ST. LOUIS, Dec. 2, 2014 /PRNewswire/ -- Isle of Capri Casinos, Inc. (NASDAQ: ISLE) (the "Company") today reported financial results for the second quarter of fiscal year 2015 ended October 26, 2014 and other Company-related news.

Consolidated Financial Results

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



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

                             October 26,              October 27,           October 26,         October 27,

                                              2014                     2013                2014                 2013
                                              ----                     ----                ----                 ----

    Net revenues                            $238.9                   $231.6              $480.6               $469.6

    Consolidated
     Adjusted EBITDA (1)                      43.6                     37.3                87.4                 79.2


    Income (loss) from
     continuing
     operations                              (1.0)                     6.3               (3.3)                 0.7

    Income from
     discontinued
     operations                                  -                     1.7                   -                 2.5

    Net income (loss)                        (1.0)                     8.0               (3.3)                 3.2

    Diluted income
     (loss) per share
     from continuing
     operations                             (0.03)                    0.16              (0.08)                0.02

    Diluted income per
     share from
     discontinued
     operations                                  -                    0.04                   -                0.06

    Diluted income
     (loss) per share                       (0.03)                    0.20              (0.08)                0.08

    Adjusted income
     (loss) per share
     (2)                                     0.02                   (0.21)               0.05               (0.28)



               (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, the Company's president and chief executive officer, commented,

"Approximately a year ago, we undertook a comprehensive review of our business practices and implemented bold changes to the way we view and operate our business. We saw the benefits of those efforts once again as this is the third consecutive quarter we reported a year over year increase in Adjusted EBITDA.

"Our business continued to gain momentum during the quarter as we saw a year over year increase in net revenues and Adjusted EBITDA at ten properties. A combination of better overall macro-economic trends and our redesigned marketing and operating programs resulted in a 3% revenue increase year over year, while our more streamlined cost structure contributed to a 17% increase in Adjusted EBITDA year over year. Our revenue flow through during the quarter was 87%, demonstrating the operating leverage in our business.

"We continue to focus on improving the profitability of our newest properties and saw positive results at Cape Girardeau where Adjusted EBITDA improved 51% year over year. At Nemacolin we reduced the Adjusted EBITDA loss by nearly $1 million year over year and are continuing to focus on driving profitable revenues.

"We also remain focused on improving our balance sheet and property assets. We reduced debt by approximately $32 million since the beginning of our fiscal year, while continuing to invest in our properties to enhance the guest experience."

Financial Highlights

Net revenues for the second quarter were up 3.1%, to $238.9 million, compared to $231.6 million in the prior year quarter, and consolidated Adjusted EBITDA increased 17.1% to $43.6 million from $37.3 million in the prior year quarter. Adjusted EBITDA margin was 18.3% compared to 16.1% in the prior year quarter.

Operating results in the most recent quarter were impacted by a $1.2 million favorable property tax settlement in Waterloo and $3.0 million in expenses related to Amendment 68 in Colorado. The previous year's quarter benefited from a favorable judicial ruling on litigation in Greece, in which the Company reversed a $14.7 million litigation accrual, of which $7.3 million reduced operating expenses and $7.4 million reduced interest expense.

On a GAAP basis, diluted loss per share from continuing operations was ($0.03) compared to income per share from continuing operations of $0.16 in the prior year's quarter. Adjusted income per share from continuing operations was $0.02 compared to adjusted net loss per share from continuing operations of ($0.21) in the prior year's quarter.

Operating Results

Black Hawk - Net revenues increased $2.7 million, or 9.0%, to $32.7 million and Adjusted EBITDA increased $2.1 million to $9.0 million, at our two casinos in Black Hawk. This quarter's results benefited from better labor management and the rollout of Fan Club at our two properties. Additionally, the previous year's results were negatively impacted by flooding in Colorado. The overall Black Hawk market increased 4.7% compared to the prior year three-month period. Our properties increased market share from 20.9% in the prior year quarter to 22.0% in the current year quarter.

Pompano - Net revenues increased $0.3 million to $36.7 million, and Adjusted EBITDA increased 12.8%, to $6.2 million at Pompano Park. These results were driven primarily by cost reduction initiatives.

Iowa - Net revenues were essentially flat at $46.9 million and Adjusted EBITDA increased $0.2 million to $13.3 million at our properties in Iowa. Adjusted EBITDA margin at our property in Bettendorf increased 103 basis points despite a $0.7 million decrease in net revenues as a result of cost containment efforts. Effective marketing programs in Waterloo drove increased rated play and increased market share during the second quarter resulting in a 3.5% increase in Adjusted EBITDA.

Lake Charles - Net revenues decreased $0.2 million to $31.1 million, and Adjusted EBITDA was essentially flat at $4.5 million. During the quarter we renovated the buffet at Lake Charles introducing our Farmer's Pick buffet which has had great success at five of our other properties.

Mississippi - Net revenues grew $0.2 million to $23.6 million and Adjusted EBITDA grew $0.8 million at our properties in Mississippi. In Lula, strategic marketing initiatives contributed to a net revenue increase of $0.8 million. Coupled with cost savings efforts, Adjusted EBITDA at Lula increased $0.8 million to $2.0 million, an increase of 71.5%. In Vicksburg, more targeted marketing and better cost management resulted in a $0.3 million increase in Adjusted EBITDA to $1.0 million despite a decline in revenues.

Missouri - Net revenues increased $2.8 million to $58.9 million, and Adjusted EBITDA increased $1.5 million to $14.3 million at our properties in Missouri. Net revenues and Adjusted EBITDA at Cape Girardeau increased $1.8 million and $0.8 million, respectively, and Adjusted EBITDA margin improved almost 400 bps. We continue to focus on driving profitable revenue and enhancing our food and beverage operations as the property continues to mature. Kansas City and Caruthersville saw strong increases in Adjusted EBITDA of 9.6% and 38.0%, respectively, while Boonville's Adjusted EBITDA was almost flat.

Pennsylvania - Net revenues were $9.0 million, an increase of $1.6 million compared to the prior year quarter, which was the first full fiscal quarter of operation at our Lady Luck Casino at Nemacolin Woodlands Resort. Adjusted EBITDA was ($0.4) million compared to ($1.3) million during the second quarter of the prior year. We continue to refine our marketing programs and cost structure at the property.

Corporate Expenses

Corporate and development expenses were $6.7 million for the quarter, a decrease of $0.7 million compared to the prior year.

Corporate non-cash stock compensation expense was $1.1 million for the quarter compared to $1.4 million in the second quarter of fiscal 2014.

Capital Structure and Capital Expenditures

As of October 26, 2014, the Company had:


    --  $68.8 million in cash and cash equivalents, excluding $9.1 million in
        restricted cash and investments;
    --  $1.0 billion in total debt; and
    --  $178 million in net line of credit availability.

Second quarter capital expenditures were $9.7 million, bringing total capital expenditures to $18.7 million for the six months. The Company expects to incur approximately $28 million to $31 million in capital expenditures for the balance of fiscal 2015.

Conference Call Information

Isle of Capri Casinos, Inc. will host a conference call on Tuesday, December 2, 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 888-346-3970. International callers can access the conference call by dialing 412-902-4263. The conference call will be recorded and available for review starting at 11:59 pm central on Tuesday, December 2, 2014, until 11:59 pm central on Tuesday, December 16, 2014, by dialing 877-344-7529; International: 412-317-0088 and access number 10056661.

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 Colorado, Florida, Iowa, Louisiana, Mississippi, Missouri, 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




                                                                                               ISLE OF CAPRI CASINOS, INC.

                                                                                          CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                                    (In thousands, except share and per share amounts)

                                                                                                       (Unaudited)


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

                                                          October 26,                                          October 27,                October 26,             October 27,

                                                                               2014                                                  2013                    2014                     2013
                                                                               ----                                                  ----                    ----                     ----

    Revenues:

    Casino                                                                 $255,445                                              $246,508                $510,517                 $497,342

    Rooms                                                                     8,474                                                 8,713                  16,786                   17,628

    Food, beverage, pari-mutuel and other                                    34,435                                                32,597                  68,558                   66,719

    Gross revenues                                                          298,354                                               287,818                 595,861                  581,689

    Less promotional allowances                                            (59,437)                                             (56,197)              (115,295)               (112,055)
                                                                            -------                                               -------                --------                 --------

    Net revenues                                                            238,917                                               231,621                 480,566                  469,634

    Operating expenses:

    Casino                                                                   40,275                                                39,793                  80,403                   80,061

    Gaming taxes                                                             64,403                                                62,451                 128,870                  125,129

    Rooms                                                                     1,849                                                 1,872                   3,752                    3,773

    Food, beverage, pari-mutuel and other                                    10,674                                                10,315                  22,046                   21,117

    Marine and facilities                                                    14,488                                                14,382                  29,207                   29,001

    Marketing and administrative                                             59,858                                                59,640                 120,219                  118,890

    Corporate and development                                                 6,735                                                 7,386                  15,883                   14,084

    Litigation accrual reversal                                                   -                                              (7,351)                      -                 (7,351)

    Preopening expense                                                            -                                                    -                      -                   3,898

    Depreciation and amortization                                            19,610                                                20,522                  39,253                   40,324

    Total operating expenses                                                217,892                                               209,010                 439,633                  428,926
                                                                            -------                                               -------                 -------                  -------

    Operating income                                                         21,025                                                22,611                  40,933                   40,708


    Interest expense                                                       (21,114)                                             (15,193)               (42,443)                (37,847)

    Interest income                                                              92                                                    84                     179                      174

    Derivative income                                                             -                                                  168                       -                     398
                                                                                ---                                                  ---                     ---                     ---

    Income (loss) from continuing operations before

    income taxes                                                                  3                                                 7,670                 (1,331)                   3,433

    Income tax provision                                                    (1,024)                                              (1,359)                (2,007)                 (2,770)
                                                                             ------                                                ------                  ------                   ------

    Income (loss) from continuing operations                                (1,021)                                                6,311                 (3,338)                     663

    Income from discontinued operations, net of income
     taxes                                                                        -                                                1,726                       -                   2,512

    Net income (loss)                                                      $(1,021)                                               $8,037                $(3,338)                  $3,175
                                                                            =======                                                ======                 =======                   ======


    Income (loss) per common share-basic:

    Income (loss) from continuing operations                                $(0.03)                                                $0.16                 $(0.08)                   $0.02

    Income from discontinued operations,

    net of income taxes                                                           -                                                 0.04                       -                    0.06
                                                                                ---                                                 ----                     ---                    ----

    Net income (loss)                                                       $(0.03)                                                $0.20                 $(0.08)                   $0.08
                                                                             ======                                                 =====                  ======                    =====


    Income (loss) per common share-dilutive:

    Income (loss) from continuing operations                                $(0.03)                                                $0.16                 $(0.08)                   $0.02

    Income from discontinued operations,

    net of income taxes                                                           -                                                 0.04                       -                    0.06
                                                                                ---                                                 ----                     ---                    ----

    Net income (loss)                                                       $(0.03)                                                $0.20                 $(0.08)                   $0.08
                                                                             ======                                                 =====                  ======                    =====


    Weighted average basic shares                                        39,932,856                                            39,686,217              39,880,379               39,634,573

    Weighted average diluted shares                                      39,932,856                                            39,731,192              39,880,379               39,682,644



                                                              ISLE OF CAPRI CASINOS, INC.

                                                              CONSOLIDATED BALANCE SHEETS

                                                   (In thousands, except share and per share amounts)


                                                                   October 26,                        April 27,

                                                                                         2014                         2014
                                                                                         ----                         ----

                       ASSETS                                      (unaudited)
                                            ------

    Current assets:

    Cash and cash equivalents                                                         $68,794                      $69,830

    Marketable securities                                                              27,052                       27,289

    Accounts receivable, net                                                           11,280                       12,615

    Income taxes receivable                                                               203                           73

    Deferred income taxes                                                               3,898                        4,106

    Prepaid expenses and other
     assets                                                                            21,779                       18,526

    Total current assets                                                              133,006                      132,439

    Property and equipment, net                                                       935,930                      955,604

    Other assets:

    Goodwill                                                                          108,970                      108,970

    Other intangible assets, net                                                       54,492                       54,911

    Deferred financing costs, net                                                      21,200                       23,439

    Restricted cash and
     investments                                                                        9,149                        9,807

    Prepaid deposits and other                                                          4,825                        4,904

    Total assets                                                                   $1,267,572                   $1,290,074
                                                                                   ==========                   ==========


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

    Current liabilities:

    Current maturities of long-
     term debt                                                                           $233                         $230

    Accounts payable                                                                   19,813                       20,869

    Accrued liabilities:

    Payroll and related                                                                37,935                       34,700

    Property and other taxes                                                           24,750                       20,360

    Interest                                                                           16,658                       16,920

    Progressive jackpots and slot
     club awards                                                                       16,700                       16,306

    Other                                                                              20,773                       18,478

    Total current liabilities                                                         136,862                      127,863

    Long-term debt, less current
     maturities                                                                     1,034,182                    1,066,071

    Deferred income taxes                                                              37,628                       35,870

    Other accrued liabilities                                                          18,420                       18,495

    Other long-term liabilities                                                        22,357                       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 October 26,
     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                                                        247,450                      247,819

    Retained earnings (deficit)                                                     (205,251)                   (201,913)
                                                                                     --------                     --------

                                                                                       42,620                       46,327

    Treasury stock, 2,033,907 shares at October 26, 2014 and 2,236,971
     shares

    at April 27, 2014                                                                (24,497)                    (26,943)

    Total stockholders' equity                                                         18,123                       19,384

    Total liabilities and
     stockholders' equity                                                          $1,267,572                   $1,290,074
                                                                                   ==========                   ==========


                                                                   Isle of Capri Casinos, Inc.

                                                                Supplemental Data - Net Revenues

                                                                    (unaudited, in thousands)


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

                                       October 26,                               October 27,              October 26,             October 27,

                                                         2014                                      2013                    2014                    2013
                                                         ----                                      ----                    ----                    ----

    Colorado

                Black Hawk                              $32,738                                   $30,023                 $64,419                 $62,707


    Florida

                Pompano                                  36,733                                    36,400                  74,457                  73,786


    Iowa

                Bettendorf                               18,273                                    18,965                  37,807                  38,430

                Marquette                                 6,950                                     6,911                  13,437                  14,023

                Waterloo                                 21,649                                    21,040                  42,901                  41,982

                Iowa Total                               46,872                                    46,916                  94,145                  94,435



    Louisiana

                Lake Charles                             31,075                                    31,244                  63,611                  64,910


    Mississippi

                Lula                                     12,335                                    11,523                  25,010                  24,102

                Natchez                                   4,459                                     4,795                   9,212                  10,122

                Vicksburg                                 6,803                                     7,035                  14,245                  14,814

                Mississippi Total                        23,597                                    23,353                  48,467                  49,038



    Missouri

                Boonville                                19,075                                    18,891                  38,265                  37,620

                Cape Girardeau                           14,809                                    13,049                  29,169                  26,858

                Caruthersville                            7,583                                     7,199                  15,066                  14,886

                Kansas City                              17,395                                    16,936                  35,224                  35,007

                Missouri Total                           58,862                                    56,075                 117,724                 114,371



    Pennsylvania

                Nemacolin                                 9,033                                     7,429                  17,690                  10,022



    Property Net Revenues before Other               238,910                                   231,440                 480,513                 469,269

    Other                                                  7                                       181                      53                     365
                                                         ---                                       ---                     ---                     ---

    Net Revenues from Continuing
     Operations                                     $238,917                                  $231,621                $480,566                $469,634
                                                    ========                                  ========                ========                ========


                                                                                 Isle of Capri Casinos, Inc.

                                                                Reconciliation of Operating Income (Loss) to Adjusted EBITDA

                                                                                  (unaudited, in thousands)

                                                                                                                 Three Months Ended October 26, 2014
                                                                                                                 -----------------------------------

                                                           Operating                          Depreciation and                           Stock-Based               Other            Adjusted
                                                         Income (Loss)                          Amortization                             Compensation                                 EBITDA
                                                         ------------                           ------------                             ------------                                 ------

    Black Hawk, Colorado                          $3,629                              $2,307                                          $7                    $3,044             $8,987


    Pompano, Florida                               4,489                               1,732                                           7                         -             6,228


    Bettendorf, Iowa                               3,524                               1,436                                           6                         -             4,966

    Marquette, Iowa                                1,261                                 402                                           4                         -             1,667

    Waterloo, Iowa                                                                 6,593                                       1,289                         5            (1,225)               6,662

                               Iowa Total                                            11,378                                       3,127                        15            (1,225)              13,295



    Lake Charles, Louisiana                        1,705                               2,745                                           6                         -             4,456


    Lula, Mississippi                                673                               1,276                                           4                         -             1,953

    Natchez, Mississippi                           (950)                                272                                           4                         -             (674)

    Vicksburg, Mississippi                           140                                 893                                           4                         -             1,037

                               Mississippi Total                                      (137)                                      2,441                        12                  -               2,316



    Boonville, Missouri                            5,658                                 987                                           2                         -             6,647

    Cape Girardeau, Missouri                       (458)                              2,812                                           4                         -             2,358

    Caruthersville, Missouri                         846                                 629                                           3                         -             1,478

    Kansas City, Missouri                          2,897                                 959                                           7                         -             3,863

                               Missouri Total                                         8,943                                       5,387                        16                  -              14,346



    Nemacolin, Pennsylvania                      (1,744)                              1,362                                           3                                       (379)
                                                  ------                               -----                                         ---                                        ----

    Total Operating Properties                                                    28,263                                      19,101                        66              1,819               49,249

    Corporate and Other                          (7,238)                                509                                       1,128                         -           (5,601)

    Total                                        $21,025                             $19,610                                      $1,194                    $1,819            $43,648
                                                 =======                             =======                                      ======                    ======            =======


                                                                                                                 Three Months Ended October 27, 2013
                                                                                                                 -----------------------------------

                                                           Operating                          Depreciation and                           Stock-Based               Other            Adjusted
                                                         Income (Loss)                          Amortization                             Compensation                                 EBITDA
                                                         ------------                           ------------                             ------------                                 ------

    Black Hawk, Colorado                          $4,532                              $2,356                                          $8              $          -            $6,896


    Pompano, Florida                               3,727                               1,788                                           6                         -             5,521


    Bettendorf, Iowa                               3,276                               1,679                                           3                         -             4,958

    Marquette, Iowa                                1,242                                 487                                           1                         -             1,730

    Waterloo, Iowa                                 5,230                               1,202                                           4                         -             6,436

                               Iowa Total                                             9,748                                       3,368                         8                  -              13,124



    Lake Charles, Louisiana                        1,460                               3,003                                           4                         -             4,467


    Lula, Mississippi                              (186)                              1,322                                           3                         -             1,139

    Natchez, Mississippi                           (736)                                342                                           4                         -             (390)

    Vicksburg, Mississippi                         (110)                                891                                           4                         -               785

                               Mississippi Total                                    (1,032)                                      2,555                        11                  -               1,534



    Boonville, Missouri                            5,762                                 911                                           6                         -             6,679

    Cape Girardeau, Missouri                     (1,225)                              2,788                                           1                         -             1,564

    Caruthersville, Missouri                         325                                 742                                           4                         -             1,071

    Kansas City, Missouri                          2,560                                 961                                           4                         -             3,525

                               Missouri Total                                         7,422                                       5,402                        15                  -              12,839



    Nemacolin, Pennsylvania                      (3,013)                              1,670                                           1                                     (1,342)
                                                  ------                               -----                                         ---                                      ------

    Total Operating Properties                    22,844                              20,142                                          53                         -            43,039

    Corporate and Other                                                            (233)                                        380                     1,446            (7,351)             (5,758)

    Total                                        $22,611                             $20,522                                      $1,499                  $(7,351)           $37,281
                                                 =======                             =======                                      ======                   =======            =======


                                                                                   Isle of Capri Casinos, Inc.

                                                                  Reconciliation of Operating Income (Loss) to Adjusted EBITDA

                                                                                    (unaudited, in thousands)

                                                                                                                  Six Months Ended October 26, 2014
                                                                                                                  ---------------------------------

                                                           Operating                          Depreciation and                           Stock-Based                Other               Adjusted
                                                         Income (Loss)                          Amortization                             Compensation                                     EBITDA
                                                         ------------                           ------------                             ------------                                     ------

    Black Hawk, Colorado                          $8,139                              $4,650                                         $15                    $4,057                $16,861


    Pompano, Florida                               9,328                               3,474                                          13                         -                12,815


    Bettendorf, Iowa                               7,540                               2,888                                          10                         -                10,438

    Marquette, Iowa                                2,159                                 858                                           5                         -                 3,022

    Waterloo, Iowa                                                                11,941                                       2,475                         9                (1,225)               13,200

                               Iowa Total                                            21,640                                       6,221                        24                (1,225)               26,660



    Lake Charles, Louisiana                        4,050                               5,575                                          10                         -                 9,635


    Lula, Mississippi                              1,599                               2,563                                           7                         -                 4,169

    Natchez, Mississippi                         (1,541)                                505                                           8                         -               (1,028)

    Vicksburg, Mississippi                           230                               1,785                                           8                         -                 2,023

                               Mississippi Total                                        288                                       4,853                        23                      -                5,164



    Boonville, Missouri                           11,436                               1,975                                           8                         -                13,419

    Cape Girardeau, Missouri                       (937)                              5,602                                           5                         -                 4,670

    Caruthersville, Missouri                       1,506                               1,297                                           7                         -                 2,810

    Kansas City, Missouri                          5,809                               1,909                                          11                         -                 7,729

                               Missouri Total                                        17,814                                      10,783                        31                      -               28,628



    Nemacolin, Pennsylvania                      (3,517)                              2,719                                           4                         -                 (794)
                                                  ------                               -----                                         ---                       ---                  ----

    Total Operating Properties                                                    57,742                                      38,275                       120                  2,832                98,969

    Corporate and Other                                                         (16,809)                                        978                     1,957                  2,259              (11,615)

    Total                                        $40,933                             $39,253                                      $2,077                    $5,091                $87,354
                                                 =======                             =======                                      ======                    ======                =======


                                                                                                                  Six Months Ended October 27, 2013
                                                                                                                  ---------------------------------

                                                           Operating                          Depreciation and                           Stock-Based              Preopening            Adjusted
                                                         Income (Loss)                          Amortization                             Compensation             and Other               EBITDA
                                                         ------------                           ------------                             ------------             ---------               ------

    Black Hawk, Colorado                         $10,616                              $4,675                                         $19              $          -               $15,310


    Pompano, Florida                               7,894                               3,634                                          13                         -                11,541


    Bettendorf, Iowa                               6,489                               3,378                                           7                         -                 9,874

    Marquette, Iowa                                2,462                                 965                                           4                         -                 3,431

    Waterloo, Iowa                                 9,858                               2,422                                          10                         -                12,290

                               Iowa Total                                            18,809                                       6,765                        21                      -               25,595



    Lake Charles, Louisiana                        4,194                               5,880                                           9                         -                10,083


    Lula, Mississippi                                176                               2,648                                           8                         -                 2,832

    Natchez, Mississippi                         (1,335)                                693                                           9                         -                 (633)

    Vicksburg, Mississippi                           270                               1,896                                           9                         -                 2,175

                               Mississippi Total                                      (889)                                      5,237                        26                      -                4,374



    Boonville, Missouri                           10,987                               2,063                                          12                         -                13,062

    Cape Girardeau, Missouri                     (1,910)                              5,575                                           4                         -                 3,669

    Caruthersville, Missouri                         782                               1,547                                          10                         -                 2,339

    Kansas City, Missouri                          5,400                               1,937                                           8                         -                 7,345

                               Missouri Total                                        15,259                                      11,122                        34                      -               26,415



    Nemacolin, Pennsylvania                                                      (8,024)                                      2,227                         1                  3,898               (1,898)
                                                                                  ------                                       -----                       ---                  -----                ------

    Total Operating Properties                                                    47,859                                      39,540                       123                  3,898                91,420

    Corporate and Other                                                          (7,151)                                        784                     2,505                (8,370)             (12,232)

    Total                                        $40,708                             $40,324                                      $2,628                  $(4,472)               $79,188
                                                 =======                             =======                                      ======                   =======                =======


                                                                  Isle of Capri Casinos, Inc.

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

                                                                   (unaudited, in thousands)


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

                                                                         October 26,                   October 27,               October 26,                   October 27,

                                                                                              2014                       2013                           2014                   2013
                                                                                              ----                       ----                           ----                   ----

    Income (loss) from continuing
     operations                                               $(1,021)                        $6,311                   $(3,338)                          $663

                                  Income tax provision                                         1,024                      1,359                          2,007                  2,770

                                  Derivative income                                                -                     (168)                             -                 (398)

                                  Interest income                                               (92)                      (84)                         (179)                 (174)

                                  Interest expense                                            21,114                     15,193                         42,443                 37,847

                                  Depreciation and amortization                               19,610                     20,522                         39,253                 40,324

                                  Stock-based compensation                                     1,194                      1,499                          2,077                  2,628

                                  Colorado referendum costs (3)                                3,044                          -                         4,057                      -

                                  Property tax settlements (3)                               (1,225)                         -                       (1,225)                     -

                                  Severance expense (3)                                            -                         -                         2,259                      -

                                  Litigation accrual reversal (4)                                  -                   (7,351)                             -               (7,351)

                                  Preopening expense                                               -                         -                             -                 3,898

                                  Gain on sale of airplane                                         -                         -                             -               (1,019)

    Adjusted EBITDA (1)                                        $43,648                        $37,281                    $87,354                        $79,188
                                                               =======                        =======                    =======                        =======


                                                                   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                               Six Months Ended
                    ------------------                               ----------------

                        October 26,                                    October 27,                                     October 26,           October 27,

                                         2014                                             2013                                          2014                    2013
                                         ----                                             ----                                          ----                    ----


    GAAP income
     (loss) from
     continuing
     operations                      $(1,021)                                          $6,311                                      $(3,338)                   $663

    Colorado
     referendum
     expense (3)                        3,044                                                -                                        4,057                       -

    Property tax
     settlement (3)                   (1,225)                                               -                                      (1,225)                      -

    Severance
     expense (3)                            -                                               -                                        2,259                       -

    Litigation
     accrual
     reversal (4)                           -                                        (14,730)                                            -               (14,730)

    Preopening
     expense                                -                                               -                                            -                  3,898

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

    Adjusted income
     (loss)  (2)                         $798                                         $(8,419)                                       $1,753               $(11,188)
                                         ====                                          =======                                        ======                ========



    GAAP income
     (loss) from
     continuing
     operations per
     share                            $(0.03)                                           $0.16                                       $(0.08)                  $0.02

    Colorado
     referendum
     expense (3)                         0.08                                                -                                         0.10                       -

    Property tax
     settlement (3)                    (0.03)                                               -                                       (0.03)

    Severance
     expense (3)                            -                                               -                                         0.06                       -

    Litigation
     accrual
     reversal (4)                           -                                          (0.37)                                            -                 (0.37)

    Preopening
     expense                                -                                               -                                            -                   0.10

    Gain on sale of
     corporate
     aircraft                               -                                               -                                            -                 (0.03)

    Adjusted income
     (loss) per
     share (2)                          $0.02                                          $(0.21)                                        $0.05                 $(0.28)
                                        =====                                           ======                                         =====                  ======



            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,
                   certain property tax and legal
                   settlements, 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 property
                   tax and legal settlements, 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 property tax and legal
                   settlements, certain asset sale gains
                   and preopening expenses.


            3.     The Company incurred $3.0 million and
                   $4.1 million of expense during the
                   three months and six months ended
                   October 26, 2014, respectively,
                   related to the Colorado gaming
                   expansion referendum. The Company had
                   a favorable property tax settlement
                   related to our Waterloo property of
                   $1.2 million in during the three and
                   six months ended October 26, 2014.
                   The Company recorded $2.3 million of
                   severance expense during the six
                   months ended October 26, 2014, related
                   to restructuring at the corporate
                   office.


            4.     Litigation accrual reversals for the
                   three and six months ended October 27,
                   2013 includes a $7.3 million reduction
                   to operating expenses and a $7.4
                   million reduction of interest expense.

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/isle-of-capri-casinos-inc-announces-fiscal-2015-second-quarter-results-300003018.html

SOURCE Isle of Capri Casinos, Inc.