Exhibit 99.1

FOR IMMEDIATE RELEASE
MTR GAMING GROUP ANNOUNCES FOURTH QUARTER AND YEAR END RESULTS:
NET REVENUES FROM CONTINUING OPERATIONS UP 2% FOR THE FOURTH
QUARTER AND 13% YEAR ENDED DECEMBER 31, 2008
EBITDA FROM CONTINUING OPERATIONS UP 75% FOR THE FOURTH QUARTER AND
30% YEAR ENDED DECEMBER 31, 2008
CHESTER, WV – March 12, 2009 – MTR Gaming Group, Inc. (NasdaqGS: MNTG) today announced financial results for the fourth quarter and year ended December 31, 2008. Current and prior year results reflect the reclassification of the Ramada Inn and Speedway Casino, Binion’s Gambling Hall & Hotel and Jackson Harness Raceway as discontinued operations. See attached tables (including Reconciliation of -GAAP net income (loss) to Non-GAAP EBITDA).
For the fourth quarter of 2008, MTR Gaming Group, Inc’s net revenues from continuing operations increased to $101.3 million, up 2% from $98.9 million in the same period of 2007. In the fourth quarter, EBITDA from continuing operations was $14.0 million (after severance costs of $0.9 million), compared to $8.0 million in the fourth quarter of 2007. The increase in EBITDA from continuing operations is directly attributable to increased revenues and the absence of $1.5 million of project opening expenses related to the commencement of table game operations at Mountaineer Casino, Racetrack & Resort in the comparable quarter of 2007.
For the fourth quarter of 2008, net revenues at the Mountaineer Casino, Racetrack & Resort increased 6% to $63.3 million, compared to $59.9 million in the fourth quarter of 2007. Fourth quarter revenues generated by table gaming at Mountaineer were $11.9 million compared to $2.6 million in the same period a year ago (table game operations commenced on December 20, 2007 and poker commenced on October 19, 2007), while revenues from slots decreased by $6.6 million compared to the same quarter in 2007. The decrease in slot revenue is primarily attributable to competitive pressures from Pennsylvania’s gaming operations. The property generated EBITDA from continuing operations of $10.1 million (after severance costs of $0.5 million), versus $6.3 million (after project opening expense of $1.5 million) in the comparable quarter of 2007.
Net revenues at Presque Isle Downs decreased 2% to $37.5 million in the fourth quarter of 2008 compared to $38.1 million in the same period 2007. However, the property generated EBITDA of $6.6 million versus $5.0 million in the comparable quarter of 2007. The increase in EBITDA is directly attributable to operational efficiencies.
For the fourth quarter of 2008, the Company reported a loss from continuing operations of $4.2 million or $0.15 per diluted share (which included $3.0 million in losses related to the
1
disposal of property), compared to a loss from continuing operations of $7.7 million or $0.28 per diluted share for the fourth quarter of 2007.
For the year ended December 31, 2008, net revenues from continuing operations increased to $470.9 million, up 13% from $415.8 million in the same period of 2007. MTR reported a loss from continuing operations of $15.3 million or $0.56 per diluted share, compared to a loss from continuing operations of $5.9 million or $0.21 per diluted share in 2007. MTR achieved EBITDA from continuing operations of $71.0 million (after severance costs of $0.9 million), compared to $54.7 million in 2007. The increase in revenues was primarily attributable to the addition of table gaming at Mountaineer and increased slot revenues resulting from a full year of operations at Presque Isle Downs. The increase in EBITDA from continuing operations is directly attributable to increased revenues in 2008 and the absence of $2.6 million in project opening expenses related to the commencement of table gaming operations at Mountaineer and $3.0 million from the opening of Presque Isle Downs in 2007.
The 2008 net loss was $17.7 million or $0.65 per diluted share, which included on a pre-tax basis a $3.8 million loss on debt modification, a $2.4 million loss from discontinued operations, a $3.0 million loss on the disposal of assets and an $8.8 million impairment loss on its 50% joint venture investment in Running Aces Harness Park, which was in addition to a $3.5 million equity loss from the operations of Running Aces. In 2007, the net loss was $11.4 million or $0.41 per diluted share, which included a loss from discontinued operations of $5.5 million.
Robert Griffin, President and CEO of MTR Gaming Group, pointed out, “In 2008 we transitioned our strategy from focusing on development to operational efficiencies and implementing cost containment programs to improve margins. In 2009, we will continue to focus on operational efficiencies and implement marketing programs that reward for customer loyalty.”
Reconciliation of Non-GAAP Measures to GAAP
EBITDA represents earnings (losses) before interest, income taxes, depreciation and amortization, loss on debt modification, equity in loss of unconsolidated joint venture, gain (loss) on disposal of property and loss on asset impairment. EBITDA is not a measure of performance or liquidity calculated in accordance with generally accepted accounting principles (“GAAP”), is unaudited and should not be considered as an alternative to, or more meaningful than, net income or income from operations as an indicator of our operating performance, or cash flows from operating activities, as a measure of liquidity. EBITDA has been presented as a supplemental disclosure because it is a widely used measure of performance and basis for valuation of companies in our industry. Uses of cash flows that are not reflected in EBITDA include capital expenditures (which are significant given our expansion), interest payments, income taxes, and debt principal repayments. Moreover, other companies that provide EBITDA information may calculate EBITDA differently than we do. A reconciliation of GAAP net income (loss) to EBITDA is included in the financial tables accompanying this release.
Conference Call
Management will conduct a conference call focusing on the financial results and corporate developments at 4:30 p.m. EDT on Thursday, March 12, 2009. Interested parties may participate in the call by dialing (888) 559-4229. Please call in 10 minutes before the call is scheduled to begin and ask for the MTR Gaming call (conference ID # 83126116).
2
The conference call will be webcast live via the Investor Relations section of the Company’s website at www.mtrgaming.com. To listen to the live webcast please go to the website at least 15 minutes early to register, download and install any necessary audio software. If you are unable to listen to the live, conference call will be archived on the Investor Relations section of the Company’s web site.
About MTR Gaming Group
MTR Gaming Group, Inc., through subsidiaries, owns and operates Mountaineer Casino, Racetrack & Resort in Chester, WV; Presque Isle Downs & Casino in Erie, PA; and Scioto Downs in Columbus, OH. The Company also owns a 50% interest in the North Metro Harness Initiative, LLC, which operates Running Aces Harness Park in Minneapolis, MN, and a 90% interest in Jackson Trotting Association, LLC. For more information, please visit www.mtrgaming.com
Except for historical information, this press release contains forward-looking statements concerning, among other things and the prospects for improving the results of our operations at Mountaineer and Presque Isle Downs. Such statements are subject to a number of risks and uncertainties that could cause the statements made to be incorrect and/or for actual results to differ materially. Those risks and uncertainties include, but are not limited to, the impact of new competition for Mountaineer and Presque Isle Downs in 2009, the effectiveness of our marketing programs, increases in the gaming tax rates that the Company currently pays in its various jurisdictions, general economic conditions, disruption (occasioned by weather conditions or work stoppages) of our operations, the continued success of the table gaming at Mountaineer, our ability to improve our operating margins, our continued suitability to hold and obtain renewals of our gaming and racing licenses, our compliance with environmental laws and potential exposure to environmental liabilities, our ability to comply with the covenants of our various debt instruments and/or our ability to refinance our indebtedness and other factors described in the Company’s periodic reports filed with the Securities and Exchange Commission. The Company does not intend to update publicly any forward-looking statements, except as may be required by law. The cautionary advice in this paragraph is permitted by the Private Securities Litigation Reform Act of 1995.
For Additional Information, Please Contact:
MTR Gaming Group, Inc.
www.mtrgaming.com
David Hughes
Corporate Executive VP and CFO
(304)-387-8114
dhughes@mtrgaming.com
3
MTR GAMING GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(dollars in thousands, except per share amounts)
| | Three Months Ended | | Year Ended | |
| | December 31 | | December 31 | |
| | 2008 | | 2007 | | 2008 | | 2007 | |
| | (unaudited) | | | | | |
Revenues: | | | | | | | | | |
Gaming | | $ | 90,318 | | $ | 88,281 | | $ | 418,055 | | $ | 370,956 | |
Parimutuel commissions | | 2,550 | | 3,133 | | 14,449 | | 13,321 | |
Food, beverage and lodging | | 7,353 | | 6,945 | | 35,963 | | 29,449 | |
Other | | 2,961 | | 2,179 | | 10,305 | | 8,088 | |
Total revenues | | 103,182 | | 100,538 | | 478,772 | | 421,814 | |
Less promotional allowances | | (1,844 | ) | (1,662 | ) | (7,921 | ) | (5,968 | ) |
Net revenues | | 101,338 | | 98,876 | | 470,851 | | 415,846 | |
| | | | | | | | | |
Operating expenses: | | | | | | | | | |
Expenses of operating departments: | | | | | | | | | |
Gaming | | 57,398 | | 56,180 | | 265,115 | | 232,487 | |
Parimutuel commissions | | 2,673 | | 3,020 | | 14,170 | | 11,666 | |
Food, beverage and lodging | | 6,101 | | 6,409 | | 28,767 | | 25,228 | |
Other revenue | | 1,912 | | 1,806 | | 8,799 | | 7,099 | |
Marketing and promotions | | 3,441 | | 4,680 | | 15,864 | | 17,621 | |
General and administrative | | 15,819 | | 17,284 | | 67,176 | | 61,663 | |
Depreciation | | 7,446 | | 7,904 | | 29,839 | | 27,793 | |
Loss on disposal of property | | 2,954 | | 23 | | 2,956 | | 133 | |
Project opening costs | | — | | 1,480 | | — | | 5,578 | |
Total operating expenses | | 97,744 | | 98,786 | | 432,686 | | 389,268 | |
| | | | | | | | | |
Operating income | | 3,594 | | 90 | | 38,165 | | 26,578 | |
| | | | | | | | | |
Other (expense) income: | | | | | | | | | |
Equity in loss of unconsolidated joint venture | | (193 | ) | (124 | ) | (12,300 | ) | (234 | ) |
Interest income | | 47 | | 63 | | 244 | | 398 | |
Interest expense | | (9,864 | ) | (10,449 | ) | (40,764 | ) | (34,774 | ) |
Loss on debt modification | | (464 | ) | — | | (3,820 | ) | — | |
| | | | | | | | | |
Loss from continuing operations before income taxes and minority interest | | (6,880 | ) | (10,420 | ) | (18,475 | ) | (8,032 | ) |
Benefit for income taxes | | 2,720 | | 2,688 | | 3,197 | | 2,020 | |
| | | | | | | | | |
Loss from continuing operations before minority interest | | (4,160 | ) | (7,732 | ) | (15,278 | ) | (6,012 | ) |
Minority interest | | — | | 41 | | — | | 144 | |
| | | | | | | | | |
Loss from continuing operations | | (4,160 | ) | (7,691 | ) | (15,278 | ) | (5,868 | ) |
| | | | | | | | | |
Discontinued operations: | | | | | | | | | |
Loss from discontinued operations before income taxes | | (932 | ) | (2,393 | ) | (3,861 | ) | (8,457 | ) |
Benefit for income taxes | | 555 | | 1,511 | | 1,428 | | 2,966 | |
Loss from discontinued operations | | (377 | ) | (882 | ) | (2,433 | ) | (5,491 | ) |
| | | | | | | | | |
Net loss | | $ | (4,537 | ) | $ | (8,573 | ) | $ | (17,711 | ) | $ | (11,359 | ) |
| | | | | | | | | |
Net loss per share - basic: | | | | | | | | | |
Loss from continuing operations | | $ | (0.15 | ) | $ | (0.28 | ) | $ | (0.56 | ) | $ | (0.21 | ) |
Loss from discontinued operations | | (0.02 | ) | (0.03 | ) | (0.09 | ) | (0.20 | ) |
Net loss | | $ | (0.17 | ) | $ | (0.31 | ) | $ | (0.65 | ) | $ | (0.41 | ) |
| | | | | | | | | |
Net loss per share - diluted: | | | | | | | | | |
Loss from continuing operations | | $ | (0.15 | ) | $ | (0.28 | ) | $ | (0.56 | ) | $ | (0.21 | ) |
Loss from discontinued operations | | (0.02 | ) | (0.03 | ) | (0.09 | ) | (0.20 | ) |
Net loss | | $ | (0.17 | ) | $ | (0.31 | ) | $ | (0.65 | ) | $ | (0.41 | ) |
| | | | | | | | | |
Weighted average number of shares outstanding: | | | | | | | | | |
Basic | | 27,475,260 | | 27,523,584 | | 27,475,260 | | 27,537,785 | |
Diluted | | 27,475,260 | | 27,583,584 | | 27,475,260 | | 27,537,785 | |
MTR GAMING GROUP, INC.
SELECTED FINANCIAL INFORMATION
(dollars in thousands)
(unaudited)
| | Three Months Ended | | Year Ended | |
| | December 31 | | December 31 | |
| | 2008 | | 2007 | | 2008 | | 2007 | |
| | | | | | | | | |
Net revenues from continuing operations: | | | | | | | | | |
Mountaineer | | $ | 63,324 | | $ | 59,904 | | $ | 289,986 | | $ | 261,386 | |
Presque Isle Downs | | 37,524 | | 38,149 | | 176,761 | | 149,858 | |
Scioto Downs | | 487 | | 820 | | 4,092 | | 4,562 | |
MTR-Harness / Running Aces | | — | | — | | — | | 28 | |
Corporate | | 3 | | 3 | | 12 | | 12 | |
Consolidated net revenues from continuing operations | | $ | 101,338 | | $ | 98,876 | | $ | 470,851 | | $ | 415,846 | |
| | | | | | | | | |
EBITDA from continuing operations: | | | | | | | | | |
Mountaineer | | $ | 10,142 | | $ | 6,265 | | $ | 51,421 | | $ | 44,774 | |
Presque Isle Downs | | 6,639 | | 4,976 | | 33,448 | | 23,732 | |
Scioto Downs | | (231 | ) | (285 | ) | (1,305 | ) | (1,712 | ) |
MTR-Harness / Running Aces | | (14 | ) | (13 | ) | (69 | ) | (193 | ) |
Corporate | | (2,542 | ) | (2,926 | ) | (12,535 | ) | (11,939 | ) |
Consolidated EBITDA from continuing operations | | $ | 13,994 | | $ | 8,017 | | $ | 70,960 | | $ | 54,662 | |
| | | | | | | | | |
EBITDA from discontinued operations: | | | | | | | | | |
Binion’s Gambling Hall & Hotel | | (19 | ) | (1,710 | ) | (1,562 | ) | (5,355 | ) |
Ramada Inn and Speedway Casino | | — | | 105 | | (755 | ) | 1,260 | |
Jackson Racing | | (651 | ) | (126 | ) | (1,108 | ) | (523 | ) |
Consolidated EBITDA | | $ | 13,324 | | $ | 6,286 | | $ | 67,535 | | $ | 50,044 | |
The following tables set forth a reconciliation of net income (loss), a GAAP financial measure,
to EBITDA, a non-GAAP financial measure.
| | Three Months Ended | | Year Ended | |
| | December 31 | | December 31 | |
| | 2008 | | 2007 | | 2008 | | 2007 | |
| | | | | | | | | |
EBITDA FROM CONTINUING OPERATIONS: | | | | | | | | | |
| | | | | | | | | |
Mountaineer: | | | | | | | | | |
Income (loss) from continuing operations | | $ | 610 | | $ | (2,380 | ) | $ | 16,703 | | $ | 12,962 | |
Interest expense, net of interest (income) | | 2,202 | | 2,398 | | 8,973 | | 8,739 | |
Provision for income taxes | | 2,045 | | 2,313 | | 9,309 | | 7,158 | |
Depreciation | | 3,630 | | 3,911 | | 14,781 | | 15,772 | |
Loss on disposal of property | | 1,655 | | 23 | | 1,655 | | 143 | |
EBITDA from continuing operations | | $ | 10,142 | | $ | 6,265 | | $ | 51,421 | | $ | 44,774 | |
| | | | | | | | | |
Presque Isle Downs: | | | | | | | | | |
Income from continuing operations | | $ | 532 | | $ | 224 | | $ | 11,056 | | $ | 8,478 | |
Interest expense, net of interest (income) | | 313 | | 504 | | 1,534 | | 1,260 | |
Provision for income taxes | | 672 | | 847 | | 5,423 | | 3,453 | |
Depreciation | | 3,583 | | 3,401 | | 13,896 | | 10,541 | |
Loss on disposal of property | | 1,539 | | — | | 1,539 | | — | |
EBITDA from continuing operations | | $ | 6,639 | | $ | 4,976 | | $ | 33,448 | | $ | 23,732 | |
| | | | | | | | | |
Scioto Downs: | | | | | | | | | |
Loss from continuing operations | | $ | (246 | ) | $ | (290 | ) | $ | (1,511 | ) | $ | (1,937 | ) |
Interest expense, net of interest (income) | | 25 | | 30 | | 108 | | 124 | |
Benefit for income taxes | | (235 | ) | (533 | ) | (806 | ) | (1,053 | ) |
Depreciation | | 225 | | 508 | | 904 | | 1,154 | |
EBITDA from continuing operations | | $ | (231 | ) | $ | (285 | ) | $ | (1,305 | ) | $ | (1,712 | ) |
MTR GAMING GROUP, INC.
SELECTED FINANCIAL INFORMATION (continued)
(dollars in thousands)
(unaudited)
| | Three Months Ended | | Year Ended | |
| | December 31 | | December 31 | |
| | 2008 | | 2007 | | 2008 | | 2007 | |
EBITDA FROM CONTINUING OPERATIONS (continued): | | | | | | | | | |
| | | | | | | | | |
MTR-Harness / Running Aces: | | | | | | | | | |
Loss from continuing operations | | $ | (2,507 | ) | $ | (174 | ) | $ | (10,892 | ) | $ | (378 | ) |
Interest expense, net of interest (income) and minority interest | | 6 | | — | | 14 | | 42 | |
Provision (benefit) for income taxes, net of minority interest | | 2,294 | | 37 | | (1,491 | ) | (94 | ) |
Depreciation, net of minority interest | | — | | — | | — | | 3 | |
Equity in loss of North Metro Harness Initiative, LLC | | 193 | | 124 | | 12,300 | | 234 | |
EBITDA from continuing operations | | $ | (14 | ) | $ | (13 | ) | $ | (69 | ) | $ | (193 | ) |
| | | | | | | | | |
Corporate: | | | | | | | | | |
Loss from continuing operations | | $ | (2,549 | ) | $ | (5,070 | ) | $ | (30,634 | ) | $ | (24,993 | ) |
Interest expense, net of interest (income) | | 7,271 | | 7,454 | | 29,891 | | 24,169 | |
Benefit for income taxes | | (7,496 | ) | (5,393 | ) | (15,632 | ) | (11,426 | ) |
Depreciation | | 7 | | 83 | | 258 | | 321 | |
Gain on disposal of property | | (239 | ) | — | | (238 | ) | (10 | ) |
Loss on debt modification | | 464 | | — | | 3,820 | | — | |
EBITDA from continuing operations | | $ | (2,542 | ) | $ | (2,926 | ) | $ | (12,535 | ) | $ | (11,939 | ) |
| | | | | | | | | |
Consolidated: | | | | | | | | | |
Loss from continuing operations | | $ | (4,160 | ) | $ | (7,690 | ) | $ | (15,278 | ) | $ | (5,868 | ) |
Interest expense, net of interest (income) and minority interest | | 9,817 | | 10,386 | | 40,520 | | 34,334 | |
Benefit for income taxes, net of minority interest | | (2,720 | ) | (2,729 | ) | (3,197 | ) | (1,962 | ) |
Depreciation, net of minority interest | | 7,445 | | 7,903 | | 29,839 | | 27,791 | |
Loss on disposal of property, net of minority interest | | 2,955 | | 23 | | 2,956 | | 133 | |
Loss on debt modification | | 464 | | — | | 3,820 | | — | |
Equity in loss of North Metro Harness Initiative, LLC | | 193 | | 124 | | 12,300 | | 234 | |
EBITDA from continuing operations | | $ | 13,994 | | $ | 8,017 | | $ | 70,960 | | $ | 54,662 | |
| | | | | | | | | |
EBITDA from discontinued operations: | | | | | | | | | |
| | | | | | | | | |
Binion’s Gambling Hall & Hotel: | | | | | | | | | |
Loss from discontinued operations | | $ | (199 | ) | $ | (695 | ) | $ | (1,507 | ) | $ | (5,171 | ) |
Interest expense, net of interest (income) | | — | | 2 | | (29 | ) | (26 | ) |
Benefit for income taxes | | (50 | ) | (1,388 | ) | (929 | ) | (2,801 | ) |
Depreciation | | — | | (129 | ) | — | | 1,916 | |
Other income | | — | | — | | — | | (1,268 | ) |
Loss on disposal of property | | 230 | | 500 | | 903 | | 1,995 | |
EBITDA from discontinued operations | | $ | (19 | ) | $ | (1,710 | ) | $ | (1,562 | ) | $ | (5,355 | ) |
| | | | | | | | | |
Ramada Inn and Speedway Casino: | | | | | | | | | |
Income (loss) from discontinued operations | | $ | 123 | | $ | (150 | ) | $ | 1,600 | | $ | 32 | |
Interest expense | | — | | 97 | | 163 | | 389 | |
(Benefit) provision for income taxes | | (148 | ) | (44 | ) | 861 | | 13 | |
Depreciation | | — | | 202 | | 199 | | 826 | |
Loss (gain) on disposal of property | | 25 | | — | | (3,578 | ) | — | |
EBITDA from discontinued operations | | $ | — | | $ | 105 | | $ | (755 | ) | $ | 1,260 | |
| | | | | | | | | |
Jackson Racing: | | | | | | | | | |
Loss from discontinued operations | | $ | (301 | ) | $ | (39 | ) | $ | (2,526 | ) | $ | (353 | ) |
Interest expense, net of interest (income) and minority interest | | (1 | ) | — | | 2 | | 5 | |
Benefit for income taxes, net of minority interest | | (355 | ) | (91 | ) | (1,360 | ) | (190 | ) |
Depreciation, net of minority interest | | 5 | | 5 | | 30 | | 20 | |
Loss (gain) on disposal of property, net of minority interest | | 1 | | (1 | ) | 160 | | (5 | ) |
Impairment loss - Jackson Trotting Association, LLC | | — | | — | | 2,586 | | — | |
EBITDA from discontinued operations | | $ | (651 | ) | $ | (126 | ) | $ | (1,108 | ) | $ | (523 | ) |
MTR GAMING GROUP, INC.
CONSOLIDATED BALANCE SHEETS
(dollars in thousands)
| | December 31 | | December 31 | |
| | 2008 | | 2007 | |
| | | | | |
ASSETS | | | | | |
| | | | | |
Current assets: | | | | | |
Cash and cash equivalents | | $ | 29,011 | | $ | 31,045 | |
Restricted cash | | 929 | | 560 | |
Accounts receivable, net of allowance for doubtful accounts of $125 in 2008 and $92 in 2007 | | 7,717 | | 10,050 | |
Inventories | | 4,445 | | 4,407 | |
Deferred financing costs | | 4,444 | | 3,203 | |
Prepaid income taxes | | 7,059 | | 851 | |
Deferred income taxes | | 1,397 | | 1,427 | |
Other current assets | | 16,057 | | 5,089 | |
Assets of discontinued operations | | 36 | | 3,308 | |
Total current assets | | 71,095 | | 59,940 | |
| | | | | |
Property and equipment, net | | 367,769 | | 388,972 | |
Goodwill | | 1,985 | | 2,145 | |
Other intangibles | | 68,819 | | 69,043 | |
Deferred financing costs, net of current portion | | 2,499 | | 8,123 | |
Equity method investment | | — | | 11,609 | |
Deposits and other | | 14,815 | | 25,749 | |
Assets of discontinued operations | | 728 | | 45,338 | |
Total assets | | $ | 527,710 | | $ | 610,919 | |
| | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | |
| | | | | |
Current liabilities: | | | | | |
Accounts payable | | $ | 6,874 | | $ | 8,835 | |
Accounts payable - gaming taxes and assessments | | 6,848 | | 9,446 | |
Accrued payroll and payroll taxes | | 3,220 | | 4,718 | |
Accrued interest | | 4,933 | | 6,456 | |
Other accrued liabilities | | 14,680 | | 11,575 | |
Construction project liabilities | | 1,048 | | 4,225 | |
Deferred compensation | | 11,547 | | — | |
Current portion of long-term debt and capital lease obligations | | 20,498 | | 11,008 | |
Liabilities of discontinued operations | | 1,040 | | 5,328 | |
Total current liabilities | | 70,688 | | 61,591 | |
| | | | | |
Long-term debt and capital lease obligations, net of current portion | | 357,112 | | 420,520 | |
Long-term deferred compensation | | 663 | | 10,545 | |
Deferred income taxes | | 3,644 | | 896 | |
Liabilities of discontinued operations | | — | | 4,915 | |
Total liabilities | | 432,107 | | 498,467 | |
| | | | | |
Minority interest of discontinued operations | | 202 | | 305 | |
| | | | | |
Shareholders’ equity: | | | | | |
Common stock | | — | | — | |
Additional paid-in-capital | | 61,774 | | 60,478 | |
Retained earnings | | 34,013 | | 51,724 | |
Accumulated other comprehensive loss | | (386 | ) | (55 | ) |
Total shareholders’ equity | | 95,401 | | 112,147 | |
Total liabilities and shareholders’ equity | | $ | 527,710 | | $ | 610,919 | |