SAINT LOUIS, Aug. 27, 2014 /PRNewswire/ -- Isle of Capri Casinos, Inc. (NASDAQ: ISLE) (the "Company") today reported financial results for the first quarter of fiscal year 2015 ended July 27, 2014 and other Company-related news.

Consolidated Results

The following table outlines the Company's financial results (dollars in millions, except per share data, unaudited):



                                        Three Months Ended
                                        ------------------

                                             July 27,       July 28,

                                                       2014            2013
                                                       ----            ----

    Net revenues                                     $241.6          $238.0

    Consolidated adjusted EBITDA (1)                   43.7            41.9


    Loss from continuing operations                   (2.3)          (5.7)

    Income from discontinued operations                   -            0.8

    Net loss                                          (2.3)          (4.9)


    Diluted loss per share from
     continuing operations                           (0.06)         (0.14)

    Diluted income per share from
     discontinued operations                              -           0.02

    Diluted loss per share                           (0.06)         (0.12)

    Adjusted income (loss) per share
     (2)                                              0.02          (0.07)



               (1)    For a further description of
                       Consolidated Adjusted EBITDA, refer to
                       the reconciliation tables following the
                       narrative and the definition of
                       Adjusted EBITDA in footnote (1) of this
                       release.

               (2)    For a reconciliation of the GAAP basis
                       per share amounts to adjusted income
                       (loss) per share, refer to the
                       reconciliation table labeled
                       "Reconciliation of GAAP Income (Loss)
                       from Continuing Operations to Adjusted
                       Income (Loss) and GAAP Income (Loss)
                       from Continuing Operations Per Share to
                       Adjusted Income (Loss) Per Share."

Virginia McDowell, President and Chief Executive Officer, commented: "For the second consecutive quarter, we increased Adjusted EBITDA and operating margins, on a same-store basis, despite a still challenging operating environment. Excluding Nemacolin, which was open for only one month during last year's quarter, six properties improved net revenues year over year and eight properties increased Adjusted EBITDA year over year. We continued to benefit from our profit improvement initiatives during the quarter.

"In July we implemented a restructuring of our corporate group in which we eliminated certain executive positions to maximize our efficiency and streamline reporting lines. These changes are expected to save approximately $2.5 million annually, not including severance expense of $2.3 million in the current quarter.

"We are also continuing to refine our marketing programs to enhance our customers' experience. On a same-store basis, during the quarter we saw a slight increase in play from our top tier customers and a 4% increase in retail play. This was offset by a decrease in play from customers in the lower segments of our database."

Financial Highlights

Net revenues for the current quarter were $241.6 million compared to $238.0 million in the prior year quarter, and consolidated Adjusted EBITDA was $43.7 million for the quarter compared to $41.9 million in the same quarter of the prior fiscal year. Excluding the results at Nemacolin, same-store property net revenues decreased from $235.2 million to $232.9 million, Adjusted EBITDA increased to $50.1 million from $48.9 million, and operating margins increased to 21.5% from 20.8%.

Adjusted income per share from continuing operations was $0.02 for the quarter compared to adjusted net income per share from continuing operations of ($0.07) in the prior year.

Operating results in the most recent quarter were impacted by $2.3 million of severance expenses related to the corporate restructuring and $1.0 million in expenses related to the voter referendum that would potentially allow casinos at certain racetracks in Colorado. The previous year's quarter benefited from a $1.0 million gain on the sale of our airplane.

On a GAAP basis, diluted loss per share from continuing operations was ($0.06) compared to a loss from continuing operations of ($0.14) in the prior year's quarter.

Operating Results

Black Hawk - Net revenues decreased $1.0 million to $31.7 million, and Adjusted EBITDA decreased $0.5 million to $7.9 million. Black Hawk continued to experience a heightened competitive environment during the quarter which impacted net revenues. However, we continued to aggressively manage expenses, which mitigated some of the top-line weakness.

Pompano - Net revenues increased $0.3 million to $37.7 million, and Adjusted EBITDA increased $0.6 million, or 9.4%, to $6.6 million. The property experienced an increased promotional environment at the beginning of the quarter and adjusted marketing programs and cost levels appropriately.

Iowa - Net revenues decreased $0.2 million to $47.3 million, while Adjusted EBITDA increased $0.9 million to $13.4 million. Net revenues, Adjusted EBITDA and operating margins each increased at both Bettendorf and Waterloo, where profit enhancement initiatives and stronger marketing programs to top-tier customers offset overall gaming market weakness. The decline in net revenues for the state was entirely attributable to Marquette, where road construction and softer tourism impacted results.

Lake Charles - Net revenues decreased $1.1 million to $32.5 million, and Adjusted EBITDA decreased $0.4 million to $5.2 million. Net revenues and Adjusted EBITDA were impacted by decreased rated play partially offset by lower expenses.

Mississippi - Net revenues decreased $0.8 million to $24.9 million, and Adjusted EBITDA was consistent with prior year at $2.8 million. In Lula, we improved Adjusted EBITDA by over 30% and margins by over 400 basis points primarily as result of a more targeted marketing program and our profit improvement initiatives. Natchez and Vicksburg continue to experience market pressures from competition and economic conditions.

Missouri -Net revenues increased $0.6 million to $58.9 million, and Adjusted EBITDA increased $0.7 million to $14.3 million. Operating margins and Adjusted EBITDA increased at each of our four Missouri properties, despite slight decreases in net revenue in Caruthersville and Kansas City. Boonville, Cape Girardeau and Caruthersville benefited from an increase in top-tier rated play during the quarter. We also saw positive retail play trends at Boonville, Cape Girardeau and Kansas City.

Pennsylvania - Net revenues were $8.7 million, and Adjusted EBITDA was ($0.4) million, compared to $2.6 million and $(0.6) million, respectively, during the prior year, which included only the month of July. We continue to focus on building our revenues at the property and bringing the cost structure in line with the business volumes.

Corporate Expenses

Corporate and development expenses were $9.1 million for the quarter compared to $6.7 million in the first quarter of fiscal 2014. The current year quarter includes severance of $2.3 million and the prior year quarter benefitted from a $1.0 million gain from the sale of our airplane. Excluding the aforementioned items, corporate expenses declined 10.7% year over year.

Non-cash stock compensation expense was $0.8 million for the quarter compared to $1.1 million in the first quarter of fiscal 2014.

Development

The Provence, Philadelphia, Pennsylvania - We continue to await the decision from the Pennsylvania Gaming Control Board (the "PGCB") regarding the awarding of the final license in Philadelphia where we would operate the proposed $700 million casino entertainment complex, dubbed The Provence, if the project is selected for licensure by the PGCB. As proposed, the 1.25 million square foot project is expected to include a 125-room hotel, a casino featuring approximately 3,300 electronic gaming machines and 150 table games, as well as a wide variety of non-gaming entertainment amenities. At this time, the PGCB has not communicated the timetable with respect to a forthcoming decision.

Capital Structure and Capital Expenditures

As of July 27, 2014, the Company had:


    --  $68.3 million in cash and cash equivalents, excluding $9.1 million in
        restricted cash and investments;
    --  $1.1 billion in total debt; and
    --  $125 million in net line of credit availability.

First quarter capital expenditures were $9.0 million, primarily consisting of maintenance and gaming equipment purchases. We expect to have capital expenditures of approximately $38 million to $41 million for the remainder of fiscal 2015.

Conference Call Information

Isle of Capri Casinos, Inc. will host a conference call on Wednesday, August 27, 2014 at 10:00 am central time during which management will discuss the financial and other matters addressed in this press release. The conference call can be accessed by interested parties via webcast through the investor relations page of the Company's website, www.islecorp.com, or, for domestic callers, by dialing 877-870-4263. International callers can access the conference call by dialing 412-317-0790. The conference call will be recorded and available for review starting at 11:59 pm central on Wednesday, August 27, 2014, until 11:59 pm central on Wednesday, September 3, 2014, by dialing 877-344-7529; International: 412-317-0088 and access number 10051402.

About Isle of Capri Casinos, Inc.

Isle of Capri Casinos, Inc. is a leading regional gaming and entertainment company dedicated to providing guests with exceptional experience at each of the 15 casino properties that it owns or operates, primarily under the Isle and Lady Luck brands. The Company currently operates gaming and entertainment facilities in Mississippi, Louisiana, Iowa, Missouri, Colorado, Florida and Pennsylvania. More information is available at the Company's website, www.islecorp.com.

Forward-Looking Statements

This press release may be deemed to contain forward-looking statements, which are subject to change. These forward-looking statements may be significantly impacted, either positively or negatively by various factors, including without limitation, licensing, and other regulatory approvals, financing sources, development and construction activities, costs and delays, weather, permits, competition and business conditions in the gaming industry. The forward-looking statements are subject to numerous risks and uncertainties that could cause actual results to differ materially from those expressed in or implied by the statements herein.

Additional information concerning potential factors that could affect the Company's financial condition, results of operations and expansion projects, is included in the filings of the Company with the Securities and Exchange Commission, including, but not limited to, its Form 10-K for the most recently ended fiscal year.

CONTACTS:
Isle of Capri Casinos, Inc.,
Eric Hausler, Chief Financial Officer-314.813.9205
Jill Alexander, Senior Director of Corporate Communication-314.813.9368
www.islecorp.com


                                                                  ISLE OF CAPRI CASINOS, INC.

                                                             CONSOLIDATED STATEMENTS OF OPERATIONS

                                                      (In thousands, except share and per share amounts)

                                                                          (Unaudited)


                                                                             Three Months Ended
                                                                             ------------------

                                                                                  July 27,               July 28,

                                                                                                    2014                2013
                                                                                                    ----                ----

    Revenues:

    Casino                                                                                      $255,072            $250,834

    Rooms                                                                                          8,312               8,915

    Food, beverage, pari-mutuel and other                                                         34,123              34,122

    Gross revenues                                                                               297,507             293,871

    Less promotional allowances                                                                 (55,858)           (55,858)
                                                                                                 -------             -------

    Net revenues                                                                                 241,649             238,013

    Operating expenses:

    Casino                                                                                        40,128              40,268

    Gaming taxes                                                                                  64,467              62,678

    Rooms                                                                                          1,903               1,901

    Food, beverage, pari-mutuel and other                                                         11,372              10,802

    Marine and facilities                                                                         14,719              14,619

    Marketing and administrative                                                                  60,361              59,250

    Corporate and development                                                                      9,148               6,698

    Preopening                                                                                         -              3,898

    Depreciation and amortization                                                                 19,643              19,802

    Total operating expenses                                                                     221,741             219,916
                                                                                                 -------             -------

    Operating income                                                                              19,908              18,097

    Interest expense                                                                            (21,329)           (22,654)

    Interest income                                                                                   87                  90

    Derivative income                                                                                  -                230
                                                                                                     ---                ---


    Loss from continuing operations before

    income taxes                                                                                 (1,334)            (4,237)

    Income tax provision                                                                           (983)            (1,411)
                                                                                                    ----              ------

    Loss from continuing operations                                                              (2,317)            (5,648)

    Income from discontinued operations,

    net of income taxes                                                                                -                786
                                                                                                     ---                ---

    Net loss                                                                                    $(2,317)           $(4,862)
                                                                                                 =======             =======


    Income (loss) per common share-basic and diluted:

    Loss from continuing operations                                                              $(0.06)            $(0.14)

    Income from discontinued operations,

    net of income taxes                                                                                -               0.02
                                                                                                     ---               ----

    Net loss                                                                                     $(0.06)            $(0.12)
                                                                                                  ======              ======


    Weighted average basic shares                                                             39,827,889          39,582,928

    Weighted average diluted shares                                                           39,827,889          39,582,928




                                                                                   ISLE OF CAPRI CASINOS, INC.

                                                                                   CONSOLIDATED BALANCE SHEETS

                                                                        (In thousands, except share and per share amounts)


                                                                                                                      July 27,              April 27,

                                                                                                                                       2014                 2014
                                                                                                                                       ----                 ----

                                                 ASSETS                                                              (unaudited)
                                                                   ------

    Current assets:

    Cash and cash equivalents                                                                                                       $68,330              $69,830

    Marketable securities                                                                                                            27,566               27,289

    Accounts receivable, net                                                                                                         10,806               12,615

    Income taxes receivable                                                                                                             243                   73

    Deferred income taxes                                                                                                             4,106                4,106

    Prepaid expenses and other assets                                                                                                28,535               18,526

    Total current assets                                                                                                            139,586              132,439

    Property and equipment, net                                                                                                     946,193              955,604

    Other assets:

    Goodwill                                                                                                                        108,970              108,970

    Other intangible assets, net                                                                                                     54,701               54,911

    Deferred financing costs, net                                                                                                    22,320               23,439

    Restricted cash and investments                                                                                                   9,125                9,807

    Prepaid deposits and other                                                                                                        4,865                4,904

    Total assets                                                                                                                 $1,285,760           $1,290,074
                                                                                                                                 ==========           ==========


                                                    LIABILITIES AND STOCKHOLDERS' EQUITY
                                                    ------------------------------------

    Current liabilities:

    Current maturities of long-term debt                                                                                               $231                 $230

    Accounts payable                                                                                                                 19,196               20,869

    Accrued liabilities:

    Payroll and related                                                                                                              35,384               34,700

    Property and other taxes                                                                                                         22,274               20,360

    Interest                                                                                                                         20,020               16,920

    Progressive jackpots and slot club awards                                                                                        16,526               16,306

    Other                                                                                                                            19,746               18,478

    Total current liabilities                                                                                                       133,377              127,863

    Long-term debt, less current maturities                                                                                       1,056,377            1,066,071

    Deferred income taxes                                                                                                            36,852               35,870

    Other accrued liabilities                                                                                                        18,575               18,495

    Other long-term liabilities                                                                                                      22,629               22,391

    Stockholders' equity:

    Preferred stock, $.01 par value; 2,000,000 shares authorized; none issued                                                             -                   -

    Common stock, $.01 par value; 60,000,000 shares authorized; shares issued:

    42,066,148 at July 27, 2014 and at April 27, 2014                                                                                   421                  421

    Class B common stock, $.01 par value; 3,000,000 shares authorized; none issued                                                        -                   -

    Additional paid-in capital                                                                                                      248,785              247,819

    Retained earnings (deficit)                                                                                                   (204,230)           (201,913)
                                                                                                                                   --------             --------

                                                                                                                                     44,976               46,327

    Treasury stock, 2,243,789 shares at July 27, 2014 and 2,236,971 shares at April
     27, 2014                                                                                                                      (27,026)            (26,743)

    Total stockholders' equity                                                                                                       17,950               19,584

    Total liabilities and stockholders' equity                                                                                   $1,285,760           $1,290,274
                                                                                                                                 ==========           ==========




                                    Isle of Capri Casinos, Inc.

                                  Supplemental Data - Net Revenues

                                     (unaudited, in thousands)


                                               Three Months Ended
                                               ------------------

                                                 July 27,              July 28,

                                                                2014                 2013
                                                                ----                 ----

    Colorado

                Black Hawk                                     $31,681              $32,684


    Florida

                Pompano                                         37,724               37,386


    Iowa

                Bettendorf                                      19,534               19,465

                Marquette                                        6,487                7,112

                Waterloo                                        21,252               20,942

                Iowa Total                                      47,273               47,519



    Louisiana

                Lake Charles                                    32,536               33,666


    Mississippi

                Lula                                            12,675               12,579

                Natchez                                          4,753                5,327

                Vicksburg                                        7,442                7,779

                Mississippi Total                               24,870               25,685



    Missouri

                Boonville                                       19,190               18,729

                Cape Girardeau                                  14,360               13,809

                Caruthersville                                   7,483                7,687

                Kansas City                                     17,829               18,071

                Missouri Total                                  58,862               58,296



    Pennsylvania

                Nemacolin                                        8,657                2,593



    Property Net Revenues
     before Other                                           241,603              237,829

    Other                                                        46                  184
                                                                ---                  ---

    Net Revenues from
     Continuing Operations                                 $241,649             $238,013
                                                           ========             ========


                                                                                             Isle of Capri Casinos, Inc.

                                                                            Reconciliation of Operating Income (Loss) to Adjusted EBITDA

                                                                                              (unaudited, in thousands)

                                           Three Months Ended July 27, 2014
                                           --------------------------------

                                                Operating                     Depreciation and                                            Stock-Based            Other               Adjusted

                                              Income (Loss)                     Amortization                                             Compensation                                 EBITDA
                                               ------------                     ------------                                             ------------                                 ------

    Black Hawk, Colorado                                        $4,510                                  $2,343                                            $8                $1,013               $7,874


    Pompano, Florida                                             4,839                                   1,742                                             6                     -               6,587


    Bettendorf                                                   4,016                                   1,452                                             4                     -               5,472

    Marquette                                                      898                                     456                                             1                     -               1,355

    Waterloo                                                     5,348                                   1,186                                             4                     -               6,538

                            Iowa Total                            10,262                                   3,094                                             9                     -              13,365
                            ----------


    Lake Charles, Louisiana                                      2,345                                   2,830                                             4                     -               5,179


    Lula                                                           926                                   1,287                                             3                     -               2,216

    Natchez                                                      (591)                                    233                                             4                     -               (354)

    Vicksburg                                                       90                                     892                                             4                     -                 986

                             Mississippi
                             Total                                   425                                   2,412                                            11                     -               2,848
                            ------------


    Boonville                                                    5,778                                     988                                             6                     -               6,772

    Cape Girardeau                                               (479)                                  2,790                                             1                     -               2,312

    Caruthersville                                                 660                                     668                                             4                     -               1,332

    Kansas City                                                  2,912                                     950                                             4                     -               3,866

                             Missouri
                             Total                                 8,871                                   5,396                                            15                     -              14,282
                            ---------


    Nemacolin, Pennsylvania                                    (1,773)                                  1,357                                             1                                     (415)
                                                                ------                                   -----                                           ---                                      ----


    Total Operating
     Properties                                                 29,479                                  19,174                                            54                 1,013               49,720

    Corporate and Other                                        (9,571)                                    469                                           829                 2,259              (6,014)

    Total                                                      $19,908                                 $19,643                                          $883                $3,272              $43,706
                                                               =======                                 =======                                          ====                ======              =======


                                         Three Months Ended July 28, 2013
                                         --------------------------------

                                                Operating                     Depreciation and                                            Stock-Based          Preopening            Adjusted

                                              Income (Loss)                     Amortization                                             Compensation          and Other              EBITDA
                                               ------------                     ------------                                             ------------          ---------              ------

    Black Hawk, Colorado                                        $6,084                                  $2,319                                           $11          $          -              $8,414


    Pompano, Florida                                             4,167                                   1,846                                             7                     -               6,020


    Bettendorf                                                   3,213                                   1,699                                             4                     -               4,916

    Marquette                                                    1,220                                     478                                             3                     -               1,701

    Waterloo                                                     4,628                                   1,220                                             6                     -               5,854

                            Iowa Total                             9,061                                   3,397                                            13                     -              12,471
                            ----------


    Lake Charles, Louisiana                                      2,734                                   2,877                                             5                     -               5,616


    Lula                                                           362                                   1,326                                             5                     -               1,693

    Natchez                                                      (599)                                    351                                             5                     -               (243)

    Vicksburg                                                      380                                   1,005                                             5                     -               1,390

                             Mississippi
                             Total                                   143                                   2,682                                            15                     -               2,840
                            ------------


    Boonville                                                    5,225                                   1,152                                             6                     -               6,383

    Cape Girardeau                                               (685)                                  2,787                                             3                     -               2,105

    Caruthersville                                                 457                                     805                                             6                     -               1,268

    Kansas City                                                  2,840                                     976                                             4                     -               3,820

                             Missouri
                             Total                                 7,837                                   5,720                                            19                     -              13,576
                            ---------


    Nemacolin, Pennsylvania                                    (5,011)                                    557                                             -                3,898                (556)
                                                                ------                                     ---                                           ---                -----                 ----


    Total Operating
     Properties                                                 25,015                                  19,398                                            70                 3,898               48,381

    Corporate and Other                                        (6,918)                                    404                                         1,059               (1,019)             (6,474)

    Total                                                      $18,097                                 $19,802                                        $1,129                $2,879              $41,907
                                                               =======                                 =======                                        ======                ======              =======




                                     Isle of Capri Casinos, Inc.

            Reconciliation of Income (Loss) From Continuing Operations to Adjusted EBITDA

                                      (unaudited, in thousands)


                                                                    Three Months Ended
                                                                    ------------------

                                          July 27,                                July 28,

                                                                         2014                 2013
                                                                         ----                 ----

    Loss from continuing
     operations                                         $(2,317)                  $(5,648)

                            Income tax provision                            983                1,411

                            Derivative income                                 -               (230)

                            Interest income                                (87)                (90)

                            Interest expense                             21,329               22,654

                            Depreciation and amortization                19,643               19,802

                            Stock-based compensation                        883                1,129

                            Severance charges                             2,259                    -

                            Colorado referendum costs                     1,013                    -

                            Preopening expense                                -               3,898

                            Gain on sale of airplane                          -             (1,019)

    Adjusted EBITDA (1)                                  $43,706                    $41,907
                                                         =======                    =======


                                             Isle of Capri Casinos, Inc.

                     Reconciliation of GAAP Income (Loss) From Continuing Operations to Adjusted

                    Income (Loss) and GAAP Income (Loss) From Continuing Operations Per Share to

                                           Adjusted Income (Loss) Per Share

                                              (unaudited, in thousands)


                                          Three Months Ended
                                          ------------------

                                              July  27,                                 July 28,

                                                            2014                                      2013
                                                            ----                                      ----


    GAAP loss from
     continuing
     operations                                         $(2,317)                                 $(5,648)

    Severance
     expense (3)                                           2,259                                         -

    Colorado
     referendum
     expense (3)                                           1,013                                         -

    Preopening
     expense                                                   -                                    3,898

    Gain on sale of
     corporate
     aircraft                                                  -                                  (1,019)

    Adjusted income
     (loss)  (2)                                            $955                                  $(2,769)
                                                            ====                                   =======



    GAAP loss from
     continuing
     operations per
     share                                               $(0.06)                                  $(0.14)

    Severance
     expense (3)                                            0.06                                         -

    Colorado
     referendum
     expense (3)                                            0.02                                         -

    Preopening
     expense                                                   -                                     0.10

    Gain on sale of
     corporate
     aircraft                                                  -                                   (0.03)

    Adjusted income
     (loss) per
     share                                                 $0.02                                   $(0.07)
                                                           =====                                    ======


            1.     Adjusted EBITDA is "earnings before
                   interest and other non-operating
                   income (expense), income taxes, stock-
                   based compensation, certain severance
                   expenses, certain expenses related to
                   the Colorado gaming referendum,
                   preopening expense, certain asset sale
                   gains and depreciation and
                   amortization." Adjusted EBITDA is
                   presented solely as a supplemental
                   disclosure because management believes
                   that it is 1) a widely used measure of
                   operating performance in the gaming
                   industry, 2) used as a component of
                   calculating required leverage and
                   minimum interest coverage ratios under
                   our Senior Credit Facility and 3) a
                   principal basis of valuing gaming
                   companies. Management uses Adjusted
                   EBITDA as the primary measure of the
                   Company's operating properties'
                   performance, and it is an important
                   component in evaluating the
                   performance of management and other
                   operating personnel in the
                   determination of certain components of
                   employee compensation.  Adjusted
                   EBITDA should not be construed as an
                   alternative to operating income as an
                   indicator of the Company's operating
                   performance, as an alternative to cash
                   flows from operating activities as a
                   measure of liquidity or as an
                   alternative to any other measure
                   determined in accordance with U.S.
                   generally accepted accounting
                   principles (GAAP).  The Company has
                   significant uses of cash flows,
                   including capital expenditures,
                   interest payments, taxes and debt
                   principal repayments, which are not
                   reflected in Adjusted EBITDA.  Also,
                   other gaming companies that report
                   Adjusted EBITDA information may
                   calculate Adjusted EBITDA in a
                   different manner than the Company.  A
                   reconciliation of Adjusted EBITDA to
                   income (loss) from continuing
                   operations is included in the
                   financial schedules accompanying this
                   release.

                  Certain of our debt agreements use a
                   similar calculation of "Adjusted
                   EBITDA" as a financial measure for the
                   calculation of financial debt
                   covenants and includes add back of
                   items such as gain on early
                   extinguishment of debt, pre-opening
                   expenses, certain write-offs and
                   valuation expenses, and non-cash
                   stock compensation expense. Reference
                   can be made to the definition of
                   Adjusted EBITDA in the applicable debt
                   agreements on file as Exhibits to our
                   filings with the Securities and
                   Exchange Commission.


            2.     Adjusted income (loss) is presented
                   solely as a supplemental disclosure as
                   this is one method management reviews
                   and utilizes to analyze the
                   performance of its core operating
                   business.  For many of the same
                   reasons mentioned above related to
                   Adjusted EBITDA, management believes
                   Adjusted income (loss) and Adjusted
                   income (loss) per share are useful
                   analytic tools as they enable
                   management to track the performance of
                   its core casino operating business
                   separate and apart from factors that
                   do not impact decisions affecting its
                   operating casino properties, such as
                   certain severance expenses, certain
                   expenses related to the Colorado
                   gaming referendum, certain asset sale
                   gains and preopening expenses.
                   Management believes Adjusted income
                   (loss) and Adjusted income (loss) per
                   share are useful to investors since
                   these adjustments provide a measure of
                   financial performance that more
                   closely resembles widely used measures
                   of performance and valuation in the
                   gaming industry.  Adjusted income
                   (loss) and adjusted income (loss) per
                   share do not include certain severance
                   expenses, certain expenses related to
                   the Colorado gaming referendum,
                   certain asset sale gains and
                   preopening expenses.


            3.     The Company recorded $2.3 million of
                   severance expense in the first quarter
                   of fiscal 2015 related to
                   restructuring at the corporate office.
                    The Company incurred $1.0 million of
                    expense during the first quarter of
                   fiscal 2015 related to the Colorado
                   gaming expansion referendum.

SOURCE Isle of Capri Casinos, Inc.