ST. LOUIS, Feb. 25, 2015 /PRNewswire/ -- Isle of Capri Casinos, Inc. (NASDAQ: ISLE) (the "Company") today reported financial results for the third quarter of fiscal year 2015 ended January 25, 2015, 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        Nine Months Ended
                       ------------------        -----------------

                           January 25,              January 26,            January 25,        January 26,

                                            2015                      2014               2015                 2014
                                            ----                      ----               ----                 ----

    Net revenues                          $241.1                    $224.2             $721.6               $693.8

    Consolidated
     Adjusted EBITDA
     (1)                                   47.2                      37.0              134.6                116.2


    Income from
     continuing
     operations                              5.4                       9.4                2.1                 10.0

    Income from
     discontinued
     operations                                -                      1.3                  -                 3.8

    Net income                               5.4                      10.7                2.1                 13.8

    Diluted income per
     share from
     continuing
     operations                             0.13                      0.24               0.05                 0.25

    Diluted income per
     share from
     discontinued
     operations                                -                     0.03                  -                0.10

    Diluted income per
     share                                  0.13                      0.27               0.05                 0.35

    Adjusted income
     (loss) per share
     (2)                                   0.13                    (0.12)              0.18               (0.41)



    (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 from
                      Continuing Operations to Adjusted
                      Income (Loss) and GAAP Income from
                      Continuing Operations Per Share to
                      Adjusted Income (Loss) Per Share."

Virginia McDowell, the Company's president and chief executive officer, commented,

"Over the past 18 months, we implemented comprehensive operational changes to better align the returns on our marketing programs and costs of doing business. We did this all while driving higher customer satisfaction. We continued to realize the benefits of those initiatives this quarter as, for the fourth consecutive quarter, we reported a year-over-year increase in Adjusted EBITDA. Every one of our properties generated an increase in Adjusted EBITDA and all but one property generated higher net revenues.

"Although we benefited from better weather and macroeconomic trends during the quarter relative to last year's third quarter, Adjusted EBITDA for all but two of our properties exceeded results not only compared to the prior fiscal year quarter, but also compared to the prior two fiscal year quarters. Three of our most profitable properties--Pompano, Boonville and Waterloo--set new third quarter records for Adjusted EBITDA, while Lake Charles reported the highest third quarter Adjusted EBITDA in the past three years, despite a new competitor being open for more than half the quarter.

"We are cautiously optimistic about the trends we are seeing in regional gaming, but regardless of the outlook, I am confident that the changes we are continuing to make in our business position us well in any operating environment."

Financial Highlights

Net revenues for the third quarter were up 7.5%, to $241.1 million, compared to $224.2 million in the prior year quarter, and consolidated Adjusted EBITDA increased 27.6%, to $47.2 million from $37.0 million in the prior year quarter. Adjusted EBITDA margin was 19.6% compared to 16.5% in the prior year quarter.

There were no unusual items affecting this year's third quarter results; however, the prior year benefited from the reversal of a $2.2 million litigation accrual due to a favorable court ruling, and a $12.0 million reversal of a previously recorded tax valuation allowance as a result of the sale of our Davenport property.

On a GAAP basis, diluted income per share from continuing operations in the current quarter was $0.13, compared to $0.24 in the prior year quarter. Adjusted income per share from continuing operations in the current quarter was $0.13, compared to adjusted loss per share from continuing operations of ($0.12) in the prior year quarter.

Operating Results

Black Hawk - Net revenues increased $1.2 million, or 4.1%, to $29.5 million at our two properties. Adjusted EBITDA was flat primarily as a result of additional marketing costs resulting from the first full quarter of Fan Club since its introduction.

Pompano - Net revenues increased $4.1 million, or 9.7%, to $46.5 million and Adjusted EBITDA increased $1.4 million, or 15.8%, to $10.6 million. We generated strong increases in both rated and retail revenue during the quarter. Operating margins improved to 22.8% from 21.6%.

Iowa - Net revenues increased $2.5 million, or 6.1%, to $43.9 million and Adjusted EBITDA increased $1.7 million, or 16.6%, to $11.9 million. Waterloo set a new third quarter Adjusted EBITDA record while Marquette generated the highest third quarter Adjusted EBITDA since fiscal 2007. Bettendorf's Adjusted EBITDA increased 18.3% despite continued competition from VLTs in Illinois.

Lake Charles - Net revenues increased $0.9 million, or 3.0%, to $30.8 million, and Adjusted EBITDA increased $0.7 million, or 18.0%, to $4.4 million. The property benefited from a strong November, which drove results for the quarter. A new competitor opened in the market on December 8, 2014. Following the opening of the new property in Lake Charles and through the end of the third quarter, net revenues were relatively flat, while Adjusted EBITDA declined in the mid-single digits as we incurred additional overtime costs due to better-than-expected business volumes and higher marketing costs.

Mississippi -Net revenues increased $1.7 million, or 7.5%, to $24.6 million at our Mississippi properties. Adjusted EBITDA increased $2.0 million, or 97.3%, to $4.1 million. All three properties in Mississippi generated better Adjusted EBITDA results year over year. Lula continued its strong year-over-year performance with net revenue growth of $1.4 million, or 12.3%, and an Adjusted EBITDA increase of $1.5 million, or 97.6%, as it continues to benefit from refined marketing programs.

Missouri - Net revenues increased $4.6 million, or 8.7%, to $57.6 million and Adjusted EBITDA increased $2.4 million, or 18.5%, to $15.2 million. All four of our Missouri properties generated increased net revenues and Adjusted EBITDA during the quarter led by Adjusted EBITDA growth of 76.8% in Caruthersville and 49.3% at Cape Girardeau. Boonville set a new third quarter Adjusted EBITDA record with an increase of 5.3%, and Kansas City's Adjusted EBITDA increased 9.8%.

Pennsylvania -Net revenues increased $2.0 million, or 32.2%, to $8.0 million at our property at the Nemacolin Woodlands Resort. Adjusted EBITDA increased $1.0 million, or 61.3%, to $(0.6) million.

Corporate Expenses

Corporate and development expenses were $5.9 million for the quarter, a decrease of $1.4 million compared to the prior year due to our corporate realignment completed earlier in fiscal 2015 and continued focus on managing expenses.

Non-cash stock compensation expense was $0.6 million for the quarter compared to $0.8 million in the third quarter of fiscal 2014.

Capital Structure, Capital Expenditures and Updated Guidance

As of January 25, 2015, the Company had:


    --  $67.1 million in cash and cash equivalents, excluding $9.2 million in
        restricted cash and investments;
    --  $1.0 billion in total debt; and
    --  $273 million in net line of credit availability.

Third quarter capital expenditures were $11.3 million, bringing total capital expenditures to $30.0 million for the first nine months of fiscal 2015. The Company expects to incur approximately $15 million to $18 million in capital expenditures in the fourth quarter of fiscal 2015.

Conference Call Information

Isle of Capri Casinos, Inc. will host a conference call on Wednesday, February 25, 2015 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 Wednesday, February 25, 2015, until 11:59 pm central on Wednesday, March 11, 2015, by dialing 877-344-7529; International: 412-317-0088 and access number 10061134.

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                        Nine Months Ended
                                           ------------------                        -----------------

                                               January 25,                              January 26,                      January 25,             January 26,

                                                                 2015                                      2014                             2015                     2014
                                                                 ----                                      ----                             ----                     ----

    Revenues:

    Casino                                                   $256,842                                  $235,843                         $767,359                 $733,185

    Rooms                                                       6,991                                     6,933                           23,777                   24,560

    Food, beverage, pari-mutuel
     and other                                                 34,281                                    32,404                          102,839                   99,123

    Gross revenues                                            298,114                                   275,180                          893,975                  856,868

    Less promotional allowances                              (57,050)                                 (50,990)                       (172,345)               (163,044)
                                                              -------                                   -------                         --------                 --------

    Net revenues                                              241,064                                   224,190                          721,630                  693,824

    Operating expenses:

    Casino                                                     40,344                                    38,354                          120,747                  118,414

    Gaming taxes                                               66,182                                    60,324                          195,052                  185,454

    Rooms                                                       1,371                                     1,448                            5,123                    5,221

    Food, beverage, pari-mutuel
     and other                                                 11,121                                    10,608                           33,167                   31,724

    Marine and facilities                                      14,111                                    13,967                           43,318                   42,969

    Marketing and administrative                               55,485                                    56,120                          175,704                  175,010

    Corporate and development                                   5,880                                     7,230                           21,763                   21,314

    Litigation accrual reversals                                    -                                  (1,979)                               -                 (9,330)

    Preopening expense                                              -                                        -                               -                   3,898

    Depreciation and
     amortization                                              19,528                                    20,171                           58,781                   60,495

    Total operating expenses                                  214,022                                   206,243                          653,655                  635,169
                                                              -------                                   -------                          -------                  -------

    Operating income                                           27,042                                    17,947                           67,975                   58,655


    Interest expense                                         (20,927)                                 (21,910)                        (63,370)                (59,758)

    Interest income                                                94                                        84                              273                      260

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

    Loss from continuing operations before

    income taxes                                                6,209                                   (3,879)                           4,878                    (445)

    Income tax (provision)
     benefit                                                    (786)                                   13,270                          (2,793)                  10,499
                                                                 ----                                    ------                           ------                   ------

    Income from continuing
     operations                                                 5,423                                     9,391                            2,085                   10,054

    Income from discontinued
     operations, net of income
     taxes                                                          -                                    1,266                                -                   3,778
                                                                  ---                                    -----                              ---                   -----

    Net income                                                 $5,423                                   $10,657                           $2,085                  $13,832
                                                               ======                                   =======                           ======                  =======


    Income per common share-basic:

    Income from continuing
     operations                                                 $0.14                                     $0.24                            $0.05                    $0.25

    Income from discontinued operations,

    net of income taxes                                             -                                     0.03                                -                    0.10
                                                                  ---                                     ----                              ---                    ----

    Net income                                                  $0.14                                     $0.27                            $0.05                    $0.35
                                                                =====                                     =====                            =====                    =====


    Income per common share-dilutive:

    Income from continuing
     operations                                                 $0.13                                     $0.24                            $0.05                    $0.25

    Income from discontinued operations,

    net of income taxes                                             -                                     0.03                                -                    0.10
                                                                  ---                                     ----                              ---                    ----

    Net income                                                  $0.13                                     $0.27                            $0.05                    $0.35
                                                                =====                                     =====                            =====                    =====


    Weighted average basic
     shares                                                40,028,776                                39,828,740                       39,929,845               39,699,295

    Weighted average diluted
     shares                                                40,336,663                                39,911,715                       40,062,008               39,758,965


                                                          ISLE OF CAPRI CASINOS, INC.

                                                          CONSOLIDATED BALANCE SHEETS

                                              (In thousands, except share and per share amounts)

                                                                 January 25,                     April 27,

                                                                                     2015                        2014
                                                                                     ----                        ----

                       ASSETS                                    (unaudited)
                                          ------

    Current assets:

    Cash and cash equivalents                                                     $67,140                     $69,830

    Marketable securities                                                          27,999                      27,289

    Accounts receivable, net                                                       11,824                      12,615

    Income taxes receivable                                                           184                          73

    Deferred income taxes                                                           3,898                       4,106

    Prepaid expenses and other
     assets                                                                        21,770                      18,526

    Total current assets                                                          132,815                     132,439

    Property and equipment, net                                                   927,692                     955,604

    Other assets:

    Goodwill                                                                      108,970                     108,970

    Other intangible assets, net                                                   54,282                      54,911

    Deferred financing costs, net                                                  20,080                      23,439

    Restricted cash and
     investments                                                                    9,173                       9,807

    Prepaid deposits and other                                                      4,816                       4,904

    Total assets                                                               $1,257,828                  $1,290,074
                                                                               ==========                  ==========

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

    Current liabilities:

    Current maturities of long-
     term debt                                                                       $200                        $230

    Accounts payable                                                               21,126                      20,869

    Accrued liabilities:

    Payroll and related                                                            36,051                      34,700

    Property and other taxes                                                       20,107                      20,360

    Interest                                                                       19,631                      16,920

    Progressive jackpots and slot
     club awards                                                                   16,181                      16,306

    Other                                                                          20,036                      18,478

    Total current liabilities                                                     133,332                     127,863

    Long-term debt, less current
     maturities                                                                 1,020,722                   1,066,071

    Deferred income taxes                                                          38,413                      35,870

    Other accrued liabilities                                                      18,661                      18,495

    Other long-term liabilities                                                    22,489                      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:

    42,066,148at January 25, 2015
     and April 27, 2014                                                               421                         421

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

    Additional paid-in capital                                                    248,169                     247,819

    Retained earnings (deficit)                                                 (199,828)                  (201,913)
                                                                                 --------                    --------

                                                                                   48,762                      46,327

    Treasury stock, 2,038,348 shares at January 25, 2015 and 2,236,971
     shares

    at April 27, 2014                                                            (24,551)                   (26,943)

    Total stockholders' equity                                                     24,211                      19,384

    Total liabilities and
     stockholders' equity                                                      $1,257,828                  $1,290,074
                                                                               ==========                  ==========


                                                            Isle of Capri Casinos, Inc.

                                                          Supplemental Data - Net Revenues

                                                             (unaudited, in thousands)


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

                                  January 25,                          January 26,              January 25,            January 26,

                                                   2015                                  2014                   2015                   2014
                                                   ----                                  ----                   ----                   ----

    Colorado

                Black Hawk                        $29,523                               $28,364                $93,942                $91,071


    Florida

                Pompano                            46,485                                42,360                120,942                116,146


    Iowa

                Bettendorf                         16,754                                16,008                 54,561                 54,438

                Marquette                           5,689                                 5,063                 19,126                 19,086

                Waterloo                           21,452                                20,289                 64,353                 62,271

                Iowa Total                         43,895                                41,360                138,040                135,795
                                                 ------


    Louisiana

                Lake Charles                       30,836                                29,945                 94,447                 94,855


    Mississippi

                Lula                               13,024                                11,602                 38,034                 35,704

                Natchez                             4,659                                 4,664                 13,871                 14,786

                Vicksburg                           6,931                                 6,632                 21,176                 21,446

                Mississippi Total                  24,614                                22,898                 73,081                 71,936
                                                 ------


    Missouri

                Boonville                          18,228                                17,448                 56,493                 55,068

                Cape Girardeau                     14,267                                12,959                 43,436                 39,817

                Caruthersville                      7,604                                 6,762                 22,670                 21,648

                Kansas City                        17,536                                15,837                 52,760                 50,844

                Missouri Total                     57,635                                53,006                175,359                167,377
                                                 ------


    Pennsylvania

                Nemacolin                           8,038                                 6,080                 25,728                 16,102
                                                  -----


    Property Net Revenues
     before Other                               241,026                               224,013                721,539                693,282

    Other                                            38                                   177                     91                    542
                                                    ---                                   ---                    ---                    ---

    Net Revenues from
     Continuing Operations                     $241,064                              $224,190               $721,630               $693,824
                                               ========                              ========               ========               ========


                                                                                Isle of Capri Casinos, Inc.

                                                                Reconciliation of Operating Income (Loss) to Adjusted EBITDA

                                                                                 (unaudited, in thousands)


                                                                                Three Months Ended January 25, 2015
                                                                                -----------------------------------

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

    Black Hawk, Colorado                       $4,660                        $2,257                                  $7             $                   -                 $6,924


    Pompano, Florida                                    8,786                                   1,793                           7                                -                  10,586


    Bettendorf                                          2,573                                   1,451                           7                                -                   4,031

    Marquette                                             685                                     365                           3                                -                   1,053

    Waterloo                                            5,544                                   1,236                           5                                -                   6,785

                         Iowa Total                       8,802                                   3,052                          15                                -                  11,869
                                                        -----


    Lake Charles,
     Louisiana                                          1,696                                   2,740                           5                                -                   4,441


    Lula                                                1,748                                   1,276                           5                                -                   3,029

    Natchez                                             (504)                                    281                           5                                -                   (218)

    Vicksburg                                             364                                     901                           4                                -                   1,269

                         Mississippi Total                1,608                                   2,458                          14                                -                   4,080
                                                        -----


    Boonville                                           5,588                                     971                           2                                -                   6,561

    Cape Girardeau                                         94                                   2,827                           4                                -                   2,925

    Caruthersville                                      1,036                                     595                           3                                -                   1,634

    Kansas City                                         3,126                                     961                           8                                -                   4,095

                         Missouri Total                   9,844                                   5,354                          17                                -                  15,215
                                                        -----


    Nemacolin,
     Pennsylvania                                     (2,005)                                  1,366                           3                                                    (636)
                                                       ------                                   -----                         ---                                                     ----


    Total Operating
     Properties                                        33,391                                  19,020                          68                                -                  52,479

    Corporate and Other                               (6,349)                                    508                         597                                                  (5,244)

    Total                                     $27,042                       $19,528                                $665             $                   -                $47,235
                                              =======                       =======                                ====             =====================                =======


                                                                                Three Months Ended January 26, 2014
                                                                                -----------------------------------

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

    Black Hawk, Colorado                       $4,515                        $2,366                                  $8             $                   -                 $6,889


    Pompano, Florida                                    7,389                                   1,749                           6                                -                   9,144


    Bettendorf                                          1,850                                   1,555                           3                                -                   3,408

    Marquette                                             272                                     458                           1                                -                     731

    Waterloo                                            4,849                                   1,186                           4                                -                   6,039

                         Iowa Total                       6,971                                   3,199                           8                                -                  10,178
                                                        -----


    Lake Charles,
     Louisiana                                            822                                   2,939                           4                                -                   3,765


    Lula                                                  232                                   1,298                           3                                -                   1,533

    Natchez                                             (665)                                    314                           4                                -                   (347)

    Vicksburg                                            (21)                                    899                           4                                -                     882

                         Mississippi Total                (454)                                  2,511                          11                                -                   2,068
                                                        -----


    Boonville                                           5,193                                   1,034                           6                                -                   6,233

    Cape Girardeau                                      (828)                                  2,786                           1                                -                   1,959

    Caruthersville                                        200                                     720                           4                                -                     924

    Kansas City                                         2,800                                     924                           4                                -                   3,728

                         Missouri Total                   7,365                                   5,464                          15                                -                  12,844
                                                        -----


    Nemacolin,
     Pennsylvania                                     (3,202)                                  1,558                           1                                -                 (1,643)
                                                       ------                                   -----                         ---                              ---                  ------


    Total Operating
     Properties                                        23,406                                  19,786                          53                                -                  43,245

    Corporate and Other                               (5,459)                                    385                         838                          (1,979)                 (6,215)

    Total                                     $17,947                       $20,171                                $891                          $(1,979)                $37,030
                                              =======                       =======                                ====                           =======                 =======


                                                                      Isle of Capri Casinos, Inc.

                                                      Reconciliation of Operating Income (Loss) to Adjusted EBITDA

                                                                       (unaudited, in thousands)


                                                                                          Nine Months Ended January 25, 2015
                                                                                          ----------------------------------

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

    Black Hawk, Colorado                      $12,799                             $6,907                                 $22                     $4,057                  $23,785


    Pompano, Florida                           18,114                              5,267                                  20                          -                  23,401


    Bettendorf                                 10,113                              4,339                                  17                          -                  14,469

    Marquette                                   2,844                              1,223                                   8                          -                   4,075

    Waterloo                                                17,485                                   3,711                       14                       (1,225)                   19,985

                         Iowa Total                           30,442                                   9,273                       39                       (1,225)                   38,529
                                                            ------


    Lake Charles,
     Louisiana                                  5,746                              8,315                                  15                          -                  14,076


    Lula                                        3,347                              3,839                                  12                          -                   7,198

    Natchez                                   (2,045)                               786                                  13                          -                 (1,246)

    Vicksburg                                     594                              2,686                                  12                          -                   3,292

                         Mississippi Total                     1,896                                   7,311                       37                             -                    9,244
                         -----------------


    Boonville                                  17,024                              2,946                                  10                          -                  19,980

    Cape Girardeau                              (843)                             8,429                                   9                          -                   7,595

    Caruthersville                              2,542                              1,892                                  10                          -                   4,444

    Kansas City                                 8,935                              2,870                                  19                          -                  11,824

                         Missouri Total                       27,658                                  16,137                       48                             -                   43,843
                         --------------


    Nemacolin,
     Pennsylvania                             (5,522)                             4,085                                   7                          -                 (1,430)
                                               ------                              -----                                 ---                        ---                  ------


    Total Operating
     Properties                                             91,133                                  57,295                      188                         2,832                   151,448

    Corporate and Other                                   (23,158)                                  1,486                    2,554                         2,259                  (16,859)

    Total                                     $67,975                            $58,781                              $2,742                     $5,091                 $134,589
                                              =======                            =======                              ======                     ======                 ========


                                                                                          Nine Months Ended January 26, 2014
                                                                                          ----------------------------------

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

    Black Hawk, Colorado                      $15,131                             $7,041                                 $27          $               -                 $22,199


    Pompano, Florida                           15,283                              5,383                                  19                          -                  20,685


    Bettendorf                                  8,339                              4,933                                  10                          -                  13,282

    Marquette                                   2,734                              1,423                                   5                          -                   4,162

    Waterloo                                   14,707                              3,608                                  14                          -                  18,329

                         Iowa Total                           25,780                                   9,964                       29                             -                   35,773
                         ----------


    Lake Charles,
     Louisiana                                  5,016                              8,819                                  13                          -                  13,848


    Lula                                          408                              3,946                                  11                          -                   4,365

    Natchez                                   (2,000)                             1,007                                  13                          -                   (980)

    Vicksburg                                     249                              2,795                                  13                          -                   3,057

                         Mississippi Total                   (1,343)                                  7,748                       37                             -                    6,442
                         -----------------


    Boonville                                  16,180                              3,097                                  18                          -                  19,295

    Cape Girardeau                            (2,738)                             8,361                                   5                          -                   5,628

    Caruthersville                                982                              2,267                                  14                          -                   3,263

    Kansas City                                 8,200                              2,861                                  12                          -                  11,073

                         Missouri Total                       22,624                                  16,586                       49                             -                   39,259
                         --------------


    Nemacolin,
     Pennsylvania                                         (11,226)                                  3,785                        2                         3,898                   (3,541)
                                                           -------                                   -----                      ---                         -----                    ------


    Total Operating
     Properties                                             71,265                                  59,326                      176                         3,898                   134,665

    Corporate and Other                                   (12,610)                                  1,169                    3,343                      (10,349)                 (18,447)

    Total                                     $58,655                            $60,495                              $3,519                   $(6,451)                $116,218
                                              =======                            =======                              ======                    =======                 ========


                                                                    Isle of Capri Casinos, Inc.

                                              Reconciliation of Income From Continuing Operations to Adjusted EBITDA

                                                                     (unaudited, in thousands)


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

                                                                             January 25,                   January 26,           January 25,                   January 26,

                                                                                                  2015                   2014                           2015                   2014
                                                                                                  ----                   ----                           ----                   ----

    Income from continuing operations                               $5,423                         $9,391                 $2,085                        $10,054

                                      Income tax provision (benefit)                                 786               (13,270)                         2,793               (10,499)

                                      Derivative income                                                -                     -                             -                 (398)

                                      Interest income                                               (94)                  (84)                         (273)                 (260)

                                      Interest expense                                            20,927                 21,910                         63,370                 59,758

                                      Depreciation and amortization                               19,528                 20,171                         58,781                 60,495

                                      Stock-based compensation                                       665                    891                          2,742                  3,519

                                      Severance charges                                                -                     -                         2,259                      -

                                      Colorado referendum costs                                        -                     -                         4,057                      -

                                      Property tax settlement                                          -                     -                       (1,225)                     -

                                      Litigation accrual reversal                                      -               (1,979)                             -               (9,330)

                                      Preopening expense                                               -                     -                             -                 3,898

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

    Adjusted EBITDA (1)                                            $47,235                        $37,030               $134,589                       $116,218
                                                                   =======                        =======               ========                       ========




                                                              Isle of Capri Casinos, Inc.

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

                                                               (unaudited, in thousands)


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

                        January 25,                                 January 26,                                 January 25,           January 26,

                                         2015                                         2014                                       2015                    2014
                                         ----                                         ----                                       ----                    ----


    GAAP income from
     continuing
     operations                        $5,423                                       $9,391                                     $2,085                 $10,054

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

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

    Severance
     expense (3)                            -                                           -                                     2,259                       -

    Tax valuation
     allowance
     reversal                               -                                    (11,993)                                         -               (11,993)

    Litigation
     accrual
     reversals (4)                          -                                     (2,223)                                         -               (16,953)

    Preopening
     expense                                -                                           -                                         -                  3,898

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

    Adjusted income
     (loss) (2)                        $5,423                                     $(4,825)                                    $7,176               $(16,013)
                                       ======                                      =======                                     ======                ========



    GAAP income from
     continuing
     operations per
     share                              $0.13                                        $0.24                                      $0.05                   $0.25

    Colorado
     referendum
     expense (3)                            -                                           -                                      0.10                       -

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

    Severance
     expense (3)                            -                                           -                                      0.06                       -

    Tax valuation
     allowance
     reversal                               -                                      (0.30)                                         -                 (0.30)

    Litigation
     accrual
     reversals (4)                          -                                      (0.06)                                         -                 (0.43)

    Preopening
     expense                                -                                           -                                         -                   0.10

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

    Adjusted income
     (loss) per
     share (2)                          $0.13                                      $(0.12)                                     $0.18                 $(0.41)
                                        =====                                       ======                                      =====                  ======


    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 $4.1 million of
                   expense during the nine months ended
                   January 25, 2015 related to the
                   Colorado gaming expansion referendum.
                   The Company had a favorable property
                   tax settlement related to our
                   Waterloo property of $1.2 million
                   during the nine months ended January
                   25, 2015.  The Company recorded $2.3
                   million of severance expense during
                   the nine months ended January 25,
                   2015, related to restructuring at the
                   corporate office.


    4.             Litigation accrual reversals for the
                   three months ended January 26, 2014
                   includes a $2.0 million reduction to
                   operating expenses and a $0.2 million
                   reduction of interest expense.
                   Litigation accrual reversals for the
                   nine months ended January 26, 2014,
                   includes a $9.3 million reduction to
                   operating expenses and a $7.6 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-third-quarter-results-300040788.html

SOURCE Isle of Capri Casinos, Inc.