debt | | | | | | | | |
Proceeds from senior credit facilities | | | | | | | | |
Payments on senior credit facilities | | | | | | | | |
| | | | | | | | |
Net cash flows from financing activities | | | | | | | | |
| | | | | | | | |
NET INCREASE IN CASH AND CASH EQUIVALENTS | | | | | | | | |
| | | | | | | | |
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | | | | | | | | |
| | | | | | | | |
CASH AND CASH EQUIVALENTS AT END OF PERIOD | | | | | | | | |
| | | | | | | | |
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | | | | | | | | |
Cash paid during the period for interest | | | | | | | | |
| | | | | | | | |
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | |
Property and equipment acquired, but not paid | | | | | | | | |
Property and equipment acquired in exchange for obligation under Minimum Assessment Agreement | | | | | | | | |
Unrealized gain on available for sale investment | | | | | | | | |
Liability settled in exchange for property and equipment | | | | | | | | |
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 its equity interests in its wholly owned subsidiaries. PGL’s operating subsidiaries consist of: (i) Diamond Jo, LLC, a Delaware limited liability company (“DJL”), that owns and operates the Diamond Jo casino in Dubuque, Iowa; (ii) The Old Evangeline Downs, L.L.C., a Louisiana limited liability company (“EVD”), that 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; and (iii) Diamond Jo Worth, LLC, a Delaware limited liability company (“DJW”), that owns and operates the Diamond Jo casino in Worth County, Iowa. Other subsidiaries of PGL include (i) 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”) 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 (“PGP”), a Delaware limited liability company.
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, 2008. 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 |
Obligation Under Minimum Assessment Agreement— On October 1, 2007, DJL entered into the Amended and Restated Port of Dubuque Public Parking Facility Development Agreement (“Development Agreement”) with the City of Dubuque, Iowa (“City”) regarding, among other things, the design, development, construction and financing of the public parking facility located adjacent to DJL’s new casino development. The City issued $23 million principal amount of 7.5% Urban Renewal Tax Increment Revenue Bonds, Taxable Series 2007 (“City Bonds”) to fund, in part, the construction of the facility. Due to DJL’s expected use of the public parking facility and its obligations under a Minimum Assessment Agreement with the City, combined with the Company’s guarantee of DJL’s obligation under the Minimum Assessment Agreement, DJL will record an obligation to the City to the extent proceeds from the City Bonds are used to construct the parking facility. As of March 31, 2009 and December 31, 2008, approximately $18.7 million and $16.4 million, respectively, of proceeds from the City Bonds had been used related to the construction of the parking facility which amount was recorded as a long-term obligation of DJL on the balance sheet. The obligation, along with related interest costs, are expected to be paid off over the life of the City Bonds through payments from DJL under the Minimum Assessment Agreement.
Licenses—The Company’s gaming licenses require renewals in the State of Iowa annually and every five years in the State of Louisiana. EVD’s horse racing license requires renewal annually. Renewal costs are expensed as incurred. The Company’s renewal experience is that renewals will be granted except under extraordinary circumstances.
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 intrinsic values of equity based compensation, the fair values of 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 and customer legal disputes.
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 May 2008, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) No. 162, The Hierarchy of Generally Accepted Accounting Principles (“GAAP”) (“SFAS 162”). The purpose of the new standard is to provide a consistent framework for determining what accounting principles should be used when preparing U.S. GAAP financial statements. Previous guidance did not properly rank the accounting literature. The new standard is effective 60 days following the Securities and Exchange Commission’s approval of the Public Company Accounting Oversight Board amendments to AU Section 411, The Meaning of Present Fairly in Conformity With Generally Accepted Accounting Principles. The adoption of SFAS 162 is not expected to have a material effect on the Company’s financial statements.
In April 2008, the FASB released staff position (“FSP”) No. 142-3, Determination of the Useful Life of Intangible Assets. The FSP requires entities to disclose information for recognized intangible assets that enable users of financial statements to understand the extent to which expected future cash flows associated with intangible assets are affected by the entity’s intent or ability to renew or extend the arrangement associated with the intangible asset. The FSP also amends the factors an entity should consider in developing the renewal or extension assumptions used in determining the useful life of recognized intangible assets under SFAS No. 142, Goodwill and Other Intangible Assets. The FSP will be applied prospectively to intangible assets acquired after the FSP’s effective date, but the disclosure requirements will be applied prospectively to all intangible assets recognized as of, and after, the FSP’s effective date. The FSP is effective for fiscal years beginning after December 15, 2008, with early adoption prohibited. The Company adopted FSP No. 142-3 on January 1, 2009 and the adoption did not have a material effect on the Company’s financial statements.
In March 2008, the FASB issued 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 adopted SFAS 161 on January 1, 2009 and the adoption did not have a material effect 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 2008, the FASB issued FSP No. 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, 2009, this standard applies prospectively to fair value measurements of non-financial assets and non-financial liabilities. The Company adopted FSP No. 157-2 on January 1, 2009 and the adoption did not have a material effect on the Company’s financial statements.
3. Property and Equipment
Property and equipment at March 31, 2009 and December 31, 2008 is summarized as follows (in thousands):
| | March 31, 2009 | | | December 31, 2008 | |
Land and land improvements | | | | | | | | |
Buildings and improvements | | | | | | | | |
Furniture, fixtures and equipment | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Property and equipment, net | | | | | | | | |
Depreciation and amortization expense during the three months ended March 31, 2009 and 2008 was $6.1 million and $4.9 million, respectively.
The Company capitalizes interest costs associated with debt incurred in connection with significant construction projects. There was no capitalized interest during the three months ended March 31, 2009. The amount capitalized during the three months ended March 31, 2008 was $0.3 million.
In connection with DJL’s casino development, DJL began accelerating depreciation on long-lived assets with a net book value of approximately $4.5 million that were either contributed to the Historical Society in January 2009 or were not utilized at its new casino facility and were disposed in January 2009. Accelerated depreciation on these assets began during the fourth quarter of 2006, and DJL continued 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 commenced operations at the new facility. Depreciation expense for the quarter ended March 31, 2008 increased by approximately $0.3 million as a result of accelerated depreciation on these assets.
In April 2009, EVD entered into a ground lease with a third party to design, develop, construct and operate a hotel with a minimum of 100 rooms adjacent to the racino on land owned by EVD (“Ground Lease”). The hotel is expected to include at least 25 suites, five meeting rooms and an indoor pool. Under the terms of the Ground Lease, EVD will lease the land on which the hotel will be located for a lease fee of 2% of gross revenue of the hotel. The agreement also contains a purchase option which allows EVD to purchase the hotel from the third party operator. The Ground Lease is conditioned upon the third party operator obtaining financing for the project. If the financing contingency is satisfied, EVD will impair $1.4 million of capitalized design and development costs already incurred related to the hotel project which will not be utilized by the third party operator. If the financing contingency is not satisfied, EVD will continue with its own existing design and development of the hotel and no impairment would be necessary. EVD expects a resolution to the financing contingency in the second quarter of 2009.
4. Debt
Long-term debt consists of the following (in thousands):
| | March 31, 2009 | | | December 31, 2008 | |
8 3/4% senior secured notes due April 15, 2012, net of discount of $1,646 and $1,763, respectively, secured by substantially all the assets of PGL, DJL and EVD and the equity of DJL and EVD | | | | | | | | |
11% senior secured notes of DJW due April 15, 2012, net of discount of $532 and $568, respectively, secured by substantially all the assets of DJW and the equity of DJW and DJWC | | | | | | | | |
13% senior notes of EVD due March 1, 2010 with contingent interest, net of discount of $26 and $33, respectively | | | | | | | | |
$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 2.5% with a floor of 6.0% (current rate of 6.0% at March 31, 2009), maturing January 15, 2012, secured by substantially all assets of DJL and EVD | | | | | | | 28,500 | |
$5,000 revolving line of credit under a loan and security agreement of DJW with a bank, interest rate at prime less a margin of 1.0% with a floor of 5.0% (current rate of 5.0% at March 31, 2009), maturing March 31, 2010, secured by substantially all the assets of DJW and guaranteed by the Company’s Chief Executive Officer | | | | | | | 2,000 | |
Term loan under a loan and security agreement of PGL, DJL and EVD with American Trust & Savings Bank, interest rate 6.5%, due in installments through December 1, 2013, secured by certain assets of DJL | | | | | | | 8,000 | |
Notes payable and capital lease obligations, net of discount of $103 and $170, respectively, interest rates at 6% - 8 3/4%, due 2009 – 2011 | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Pursuant to the indenture governing the DJW Notes, DJW is required to offer to buy back a portion of the 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, 2009 was $1.9 million, which includes $1.8 million in principal 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, 2009, the Company had $22.0 million of outstanding advances under its $65.0 million senior secured credit facility (“PGL Credit Facility”). As of March 31, 2009, DJW had no outstanding advances under its $5.0 million senior secured credit facility (“DJW Credit Facility”). In addition, as of March 31, 2009, the Company had outstanding letters of credit under the PGL Credit Facility and the DJW Credit Facility of approximately $0.9 million and $0.7 million, respectively, resulting in available borrowings thereunder of $42.1 million and $4.3 million, respectively.
As of March 31, 2009, the Company was in compliance with the terms of the agreements governing its outstanding indebtedness.
| 5. Fair Value Measurements |
Under generally accepted accounting principles, certain assets and liabilities must be measured at fair value. Fair value is 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 Company has two financial instruments that must be measured at fair value in the financial statements: (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.
SFAS 157, Fair Value Measurements, establishes a valuation hierarchy for disclosure of the inputs to valuation used to measure fair value. This hierarchy prioritizes these 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.
The Company had no Level 1 or Level 2 financial instruments at March 31, 2009 and December 31, 2008. The Company had two Level 3 financial instruments at March 31, 2009 and December 31, 2008. In accordance with the fair value hierarchy described above, the following table shows the fair value of the Company’s Level 3 financial assets and liabilities that are required to be measured at fair value as of March 31, 2009 and December 31, 2008, which are classified as “Investment available for sale” and “Other long-term liabilities/Other accrued liabilities (short-term portion)” (in thousands):
| | Total Carrying Value at March 31, 2009 | | | Fair Value Measurements at March 31, 2009 | | | Total Carrying Value at December 31, 2008 | | | Fair Value Measurements at December 31, 2008 | |
Investment available for sale | | | 11,973 | | | | 11,973 | | | | 7,828 | | | | 7,828 | |
Derivative liability, not designated as a hedging instrument | | | | | | | | | | | | | | | | |
The following table summarizes the changes in fair value of the Company’s Level 3 assets and liabilities for the three months ended March 31, 2009 and 2008 (in thousands):
| Three Months Ended March 31, 2009 | | Three Months Ended March 31, 2008 | |
| Investment available for sale | | Derivative liability, not designated as a hedging instrument | | Investment available for sale | | Derivative liability, not designated as a hedging instrument | |
Balance at beginning of the year | | $ | 7,828 | | | $ | (790 | ) | | $ | 12,491 | | | $ | (1,252 | ) |
Total gains (losses) (realized or unrealized): | | | | | | | | | | | | | | | | |
| | | 42 | | | | (139 | ) | | | 36 | | | | 53 | |
Included in other comprehensive income | | | 4,103 | | | | - | | | | - | | | | - | |
Transfers in or out of Level 3 | | | - | | | | - | | | | - | | | | - | |
Purchases, sales, issuances and settlements | | | - | | | | - | | | | - | | | | - | |
Ending balance at March 31, 2009 and 2008 | | $ | 11,973 | | | $ | (929 | ) | | $ | 12,527 | | | $ | (1,199 | ) |
| | | | | | | | | | | | | | | | |
Gains (losses) included in earnings attributable to the change | Included in interest income | | Included in interest expense | | Included in interest income | | Included in interest expense | |
in unrealized gains or losses relating to assets/liabilities | | | | | | | | | | | | | | | | |
still held at the reporting date | | $ | 42 | | | $ | (139 | ) | | $ | 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 the fair value of the Peninsula Gaming Notes at March 31, 2009. 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 date of the DJW Notes. The fair value is 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 historical experience that the holders of the notes will elect to be paid the contingent put option. 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 a few 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 St. Landry Parish School Board and the City of Opelousas regarding the payment of sales and use tax by EVD. 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 St. Landry Parish or the City of Opelousas as of March 31, 2009.
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.
| 7. Related Party Transactions |
During the three months ended March 31, 2009 and 2008, the Company recorded distributions of $0.7 million and $0.8 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 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, 2009 and 2008, 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 ranging from 3% to 5% 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, 2009 and 2008.
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 during each of the three months ended March 31, 2009 and 2008.
EVD and PGP are parties to a consulting agreement with a board member of PGP. Under such consulting agreement, the board member is entitled to 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. In connection with this agreement, (i) EVD expensed $0.2 million and $0.3 million of affiliate management fees during the three months ended March 31, 2009 and 2008, respectively, and (ii) DJW expensed $0.2 million of affiliate management fees during each of the three months ended March 31, 2009 and 2008.
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 $0.4 million and $1.9 million during the three months ended March 31, 2009 and 2008, respectively, with respect to these incentive units.
8. Segment Information
The Company is organized around geographical areas and operates three reportable segments: (1) Diamond Jo 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, 2008. 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, 2009 and 2008 (in thousands):
| | Net Revenues From External Customers Three Months Ended March 31, | |
| | 2009 | | | 2008 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | Segment Operating Earnings Three Months Ended March 31, (1) | |
| | 2009 | | | 2008 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Total Segment Operating Earnings (1) | | | | | | | | |
| | | | | | | | |
Depreciation and amortization | | | | | | | | |
Affiliate management fees | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Depreciation and amortization | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Gain on disposal of assets | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Depreciation and amortization | | | | | | | | |
| | | | | | | | |
Affiliate management fees | | | | | | | | |
Loss on disposal of assets | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Depreciation and amortization | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Affiliate management fees | | | | | | | | |
Loss on disposal of assets | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
(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, 2009 | | | December 31, 2008 | |
| | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | Cash Expenditures for Additions to Long-Lived Assets | |
| | Three Months Ended March 31, 2009 | | | Three Months Ended March 31, 2008 | |
| | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
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, 2009 and December 31, 2008 are as follows (in thousands):
| | March 31, 2009 | | | December 31, 2008 | |
| | Fair Value | | | Recorded Amount | | | Fair Value | | | Recorded Amount | |
Available for sale investment | | | | | | | | | | | | | | | | |
8 3/4% senior secured notes | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
13% senior notes | | | 5,874 | | | | 6,884 | | | | 6,219 | | | | 6,877 | |
Senior secured credit facilities | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Notes payable, capital lease obligations and other financial instruments | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Obligation under Minimum Assessment Agreement | | | | | | | | | | | | | | | | |
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, the fair value of the Peninsula Gaming Notes at March 31, 2009 and December 31, 2008.
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, 2009 | |
(in thousands) | | Parent Co-Issuer - PGL | | | Subsidiary Co-Issuer - DJL | | | Subsidiary Guarantor - EVD | | | Subsidiary Non- Guarantor - DJW | | | Consolidating Adjustments | | | Consolidated | |
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 maturities 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 notes, net of discount | | | | | | | | | | | | | | | | | | | | | | | | |
Senior secured credit facilities | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Notes and leases payable, net of discount | | | | | | | | | | | | | | | | | | | | | | | | |
Obligation under Minimum Assessment Agreement | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total long-term liabilities | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
MEMBER’S EQUITY (DEFICIT) | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | At December 31, 2008 | |
| | 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 | | | | | | | | | | | | | | | | | | | | | | | |
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 ѕ% senior secured notes, net of discount | | | | | | | | | | | | | | | | | | | | | | | | |
11% senior secured notes, net of discount | | | | | | | | | | | | | | | | | | | | | | | | |
13% senior notes, net of discount | | | | | | | | | | | | | | | | | | | | | | | | |
Senior secured credit facilities | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Notes and leases payable, net of discount | | | | | | | | | | | | | | | | | | | | | | | | |
Obligation under Minimum Assessment Agreement | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total long-term liabilities | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
MEMBER’S EQUITY (DEFICIT) | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
CONSOLIDATING STATEMENTS OF OPERATIONS
| | Three Months Ended March 31, 2009 | |
| | Parent | | | Subsidiary | | | Subsidiary | | | Subsidiary Non- | | | | | | | |
| | Co-Issuer - | | | Co-Issuer - | | | Guarantor - | | | Guarantor - | | | Consolidating | | | | |
(in thousands) | | PGL | | | DJL | | | EVD | | | DJW | | | Adjustments | | | Consolidated | |
| | | | | | | | | | | | | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Affiliate management fee income | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Less promotional allowances | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Affiliate management fees | | | | | | | | | | | | | | | | | | | | | | | | |
Loss (gain) on disposal of assets | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate expense allocation | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
INCOME (LOSS) FROM OPERATIONS | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net of amounts capitalized | | | | | | | | | | | | | | | | | | | | | | | | |
Income from equity investment in subsidiaries | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | 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: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Affiliate management fee income | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Less promotional allowances | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Affiliate management fees | | | | | | | | | | | | | | | | | | | | | | | | |
Loss (gain) on disposal of assets | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate expense allocation | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
INCOME (LOSS) FROM OPERATIONS | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net of amounts capitalized | | | | | | | | | | | | | | | | | | | | | | | | |
Income from equity investment in subsidiaries | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
CONSOLIDATING STATEMENTS OF CASH FLOWS
| | Three Months Ended March 31, 2009 | |
(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: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Adjustments to reconcile net income (loss) to net cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Non-cash equity based and other compensation | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate expense allocation | | | | | | | | | | | | | | | | | | | | | | | | |
(Gain) loss on disposal of assets | | | | | | | | | | | | | | | | | | | | | | | | |
Income from equity investment in subsidiaries | | | | | | | | | | | | | | | | | | | | | | | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash — purse settlements | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Receivables from affiliates | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other assets | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | | | | |
Increase in cash value of life insurance for premiums paid | | | | | | | | | | | | | | | | | | | | | | | | |
Business acquisition and licensing costs | | | | | | | | | | | | | | | | | | | | | | | | |
Construction project development costs | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from sale of property and equipment | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Principal payments on debt | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from senior secured credit facilities | | | | | | | | | | | | | | | | | | | | | | | | |
Payments on senior secured credit facilities | | | | | | | | | | | | | | | | | | | | | | | | |
Member contributions (distributions) | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash flows from financing activities | | | | | | | | | | | | | | | | | | | | | | | | |
NET INCREASE IN CASH AND CASH EQUIVALENTS | | | | | | | | | | | | | | | | | | | | | | | | |
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | | | | | | | | | | | | | | | | | | | | | | | | |
CASH AND CASH EQUIVALENTS AT END OF PERIOD | | | | | | | | | | | | | | | | | | | | | | | | |
| | 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: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Adjustments to reconcile net income (loss) to net cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Non-cash equity based and other compensation | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate expense allocation | | | | | | | | | | | | | | | | | | | | | | | | |
Loss on disposal of assets | | | | | | | | | | | | | | | | | | | | | | | | |
Income from equity investment in subsidiaries | | | | | | | | | | | | | | | | | | | | | | | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash — purse settlements | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Receivables from affiliates | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other assets | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | | | | |
Increase in cash value of life insurance for premiums paid | | | | | | | | | | | | | | | | | | | | | | | | |
Business acquisition and licensing costs | | | | | | | | | | | | | | | | | | | | | | | | |
Construction project development costs | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Principal payments on debt | | | | | | | | | | | | | | | | | | | | | | | | |
Member contributions (distributions) | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash flows from financing activities | | | | | | | | | | | | | | | | | | | | | | | | |
NET INCREASE IN CASH AND CASH EQUIVALENTS | | | | | | | | | | | | | | | | | | | | | | | | |
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | | | | | | | | | | | | | | | | | | | | | | | | |
CASH AND CASH EQUIVALENTS AT END OF PERIOD | | | | | | | | | | | | | | | | | | | | | | | | |
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 DRA and/or the WCDA or the failure of the DRA and/or the WCDA to continue as our “qualified sponsoring organization;” |
| · | the loss of our facilities due to casualty, weather, mechanical failure or any extended or extraordinary maintenance or inspection that may be required; |
| · | 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 986 slot machines and 17 table games and 5 poker tables, which commenced operations at its new facility in December 2008, (ii) the Evangeline Downs racino in Opelousas, Louisiana with 1,424 slot machines and a one-mile dirt and 7/8 mile turf horse racetrack and four OTBs located throughout south central Louisiana and (iii) the Diamond Jo Worth casino in Worth County, Iowa with 920 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, 2009 and 2008.
Statement of Operations Data
INCOME(LOSS) FROM OPERATIONS: | | Three Months Ended March 31, | |
(in thousands) | | 2009 | | | 2008 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | Diamond Jo Three Months Ended March 31, | | | Evangeline Downs Three Months Ended March 31, | | | Diamond Jo Worth Three Months Ended March 31, | |
(in thousands) | | 2009 | | | 2008 | | | 2009 | | | 2008 | | | 2009 | | | 2008 | |
REVENUES: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Less promotional allowances | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loss (gain) on disposal of assets | | | | | | | | | | | | | | | | | | | | | | | | |
Affiliate management fees | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended March 31, 2009 compared to three months ended March 31, 2008 |
Net revenues increased $8.9 million, or 14%, to $72.0 million for the three months ended March 31, 2009 from $63.1 million for the three months ended March 31, 2008. This increase was primarily due to a $10.1 million increase in net revenues at DJL directly related to the opening of DJL’s new casino in December 2008. This increase was partially offset by decreases in net revenues at EVD of $1.1 million.
DJL’s casino revenues increased by $9.7 million, or 102%, to $19.2 million for the three months ended March 31, 2009 from $9.5 million for the three months ended March 31, 2008 due to the opening of the new casino as discussed above. DJL’s slot revenue increased to $17.5 million for the three months ended March 31, 2009 from $8.8 million for the three months ended March 31, 2008 and DJL’s table game revenue increased to $1.7 million for the three months ended March 31, 2009 compared to $0.7 million for the three months ended March 31, 2008. In April 2009, the Dubuque Racing Association ("DRA") completed the renovation of its Mystique casino (formerly the Dubuque Greyhound Park and Casino). The renovation includes a remodeled buffet, a new steakhouse restaurant, an entertainment facility and additional gaming space.
EVD’s casino revenues declined slightly to $27.3 million for the three months ended March 31, 2009 from $28.1 million for the three months ended March 31, 2008. This decrease is primarily attributed to disruptions on the casino gaming floor as a result of EVD’s $3.7 million casino floor renovation which began at the end of 2008 and was completed in April 2009. This renovation included, among other things, the purchase of 100 new slot machines, new slot signage and new casino carpeting as well as an overall redesign of the casino floor layout to provide more space for patrons.
DJW’s casino revenues increased $0.3 million to $19.2 million for the three months ended March 31, 2009 from $18.9 million for the three months ended March 31, 2008. DJW’s slot revenue increased $0.6 million to $17.8 million for the three months ended March 31, 2009 from $17.2 million for the three months ended March 31, 2008 and DJW’s table game revenue decreased $0.3 million to $1.4 million for the three months ended March 31, 2009 compared to $1.7 million for the three months ended March 31, 2008.
Promotional allowances as a percentage of casino revenues increased to 9.9% for the three months ended March 31, 2009 from 8.3% for the three months ended March 31, 2008, which is primarily due to new direct mail programs designed to stimulate increased business.
Casino operating expenses increased $3.2 million to $27.4 million for the three months ended March 31, 2009 from $24.2 million for the three months ended March 31, 2008 due primarily to a $3.1 million increase at DJL related to the opening of the new casino. Casino operating expenses as a percentage of casino revenues declined due to a more efficient casino floor layout at DJL’s new casino and certain fixed costs on a larger volume at DJL.
Racing revenues at EVD for the three months ended March 31, 2009 decreased 9% to $3.0 million compared to $3.3 million for the three months ended March 31, 2008. The Company believes this decrease is consistent with an industry trend of decreased wagering on horse racing throughout the United States.
Food and beverage revenues increased $2.0 million during the three months ended March 31, 2009 compared to the three months ended March 31, 2008 due primarily to a 294%, or $1.7 million, increase in food and beverage revenues at DJL related to the opening of the new casino.
Other revenues decreased $0.4 million during the three months ended March 31, 2009 compared to the three months ended March 31, 2008 due primarily to a decrease in convenience store revenues due to a decrease in gallons of fuel sold and a decrease in fuel prices over the first quarter of 2008. Consistent with this decrease in gasoline sales, DJW realized a decrease in other expenses. In addition, during the three months ended March 31, 2009, DJL had other revenues of approximately $0.5 million related to the opening of its new 30-lane bowling center and event center in December 2008. DJL also incurred approximately $0.3 million of other expenses related to these amenities. During the three months ended March 31, 2008, DJL recorded approximately $0.6 million in other revenue associated with the DRA contractual obligation under its operating agreement to pay DJL $0.33 for each $1.00 reduction in DJL’s adjusted gross receipts. The income associated with the DRA agreement terminated in December 2008 upon the opening of the new casino.
Selling, general and administrative expenses increased $0.8 million to $12.8 million for the three months ended March 31, 2009 from $12.0 million for the three months ended March 31, 2008. This increase was due primarily to an increase of $1.8 million in expenses associated with operations at DJL directly related to costs associated with the operation of its new, larger casino facility. This increase includes approximately $0.9 million related to DJL’s obligation under its operating agreement with the DRA to pay the DRA 4.5% of its adjusted gross gaming receipts from the opening date of the new casino. This increase was partially offset by a $0.9 million decrease in corporate selling, general and administrative expenses primarily due to lower non-cash expense associated with the PGP incentive units granted to certain executive officers of the Company offset by a $0.6 million increase in salaries and other general corporate expenses.
Depreciation and amortization expenses at DJL increased $1.3 million due primarily to the impact of the depreciation on the assets associated with the new casino.
Affiliate management fees of $1.3 million and $1.4 million for the three months ended March 31, 2009 and 2008, respectively, relate to management fees paid or accrued to related parties under various management services and consulting agreements at EVD and DJW.
Interest expense, net of amounts capitalized, increased $1.0 million primarily due to an increase in interest expense at DJL in connection with additional debt incurred related to the financing of the new casino of approximately $0.6 million. In addition, interest expense of approximately $0.3 million was capitalized as part of the casino development and other construction projects during the three months ended March 31, 2008.
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 $0.5 million to $39.2 million at March 31, 2009 from $38.7 million at December 31, 2008.
Cash flows from operating activities were $21.7 million during the three months ended March 31, 2009, an increase of $4.4 million when compared to $17.3 million during the three months ended March 31, 2008. This increase is primarily attributed to improved cash flow from operations at DJL as a result of the opening of the new casino in December 2008.
Cash flows used in investing activities during the three months ended March 31, 2009 was $10.1 million consisting primarily of (i) payments of $7.5 million for construction and other development costs associated with the DJL casino development project, (ii) cash outflows of $0.8 million related to the remodeling of the casino floor at EVD and (iii) cash outflows of $2.1 million primarily related to the acquisition of slot machines and slot machine conversions and general maintenance capital expenditures. In addition, DJL received proceeds from the sale of the Diamond Jo vessel and other obsolete assets which were not utilized at its new casino.
Cash flows used in financing activities during the three months ended March 31, 2009 of $11.1 million reflects net payments under the Company’s senior secured credit facilities of $8.5 million, principal payments on debt of $1.9 million and member distributions of $0.7 million.
As of March 31, 2009, the Company had $22.0 million outstanding advances under the revolver portion of the PGL Credit Facility and outstanding letters of credit of approximately $0.9 million. The available borrowing amount under the PGL Credit Facility at March 31, 2009, after reductions for amounts borrowed and letters of credit outstanding at DJL and EVD, was $42.1 million. As of March 31, 2009, DJW had no outstanding advances under the DJW Credit Facility and outstanding letters of credit of approximately $0.7 million. The available borrowing amount under the DJW Credit Facility at March 31, 2009, after reductions for letters of credit outstanding, was $4.3 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, 2008. There have been no significant changes to our financing activities during the three months ended March 31, 2009.
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, 2009, after reductions for letters of credit outstanding under the PGL Credit Facility and the DJW Credit Facility was $42.1 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.
Remaining cash outflows related to the development of DJL’s new casino project are expected to be approximately $5.4 million. Our capital expenditures for the next twelve months related to EVD’s planned development of an event center is expected to be approximately $4.5 million. Remaining capital expenditures for DJL and EVD for the next twelve months, excluding amounts discussed above, are expected to be approximately $5.5 million. DJL and EVD’s debt maturities for the next twelve months are expected to be approximately $5.1 million. DJL and EVD’s member distributions to PGP for the next twelve months are expected to be approximately $2.4 million. The Company plans to finance these expected cash requirements with: (i) a portion of the available cash on hand at DJL and EVD of $14.4 million at March 31, 2009, excluding amounts needed for normal operations, (ii) cash generated from operations and (iii) available borrowings under the PGL Credit Facility. There can be no assurances that such projects will be completed in the estimated time frames or at the estimated costs.
For DJW, we expect our capital expenditures for the next twelve months to be approximately $3.0 million, including the $1.0 million payment due in May 2009 related to DJW’s gaming license. DJW’s debt maturities for the next twelve months are expected to be approximately $2.0 million, including $1.8 million related to DJW’s requirement to offer to repurchase a portion of the DJW Notes in an amount equal to the Excess Cash Flow Amount as discussed further in Note 4 to the condensed consolidated financial statements. DJW’s member distributions to PGP for the next twelve months are expected to be approximately $1.0 million. The Company plans to finance these expected cash requirements with: (i) a portion of the available cash on hand at DJW of $24.8 million at March 31, 2009, excluding amounts needed for normal operations and (ii) cash generated from operations.
Based on our cash on hand, expected cash flows from operations 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 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, 2008 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, 2008. There have been no significant changes to our contractual obligations during the three months ended March 31, 2009.
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, 2008, 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, 2008. 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, 2009.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
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, 2009, the Company had outstanding borrowings under the PGL Credit Facility of $22.0 million and no outstanding borrowings under the 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 rate available for sale investment and debt borrowings as of March 31, 2009 (dollars in thousands):
Description | | Maturity | | Interest Rate | | Carrying Value | | Fair Value | |
Available for sale investment | | | | | | | | | |
8 ¾% senior secured notes | | | | | | | | | |
| | | | | | | | | |
13% senior notes with contingent interest of EVD | | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Notes payable, capital lease obligations and other financial instruments | | | | | | | | | |
| | | | | | | | | |
Obligation under Minimum Assessment Agreement | | | | | | | | | |
(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 the fair value of the Peninsula Notes at March 31, 2009. 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, 2009 based on current market interest rates and estimates of market conditions for instruments with similar terms, maturities, and degrees of risk.
(3) Such borrowings are made under variable interest rates. The interest rate listed is as of March 31, 2009.
| ITEM 4. CONTROLS AND PROCEDURES |
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, 2009. 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, 2009.
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 |
ITEM 1. LEGAL PROCEEDINGS
Information in response to this Item 1 is incorporated by reference to the information set forth in Note 6 “Commitments and Contingencies” in the Notes to the condensed consolidated financial statements in Part I of this Quarterly Report on Form 10-Q.
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 13, 2009.
| | 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 |