|
Delaware
|
| |
7011
|
| |
20-0904604
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Randi L. Strudler
Rory T. Hood Jones Day 250 Vesey Street New York, New York 10281 (212) 326-3939 |
| |
Senet S. Bischoff
Latham & Watkins LLP 885 Third Avenue New York, New York 10022 (212) 906-1200 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
|
Emerging growth company
☒
|
| |
|
CALCULATION OF REGISTRATION FEE
|
| ||||||||||||||||||||||||
| Title of Each Class of Securities to be Registered | | |
Amount to be
Registered(1) |
| |
Proposed Maximum
Offering Price Per Share(2) |
| |
Proposed Maximum
Aggregate Offering Price(2) |
| |
Amount of
Registration Fee |
| ||||||||||||
|
Common Stock, par value $0.01 per share
|
| | | | 5,020,972 | | | | | $ | 31.00 | | | | | $ | 155,650,132 | | | | | $ | 18,864.80(3) | | |
| | |
Per Share
|
| |
Total(2)
|
| ||||||
Public offering price
|
| | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1)
|
| | | $ | | | | | | $ | | | |
Proceeds to selling shareholders before expenses
|
| | | $ | | | | | | $ | | | |
| Stifel | | |
Cowen
|
| |
BTIG
|
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | 1 | | | |
| | | | 16 | | | |
| | | | 30 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 41 | | | |
| | | | 43 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 50 | | | |
| | | | 56 | | | |
| | | | 56 | | | |
| | | | 56 | | | |
| | | | 56 | | |
Property
|
| |
Location
|
| |
Type
|
| |
Opening
Year |
| |
Gaming
Square Footage |
| |
Slot
Machines |
| |
Table
Games |
| |
Hotel
Rooms |
| |
Food and
Beverage Outlets |
| |
Racebook
|
| |
Sportsbook
|
| ||||||||||||||||||||||||
Twin River Casino Hotel
|
| |
Lincoln, RI
|
| |
Casino and
Hotel |
| | | | 2007 | | | | | | 162,420 | | | | | | 4,107 | | | | | | 125 | | | | | | 136 | | | | | | 23 | | | | | | Yes | | | | | | Yes | | |
Hard Rock Biloxi
|
| |
Biloxi, MS
|
| |
Casino and
Resort |
| | | | 2007 | | | | | | 50,984 | | | | | | 1,158 | | | | | | 53 | | | | | | 479 | | | | | | 18 | | | | | | No | | | | | | Yes | | |
Tiverton Casino Hotel
|
| |
Tiverton, RI
|
| |
Casino and
Resort |
| | | | 2018 | | | | | | 33,600 | | | | | | 1,000 | | | | | | 32 | | | | | | 83 | | | | | | 8 | | | | | | Yes | | | | | | Yes | | |
Dover Downs Hotel & Casino
|
| |
Dover, DE
|
| |
Casino,
Hotel, and Raceway |
| | | | 1995 | | | | | | 165,000 | | | | | | 2,202 | | | | | | 52 | | | | | | 500 | | | | | | 14 | | | | | | Yes | | | | | | Yes | | |
Arapahoe Park and Havana Park
|
| |
Aurora, CO
|
| |
Racetrack/
OTB Site |
| | | | 1992 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | | Yes | | | | | | No | | |
Geography
|
| |
GGR
per capita(1) |
| |
# of
casinos(2) |
| |
Median
Income ($000’s) |
| |
Population(3)
(MM) |
| ||||||||||||
Cincinnati | | | | $ | 405 | | | | | | 7 | | | | | $ | 77.0 | | | | | | 2.2 | | |
Pittsburgh | | | | $ | 371 | | | | | | 5 | | | | | $ | 75.5 | | | | | | 2.3 | | |
Kansas City
|
| | | $ | 371 | | | | | | 6 | | | | | $ | 79.9 | | | | | | 2.1 | | |
St. Louis
|
| | | $ | 370 | | | | | | 6 | | | | | $ | 76.6 | | | | | | 2.8 | | |
Detroit | | | | $ | 334 | | | | | | 3 | | | | | $ | 55.5 | | | | | | 4.3 | | |
Philadelphia | | | | $ | 326 | | | | | | 6 | | | | | $ | 61.7 | | | | | | 6.1 | | |
Indianapolis | | | | $ | 212 | | | | | | 2 | | | | | $ | 75.1 | | | | | | 2.0 | | |
Boston(4) | | | | $ | 105 | | | | | | 3 | | | | | $ | 99.3 | | | | | | 7.9 | | |
| | |
Three Months Ended
March 31, |
| |
Years Ended
December 31, |
| ||||||||||||||||||||||||
In thousands
|
| |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
Income Statement Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 120,631 | | | | | $ | 104,806 | | | | | $ | 437,537 | | | | | $ | 421,053 | | | | | $ | 414,817 | | |
Operating costs and expenses
|
| | | | 90,324 | | | | | | 79,929 | | | | | | 316,888 | | | | | | 297,330 | | | | | | 302,361 | | |
Income from operations
|
| | | | 30,307 | | | | | | 24,877 | | | | | | 120,649 | | | | | | 123,723 | | | | | | 112,456 | | |
Interest expense, net of amounts capitalized and interest income
|
| | | | (7,038) | | | | | | (5,699) | | | | | | (22,852) | | | | | | (22,615) | | | | | | (26,403) | | |
Change in fair value of contingent value rights
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,661) | | |
Income before provision for income taxes
|
| | | | 23,269 | | | | | | 19,178 | | | | | | 97,797 | | | | | | 101,108 | | | | | | 83,392 | | |
Provision for income taxes
|
| | | | 5,673 | | | | | | 6,544 | | | | | | (26,359) | | | | | | (38,861) | | | | | | (38,553) | | |
Net income
|
| | | | 17,596 | | | | | | 12,634 | | | | | | 71,438 | | | | | | 62,247 | | | | | | 44,839 | | |
Deemed dividends related to change in fair value of
common stock subject to possible redemption |
| | | | — | | | | | | (1,305) | | | | | | 640 | | | | | | (2,344) | | | | | | (1,028) | | |
Net income applicable to common shareholders
|
| | | $ | 17,596 | | | | | $ | 11,329 | | | | | $ | 72,078 | | | | | $ | 59,903 | | | | | $ | 43,811 | | |
|
| | |
As of March 31,
|
| |
As of December 31,
|
| ||||||||||||
In thousands
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
Balance Sheet Data | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 103,002 | | | | | $ | 77,580 | | | | | $ | 85,814 | | |
Total assets
|
| | | $ | 951,076 | | | | | $ | 782,352 | | | | | $ | 718,134 | | |
Total liabilities
|
| | | $ | 548,297 | | | | | $ | 483,692 | | | | | $ | 532,278 | | |
Total shareholders’ equity
|
| | | $ | 402,779 | | | | | $ | 298,660 | | | | | $ | 185,856 | | |
| | |
Three Months Ended
March 31, |
| |
Years Ended
December 31, |
| ||||||||||||||||||||||||
In thousands
|
| |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
Net cash provided by (used in) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 24,983 | | | | | $ | 28,815 | | | | | $ | 109,244 | | | | | $ | 107,832 | | | | | $ | 70,692 | | |
Investing activities
|
| | | $ | (17,105) | | | | | $ | (41,466) | | | | | $ | (117,600) | | | | | $ | (47,485) | | | | | $ | (12,177) | | |
Financing activities
|
| | | $ | 23,391 | | | | | $ | (10,038) | | | | | $ | (3,429) | | | | | $ | (28,933) | | | | | $ | (85,869) | | |
| | |
Three Months Ended
March 31, |
| |
Years Ended
December 31, |
| ||||||||||||||||||||||||
Other Financial Data in thousands
|
| |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
Adjusted EBITDA(1)
|
| | | $ | 43,884 | | | | | $ | 42,960 | | | | | $ | 165,697 | | | | | $ | 166,772 | | | | | $ | 152,297 | | |
| | |
Three Months Ended
March 31, |
| |
Years Ended
December 31, |
| ||||||||||||||||||||||||
In thousands
|
| |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
Net income
|
| | | $ | 17,596 | | | | | $ | 12,634 | | | | | $ | 71,438 | | | | | $ | 62,247 | | | | | $ | 44,839 | | |
Depreciation and amortization
|
| | | | 6,769 | | | | | | 5,212 | | | | | | 22,332 | | | | | | 22,204 | | | | | | 25,070 | | |
Provision for income taxes
|
| | | | 5,673 | | | | | | 6,544 | | | | | | 26,359 | | | | | | 38,861 | | | | | | 38,553 | | |
Interest expense, net of interest income
|
| | | | 7,038 | | | | | | 5,699 | | | | | | 22,852 | | | | | | 22,615 | | | | | | 26,403 | | |
Change in fair value of contingent value rights
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,661 | | |
Merger and going public expenses(1)
|
| | | | 6,440 | | | | | | — | | | | | | 6,636 | | | | | | — | | | | | | — | | |
Newport Grand disposal loss(2)
|
| | | | — | | | | | | 5,885 | | | | | | 6,514 | | | | | | — | | | | | | — | | |
Pension withdrawal expense(3)
|
| | | | — | | | | | | — | | | | | | 3,698 | | | | | | — | | | | | | — | | |
Expansion and pre-opening expenses(4)
|
| | | | — | | | | | | 34 | | | | | | 2,678 | | | | | | 154 | | | | | | 623 | | |
Non-recurring litigation expenses(5)
|
| | | | (557) | | | | | | 858 | | | | | | 1,861 | | | | | | 1,722 | | | | | | 2,071 | | |
Pension audit payment(6)
|
| | | | — | | | | | | — | | | | | | 1,400 | | | | | | — | | | | | | — | | |
Share-based compensation
|
| | | | 152 | | | | | | 5,018 | | | | | | (1,474) | | | | | | 17,791 | | | | | | 6,328 | | |
Legal & financial expenses for strategic review(7)
|
| | | | — | | | | | | 550 | | | | | | 676 | | | | | | 822 | | | | | | — | | |
Credit agreement amendment expenses(8)
|
| | | | 335 | | | | | | 386 | | | | | | 493 | | | | | | 106 | | | | | | 717 | | |
Acquisition costs(9)
|
| | | | 438 | | | | | | — | | | | | | 208 | | | | | | — | | | | | | — | | |
Storm related repair expense(10)
|
| | | | — | | | | | | 140 | | | | | | 26 | | | | | | 250 | | | | | | — | | |
Referendum costs(11)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,032 | | |
Adjusted EBITDA
|
| | | $ | 43,884 | | | | | $ | 42,960 | | | | | $ | 165,697 | | | | | $ | 166,772 | | | | | $ | 152,297 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
In thousands
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Income Statement Data | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 179,931 | | | | | $ | 176,428 | | | | | $ | 181,779 | | |
Expenses
|
| | | | 179,026 | | | | | | 176,354 | | | | | | 179,680 | | |
Operating earnings
|
| | | | 905 | | | | | | 74 | | | | | | 2,099 | | |
Interest expense
|
| | | | (790) | | | | | | (840) | | | | | | (863) | | |
Other income
|
| | | | 302 | | | | | | 147 | | | | | | 134 | | |
Earnings (loss) before income taxes
|
| | | | 417 | | | | | | (619) | | | | | | 1,370 | | |
Income tax expense
|
| | | | (387) | | | | | | (523) | | | | | | (612) | | |
Net earnings (loss)
|
| | | $ | 30 | | | | | $ | (1,142) | | | | | $ | 758 | | |
Comprehensive (loss) income
|
| | | $ | (130) | | | | | $ | (1,245) | | | | | $ | 366 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
In thousands
|
| |
2018
|
| |
2017
|
| ||||||
Balance Sheet Data | | | | | | | | | | | | | |
Cash
|
| | | $ | 10,864 | | | | | $ | 10,714 | | |
Total assets
|
| | | $ | 160,715 | | | | | $ | 161,961 | | |
Total liabilities
|
| | | $ | 46,371 | | | | | $ | 47,652 | | |
Total shareholders’ equity
|
| | | $ | 114,344 | | | | | $ | 114,309 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
In thousands
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Net cash provided by (used in) | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 9,995 | | | | | $ | 6,700 | | | | | $ | 10,355 | | |
Investing activities
|
| | | $ | (4,838) | | | | | $ | (2,204) | | | | | $ | (2,818) | | |
Financing activities
|
| | | $ | (5,007) | | | | | $ | (5,459) | | | | | $ | (6,356) | | |
Other Financial Data
|
| |
Year Ended
December 31, 2018 |
| |||
Adjusted EBITDA(1)
|
| | | $ | 10,767 | | |
In thousands
|
| |
Year Ended
December 31, 2018 |
| |||
Net income
|
| | | $ | 30 | | |
Depreciation and amortization
|
| | | | 8,231 | | |
Provision for income taxes
|
| | | | 387 | | |
Interest expense, net of interest income
|
| | | | 790 | | |
Merger Costs(1)
|
| | | | 1,090 | | |
Share-based compensation
|
| | | | 239 | | |
Adjusted Dover Downs EBITDA
|
| | | $ | 10,767 | | |
In millions
|
| |
Pro Forma
Three Months Ended March 31, 2019 |
| |
Pro Forma
Year Ended December 31, 2018 |
| ||||||
Net revenue
|
| | | $ | 143.7 | | | | | $ | 534.1 | | |
Operating costs and expenses
|
| | | | 107.2 | | | | | | 404.1 | | |
Income from operations
|
| | | | 36.5 | | | | | | 130.1 | | |
Interest expense, net of amounts capitalized and interest income
|
| | | | (11.6) | | | | | | (46.8) | | |
Other income
|
| | | | 0.6 | | | | | | 0.3 | | |
Income before provision for income taxes
|
| | | | 25.6 | | | | | | 83.6 | | |
Provision for income taxes
|
| | | | 6.4 | | | | | | 20.8 | | |
Net income
|
| | | $ | 19.2 | | | | | $ | 62.8 | | |
Net deemed dividends related to change in fair value of common stock
subject to possible redemption |
| | | | 0.0 | | | | | | 0.6 | | |
Net income applicable to common shareholders
|
| | | $ | 19.2 | | | | | $ | 63.4 | | |
Adjusted EBITDA(1)
|
| | | $ | 46.3 | | | | | $ | 176.5 | | |
(in millions)
|
| |
Pro Forma
Three Months Ended March 31, 2019 |
| |
Pro Forma
Year Ended December 31, 2018 |
| ||||||
Net income
|
| | | $ | 19.2 | | | | | $ | 62.8 | | |
Depreciation and amortization
|
| | | | 8.7 | | | | | | 29.8 | | |
Provision for income taxes
|
| | | | 6.4 | | | | | | 20.8 | | |
Interest expense, net of interest income
|
| | | | 11.6 | | | | | | 46.8 | | |
Newport Grand disposal loss(a)
|
| | | | — | | | | | | 6.5 | | |
Pension withdrawal expense(b)
|
| | | | — | | | | | | 3.7 | | |
Expansion and pre-opening expenses(c)
|
| | | | — | | | | | | 2.7 | | |
Non-recurring litigation expenses(d)
|
| | | | (0.6) | | | | | | 1.9 | | |
Pension audit payment(e)
|
| | | | — | | | | | | 1.4 | | |
Share-based compensation
|
| | | | 0.3 | | | | | | (1.2) | | |
Legal & financial expenses for strategic review(f)
|
| | | | — | | | | | | 0.7 | | |
Existing credit agreement amendment expenses(g)
|
| | | | 0.3 | | | | | | 0.5 | | |
Acquisition costs(h)
|
| | | | 0.4 | | | | | | 0.2 | | |
Storm related repair expense(i)
|
| | | | — | | | | | | 0.0 | | |
Pro Forma Adjusted EBITDA(j)
|
| | | $ | 46.3 | | | | | $ | 176.5 | | |
| | |
As of March 31, 2019
|
| ||||||||||||||||||
(in thousands)
|
| |
Actual
|
| |
Pro Forma As
Adjusted for the Refinancing Transaction |
| |
Pro Forma As
Adjusted for the Share Repurchase |
| | |||||||||||
Cash and cash equivalents
|
| | | $ | 103,002 | | | | | $ | 365,500 | | | | | $ | | | | | ||
Total debt: | | | | | | | | | | | | | | | | | | | | | ||
Existing term loan, net of current portion, discount and deferred financing fees
|
| | | $ | 334,920 | | | | | $ | — | | | | | $ | | | | | ||
New revolving credit facility
|
| | | | — | | | | | | — | | | | | | | | | | ||
New term loan facility
|
| | | | — | | | | | | 297,750 | | | | | | | | | | ||
Senior Notes
|
| | | | — | | | | | | 400,000 | | | | | | | | | | ||
Total long-term debt
|
| | | $ | 334,920 | | | | | $ | 697,750 | | | | | $ | | | | | ||
Current portion of term loans
|
| | | $ | 3,595 | | | | | $ | 2,250 | | | | | $ | | | | | ||
Existing revolver borrowing (reported as current)
|
| | | $ | 80,000 | | | | | $ | — | | | | | $ | | | | | ||
Total debt
|
| | | $ | 418,515 | | | | | $ | 700,000 | | | | | $ | | | | | ||
Total Shareholders’ equity
|
| | | $ | 402,779 | | | | | $ | 402,779 | | | | | $ | | | | | ||
Total capitalization
|
| | | $ | 821,294 | | | | | $ | 1,102,779 | | | | | $ | | | |
| | |
Twin River
|
| |
Dover
Downs(1) |
| |
Pro Forma
Adjustments |
| |
Note 3
|
| |
Pro Forma
Combined |
| |||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenues
|
| | | $ | 120,631 | | | | | $ | 42,414 | | | | | $ | (19,357) | | | | |
|
(h)
|
| | | | $ | 143,688 | | |
Operating costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming, racing, hotel and food and beverage
|
| | | | 37,088 | | | | | | 38,868 | | | | | | (7,101) | | | | |
|
(i)
|
| | | | | 49,497 | | |
| | | | | | | | | | | | | | | | | (19,357) | | | | |
|
(h)
|
| | | | | | | |
Advertising, general and administrative
|
| | | | 46,467 | | | | | | 2,728 | | | | | | (6,440) | | | | |
|
(a)
|
| | | | | 48,997 | | |
| | | | | | | | | | | | | | | | | (859) | | | | |
|
(b)
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 7,101 | | | | |
|
(i)
|
| | | | | | | |
Merger Costs
|
| | | | — | | | | | | 10,977 | | | | | | (10,977) | | | | |
|
(a)
|
| | | | | — | | |
Depreciation and amortization of intangibles
|
| | | | 6,769 | | | | | | 2,093 | | | | | | 94 | | | | |
|
(c)
|
| | | | | 8,663 | | |
| | | | | | | | | | | | | | | | | (293) | | | | |
|
(d)
|
| | | | | | | |
Total operating costs and expenses
|
| | | | 90,324 | | | | | | 54,665 | | | | | | (37,832) | | | | | | | | | | | | 107,157 | | |
Income (loss) from operations
|
| | | | 30,307 | | | | | | (12,251) | | | | | | 18,475 | | | | | | | | | | | | 36,531 | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 13 | | | | | | — | | | | | | — | | | | | | | | | | | | 13 | | |
Other income
|
| | | | — | | | | | | 647 | | | | | | — | | | | | | | | | | | | 647 | | |
Interest expense, net of amounts capitalized
|
| | | | (7,051) | | | | | | (201) | | | | | | 201 | | | | |
|
(e)
|
| | | | | (11,597) | | |
| | | | | | | | | | | | | | | | | (4,546) | | | | |
|
(j)
|
| | | | | | | |
Total other income (expense)
|
| | | | (7,038) | | | | | | 446 | | | | | | (4,345) | | | | | | | | | | | | (10,937) | | |
Income (loss) before provision for income taxes
|
| | | | 23,269 | | | | | | (11,805) | | | | | | 14,130 | | | | | | | | | | | | 25,594 | | |
Provision for income taxes
|
| | | | 5,673 | | | | | | (1,779) | | | | | | 2,466 | | | | |
|
(f)
|
| | | | | 6,360 | | |
Net income (loss) applicable to common stockholders
|
| | | $ | 17,596 | | | | | $ | (10,026) | | | | | $ | 11,664 | | | | | | | | | | | $ | 19,234 | | |
Net income per common share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.46 | | | | | | | | | | | | | | | | | | | | | | | $ | 0.47 | | |
Diluted
|
| | | $ | 0.46 | | | | | | | | | | | | | | | | | | | | | | | $ | 0.47 | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 38,248,000 | | | | | | | | | | | | | | | | |
|
(g)
|
| | | | | 41,224,825 | | |
Diluted
|
| | | | 38,367,000 | | | | | | | | | | | | | | | | |
|
(g)
|
| | | | | 41,343,825 | | |
| | |
Twin River
|
| |
Dover
Downs |
| |
Pro Forma
Adjustments |
| |
Note 3
|
| |
Pro Forma
Combined |
| |||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenues
|
| | | $ | 437,537 | | | | | $ | 179,931 | | | | | $ | (83,328) | | | | |
|
(h)
|
| | | | $ | 534,140 | | |
Operating costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming, racing, hotel and food and beverage
|
| | | | 129,341 | | | | | | 164,381 | | | | | | (29,513) | | | | |
|
(i)
|
| | | | | 180,881 | | |
| | | | | | | | | | | | | | | | | (83,328) | | | | |
|
(h)
|
| | | | | | | |
Advertising, general and administrative
|
| | | | 156,023 | | | | | | 5,324 | | | | | | 29,513 | | | | |
|
(i)
|
| | | | | 184,224 | | |
| | | | | | | | | | | | | | | | | (6,636) | | | | |
|
(a)
|
| | | | | | | |
Merger Costs
|
| | | | — | | | | | | 1,090 | | | | | | (1,090) | | | | |
|
(a)
|
| | | | | — | | |
Expansion and pre-opening
|
| | | | 2,678 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,678 | | |
Newport Grand disposal loss
|
| | | | 6,514 | | | | | | — | | | | | | — | | | | | | | | | | | | 6,514 | | |
Depreciation and amortization of intangibles
|
| | | | 22,332 | | | | | | 8,231 | | | | | | 377 | | | | |
|
(c)
|
| | | | | 29,770 | | |
| | | | | | | | | | | | | | | | | (1,170) | | | | |
|
(d)
|
| | | | | | | |
Total operating costs and expenses
|
| | | | 316,888 | | | | | | 179,026 | | | | | | (91,847) | | | | | | | | | | | | 404,067 | | |
Income from operations
|
| | | | 120,649 | | | | | | 905 | | | | | | 8,519 | | | | | | | | | | | | 130,073 | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 173 | | | | | | — | | | | | | — | | | | | | | | | | | | 173 | | |
Other income
|
| | | | — | | | | | | 302 | | | | | | — | | | | | | | | | | | | 302 | | |
Interest expense, net of amounts capitalized
|
| | | | (23,025) | | | | | | (790) | | | | | | 790 | | | | |
|
(e)
|
| | | | | (46,992) | | |
| | | | | | | | | | | | | | | | | (23,967) | | | | |
|
(j)
|
| | | | | | | |
Total other expense
|
| | | | (22,852) | | | | | | (488) | | | | | | (23,177) | | | | | | | | | | | | (46,517) | | |
Income before provision for income taxes
|
| | | | 97,797 | | | | | | 417 | | | | | | (14,658) | | | | | | | | | | | | 83,556 | | |
Provision for income taxes
|
| | | | 26,359 | | | | | | 387 | | | | | | (5,982) | | | | |
|
(f)
|
| | | | | 20,764 | | |
Net income
|
| | | | 71,438 | | | | | | 30 | | | | | | (8,676) | | | | | | | | | | | $ | 62,792 | | |
Deemed dividends related to changes in fair value of
common stock subject to possible redemption |
| | | | 640 | | | | | | — | | | | | | — | | | | | | | | | | | | 640 | | |
Net income applicable to common stockholders
|
| | | $ | 72,078 | | | | | $ | 30 | | | | | $ | (8,676) | | | | | | | | | | | $ | 63,432 | | |
Net income per common share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.95 | | | | | | | | | | | | | | | | | | | | | | | $ | 1.59 | | |
Diluted
|
| | | $ | 1.87 | | | | | | | | | | | | | | | | | | | | | | | $ | 1.53 | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 36,938,943 | | | | | | | | | | | | | | | | |
|
(g)
|
| | | | | 39,915,768 | | |
Diluted
|
| | | | 38,551,708 | | | | | | | | | | | | | | | | |
|
(g)
|
| | | | | 41,528,533 | | |
(in thousands, except share and per share data)
|
| |
March 28,
2019 |
| |||
Dover Downs shares outstanding
|
| | | | 33,125,997 | | |
Closing Dover Downs share price on March 27, 2019
|
| | | $ | 2.62 | | |
Total fair value of stock purchased*
|
| | | $ | 86,790 | | |
Cash paid by the Company at closing, including amounts to retire Dover Downs debt, inclusive of accrued interest
|
| | | $ | 29,096 | | |
Consideration transferred
|
| | | $ | 115,886 | | |
| | |
Preliminary as of
March 28, 2019 |
| |||
Cash
|
| | | $ | 19,500 | | |
Accounts receivable
|
| | | | 5,674 | | |
Due from State of Delaware
|
| | | | 2,535 | | |
Inventory
|
| | | | 1,891 | | |
Prepaid expenses and other assets
|
| | | | 2,586 | | |
Property and equipment
|
| | | | 103,657 | | |
Right of use asset
|
| | | | 1,333 | | |
Intangible assets
|
| | | | 5,110 | | |
Deferred income tax assets
|
| | | | 6,655 | | |
Other assets
|
| | | | 320 | | |
Accounts payable
|
| | | | (7,470) | | |
Purses due to horseman
|
| | | | (2,613) | | |
Accrued and other current liabilities
|
| | | | (13,014) | | |
Lease obligations
|
| | | | (1,333) | | |
Pension benefit obligations
|
| | | | (6,613) | | |
Other long-term liabilities
|
| | | | (2,332) | | |
Total purchase price
|
| | | $ | 115,886 | | |
| | |
Shares Owned Prior to the
Offering |
| |
Number of
Shares Offered |
| |
Shares Owned After the Offering and
Share Repurchase, if any |
| |||||||||||||||||||||
Name
|
| |
Number of
Shares |
| |
Percentage
|
| |
Number of
Shares |
| |
Percentage
|
| ||||||||||||||||||
Standard RI Ltd.(1)
|
| | | | 13,083,391 | | | | | | 31.8% | | | | | | 3,000,000 | | | | | | — | | | | | | —% | | |
NB Distressed Debt Investment Fund
Limited(2) |
| | | | 846,808 | | | | | | 2.1% | | | | | | 846,808 | | | | | | — | | | | | | —% | | |
NB Distressed Debt Master Fund LP(3)
|
| | | | 734,436 | | | | | | 1.8% | | | | | | 734,436 | | | | | | — | | | | | | —% | | |
DG Capital Management, LLC(4)
|
| | | | 439,728 | | | | | | 1.1% | | | | | | 439,728 | | | | |
Name
|
| |
Number of
Shares |
|
Stifel, Nicolaus & Company, Incorporated
|
| |
|
|
Cowen and Company, LLC
|
| | | |
BTIG, LLC
|
| | | |
Total
|
| | | |
|
Per Share
|
| | | $ | | | |
|
Total
|
| | | $ | | | |
| Stifel | | |
Cowen
|
| |
BTIG
|
|
|
SEC registration fee
|
| | | $ | 18,865 | | |
|
FINRA filing fee
|
| | | | 23,348 | | |
|
Printing fees and expenses
|
| | | | 25,000 | | |
|
Legal fees and expenses
|
| | | | 500,000 | | |
|
Accounting fees and expenses
|
| | | | 375,000 | | |
|
Miscellaneous expenses
|
| | | | 32,787 | | |
|
Total
|
| | | $ | 975,000 | | |
| | | | TWIN RIVER WORLDWIDE HOLDINGS, INC. | | |||
| | | | By: | | | /s/ George T. Papanier | |
| | | | Name: | | | George T. Papanier | |
| | | | Title: | | | President and Chief Executive Officer | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ George T. Papanier
George T. Papanier
|
| |
President, Chief Executive Officer and Director (Principal Executive Officer)
|
| |
June 18, 2019
|
|
|
/s/ Stephen H. Capp
Stephen H. Capp
|
| |
EVP and Chief Financial Officer (Principal Financial and Accounting Officer)
|
| |
June 18, 2019
|
|
|
*
John E. Taylor, Jr.
|
| |
Executive Chairman and Director
|
| |
June 18, 2019
|
|
|
*
Terrence Downey
|
| |
Director
|
| |
June 18, 2019
|
|
|
*
Soohyung Kim
|
| |
Director
|
| |
June 18, 2019
|
|
|
*
Jeffrey W. Rollins
|
| |
Director
|
| |
June 18, 2019
|
|
|
*
Wanda Y. Wilson
|
| |
Director
|
| |
June 18, 2019
|
|