UNITED
STATES
|
||||
SECURITIES
AND EXCHANGE COMMISSION
|
||||
Washington,
D.C. 20549
|
||||
Form
10-Q
|
||||
___X___
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
||||
For
the quarterly period ended September 30, 2006
|
||||
OR
|
||||
_______
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
||||
For
the transition period from ____________ to ___________
|
||||
Commission
file number
0-22290
|
||||
CENTURY
CASINOS, INC.
(Exact
name of registrant as specified in its charter)
|
||||
DELAWARE
(State
or other jurisdiction of incorporation or organization)
|
84-1271317
(I.R.S.
Employer Identification No.)
|
|||
1263
Lake Plaza Drive Suite A, Colorado Springs, Colorado
80906
(Address
of principal executive offices)
(Zip
Code)
|
||||
(719)
527-8300
(Registrant’s
telephone number, including area code)
|
||||
Indicate
by
check mark whether the registrant (1) has filed all reports required
to be
filed by Section 13 or 15(d) of the Securities Exchange Act of 1934
during
the preceding 12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes _X_ No ___
|
||||
Indicate
by
check mark whether the registrant is a large accelerated filer, an
accelerated filer, or a non-accelerated filer. See definition of
“accelerated filer and large accelerated filer” in Rule 12b-2 of the
Exchange Act.
Large
accelerated filer __ Accelerated filer _X_ Non-accelerated filer
__
|
||||
Indicate
by
check mark whether the registrant is a shell company (as defined
in Rule
12b-2 of the Exchange Act). Yes___ No _X_
|
||||
Indicate
the
number of shares outstanding of each of the issuer’s classes of common
stock, as of the latest practical date.
|
||||
Common
stock, $0.01 par value, 22,980,567 shares outstanding as of
November
9,
2006
|
Page
|
|||
PART
I
|
FINANCIAL
INFORMATION
|
Number
|
|
Item
1.
|
Condensed
Consolidated Financial Statements (unaudited)
|
||
Condensed
Consolidated Balance Sheets as of September
30, 2006 and December 31, 2005
|
3
|
||
Condensed
Consolidated Statements of Earnings for the Three and Nine Months
Ended
September 30, 2006 and 2005
|
4
|
||
Condensed
Consolidated Statements of Comprehensive Earnings for the Three and
Nine
Months Ended September 30, 2006 and 2005
|
5
|
||
Condensed
Consolidated Statements of Cash Flows for the Nine Months Ended September
30, 2006 and 2005
|
6
|
||
Notes
to Condensed Consolidated Financial Statements
|
8
|
||
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
22
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
45
|
|
Item
4.
|
Controls
and Procedures
|
45
|
|
PART
II
|
OTHER
INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
46
|
|
Item
1A.
|
Risk
Factors
|
46
|
|
Item
6.
|
Exhibits
|
46
|
|
SIGNATURES
|
47
|
Amounts
in thousands, except for share information
|
September
30, 2006
|
December
31, 2005
|
|||
ASSETS
|
|||||
Current
Assets:
|
|||||
Cash
and cash equivalents
|
$
|
32,013
|
$
|
37,167
|
|
Restricted
cash
|
1,916
|
947
|
|||
Receivables,
net
|
672
|
293
|
|||
Prepaid
expenses
|
922
|
518
|
|||
Inventories
|
305
|
209
|
|||
Other
current assets
|
706
|
927
|
|||
Deferred
income taxes - foreign
|
214
|
72
|
|||
Total
current assets
|
|
36,748
|
|
40,133
|
|
Property
and Equipment, net
|
114,306
|
69,602
|
|||
Goodwill
|
18,295
|
8,662
|
|||
Casino
Licences
|
2,059
|
1,845
|
|||
Deferred
Income Taxes - foreign
|
456
|
380
|
|||
Note
Receivable (see Note 1)
|
4,790
|
-
|
|||
Other
Assets
|
|
2,955
|
|
2,941
|
|
Total
|
$
|
179,609
|
$
|
123,563
|
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
|||||
Current
Liabilities:
|
|||||
Current
portion of long-term debt
|
$
|
6,037
|
$
|
1,789
|
|
Accounts
payable and accrued liabilities
|
|
9,212
|
|
5,504
|
|
Accrued
payroll
|
1,667
|
1,149
|
|||
Taxes
payable
|
1,002
|
1,189
|
|||
Other
|
19
|
8
|
|||
Total
current liabilities
|
|
17,937
|
|
9,639
|
|
Long-Term
Debt, less current portion
|
55,620
|
17,934
|
|||
Deferred
Income - Sale of Gauteng Interest (see Note 1)
|
5,399
|
-
|
|||
Deferred
Tax Liability - Domestic
|
99
|
215
|
|||
Minority
Interest
|
5,563
|
4,444
|
|||
Commitments
and Contingencies
|
|||||
Shareholders’
Equity:
|
|||||
|
|||||
Preferred
stock; $.01 par value; 20,000,000 shares authorized; no shares
issued or
outstanding
|
-
|
-
|
|||
Common
stock; $.01 par value; 50,000,000 shares authorized; 23,168,443
and
22,568,443 shares issued, respectively; 22,980,567
and 22,380,567 shares outstanding,
respectively
|
232
|
226
|
|||
Additional
paid-in capital
|
|
69,667
|
|
68,571
|
|
Accumulated
other comprehensive earnings
|
329
|
|
2,568
|
||
Retained
earnings
|
|
25,188
|
|
20,391
|
|
95,416
|
|
91,756
|
|||
Treasury
stock - 187,876 shares at cost
|
(425)
|
(425)
|
|||
Total
shareholders’ equity
|
|
94,991
|
|
91,331
|
|
Total
|
$
|
179,609
|
$
|
123,563
|
For
The Three Months
Ended
September 30,
|
For
The Nine Months
Ended
September 30,
|
|||||||
Amounts
in thousands, except for share information
|
2006
|
2005
|
2006
|
2005
|
||||
Operating
Revenue:
|
||||||||
Casino
|
$
|
16,261
|
$
|
9,784
|
$
|
36,667
|
$
|
27,572
|
Hotel,
food and beverage
|
1,627
|
1,242
|
3,981
|
3,411
|
||||
Other
|
298
|
186
|
758
|
557
|
||||
18,186
|
11,212
|
41,406
|
31,540
|
|||||
Less
promotional allowances
|
1,208
|
1,182
|
3,093
|
3,374
|
||||
Net
operating revenue
|
16,978
|
10,030
|
38,313
|
28,166
|
||||
Operating
Costs and Expenses:
|
||||||||
Casino
|
6,922
|
3,749
|
15,005
|
10,751
|
||||
Hotel,
food and beverage
|
1,399
|
729
|
2,800
|
2,084
|
||||
General
and administrative
|
5,118
|
2,760
|
12,667
|
8,235
|
||||
Property
write-downs and other write-offs, net
of recoveries
|
(420)
|
-
|
(405)
|
(30)
|
||||
Depreciation
and amortization
|
1,293
|
847
|
2,998
|
2,637
|
||||
Total
operating costs and expenses
|
14,312
|
8,085
|
33,065
|
23,677
|
||||
Loss
from unconsolidated subsidiary
|
-
|
-
|
-
|
(109)
|
||||
Earnings
from Operations
|
2,666
|
1,945
|
5,248
|
4,380
|
||||
Non-Operating
Income (Expense):
|
||||||||
Interest
income
|
156
|
34
|
595
|
122
|
||||
Interest
expense
|
(1,320)
|
(652)
|
(1,777)
|
(1,620)
|
||||
Other
(expense) income, net
|
(19)
|
(3)
|
300
|
2
|
||||
Non-operating
items from unconsolidated subsidiary
|
-
|
-
|
-
|
(4)
|
||||
Non-operating
(expense), net
|
(1,183)
|
(621)
|
(882)
|
(1,500)
|
||||
Earnings
before Income Taxes and Minority Interest
|
1,483
|
1,324
|
4,366
|
2,880
|
||||
(Benefit)
Provision for income taxes
|
(67)
|
492
|
394
|
638
|
||||
Earnings
before Minority Interest
|
1,550
|
832
|
3,972
|
2,242
|
||||
Minority
interest in subsidiary losses
|
301
|
449
|
900
|
555
|
||||
Net
Earnings
|
$
|
1,851
|
$
|
1,281
|
$
|
4,872
|
$
|
2,797
|
Earnings
Per Share:
|
||||||||
Basic
|
$
|
0.08
|
$
|
0.09
|
$
|
0.21
|
$
|
0.20
|
Diluted
|
$
|
0.08
|
$
|
0.08
|
$
|
0.20
|
$
|
0.17
|
For
The Three Months
Ended
September 30,
|
For
The Nine Months
Ended
September 30,
|
|||||||
Amounts
in thousands
|
2006
|
2005
|
2006
|
2005
|
||||
Net
Earnings
|
$
|
1,851
|
$
|
1,281
|
$
|
4,872
|
$
|
2,797
|
Foreign
currency translation adjustments
|
(1,830)
|
1,087
|
(2,239)
|
(1,853)
|
||||
Change
in fair value of interest rate swaps,
net of income taxes |
-
|
31
|
-
|
64
|
||||
Comprehensive
Earnings
|
$
|
21
|
$
|
2,399
|
$
|
2,633
|
$
|
1,008
|
For
The Nine Months
Ended
September 30,
|
||||
Amounts
in thousands
|
2006
|
2005
|
||
Cash
Flows from Operating Activities:
|
||||
Net
earnings
|
$
|
4,872
|
$
|
2,797
|
Adjustments
to reconcile net earnings to net cash provided by operating
activities:
|
||||
Depreciation
and amortization
|
2,998
|
2,637
|
||
Amortization
of share-based compensation
|
280
|
-
|
||
Amortization
of deferred financing costs
|
104
|
128
|
||
Deferred
tax expense
|
(410)
|
(806)
|
||
Minority
interest in subsidiary losses
|
(900)
|
(555)
|
||
Loss
from unconsolidated subsidiary
|
-
|
113
|
||
Loss
(gain) on sale of fixed assets
|
26
|
(55)
|
||
Other
|
(15)
|
-
|
||
Changes
in operating assets and liabilities:
|
||||
Receivables
|
(392)
|
(154)
|
||
Prepaid
expenses and other assets
|
(5)
|
(486)
|
||
Accounts
payable and accrued liabilities
|
(820)
|
1,405
|
||
Accrued
payroll
|
427
|
(177)
|
||
Excess
tax benefits from stock-based payment arrangements
|
(376)
|
-
|
||
Taxes
payable
|
(271)
|
258
|
||
Net
cash provided by operating activities
|
5,518
|
5,105
|
||
Cash
Flows from Investing Activities:
|
||||
Purchases
of property and equipment
|
(41,943)
|
(10,655)
|
||
Purchase
of minority shareholder interest in subsidiary
|
(5,135)
|
-
|
||
Note
receivable (see Note 1)
|
(4,751)
|
-
|
||
Deferred
income - Sale of Gauteng interest (see Note 1)
|
5,399
|
-
|
||
Cash
contribution of $2.4 million towards interest in subsidiary,
less net cash acquired of $1.7 million |
-
|
(753)
|
||
Cash
contribution of $0.7 million towards interest in Casino
Millennium,
less net cash acquired of $0.4 million |
(278)
|
-
|
||
Cash
contribution of $6.7 million towards interest in Newcastle,
less net cash acquired of $1.5 million |
(5,122)
|
-
|
||
Proceeds
from disposition of assets
|
88
|
101
|
||
Net
cash used in investing activities
|
(51,742)
|
(11,307)
|
For
the Nine Months
Ended
September 30,
|
||||
Amounts
in thousands
|
2006
|
2005
|
||
Cash
Flows from Financing Activities:
|
||||
Proceeds
from borrowings
|
$
|
64,898
|
$
|
45,625
|
Principal
repayments
|
(24,730)
|
(32,067)
|
||
Excess
tax benefits from stock-based payment arrangements
|
376
|
-
|
||
Deferred
financing charges
|
(51)
|
(455)
|
||
Decrease
in restricted cash
|
-
|
604
|
||
Proceeds
from exercise of options
|
450
|
2,313
|
||
Dividend
paid to Caledon preference shareholder
|
(75)
|
-
|
||
Net
cash provided by financing activities
|
40,868
|
16,020
|
||
Effect
of Exchange Rate Changes on Cash
|
202
|
(543)
|
||
(Decrease)
Increase in
Cash and Cash Equivalents
|
(5,154)
|
9,275
|
||
Cash
and Cash Equivalents at Beginning of Period
|
37,167
|
8,411
|
||
Cash
and Cash Equivalents at End of Period
|
$
|
32,013
|
$
|
17,686
|
Amounts
in Thousands
|
For
the Nine Months
Ended
September 30,
|
|||
2006
|
2005
|
|||
Interest
paid
|
$
|
2,631
|
$
|
1,462
|
Income
taxes paid
|
$
|
662
|
$
|
716
|
|
September
30, 2006
|
December
31, 2005
|
September
30, 2005
|
Canadian
Dollars (CAD)
|
1.1153
|
1.1659
|
1.1611
|
Czech
Koruna (CZK)
|
22.3190
|
24.5810
|
24.5220
|
Euros
(€)
|
0.7882
|
0.8446
|
0.8292
|
Polish
Zloty (PLN)
|
3.1311
|
N/A
|
N/A
|
South
African Rand (ZAR)
|
7.7451
|
6.3399
|
6.3518
|
|
Weighted-Average
|
|
Shares
|
Exercise
Price
|
|
Employee
Stock Options:
|
||
Outstanding
at January 1, 2006
|
1,986,210
|
$
2.33
|
Granted
|
-
|
-
|
Exercised
|
(600,000)
|
0.75
|
Cancelled
or forfeited
|
(10,000)
|
7.68
|
Outstanding
at September 30, 2006
|
1,376,210
|
$
2.98
|
Options
exercisable at September 30, 2006
|
424,613
|
$
2.83
|
|
Weighted-
|
|
|
|
|
|
Number
|
Average
|
Number
|
|
Aggregate
|
Exercise
|
Outstanding
at
|
Remaining
|
Exercisable
at
|
|
Intrinsic
|
Price
|
September
30, 2006
|
Term
in Years
|
September
30, 2006
|
|
Value
|
$0.75
|
10,000
|
1.0
|
10,000
|
|
$
91,900
|
$1.50
|
7,500
|
0.4
|
7,500
|
|
$
63,300
|
$1.75
|
10,000
|
4.5
|
10,000
|
|
$
81,900
|
$2.93
|
1,323,710
|
7.4
|
397,113
|
|
$
9,279,207
|
$7.68
|
25,000
|
9.1
|
-
|
|
$
56,500
|
|
1,376,210
|
7.3
|
424,613
|
|
$
9,572,807
|
Amounts
in thousands, except for share information
|
For
the Three
Months
Ended
September 30, 2005 |
For
the Nine
Months
Ended
September 30, 2005 |
|||
Net
earnings, as reported
|
$
|
1,281
|
$
|
2,796
|
|
Deduct:
Total stock-based employee compensation expense determined under
fair
value based method for all awards, net of related tax
effects
|
127
|
381
|
|||
Pro
forma net earnings
|
$
|
1,154
|
$
|
2,415
|
|
Earnings
per share
|
|||||
Basic:
|
As
reported
|
$
|
0.09
|
$
|
0.20
|
Pro
forma
|
$
|
0.08
|
$
|
0.17
|
|
Diluted:
|
As
reported
|
$
|
0.08
|
$
|
0.17
|
Pro
forma
|
$
|
0.07
|
$
|
0.15
|
For
The Three Months
Ended
September 30,
|
For
The Nine Months
Ended
September 30,
|
|||||||
Amounts
in thousands, except for share information
|
2006
|
2005
|
2006
|
2005
|
||||
Net
Operating Revenue
|
$
|
16,978
|
$
|
11,946
|
$
|
40,384
|
$
|
33,668
|
Operating
Costs and Expenses:
|
||||||||
Operating
expenses
|
13,019
|
8,534
|
32,167
|
25,107
|
||||
Depreciation
and amortization
|
1,293
|
959
|
3,116
|
3,042
|
||||
Total
operating costs and expenses
|
14,312
|
9,493
|
35,283
|
28,149
|
||||
Earnings
from Operations
|
2,666
|
2,453
|
5,101
|
5,519
|
||||
Other
(expense), net
|
(1,183)
|
(623)
|
(849)
|
(1,469)
|
||||
Earnings
before Income Taxes and Minority Interest
|
1,483
|
1,830
|
4,252
|
4,050
|
||||
(Benefit)
provision for income taxes
|
(67)
|
604
|
338
|
881
|
||||
Earnings
before Minority Interest
|
1,550
|
1,226
|
3,914
|
3,169
|
||||
Minority
interest in subsidiary losses
|
301
|
326
|
962
|
288
|
||||
Net
Earnings
|
$
|
1,851
|
$
|
1,552
|
$
|
4,876
|
$
|
3,457
|
Earnings
Per Share:
|
||||||||
Basic
|
$
|
0.08
|
$
|
0.11
|
$
|
0.21
|
$
|
0.25
|
Diluted
|
$
|
0.08
|
$
|
0.09
|
$
|
0.20
|
$
|
0.21
|
Amounts
shown in thousands:
|
September
30,
|
December
31,
|
||
2006
|
2005
|
|||
Buildings
and improvements
|
$
|
52,628
|
$
|
28,828
|
Gaming
equipment
|
23,831
|
13,976
|
||
Furniture
and office equipment
|
8,453
|
5,075
|
||
Other
equipment
|
4,270
|
2,553
|
||
89,182
|
50,432
|
|||
Less
accumulated depreciation
|
(26,292)
|
(21,869)
|
||
62,890
|
28,563
|
|||
Land
|
24,129
|
22,432
|
||
Capital
projects in process
|
26,921
|
18,218
|
||
Non-operating
casino and land
|
366
|
389
|
||
Property
and equipment, net
|
$
|
114,306
|
$
|
69,602
|
Amounts
shown in thousands
|
Cripple
Creek, CO
|
Caledon,
South Africa
|
Newcastle,
South Africa
|
Edmonton,
Canada
|
Casino
Millennium
|
Total
|
||
Balance
as of January 1, 2006
|
$
|
7,232
|
902
|
-
|
-
|
528
|
$
|
8,662
|
Purchase
of remaining 43.6% interest in CRA
|
-
|
-
|
-
|
4,342
|
-
|
4,342
|
||
Purchase
of remaining 50.0% interest in Casino Millennium
|
-
|
-
|
-
|
-
|
(345)
|
(345)
|
||
Purchase
of 60% interest in Newcastle
|
-
|
-
|
7,322
|
-
|
-
|
7,322
|
||
Effect
of foreign currency translation
|
-
|
(164)
|
(1,563)
|
-
|
41
|
(1,686)
|
||
Balance
as of September 30, 2006
|
$
|
7,232
|
738
|
5,759
|
4,342
|
224
|
$
|
18,295
|
Amounts
shown in thousands:
|
September
30,
|
December
31,
|
||
2006
|
2005
|
|||
Revolving
Credit Facility - Cripple Creek
|
$
|
4,556
|
$
|
481
|
Construction
Term Loan - Central City
|
34,495
|
8,931
|
||
Construction
Term Loan - Edmonton
|
11,199
|
-
|
||
Construction
Term Loan - Newcastle
|
2,055
|
-
|
||
Term
Loan - Caledon
|
6,470
|
9,091
|
||
Notes
payable
|
2,248
|
1,135
|
||
Capital
leases and other
|
634
|
85
|
||
Total
long-term debt
|
61,657
|
19,723
|
||
Less
current portion
|
(6,037)
|
(1,789)
|
||
Long-term
portion
|
$
|
55,620
|
$
|
17,934
|
Property,
Plant and Equipment
|
Total
Assets
|
|||||||
Amounts
in thousands
|
September
30,
2006
|
December
31,
2005
|
September
30,
2006
|
December
31,
2005
|
||||
Cripple
Creek (Colorado, USA)
|
$
|
22,217
|
$
|
23,206
|
$
|
32,425
|
$
|
33,151
|
Central
City (Colorado, USA)
|
44,758
|
21,105
|
50,368
|
23,219
|
||||
Edmonton
(Alberta, Canada)
|
24,774
|
8,750
|
28,900
|
9,654
|
||||
Caledon
(South Africa)
|
13,373
|
15,205
|
16,619
|
19,584
|
||||
Newcastle
(South Africa)
|
7,036
|
-
|
14,454
|
-
|
||||
Casino
Millennium (Czech Republic)
|
589
|
-
|
2,331
|
-
|
||||
Cruise
Ships (International)
|
862
|
854
|
1,657
|
1,629
|
||||
Corporate
|
697
|
482
|
32,855
|
36,326
|
||||
Total
|
$
|
114,306
|
$
|
69,602
|
$
|
179,609
|
$
|
123,563
|
Net
Operating Revenue
|
||||||||
Amounts
in thousands
|
For
the three months
ended
September 30,
|
For
the nine months
ended
September 30,
|
||||||
2006
|
2005
|
2006
|
2005
|
|||||
Cripple
Creek (Colorado, USA)
|
$
|
4,730
|
$
|
4,984
|
$
|
12,534
|
$
|
13,249
|
Central
City (Colorado, USA)
|
4,688
|
-
|
4,688
|
6
|
||||
Edmonton
(Alberta, Canada)
|
1
|
-
|
3
|
37
|
||||
Caledon
(South Africa)
|
4,350
|
4,158
|
13,783
|
12,524
|
||||
Newcastle
(South Africa)
|
1,891
|
-
|
3,941
|
-
|
||||
Casino
Millennium (Czech Republic)
|
561
|
-
|
956
|
-
|
||||
Cruise
Ships (International)
|
757
|
866
|
2,396
|
2,294
|
||||
Corporate
and other
|
-
|
22
|
12
|
56
|
||||
Total
|
$
|
16,978
|
$
|
10,030
|
$
|
38,313
|
$
|
28,166
|
Net
Earnings
|
||||||||
Amounts
in thousands
|
For
the three months
ended
September 30,
|
For
the nine months
ended
September 30,
|
||||||
2006
|
2005
|
2006
|
2005
|
|||||
Cripple
Creek (Colorado, USA)
|
$
|
966
|
$
|
1,101
|
$
|
2,135
|
$
|
2,428
|
Central
City (Colorado, USA)
|
(405)
|
364
|
(655)
|
364
|
||||
Edmonton
(Alberta, Canada)
|
(199)
|
(44)
|
(263)
|
(83)
|
||||
Caledon
(South Africa)
|
990
|
596
|
2,872
|
2,059
|
||||
Newcastle
(South Africa)
|
297
|
-
|
567
|
-
|
||||
Casino
Millennium (Czech Republic)
|
22
|
-
|
(9)
|
-
|
||||
Cruise
Ships (International)
|
152
|
272
|
439
|
652
|
||||
Corporate
and other
|
28
|
(1,008)
|
(214)
|
(2,623)
|
||||
Total
|
$
|
1,851
|
$
|
1,281
|
$
|
4,872
|
$
|
2,797
|
For
the Three Months
Ended
September 30,
|
For
the Nine Months
Ended
September 30,
|
|||||||
Amounts
in thousands
|
2006
|
2005
|
2006
|
2005
|
||||
Food
& Beverage and Hotel
|
$
|
558
|
$
|
372
|
$
|
1,129
|
$
|
1,055
|
Free
Plays or Coupons
|
348
|
398
|
1,006
|
1,246
|
||||
Player
Points
|
302
|
412
|
958
|
1,073
|
||||
Total
Promotional Allowances
|
$
|
1,208
|
$
|
1,182
|
$
|
3,093
|
$
|
3,374
|
For
the Three Months
Ended September 30, |
For
the Nine Months
Ended
September 30,
|
|||||||
Amounts
in thousands
|
2006
|
2005
|
2006
|
2005
|
||||
Provision
for federal income taxes
|
$
|
(438)
|
$
|
309
|
$
|
(649)
|
$
|
121
|
Provision
for state income taxes
|
(71)
|
34
|
(101)
|
7
|
||||
Provision
for foreign income taxes
|
442
|
149
|
1,144
|
510
|
||||
Total
Provision for income taxes
|
$
|
(67)
|
$
|
492
|
$
|
394
|
$
|
638
|
For
the Three Months
Ended
September 30,
|
For
the Nine Months
Ended
September 30,
|
|||||||
2006
|
2005
|
2006
|
2005
|
|||||
Federal
income tax statutory rate
|
34.0%
|
34.0%
|
34.0%
|
34.0%
|
||||
Foreign
income taxes
|
(60.5%)
|
(30.3%)
|
(52.7%)
|
(40.7%)
|
||||
State
income tax (net of federal benefit)
|
(0.1%)
|
(0.5%)
|
0.9%
|
0.7%
|
||||
Losses
assigned to minority partner
|
10.2%
|
11.5%
|
9.8%
|
6.9%
|
||||
Permanent
and other items
|
11.9%
|
22.5%
|
17.0%
|
21.3%
|
||||
Total
provision for income taxes
|
(4.5%)
|
37.2%
|
9.0%
|
22.2%
|
Amounts
in thousands,except
for share information
|
For
the Three Months
Ended
September 30,
|
For
the Nine Months
Ended
September 30,
|
||||||
2006
|
2005
|
2006
|
2005
|
|||||
Basic
Earnings Per Share:
|
||||||||
Net
earnings
|
$
|
1,851
|
$
|
1,281
|
$
|
4,872
|
$
|
2,797
|
Weighted
average common shares
|
22,980,567
|
14,663,683
|
22,705,842
|
14,055,531
|
||||
Basic
earnings per share
|
$
|
0.08
|
$
|
0.09
|
$
|
0.21
|
$
|
0.20
|
Diluted
Earnings Per Share:
|
||||||||
Net
earnings
|
$
|
1,851
|
$
|
1,281
|
$
|
4,872
|
$
|
2,797
|
Weighted
average common shares
|
22,980,567
|
14,663,683
|
22,705,842
|
14,055,531
|
||||
Effect
of dilutive securities:
|
||||||||
Stock
options and warrants
|
967,290
|
1,851,264
|
1,200,070
|
2,395,205
|
||||
Dilutive
potential common shares
|
23,947,857
|
16,514,947
|
23,905,912
|
16,450,736
|
||||
Diluted
earnings per share
|
$
|
0.08
|
$
|
0.08
|
$
|
0.20
|
$
|
0.17
|
Amounts
in thousands
|
||
Cash
|
$
|
402
|
Restricted
cash
|
845
|
|
Accounts
receivable
|
153
|
|
Property
and equipment, net
|
594
|
|
Goodwill
|
(345)
|
|
Other
assets, including intercompany debt assumed
|
196
|
|
Accounts
payable and accrued liabilities
|
(132)
|
|
Accrued
payroll
|
(9)
|
|
Taxes
payable
|
(343)
|
|
Long-term
debt
|
(681)
|
|
Cash
paid
|
$
|
680
|
Amounts
in thousands
|
||
Cash
|
$
|
1,530
|
Accounts
receivable
|
33
|
|
Prepaid
expenses
|
91
|
|
Inventory
|
74
|
|
Other
current assets
|
295
|
|
Property
and equipment, net
|
3,620
|
|
Goodwill
|
7,322
|
|
Casino
licenses
|
766
|
|
Accounts
payable and accrued liabilities
|
(800)
|
|
Accrued
payroll
|
(183)
|
|
Taxes
payable
|
(446)
|
|
Long-term
debt
|
(733)
|
|
Amount
credited to minority partner
|
(4,917)
|
|
Cash
paid
|
$
|
6,652
|
Amounts
in thousands
|
||
Cash
|
$
|
1,679
|
Property
and equipment, net
|
2,631
|
|
Amount
credited to minority partner
|
(1,878)
|
|
Cash
paid
|
$
|
2,432
|
Amounts
in thousands
|
||
Fair
value of minority interest acquired
|
$
|
1,818
|
Goodwill
|
4,342
|
|
Long-term
debt
|
(1,025)
|
|
Cash
paid
|
$
|
5,135
|
For
the three months
ended
September 30,
|
For
the nine months
ended
September 30,
|
|||||||
(Amounts
in thousands)
|
2006
|
2005
|
2006
|
2005
|
||||
Adjusted
EBITDA
|
||||||||
Cripple
Creek, Colorado
|
$
|
2,067
|
$
|
2,057
|
$
|
4,947
|
$
|
4,991
|
Caledon,
South Africa
|
1,821
|
1,598
|
5,629
|
4,878
|
||||
Newcastle,
South Africa
|
607
|
-
|
1,293
|
-
|
||||
Central
City, Colorado
|
634
|
(17)
|
(104)
|
(75)
|
||||
Edmonton,
Canada
|
(184)
|
(133)
|
(281)
|
(181)
|
||||
All
other operating segments
|
281
|
316
|
706
|
769
|
||||
Corporate
|
(1,286)
|
(1,032)
|
(3,644)
|
(3,367)
|
||||
Total
Adjusted EBITDA
|
$
|
3,940
|
$
|
2,789
|
$
|
8,546
|
$
|
7,015
|
For
the three months
ended
September 30,
|
For
the nine months
ended
September 30,
|
|||||||
(Amounts
in thousands)
|
2006
|
2005
|
2006
|
2005
|
||||
Operating
Revenue
|
||||||||
Casino
|
$
|
5,126
|
$
|
5,414
|
$
|
13,768
|
$
|
14,675
|
Hotel,
food and beverage
|
400
|
440
|
1,043
|
1,151
|
||||
Other
(net of promotional allowances)
|
(796)
|
(870)
|
(2,277)
|
(2,577)
|
||||
Net
operating revenue
|
4,730
|
4,984
|
12,534
|
13,249
|
||||
Costs
and Expenses
|
||||||||
Casino
|
1,435
|
1,790
|
4,227
|
5,039
|
||||
Hotel,
food and beverage
|
207
|
219
|
439
|
509
|
||||
General
and administrative
|
1,021
|
918
|
2,921
|
2,710
|
||||
Depreciation
and amortization
|
399
|
417
|
1,211
|
1,290
|
||||
3,062
|
3,344
|
8,798
|
9,548
|
|||||
Earnings
from operations
|
1,668
|
1,640
|
3,736
|
3,701
|
||||
Interest
income
|
6
|
2
|
12
|
8
|
||||
Interest
(expense)
|
(223)
|
(366)
|
(664)
|
(1,082)
|
||||
Interest
expense on non-Cripple Creek debt allocated to Corporate
|
120
|
500
|
358
|
1,289
|
||||
Other
(expense), net
|
-
|
-
|
-
|
-
|
||||
Earnings
before income taxes
|
1,571
|
1,776
|
3,442
|
3,916
|
||||
Income
tax expense
|
605
|
675
|
1,307
|
1,488
|
||||
Net
Earnings
|
$
|
966
|
$
|
1,101
|
$
|
2,135
|
$
|
2,428
|
Reconciliation
to Adjusted EBITDA:
|
||||||||
Net
earnings
|
$
|
966
|
$
|
1,101
|
$
|
2,135
|
$
|
2,428
|
Minority
interest
|
-
|
-
|
-
|
-
|
||||
Interest
income
|
(6)
|
(2)
|
(12)
|
(8)
|
||||
Interest
expense (including amounts allocated to Corporate)
|
103
|
(134)
|
306
|
(207)
|
||||
Income
tax expense
|
605
|
675
|
1,307
|
1,488
|
||||
Depreciation
and amortization
|
399
|
417
|
1,211
|
1,290
|
||||
Adjusted
EBITDA
|
$
|
2,067
|
$
|
2,057
|
$
|
4,947
|
$
|
4,991
|
For
the three months
ended
September 30,
|
For
the nine months
ended
September 30,
|
|||||||
2006
|
2005
|
2006
|
2005
|
|||||
Market
share of the Cripple Creek gaming revenue
|
12.0%
|
12.8%
|
11.6%
|
12.8%
|
||||
Average
number of slot machines
|
585
|
608
|
584
|
625
|
||||
Market
share of Cripple Creek gaming devices
|
12.4%
|
12.9%
|
12.3%
|
13.1%
|
||||
Average
slot machine win per day
|
$
94
|
$
95
|
$
85
|
$
85
|
||||
Cripple
Creek average slot machine win per day
|
$
96
|
$
95
|
$
89
|
$
87
|
For
the three months
ended
September 30,
|
For
the nine months
ended
September 30,
|
|||||||
(Amounts
in thousands)
|
2006
|
2005
|
2006
|
2005
|
||||
Operating
Revenue
|
||||||||
Casino
|
$
|
3,728
|
$
|
3,589
|
$
|
11,732
|
$
|
10,790
|
Hotel,
food and beverage
|
676
|
802
|
2,182
|
2,260
|
||||
Other
(net of promotional allowances)
|
(54)
|
(233)
|
(131)
|
(526)
|
||||
Net
operating revenue
|
4,350
|
4,158
|
13,783
|
12,524
|
||||
Costs
and Expenses
|
||||||||
Casino
|
1,416
|
1,409
|
4,434
|
4,187
|
||||
Hotel,
food and beverage
|
443
|
510
|
1,437
|
1,575
|
||||
General
and administrative
|
696
|
641
|
2,277
|
1,884
|
||||
Property
write-downs and other write-offs,
net of recoveries |
(26)
|
-
|
(26)
|
-
|
||||
Depreciation
and amortization
|
279
|
374
|
882
|
1,206
|
||||
2,808
|
2,934
|
9,004
|
8,852
|
|||||
Earnings
from operations
|
1,542
|
1,224
|
4,779
|
3,672
|
||||
Interest
income
|
5
|
6
|
13
|
39
|
||||
Interest
(expense)
|
(182)
|
(313)
|
(590)
|
(622)
|
||||
Other
(expense), net
|
-
|
-
|
(32)
|
-
|
||||
Earnings
before income taxes
|
1,365
|
917
|
4,170
|
3,089
|
||||
Income
tax expense
|
375
|
321
|
1,298
|
1,030
|
||||
Net
Earnings
|
$
|
990
|
$
|
596
|
$
|
2,872
|
$
|
2,059
|
Reconciliation
to Adjusted EBITDA:
|
||||||||
Net
earnings
|
$
|
990
|
$
|
596
|
$
|
2,872
|
$
|
2,059
|
Minority
interest
|
-
|
-
|
-
|
-
|
||||
Interest
income
|
(5)
|
(6)
|
(13)
|
(39)
|
||||
Interest
expense
|
182
|
313
|
590
|
622
|
||||
Income
tax expense
|
375
|
321
|
1,298
|
1,030
|
||||
Depreciation
and amortization
|
279
|
374
|
882
|
1,206
|
||||
Adjusted
EBITDA
|
$
|
1,821
|
$
|
1,598
|
$
|
5,629
|
$
|
4,878
|
Average
exchange rate (ZAR/USD)
|
7.18
|
6.50
|
6.57
|
6.27
|
For
the three months
ended
September 30,
|
For
the nine months
ended
September 30,
|
|||||||
(Amounts
in thousands)
|
2006
|
2005
|
2006
|
2005
|
||||
Operating
Revenue
|
||||||||
Casino
|
ZAR
|
26,773
|
ZAR
|
23,322
|
ZAR
|
77,041
|
ZAR
|
67,404
|
Hotel,
food and beverage
|
4,873
|
5,208
|
14,337
|
14,125
|
||||
Other
(net of promotional allowances)
|
(382)
|
(1,510)
|
(875)
|
(3,346)
|
||||
Net
operating revenue
|
31,264
|
27,020
|
90,503
|
78,183
|
||||
Costs
and Expenses
|
||||||||
Casino
|
10,174
|
9,140
|
29,189
|
26,204
|
||||
Hotel,
food and beverage
|
3,144
|
3,334
|
9,368
|
9,853
|
||||
General
and administrative
|
5,010
|
4,174
|
14,994
|
11,856
|
||||
Property
write-downs and other write-offs,
net of recoveries |
(214)
|
-
|
(214)
|
-
|
||||
Depreciation
and amortization
|
2,010
|
2,435
|
5,779
|
7,599
|
||||
20,124
|
19,083
|
59,116
|
55,512
|
|||||
Earnings
from operations
|
11,140
|
7,937
|
31,387
|
22,671
|
||||
Interest
income
|
40
|
43
|
90
|
241
|
||||
Interest
(expense)
|
(1,309)
|
(2,046)
|
(3,883)
|
(3,937)
|
||||
Other
(expense), net
|
2
|
-
|
(208)
|
-
|
||||
Earnings
before income taxes
|
9,873
|
5,934
|
27,386
|
18,975
|
||||
Income
tax expense
|
2,715
|
2,078
|
8,506
|
6,361
|
||||
Net
Earnings
|
ZAR
|
7,158
|
ZAR
|
3,856
|
ZAR
|
18,880
|
ZAR
|
12,614
|
Reconciliation
to Adjusted EBITDA:
|
||||||||
Net
earnings
|
ZAR
|
7,158
|
ZAR
|
3,856
|
ZAR
|
18,880
|
ZAR
|
12,614
|
Minority
interest
|
-
|
-
|
-
|
-
|
||||
Interest
income
|
(40)
|
(43)
|
(90)
|
(241)
|
||||
Interest
expense
|
1,309
|
2,046
|
3,883
|
3,937
|
||||
Income
tax expense
|
2,715
|
2,078
|
8,506
|
6,361
|
||||
Depreciation
and amortization
|
2,010
|
2,435
|
5,779
|
7,599
|
||||
Adjusted
EBITDA
|
ZAR
|
13,152
|
ZAR
|
10,372
|
ZAR
|
36,958
|
ZAR
|
30,270
|
For
the three months
ended
September 30,
|
For
the nine months
ended
September 30,
|
|||
2006
|
2005
|
2006
|
2005
|
|
Market
share of the Western Cape gaming revenue
|
5.7%
|
5.6%
|
5.9%
|
5.6%
|
Market
share of Western Cape gaming devices
|
12.4%
|
11.3%
|
12.9%
|
11.4%
|
Average
number of slot machines
|
348
|
300
|
349
|
300
|
Average
slot machine win per day
|
ZAR
782
|
ZAR
777
|
ZAR
754
|
ZAR
766
|
Average
number of tables
|
6
|
9
|
7
|
9
|
Average
table win per day
|
ZAR
3,127
|
ZAR
2,085
|
ZAR
2,783
|
ZAR
1,821
|
For
the three months
ended
September
30, 2006
|
April
1, 2006 through
September
30, 2006
|
|||
(Amounts
in thousands)
|
||||
Operating
Revenue
|
||||
Casino
|
$
|
1,719
|
$
|
3,579
|
Hotel,
food and beverage
|
113
|
311
|
||
Other
(net of promotional allowances)
|
59
|
51
|
||
Net
operating revenue
|
1,891
|
3,941
|
||
Costs
and Expenses
|
||||
Casino
|
685
|
1,403
|
||
Hotel,
food and beverage
|
47
|
205
|
||
General
and administrative
|
552
|
1,040
|
||
Depreciation
and amortization
|
38
|
144
|
||
1,322
|
2,792
|
|||
Earnings
from operations
|
569
|
1,149
|
||
Interest
income
|
-
|
-
|
||
Interest
(expense)
|
-
|
(8)
|
||
Other
(expense), net
|
-
|
-
|
||
Earnings
before income taxes and minority interest
|
569
|
1,141
|
||
Income
tax expense
|
183
|
356
|
||
Earnings
before minority interest
|
386
|
785
|
||
Minority
Interest
|
89
|
218
|
||
Net
Earnings
|
$
|
297
|
$
|
567
|
Reconciliation
to Adjusted EBITDA:
|
||||
Net
earnings
|
$
|
297
|
$
|
567
|
Minority
interest
|
89
|
218
|
||
Interest
income
|
-
|
-
|
||
Interest
expense
|
-
|
8
|
||
Income
tax expense
|
183
|
356
|
||
Depreciation
and amortization
|
38
|
144
|
||
Adjusted
EBITDA
|
$
|
607
|
$
|
1,293
|
Average
exchange rate (ZAR/USD)
|
7.18
|
6.57
|
For
the three months
ended
September
30, 2006
|
April
1, 2006 through
September
30, 2006
|
|||
(Amounts
in thousands)
|
||||
Operating
Revenue
|
||||
Casino
|
ZAR
|
12,330
|
ZAR
|
24,300
|
Hotel,
food and beverage
|
819
|
2,094
|
||
Other
(net of promotional allowances)
|
428
|
371
|
||
Net
operating revenue
|
13,577
|
26,765
|
||
Costs
and Expenses
|
||||
Casino
|
4,916
|
9,537
|
||
Hotel,
food and beverage
|
342
|
1,355
|
||
General
and administrative
|
3,990
|
7,085
|
||
Depreciation
and amortization
|
275
|
938
|
||
9,523
|
18,915
|
|||
Earnings
from operations
|
4,054
|
7,850
|
||
Interest
income
|
-
|
-
|
||
Interest
(expense)
|
-
|
(61)
|
||
Other
(expense), net
|
-
|
-
|
||
Earnings
before income taxes and minority interest
|
4,054
|
7,789
|
||
Income
tax expense
|
1,316
|
2,447
|
||
Earnings
before minority interest
|
2,738
|
5,342
|
||
Minority
Interest
|
634
|
1,474
|
||
Net
Earnings
|
ZAR
|
2,104
|
ZAR
|
3,868
|
Reconciliation
to Adjusted EBITDA:
|
||||
Net
earnings
|
ZAR
|
2,104
|
ZAR
|
3,868
|
Minority
interest
|
634
|
1,474
|
||
Interest
income
|
-
|
-
|
||
Interest
expense
|
-
|
61
|
||
Income
tax expense
|
1,316
|
2,447
|
||
Depreciation
and amortization
|
275
|
938
|
||
Adjusted
EBITDA
|
ZAR
|
4,329
|
ZAR
|
8,788
|
For
the three months
ended
September
30, 2006
|
April
1, 2006 through
September
30, 2006
|
|
Market
share of the KwaZulu-Natal gaming revenue
|
2.4%
|
2.5%
|
Market
share of KwaZulu-Natal gaming devices
|
6.3%
|
6.3%
|
Average
number of slot machines
|
200
|
200
|
Average
slot machine win per day
|
ZAR
605
|
ZAR
589
|
Average
number of tables
|
7
|
7
|
Average
table win per day
|
ZAR
1,865
|
ZAR
2,154
|
For
the three months
ended
September 30,
|
For
the nine months
ended
September 30,
|
|||||||
(Amounts
in thousands)
|
2006
|
2005
|
2006
|
2005
|
||||
Operating
Revenue
|
||||||||
Casino
|
$
|
4,475
|
$
|
-
|
$
|
4,475
|
$
|
-
|
Hotel,
food and beverage
|
432
|
-
|
432
|
-
|
||||
Other
(net of promotional allowances)
|
(219)
|
-
|
(219)
|
6
|
||||
Net
operating revenue
|
4,688
|
-
|
4,688
|
6
|
||||
Costs
and Expenses
|
||||||||
Casino
|
2,425
|
-
|
2,468
|
-
|
||||
Hotel,
food and beverage
|
661
|
-
|
661
|
-
|
||||
General
and administrative
|
968
|
17
|
1,663
|
81
|
||||
Depreciation
and amortization
|
451
|
-
|
451
|
-
|
||||
4,505
|
17
|
5,243
|
81
|
|||||
Income
(loss) from operations
|
183
|
(17)
|
(555)
|
(75)
|
||||
Interest
income
|
-
|
-
|
-
|
-
|
||||
Interest
(expense)
|
(1,281)
|
(66)
|
(1,766)
|
(145)
|
||||
Other
income, net
|
-
|
-
|
-
|
-
|
||||
Loss
before income taxes and minority interest
|
(1,098)
|
(83)
|
(2,321)
|
(220)
|
||||
Income
tax benefit
|
(247)
|
-
|
(401)
|
-
|
||||
Loss
before minority interest
|
(851)
|
(83)
|
(1,920)
|
(220)
|
||||
Minority
Interest
|
(446)
|
(447)
|
(1,265)
|
(584)
|
||||
Net
(Loss) Earnings
|
$
|
(405)
|
$
|
364
|
$
|
(655)
|
$
|
364
|
Reconciliation
to Adjusted EBITDA:
|
||||||||
Net
(loss) earnings
|
$
|
(405)
|
$
|
364
|
$
|
(655)
|
$
|
364
|
Minority
interest
|
(446)
|
(447)
|
(1,265)
|
(584)
|
||||
Interest
income
|
-
|
-
|
-
|
-
|
||||
Interest
expense
|
1,281
|
66
|
1,766
|
145
|
||||
Income
tax expense
|
(247)
|
-
|
(401)
|
-
|
||||
Depreciation
and amortization
|
451
|
-
|
451
|
-
|
||||
Adjusted
EBITDA
|
$
|
634
|
$
|
(17)
|
$
|
(104)
|
$
|
(75)
|
For
the three months
ended
September 30, 2006
|
||
Market
share of the Central City gaming revenue
|
21.1%
|
|
Average
number of slot machines
|
488
|
|
Market
share of Central City gaming devices
|
22.3%
|
|
Average
slot machine win per day
|
$
109
|
|
Central
City average slot machine win per day
|
$
115
|
For
the three months
ended
September 30,
|
For
the nine months
ended
September 30,
|
|||||||
(Amounts
in thousands)
|
2006
|
2005
|
2006
|
2005
|
||||
Operating
Revenue
|
||||||||
Other
(net of promotional allowances)
|
$
|
1
|
$
|
-
|
$
|
3
|
$
|
37
|
Net
operating revenue
|
1
|
-
|
3
|
37
|
||||
Costs
and Expenses
|
||||||||
Casino
|
8
|
-
|
9
|
-
|
||||
Hotel,
food and beverage
|
27
|
-
|
32
|
-
|
||||
General
and administrative
|
129
|
131
|
234
|
221
|
||||
Depreciation
and amortization
|
6
|
-
|
14
|
-
|
||||
170
|
131
|
289
|
221
|
|||||
Loss
from operations
|
(169)
|
(131)
|
(286)
|
(184)
|
||||
Interest
income
|
4
|
2
|
16
|
7
|
||||
Interest
(expense)
|
(101)
|
(9)
|
(110)
|
(36)
|
||||
Other
(expense) income, net
|
(21)
|
(2)
|
(9)
|
3
|
||||
Loss
before income taxes and minority interest
|
(287)
|
(140)
|
(389)
|
(210)
|
||||
Income
tax benefit
|
(88)
|
(68)
|
(126)
|
(68)
|
||||
Loss
before minority interest
|
(199)
|
(72)
|
(263)
|
(142)
|
||||
Minority
Interest
|
-
|
(28)
|
-
|
(59)
|
||||
Net
Loss
|
$
|
(199)
|
$
|
(44)
|
$
|
(263)
|
$
|
(83)
|
Reconciliation
to Adjusted EBITDA:
|
||||||||
Net
loss
|
$
|
(199)
|
$
|
(44)
|
$
|
(263)
|
$
|
(83)
|
Minority
interest
|
-
|
(28)
|
-
|
(59)
|
||||
Interest
income
|
(4)
|
(2)
|
(16)
|
(7)
|
||||
Interest
expense
|
101
|
9
|
110
|
36
|
||||
Income
tax (benefit)
|
(88)
|
(68)
|
(126)
|
(68)
|
||||
Depreciation
and amortization
|
6
|
-
|
14
|
-
|
||||
Adjusted
EBITDA
|
$
|
(184)
|
$
|
(133)
|
$
|
(281)
|
$
|
(181)
|
For
the three months
ended
September 30,
|
For
the nine months
ended
September 30,
|
|||||||
(Amounts
in thousands)
|
2006
|
2005
|
2006
|
2005
|
||||
Operating
Revenue
|
||||||||
Casino
|
$
|
1,213
|
$
|
781
|
$
|
3,113
|
$
|
2,107
|
Hotel,
food and beverage
|
6
|
-
|
13
|
-
|
||||
Other
(net of promotional allowances)
|
99
|
85
|
226
|
187
|
||||
Net
operating revenue
|
1,318
|
866
|
3,352
|
2,294
|
||||
Costs
and Expenses
|
||||||||
Casino
|
953
|
550
|
2,464
|
1,525
|
||||
Hotel,
food and beverage
|
14
|
-
|
26
|
-
|
||||
General
and administrative
|
71
|
-
|
130
|
-
|
||||
Depreciation
and amortization
|
97
|
36
|
246
|
97
|
||||
1,135
|
586
|
2,866
|
1,622
|
|||||
Earnings
from operations
|
183
|
280
|
486
|
672
|
||||
Interest
income
|
4
|
-
|
7
|
-
|
||||
Interest
(expense)
|
(9)
|
-
|
(23)
|
-
|
||||
Other
(expense), net
|
1
|
-
|
(26)
|
-
|
||||
Earnings
before income taxes
|
179
|
280
|
444
|
672
|
||||
Income
tax expense
|
5
|
8
|
14
|
20
|
||||
Net
Earnings
|
$
|
174
|
$
|
272
|
$
|
430
|
$
|
652
|
Reconciliation
to Adjusted EBITDA:
|
||||||||
Net
earnings
|
$
|
174
|
$
|
272
|
$
|
430
|
$
|
652
|
Minority
interest
|
-
|
-
|
-
|
-
|
||||
Interest
income
|
(4)
|
-
|
(7)
|
-
|
||||
Interest
expense
|
9
|
-
|
23
|
-
|
||||
Income
tax expense
|
5
|
8
|
14
|
20
|
||||
Depreciation
and amortization
|
97
|
36
|
246
|
97
|
||||
Adjusted
EBITDA
|
$
|
281
|
$
|
316
|
$
|
706
|
$
|
769
|
For
the three months
ended
September 30,
|
For
the nine months
ended
September 30,
|
|||||||
(Amounts
in thousands)
|
2006
|
2005
|
2006
|
2005
|
||||
Operating
Revenue
|
||||||||
Other
|
$
|
-
|
$
|
22
|
$
|
12
|
$
|
56
|
Net
operating revenue
|
-
|
22
|
12
|
56
|
||||
Costs
and Expenses
|
||||||||
General
and administrative
|
1,681
|
1,053
|
4,402
|
3,339
|
||||
Property
write-down and other write-offs,
net of recoveries |
(394)
|
-
|
(379)
|
(30)
|
||||
Depreciation
and amortization
|
23
|
20
|
50
|
44
|
||||
1,310
|
1,073
|
4,073
|
3,353
|
|||||
Loss
from unconsolidated subsidiary
|
-
|
-
|
-
|
(109)
|
||||
Loss
from operations
|
(1,310)
|
(1,051)
|
(4,061)
|
(3,406)
|
||||
Interest
income
|
137
|
24
|
547
|
68
|
||||
Interest
(expense), net
|
476
|
102
|
1,384
|
265
|
||||
Interest
expense on non-Cripple Creek debt
allocated to Corporate |
(120)
|
(500)
|
(358)
|
(1,289)
|
||||
Other
income (expense), net
|
1
|
(1)
|
367
|
(1)
|
||||
Non-operating
items from unconsolidated subsidiary
|
-
|
-
|
-
|
(4)
|
||||
Loss
before income taxes and minority interest
|
(816)
|
(1,426)
|
(2,121)
|
(4,367)
|
||||
Income
tax benefit
|
(900)
|
(444)
|
(2,054)
|
(1,832)
|
||||
Minority
interest
|
56
|
26
|
147
|
88
|
||||
Net
Earnings (Loss)
|
$
|
28
|
$
|
(1,008)
|
$
|
(214)
|
$
|
(2,623)
|
Reconciliation
to Adjusted EBITDA:
|
||||||||
Net
earnings (loss)
|
28
|
(1,008)
|
(214)
|
(2,623)
|
||||
Minority
interest
|
56
|
26
|
147
|
88
|
||||
Interest
income
|
(137)
|
(24)
|
(547)
|
(68)
|
||||
Interest
expense (including amounts allocated from Cripple Creek)
|
(356)
|
398
|
(1,026)
|
1,024
|
||||
Income
tax expense
|
(900)
|
(444)
|
(2,054)
|
(1,832)
|
||||
Depreciation
and amortization
|
23
|
20
|
50
|
44
|
||||
Adjusted
EBITDA
|
$
|
(1,286)
|
$
|
(1,032)
|
$
|
(3,644)
|
$
|
(3,367)
|
3.1
|
Certificate
of Incorporation (filed with Proxy Statement in respect of the 1994
Annual
Meeting of Stockholders and incorporated herein by reference) is
hereby
incorporated by reference from Exhibit 3.1 to Century Casinos’ Annual
Report on Form 10-KSB for the fiscal year ended December 31,
1995.
|
3.2.2
|
Amended
and Restated Bylaws of Century Casinos, Inc., is hereby incorporated
by
reference from Exhibit 11.14 to Century Casinos’ Quarterly Report on Form
10-Q for the quarterly period ended June 30, 2002.
|
4.4
|
Rights
Agreement, dated as of April 29, 1999, between the Company and the
American Securities Transfer & Trust, Inc., as Rights Agent, is hereby
incorporated by reference from Exhibit 1 to Century Casinos Form
8-A dated
May 7, 1999.
|
4.5
|
First
Supplement to Rights Agreement dated April 2000, between Century
Casinos,
Inc. and American Securities Transfer & Trust, Inc., as Rights Agent,
is hereby incorporated by reference from Exhibit A to Century Casinos’
Proxy Statement in respect of the 2000 Annual Meeting of
Stockholders.
|
4.6
|
Second
Supplement to Rights Agreement dated July 2002, between Century Casinos,
Inc. and Computershare Investor Services, Inc. as Rights Agent, is
hereby
incorporated by reference from Exhibit 11.13 to Century Casinos’ Quarterly
Report on Form 10-Q for the quarterly period ended June 30,
2002.
|
Settlement
Agreement entered into between Gold Reef Resorts Ltd., Akani Leisure
Investments (Pty) Ltd., Akani Leisure (Silverstar Holdings) (Pty)
Ltd.,
Silver Star Development Ltd., Century Resorts Ltd., Century Casinos
West
Rand (Pty) Ltd., Novomatic AG, Century Casinos Africa (Pty) Ltd.,
Century
Casinos., Inc, and Century Casinos Management, Inc.
|
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, Chairman
of the Board and Co Chief Executive Officer.
|
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of
2002, Vice
Chairman, Co Chief Executive Officer and President.
|
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, Senior
Vice President.
|
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, Chief
Accounting Officer.
|
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, Chairman
of the Board and Co Chief Executive Officer.
|
|
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, Vice
Chairman, Co Chief Executive Officer and President.
|
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, Senior
Vice President.
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, Chief
Accounting Officer.
|
Exhibit
No.
|
Document
|
3.1
|
Certificate
of Incorporation (filed with Proxy Statement in respect of the 1994
Annual
Meeting of Stockholders and incorporated herein by reference) is
hereby
incorporated by reference from Exhibit 3.1 to Century Casinos’ Annual
Report on Form 10-KSB for the fiscal year ended December 31,
1995.
|
3.2.2
|
Amended
and Restated Bylaws of Century Casinos, Inc., is hereby incorporated
by
reference from Exhibit 11.14 to Century Casinos’ Quarterly Report on Form
10-Q for the quarterly period ended June 30, 2002.
|
4.4
|
Rights
Agreement, dated as of April 29, 1999, between the Company and the
American Securities Transfer & Trust, Inc., as Rights Agent, is hereby
incorporated by reference from Exhibit 1 to Century Casinos Form
8-A dated
May 7, 1999.
|
4.5
|
First
Supplement to Rights Agreement dated April 2000, between Century
Casinos,
Inc. and American Securities Transfer & Trust, Inc., as Rights Agent,
is hereby incorporated by reference from Exhibit A to Century Casinos’
Proxy Statement in respect of the 2000 Annual Meeting of
Stockholders.
|
4.6
|
Second
Supplement to Rights Agreement dated July 2002, between Century Casinos,
Inc. and Computershare Investor Services, Inc. as Rights Agent, is
hereby
incorporated by reference from Exhibit 11.13 to Century Casinos’ Quarterly
Report on Form 10-Q for the quarterly period ended June 30,
2002.
|
10.181
|
Settlement
Agreement entered into between Gold Reef Resorts Ltd., Akani Leisure
Investments (Pty) Ltd., Akani Leisure (Silverstar Holdings) (Pty)
Ltd.,
Silver Star Development Ltd., Century Resorts Ltd., Century Casinos
West
Rand (Pty) Ltd., Novomatic AG, Century Casinos Africa (Pty) Ltd.,
Century
Casinos, Inc, and Century Casinos Management, Inc.
|
31.1
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, Chairman
of the Board and Co Chief Executive Officer.
|
31.2
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, Vice
Chairman, Co Chief Executive Officer and President.
|
31.3
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, Senior
Vice President.
|
31.4
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, Chief
Accounting Officer.
|
32.1
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, Chairman
of the Board and Co Chief Executive Officer.
|
32.2
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, Vice
Chairman, Co Chief Executive Officer and President.
|
32.3
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, Senior
Vice President.
|
32.4
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, Chief
Accounting Officer.
|