Global Gaming Operators
|
|
- Job Weaver
- 5 years ago
- Views:
Transcription
1 19 June 2017 North American Research PRICE TARGETS Raising price target on ERI to $25 (from $23) - Reiterate Buy Raising price target on MCRI to $32 (from $31) - Reiterate Hold KEY TAKEAWAYS Reno local economy continues to boom, supported by large-scale tech development RSCVA under new leadership with increased marketing budget and focus on attracting incremental group business MCRI best way to play Reno revival - raising estimates ERI has more upside in synergies - raising estimates Global Gaming Operators Industry Update Revisiting Reno: Raising Price Targets on ERI and MCRI We recently returned from our trip to Reno where we met with the management of ERI, MCRI, and the Reno-Sparks Convention Visitors Authority (RSCVA). Overall, we came away from our trip incrementally more favorable on the outlook for Reno. The significant investment from tech giants like Tesla, Apple, and Google continue to create thousands of jobs and fuel the local economy -- so much so that we are beginning to see a residential housing crunch. We expect residential development in Reno to accelerate in the coming quarters, further stimulating the local economy. The influx of tech development and jobs has sparked a need for greater airport utilization, which in turn is creating an opportunity for the RSCVA to begin building a more robust group and meeting business that will ultimately support higher hotel occupancy, cash ADRs, and margins for the likes of ERI and MCRI. While the group and meeting business in Reno is relatively small today, we see long-term upside. The RSCVA is under new leadership and now has greater marketing budget (which doubled y/y). Overall, we think the RSCVA is just getting started and any progress on the group/meeting front will directly benefit the casino operators. We are raising our price target on the shares of ERI to $25 (from $23) and reiterating our Buy rating. Our price target increase is based on an 8.5x multiple of our new 2018 Adjusted EBITDA estimate of $433m (up from $429m). Our higher EBITDA estimate is due to our expectation for ERI to outperform management's stated synergy target of $35m. We continue to think valuation is attractive given the FCF profile of the company and see potential upside to earnings estimates with greater operational improvements across the portfolio. We are also raising our price target on the shares of MCRI to $32 (from $31) and reiterating our Hold rating. Our $32 price target is based on a 9.0x multiple of our new 2018 Adjusted EBITDA estimate of $64m (up from $62m). We believe a premium multiple is justified given the company's long-term prospects with its expansion project in Black Hawk. Further, We see no operator better positioned to capitalize on the revival in Reno than MCRI given its exposure to the locals market. With premium service levels, ample parking, and connectivity to the convention center, we view MCRI as the best way to play the Reno market. We are also incrementally more comfortable with construction progress in Black Hawk, with little sign of construction disruption thus far. Overall, we are bullish about MCRI's prospects both in Reno and Black Hawk; however, we think share price appreciation will be more muted in the near-term due to valuation. We see more room with valuation once the new hotel in Black Hawk nears completion (late-2018/19). Analysts John DeCree Tel: john.decree@uniongaming.com *Please see analyst certification and required disclosures starting on page 9 of this report Union Gaming. All rights reserved. No part of this report may be reproduced or transmitted in any form or by any means, electronic or mechanical, including photocopying or by any information storage and retrieval system, without permission in writing from Union Gaming.
2 Reno Market Update Airlift and Group Business Airport throughput is key. One of the most vital infrastructure requirements for a burgeoning destination is the local airport. In Reno, air passenger volume is on a steady rise. YTD through April, passenger traffic at the Reno-Tahoe International Airport is up 9.9%. This follows 6.4% growth in passenger volume for all of 2016 when the airport handled over 3.65m passengers. For 2017, the airport is on pace to handle over 4m passengers, up 10% from This is a significant trend to keep an eye on as Reno continues to attract inbound visitation. Reno has seen a steady uptick in corporate travelers given the amount of tech development in the city. Corporate travelers generally pay higher room rates than leisure travelers, which is a plus for the likes of ERI and MCRI. Figure 1. Passenger Volume Reno-Tahoe Y/Y % Chg Figure 2. Passenger Count Reno-Tahoe by Month/Year 16.0% 14.0% 380, , , % 12.0% 10.0% 8.0% 320, , , % +6.1% +10.4% 6.0% 260, % 240, % 0.0% 220, ,000 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Source: Reno-Tahoe Int l Airport, Union Gaming Securities. Source: Reno-Tahoe Int l Airport, Union Gaming Securities. RSCVA getting traction with group business. Supported by the strong growth in airlift to the city, the RSCVA is tasked with attracting more leisure, FIT, and group meeting business to Reno. While large scale conventions would provide a nice boost, it is more likely the RSCVA will help drive smaller group and meeting business to the area, ultimately helping the hotels and casino operators. There are two primary reasons why we see a brighter future for the RSCVA and group business in Reno. The first is due to recent management changes, including the hiring of a new CEO, Phil DeLone. The second is a significantly increased marketing budget. Significant management changes come with a new goal oriented team. Long-time industry veteran Phil DeLone was hired as President and CEO of the RSCVA in November Most recently, Mr. DeLone has spent 5 years as the CEO of Safari Club International, a 55k member organization that holds regular conferences. Prior to that, Mr. DeLone spent 20 years working in various executive sales and management roles in the Reno hotel and casino industry. Mr. DeLone has only been at the helm of the RSCVA for a few months and has already started making significant improvements, including hiring a seasoned sales force to help attract group business from key markets along the Pacific coast. Marketing spend set to double. Perhaps one of the more tangible changes at RSCVA thus far is an increase in the marketing budget to roughly $9m, up from less than $4m in prior years. With a little more capital to put to work and a team of experienced sales executives, we suspect the RSCVA will be much more successful attracting new business going forward. Any increase in tourism or group business to Reno will directly benefit the hotel casino operators, including ERI and MCRI. 2
3 Las Vegas Raiders training camp a possibility. While no official plans have been announced, Raiders officials have met with lawmakers in Reno to look at potential training camp sites. Reno would be the logical choice for Raiders training camp given the more favorable climate for mid-summer training compared with the Las Vegas desert. Reno already receives considerable visitation from the Bay area, so we see the potential for training camp to attract long-time Raiders fans from the Oakland area, creating another draw for the city. Technology boom in Reno land is cheap, for now. Probably one of the better known economic drivers in Reno is the migration of technology companies from the Bay area. Tesla s multi-billion dollar Gigafactory sparked a trend of technology companies seeking expansive space for a lower cost. Construction on the Gigafactory in Reno started in 2014 and the plant is expected to be fully completed by It is partially operational today with over $1bn of construction costs accumulated. In total, the plant is expected to cost $5bn and support about 10,000 jobs (up from a previous estimate of 6,500). Simply put, building factories and plants of this size are not only cost-prohibitive in the Bay area, but space constrained. Tesla is just the tip of a very large iceberg. Here is a list of some of the other substantial investments in the Reno Tahoe area by tech companies. Switch TAHOE RENO 1: $3bn, 7.2m sqft of data center space located on 2,000 acres at the Tahoe Reno Industrial Center adjacent to the Tesla Gigafactory Rackspace Data Center: $422m, 150k sqft data center at Reno Technology Park Apple Data Center: $100m data center, with $1bn expansion expected Amazon Reno Fulfillment Center: 630k sqft facility that processes tens of thousands of items per day Google: In April, news surfaced that Google acquired 1,210 acres in the Tahoe Reno Industrial Center that will eventually be the site of a future data center Nuance Drone & Virtual Reality Lab: Nevada was one of six sites selected by the FAA to be an approved testing site for drones and other unmanned aircraft. The lab is a partnership between NASA and the University of Nevada, Reno and focuses on airspace management research. Housing crunch expected? The significant and rapid development in the Reno Tahoe area comes with major labor demand but housing is lagging. Since 2012, over 30,000 new jobs have been created, with another 30,000 expected before the end of the decade. The beginning of a housing crunch is already underway as Reno is beginning to import labor. Even homebuilders have recently started talking about how strong Reno has become. We expect residential development to pick up the pace in the coming quarters, creating even more economic stimulus for the city as job growth continues to accelerate. 3
4 Eldorado Resorts (ERI) Buy Rating, Price Target $25 (+$2) We are modestly increasing our 2018 Adjusted EBITDA estimate to $433m (up from $429m) due to our expectation for incremental synergies and margin improvement stemming from the Isle of Capri transaction. Longer-term, we believe there is more upside to numbers, particularly with improving operating efficiencies and property-level EBITDA margins. However, we expect that incremental upside to be realized in 2019 and beyond as analytical, revenue generating, and incremental cost reduction initiatives will take longer to implement. Our 2018 Adjusted EBITDA estimate is based on LTM combined EBITDA, adjusted for the negative weather impact in Reno during 1Q17, plus $35m of stated synergies, $15m of estimated incremental synergies, and 5% organic EBITDA growth y/y. Figure 3. ERI Pro Forma EBITDA Build Up Figure 4. ERI Pro Forma EBITDA Walk Across PRO FORMA EBITDA BUILD UP ISLE, LTM 1Q17 Adjusted EBITDA $193.9 ERI, LTM 1Q17 Adjusted EBITDA ERI, 1Q17 Adjusted EBITDA (w eather impact) 5.4 LTM 1Q17 Combined Adjusted EBITDA $362.7 Target Synergies 35.0 Est. Incremental Synergies 15.0 Organic grow th (5%) E Adjusted EBITDA $432.7 $500 $450 $400 $350 $300 $250 $200 $150 $100 $50 $433 $398 $413 $20 $15 $15 $363 $35 $35 $35 $194 $194 $194 $194 $168 $169 $169 $169 $169 $169 $0 ERI LTM (1Q17) ERI + ISLE Target Synergies Synergy Upside Organic Growth Quarterly trends (Reno). Reno GGR was down 4.8% y/y in April, following similar trends in 1Q. April s softness can at least be partially attributable to the first weekend of the month that was impacted by unfavorable weather. In addition to weather, Reno faces a tough comparison in 2Q to the National Bowling Championships last year. With that in mind, we would look to keep expectations in Reno modest for 2Q. We would also note that the Ilani casino in La Center, WA opened on April 24; though it is unlikely the new casino had an impact in Reno given its distance (~600 miles). However, we would keep a closer eye on the new hotel tower at Graton Resort & Casino in Rohnert Park, CA that opened in November, which could be a marginal competitive threat to Reno. Raising Price Target to $25 (+$2). Along with raising our 2018 Adjusted EBITDA estimates, we are raising our price target to $25 and reiterating our Buy rating on the shares of ERI. Our new price target is based in part on our higher Adjusted EBITDA estimate along with an increase in our forward multiple to 8.5x (vs 8.2x previously). This is largely due to the multiple expansion we are seeing broadly across the sector. The prevalence of Casino REITs and ongoing strategic consolidation in the space continues to support multiples. Our 2018 Discretionary Free Cash Flow forecast of $223m implies a yield of 15% on the current share price of ERI and 12% on our $25 price target. We see some upside to our FCF forecast if ERI sells any orphaned assets, particularly the Nemacolin property, which would likely create a >$50m tax benefit for the company. 4
5 Figure 5. Sum-of-the-Parts Valuation 2018 Pro Forma Estimates 2018E TEV/ Sum-of-the-Parts Analysis EBITDA EBITDA TEV Reno Tri-Properties x Eldorado Shreveport x Scioto Dow ns x Mountaineer x Presque Isle Dow ns x Lady Luck and Isle of Capri Black Haw k x Isle Casino Racing Pompano Park x Isle Casino Hotel Bettendorf x Isle Casino Hotel Waterloo x Isle of Capri Casino Hotel Lula x Lady Luck Casino Vicksburg x 70.5 Isle of Capri Casino Hotel Boonville x Isle Casino Cape Girardeau x Lady Luck Casino - Caruthersville x 78.6 Isle of Capri Casino Kansas City x Lady Luck Casino Nemacolin x 2.2 Corporate (15.6) 8.0x (124.8) Total $ x $3,674.4 (-) net debt (1,735.7) Implied equity value $1,938.7 Diluted shares outstanding 76.2 Target value per share $25.43 Figure 6. REIT Valuation Scenario 2018 Pro Forma Estimates Incremental Valuation Opportunity. Fundamentally, we expect continued synergies and margin improvement to support deleveraging and accelerate FCF generation. As a result, we anticipate ERI s net leverage ratio will be around 4.0x by the end of 2018, leaving plenty of dry powder to put to work. Given how successful management has been thus far on the M&A front, we see plenty of opportunity for incremental acquisitions in the coming 12 months. Beyond additional M&A, long-term valuation for ERI can be supported by the REIT scenario. We estimate a real estate transaction with a REIT would be worth upwards of $29/share based on our 2018 Adjusted EBITDA estimate, a 1.9x rent coverage ratio, an 11.0x rent multiple, and a 7.0x OpCo multiple. A B A+B 2018E Rent Est. Rent PropCo OpCo OpCo OpCo TEV REIT Analysis EBITDAR Coverage Rent Multiple Value EBITDA Multiple Value OpCo + PropCo Reno Tri-Properties x x x Eldorado Shreveport x x x Scioto Dow ns x x x Mountaineer x x x Presque Isle Dow ns x x x Lady Luck and Isle of Capri Black Haw k x x x Isle Casino Racing Pompano Park x x x Isle Casino Hotel Bettendorf x x x Isle Casino Hotel Waterloo x x x Isle of Capri Casino Hotel Lula x x x Lady Luck Casino Vicksburg x x x Isle of Capri Casino Hotel Boonville x x x Isle Casino Cape Girardeau x x x Lady Luck Casino - Caruthersville x x x Isle of Capri Casino Kansas City x x x Lady Luck Casino Nemacolin x x x Corporate (15.6) 0.0x x 0.0 (15.6) 7.0x (109.2) (109.2) Total $ x $ x $2,595.4 $ x $1,377.2 $3,972.6 (-) net debt (1,735.7) Implied equity value $2,236.9 Diluted shares outstanding 76.2 Target value per share $
6 Figure 7. Eldorado Resorts Summary Financial Model $ in millions. FYE December. FY15A 1Q16A 2Q16 3Q16 4Q16 FY16 1Q17 2Q17E 3Q17E 4Q17E 2017E 2018E NET REVENUE Reno Tri-Properties Eldorado Shreveport Scioto Dow ns Mountaineer Presque Isle Dow ns Ladu Luck and Isle of Capri Black Hawk Isle Casino Racing Pompano Park Isle Casino Hotel Bettendorf Isle Casino Hotel Waterloo Isle of Capri Casino Hotel Lula Lady Luck Casino Vicksburg Isle of Capri Casino Hotel Boonville Isle Casino Cape Girardeau Lady Luck Casino - Caruthersville Isle of Capri Casino Kansas City Lady Luck Casino Nemacolin Isle of Capri Lake Charles Lady Luck Casino Marquette NET REVENUE $901.9 $213.6 $231.3 $241.6 $206.5 $892.9 $200.9 $336.4 $454.2 $420.2 $1,411.8 $1,794.3 year-over-year % change 26.4% 0.8% (0.4%) (0.8%) (3.7%) (1.0%) (5.9%) 45.4% 88.0% 103.5% 58.1% 27.1% ADJUSTED EBITDA Reno Tri-Properties Eldorado Shreveport Scioto Dow ns Mountaineer Presque Isle Dow ns Lady Luck and Isle of Capri Black Hawk Isle Casino Racing Pompano Park Isle Casino Hotel Bettendorf Isle Casino Hotel Waterloo Isle of Capri Casino Hotel Lula Lady Luck Casino Vicksburg Isle of Capri Casino Hotel Boonville Isle Casino Cape Girardeau Lady Luck Casino - Caruthersville Isle of Capri Casino Kansas City Lady Luck Casino Nemacolin (0.1) (0.1) (0.1) 0.4 Isle of Capri Lake Charles Lady Luck Casino Marquette Adjusted Property EBITDA $174.6 $42.3 $50.4 $53.4 $37.2 $183.4 $38.3 $79.4 $111.0 $95.5 $324.2 $448.3 Corporate (14.3) (4.1) (3.8) (3.7) (3.6) (15.1) (4.9) (4.5) (4.5) (4.0) (17.9) (15.6) ADJUSTED EBITDA $160.3 $38.3 $46.7 $49.7 $33.6 $168.2 $33.4 $74.9 $106.5 $91.5 $306.3 $432.7 Adjusted Property EBITDA Margin 19.4% 19.8% 21.8% 22.1% 18.0% 20.5% 19.0% 23.6% 24.4% 22.7% 23.0% 25.0% Adjusted EBITDA Margin 17.8% 17.9% 20.2% 20.6% 16.3% 18.8% 16.6% 22.3% 23.5% 21.8% 21.7% 24.1% Adjusted Property EBITDA y /y % chg 33.0% 16.9% 2.1% 0.9% 3.2% 5.0% (9.7%) 57.5% 107.8% 156.8% 76.8% 38.3% Adjusted EBITDA y /y % chg 34.4% 17.1% 2.1% 0.0% 4.2% 4.9% (12.7%) 60.6% 114.3% 172.5% 82.1% 41.2% Income Statemnent Operating income Interest (expense) (61.6) (13.0) (12.8) (12.6) (12.5) (50.9) (12.7) (25.8) (24.5) (24.5) (87.4) (97.0) Other (expense) income 33.6 (0.1) (0.1) - - (0.2) - (11.0) - - (11.0) - Pre-tax income $44.6 $5.2 $16.8 $15.5 $0.5 $38.0 $1.5 ($8.9) $35.0 $18.0 $45.7 $156.7 Tax (expense) benefit 69.6 (1.84) (5.98) (5.84) 0.41 (13.2) (0.46) 1.78 (6.31) (3.24) (8.2) (31.3) Net inome (loss) $114.2 $3.4 $10.8 $9.7 $1.0 $24.8 $1.0 ($7.1) $28.7 $14.8 $37.4 $125.3 Diluted shared outstanding Diluted EPS (GAAP) $2.44 $0.07 $0.23 $0.20 $0.02 $0.52 $0.02 ($0.09) $0.38 $0.19 $0.54 $1.64 Free Cash Flow Adjusted EBITDA (-) Cash interest expense (62.8) (11.7) (11.3) (11.2) (11.3) (45.5) (11.2) (24.5) (23.5) (23.5) (82.7) (93.0) (-) Cash taxes 69.6 (1.8) (6.0) (5.8) 0.4 (13.2) (0.5) 1.8 (6.3) (3.2) (8.2) (31.3) (-) Maintenance capex (27.1) (6.4) (6.9) (7.2) (6.2) (26.8) (6.0) (10.1) (15.9) (14.7) (46.7) (71.8) (-) Mandatory debt repayments (4.4) (1.1) (1.1) (1.1) (1.1) (4.4) (1.1) (1.1) (1.1) (3.5) (6.8) (14.0) DISCRETIONARY FREE CASH FLOW $135.7 $17.3 $21.4 $24.3 $15.4 $78.3 $14.6 $41.0 $59.7 $46.6 $161.9 $222.6 Net borrow ing (repayments) (34.5) (37.0) (3.6) 10.6 (64.6) 1.1 1,515.5 (132.4) (1.5) 1,382.7 (26.0) Project capex (9.7) (4.2) (2.8) (5.4) (8.2) (20.6) (9.0) (4.9) (9.1) (10.3) (33.3) (28.2) Asset sales (acquisitions) (124.9) (1,425.0) (1,295.0) - Dividends and share repurchase (2.1) (0.6) FREE CASH FLOW $116.7 ($21.4) ($16.5) $15.3 $17.4 ($5.2) $6.7 $126.6 $48.2 $34.8 $216.3 $168.3 Discretionary FCF / Share $2.90 $0.36 $0.45 $0.51 $0.32 $1.64 $0.30 $0.54 $0.78 $0.61 $2.34 $2.92 Discretionary FCF / Share (LTM) $2.90 $3.15 $3.24 $3.16 $1.64 $1.64 $1.58 $1.67 $1.95 $2.24 $2.34 $2.92 Discretionary FCF Yield (Current Price) 14.5% 15.8% 16.2% 15.8% 8.2% 8.2% 7.9% 8.4% 9.7% 11.2% 11.7% 14.6% Discretionary FCF Yield (Price Target) 11.6% 12.6% 13.0% 12.6% 6.6% 6.6% 6.3% 6.7% 7.8% 8.9% 9.4% 11.7% Balance Sheet Total long-term debt , , , , ,147.3 Cash Lont-term debt, net , , , , ,735.7 Adjusted EBITDA (LTM) Total leverage 5.4x 5.0x 4.7x 4.7x 4.7x 4.7x 4.8x 12.1x 8.8x 7.1x 7.1x 5.0x Net lev erage 4.9x 4.7x 4.5x 4.4x 4.4x 4.4x 4.5x 11.1x 7.9x 6.3x 6.3x 4.0x 6
7 Figure 8. Monarch Casino & Resort Valuation Analysis Monarch Casino & Resort (MCRI) Hold, Price Target $32 (+$1) We are raising our 2017 and 2018 Adjusted EBITDA estimates slightly. Our 2017 Adjusted EBTIDA estimate goes to $60.2m (up from $59.4m) and our 2018 Adjusted EBITDA estimate goes to $64m (up from $62.3m). Our higher estimates are largely attributable to our incrementally more optimistic outlook at Atlantis in Reno, NV. We are also more comfortable about the impact from construction in Black Hawk, which appears to be limited so far. For Reno specifically, the market has one of the most favorable macroeconomic backdrops of any US regional gaming market. The growing migration of tech companies and Bay area residents to Reno, NV continues to support the local economy, with record low unemployment rates, rising wages, increasing population, and a diversifying economy. We see no operator better positioned to capitalize on the Reno boom than MCRI with its market leading Atlantis property. MCRI garners about 50%-60% of its business from local customers, setting it up nicely to benefit from the city s revival. Given the property s highquality product and premium service levels, we expect Atlantis to continue gaining market share of a growing market in Reno. The property is strategically located in the more affluent part of town with convenient access and ample surface parking, which is crucial for the local customer. Further, MCRI is less exposed to the drive-in customer from California and will experience less seasonality and volatility from disruptions like unfavorable weather. We see some incremental upside at Atlantis as the Reno-Sparks Convention and Visitors Authority (RSCVA) continues to up its game. The local convention center (which is connected directly to Atlantis) is beginning to show signs of life under new management. Atlantis is the only hotel connected directly to the convention center and benefits any time the facility is active or in use. We are raising our price target to $32 (from $31) and reiterating our Hold rating. Our new price target represents a 9.0x multiple of our 2018 Adjusted EBITDA estimate of $64m. Our multiple is slightly above the regional gaming average of 8.0x-8.5x but is supported by the company s expansion project in Black Hawk. We ascribe a 7.0x forward multiple to ~$28m of incremental EBITDA estimated from the Black Hawk Hotel/Casino expansion when fully open in We recommend shares of MCRI to long-term investors as we are firm believers in the Reno story and the Black Hawk expansion. However, in the nearterm, we believe upside in the shares will be limited by valuation (~9.0x 2018 EBITDA) until the Black Hawk expansion nears completion. Valuation 2016A 2017E 2018E Adjusted EBITDA $55.7 $60.2 $64.0 TEV/EBITDA 8.5x 8.5x 8.5x TEV $473.8 $511.5 $543.7 $230 Black Haw k Hotel/Casino expansion cost (-) Current net debt $0.2 $0.2 $0.2 12% Target ROI Equity value $474.0 $511.6 $543.8 $27.6 Incremental EBITDA Diluted shares outstanding x TEV/EBITDA Multiple Implied value per share from current ops $27.39 $29.28 $31.12 $193 TEV of expansion project (170) Project financing (credit facility) Black Hawk Hotel & Casino expansion $23.2 $23 Project value Diluted shares outstanding 17.5 Implied value per share from project $1.33 Target share price $
8 Figure 9. Monarch Casino & Resort Summary Financial Model Period Q16 2Q16 3Q16 4Q Q17 2Q17E 3Q17E 4Q17E 2017E 2018E Period Ending 12/31/2015 3/31/2016 6/30/2016 9/30/ /31/ /31/2016 3/31/2017 6/30/2017 9/30/ /31/ /31/ /31/2018 Days NET REVENUE $202.2 $49.7 $54.6 $57.1 $55.6 $217.0 $53.4 $57.6 $60.5 $58.4 $229.9 $240.6 y /y % Δ 7.7% 5.5% 9.1% 6.6% 8.0% 7.3% 7.4% 5.5% 6.0% 5.0% 5.9% 4.6% ADJUSTED EBITDA $50.0 $11.0 $13.8 $16.3 $14.6 $55.7 $12.1 $14.8 $17.6 $15.7 $60.2 $64.0 % margin 24.7% 22.2% 25.2% 28.6% 26.3% 25.7% 22.7% 25.7% 29.0% 26.9% 26.2% 26.6% y /y % Δ 15.1% 1.5% 10.3% 14.3% 17.8% 11.4% 9.7% 7.5% 7.5% 7.6% 7.9% 6.3% NET INCOME Adjusted EBITDA Stock based compensation (1.5) (0.1) (0.4) (0.4) (0.7) (1.7) (0.5) (0.4) (0.4) (0.7) (2.0) (1.8) Depreciation and amortization (15.9) (3.7) (3.8) (3.6) (3.7) (14.8) (3.9) (3.9) (4.0) (4.0) (15.8) (16.1) Interest expense, net of capitalized (0.7) (0.1) (0.1) (0.1) (0.3) (0.6) (0.3) (0.2) (0.2) (0.2) (0.8) (2.8) Gain (loss) on disposition of assets (0.0) (0.1) (0.6) (0.0) (0.0) (0.7) (0.0) (0.0) - Other Pre-tax income $31.9 $7.1 $8.9 $12.1 $9.9 $37.9 $7.5 $10.3 $13.0 $10.8 $41.6 $43.2 Provision for income tax (11.2) (2.5) (3.2) (4.3) (3.4) (13.4) (2.6) (3.6) (4.6) (3.8) (14.6) (15.6) Net Income $20.7 $4.6 $5.7 $7.8 $6.5 $24.6 $4.9 $6.7 $8.4 $7.0 $27.0 $27.7 (+) interest expense, net (+) provision for income tax Operating income $32.6 $7.2 $8.9 $12.3 $10.2 $38.5 $7.7 $10.5 $13.2 $11.0 $42.4 $46.1 Diluted EPS $1.20 $0.27 $0.33 $0.45 $0.37 $1.42 $0.28 $0.38 $0.48 $0.40 $1.54 $1.58 y /y % Δ 44.6% 13.1% 12.0% 22.6% 23.8% 18.4% 4.9% 16.2% 6.3% 8.2% 8.8% 2.5% FREE CASH FLOW Adjusted EBITDA (-) Cash interest (0.4) (0.0) (0.2) (0.2) (0.3) (0.2) (0.2) (0.2) (0.8) (2.8) (-) Cash taxes (10.9) - (6.7) (2.8) (2.9) (12.4) (2.6) (3.6) (4.6) (3.8) (14.6) (15.6) (-) Maintenance Capex (6.1) (1.5) (1.6) (1.7) (1.7) (6.5) (1.6) (1.7) (1.8) (1.8) (6.9) (7.2) (-) Mandatory debt repayments Disretionary Free Cash Flow $32.7 $9.5 $5.5 $11.8 $9.8 $36.6 $7.7 $9.3 $11.0 $10.0 $37.9 $38.4 Net borrow ing (5.4) (5.5) (0.4) (5.1) (3.7) (14.7) (8.6) (2.5) Project capex (31.6) (7.4) (4.3) (3.1) (4.8) (19.6) (3.4) (6.8) (14.7) (18.7) (43.6) (151.8) Free Cash Flow ($4.3) ($3.4) $0.8 $3.6 $1.3 $2.3 ($4.3) $0.0 $0.0 $0.2 ($4.1) $0.4 Discretionary Free Cash Flow (LTM) Discretionary Free Cash Flow / Share (LTM) $1.90 $1.91 $1.91 $2.00 $2.10 $2.12 $1.99 $2.21 $2.16 $2.17 $2.17 $2.19 BALANCE SHEET Long-term debt Cash Net debt (21.2) (18.4) (0.2) (0.2) 1.7 (3.2) LTM EBITDA Gross leverage 0.0x 0.0x 0.7x 0.6x 0.5x 0.5x 0.5x 0.3x 0.4x 0.5x 0.5x 2.3x Net leverage -0.4x -0.4x 0.3x 0.2x 0.0x 0.0x 0.0x -0.1x 0.0x 0.2x 0.2x 1.9x 8
9 Important Disclosure Analyst Certification The analyst, John DeCree, primarily responsible for the preparation of this research report attests to the following: (1) that the views and opinions rendered in this research report reflect his or her personal views about the subject companies or issuers; and (2) that no part of the research analyst s compensation was, is, or will be directly related to the specific recommendations or views in this research report. Company Specific Disclosures Union Gaming or an affiliate has a client relationship with or received compensation from this subject company Eldorado Resorts Inc for non-securities services in the last 12 months. Ratings Definitions Current Ratings Definition Union Gaming Securities LLC and Union Gaming Securities Asia Limited use a traditional ratings construct (Buy, Hold, and Sell) that is underscored by percentage upside/downside from current trading levels along with dividend yields for total return. We exclude special dividends and contemplate regular dividends only in our total return forecasts. These are absolute ratings, not relative or forced ratings. We define a Buy rating as a company whose shares exhibit total return (appreciation and dividends) potential of at least 15% within the next 12 months, and conversely a Sell rating as a company whose shares exhibit downside potential of at least 15% within the next 12 months. A Hold rating is reserved for companies whose shares exhibit total return potential between those parameters. Buy the total forecasted return is expected to be greater than 15% within the next 12 months Hold the total forecasted return is expected to be greater than or equal to 0% and less than or equal to 15% Sell whose shares exhibit downside potential of at least 15% within the next 12 months Suspended the company rating, target price and earnings estimates have been temporarily suspended. Valuation and Risks Ratings Distribution (as of 06/19/2017) Coverage Universe Investment Banking Services / Past 12 Months Ratings Count Pct. Rating Count Pct. BUY 20 87% BUY 4 20% HOLD 3 13% HOLD 0 0% SELL 0 0% SELL 0 0% B:$ /15/17 25 Eldorado Resorts Inc Rating History as of 06/15/2017 powered by: BlueMatrix Jul 2014 Oct 2014 Jan 2015 Apr 2015 Jul 2015 Oct 2015 Jan 2016 Apr 2016 Jul 2016 Oct 2016 Jan 2017 Apr 2017 Closing Price Target Price 9
10 H:$ /31/17 35 Monarch Casino & Resort, Inc. Rating History as of 06/15/2017 powered by: BlueMatrix Jul 2014 Oct 2014 Jan 2015 Apr 2015 Jul 2015 Oct 2015 Jan 2016 Apr 2016 Jul 2016 Oct 2016 Jan 2017 Apr 2017 Closing Price Target Price General Disclosures Additional information is available upon request. This report was prepared by Union Gaming Securities LLC. Union Gaming Securities LLC is a FINRA member firm and wholly owned subsidiary of Union Gaming Group LLC. Union Gaming Group LLC also owns Union Gaming Securities Asia Ltd., a licensed corporation with the Securities and Futures Commission (SFC) in Hong Kong and Union Gaming Analytics, LLC. All questions or comments concerning this research report should be addressed to Union Gaming Securities LLC at (702) Neither Union Gaming Securities LLC("UGS") nor its affiliates, analysts or employees own any securities of companies analyzed in the research reports it distributes. Neither Union Gaming Securities LLC nor its affiliates or analysts serve as an officer, director or advisory board member of any Subject Company. UGS, its affiliates, analysts and employees may have received investment banking, non-investment banking securities and non-securities service, related compensation from the subject company in the past 12 months. It further intends to seek compensation for investment banking, non-investment banking securities and non-securities service, related activities in the next three months. Accordingly, investors should be aware that the firm and its affiliates may have a conflict of interest that could affect the objectivity of the reports it distributes. UGS is not now nor has ever been a market maker. All prices are those current at the end of the previous trading session unless otherwise indicated. Prices are sourced from local exchanges via Bloomberg and Factset. Data is sourced from Union Gaming Securities LLC, Union Gaming Securities Asia Limited, and subject companies. Union Gaming Securities LLC and Union Gaming Securities Asia Limited are not responsible for errors in prices provided by independent sources. Data, analyses, and reports necessarily contain time-sensitive information, and no subscriber or client should rely on dated reports or conclusions. Investor clients and financial advisers should consider any report from Union Gaming as only a single factor in making any investment decision. 10
Golden Entertainment, Inc. Global Gaming Operators GDEN NASDAQ $28.72 Company Update
16 March 2018 North American Research Rating: Buy Price Target: $40.00 Price $28.72 52wk Range $11.70 - $26.33 Shares Outstanding (MM) 26.4 Market Capitalization (MM) $757.4 Enterprise Value (MM) $1,657.4
More informationMGM Resorts International Global Gaming Operators MGM NYSE $34.47 Company Update
21 February 2018 North American Research Rating: Buy Price Target: $45.00 Price $34.47 52wk Range $25.15 - $38.41 Shares Outstanding (MM) 566.1 Market Capitalization (MM) $19,650.7 Enterprise Value (MM)
More informationGolden Entertainment, Inc. Global Gaming Operators GDEN NASDAQ $31.32 Company Update
2 February 2018 North American Research Rating: Buy Price Target: $40.00 Price $31.32 52wk Range $10.72 - $26.33 Shares Outstanding (MM) 26.4 Market Capitalization (MM) $826.0 Enterprise Value (MM) $1,726.0
More informationSands China Ltd. Global Gaming Operators 1928-HKG HKSE HK$36.85 Company Update
27 April 2017 Asia Research Rating: Buy Price Target: HK$41.00 Price 52wk Range HK$36.85 HK$24.60 - HK $39.30 Shares Outstanding (MM) 8,072.6 Market Capitalization (MM) Enterprise Value (MM) HK$297,475.3
More informationMGM Growth Properties LLC Casino REITs MGP NYSE $26.40 Company Update
21 February 2018 North American Research Rating: Buy Price Target: $32.00 Price $26.40 52wk Range $23.63 - $29.57 Shares Outstanding (MM) 70.9 Market Capitalization (MM) $1,871.7 Enterprise Value (MM)
More informationSands China Ltd. Global Gaming Operators 1928-HKG HKSE HK$35.95 Company Update
19 September 2016 Asia Research Rating: Buy Price Target: HK$39.00 Price 52wk Range HK$35.95 HK$20.75 - HK $36.75 Shares Outstanding (MM) 8,070.2 Market Capitalization (MM) Enterprise Value (MM) HK$290,123.7
More informationDelta Corp Limited Global Gaming Operators DELTA IN BSE BO INR Company Update
29 March 2018 Asia Research Rating: Buy Price Target: INR500.00 Price INR250.35 52wk Range INR139.10 - INR401.30 Shares Outstanding (MM) 267.6 Market Capitalization (MM) Enterprise Value (MM) INR66,991.2
More informationScientific Games Global Gaming Technology SGMS NASDAQ $46.50 Company Update
31 January 2018 North American Research Rating: Buy Price Target: $57.00 Price $46.50 52wk Range $16.40 - $56.45 Shares Outstanding (MM) 89.6 Market Capitalization (MM) $4,168.3 Enterprise Value (MM) $12,031.8
More informationInvestor Presentation October Tom Reeg President and CFO
Investor Presentation October 2017 Tom Reeg President and CFO Forward Looking Statements Forward-Looking Statements This presentation includes forward-looking statements within the meaning of Section 27A
More informationEX a _1ex99d1.htm EX-99.1 Exhibit 99.1
EX-99.1 2 a16-17637_1ex99d1.htm EX-99.1 Exhibit 99.1 ISLE OF CAPRI CASINOS, INC. ANNOUNCES FISCAL 2017 FIRST QUARTER RESULTS SAINT LOUIS, MO August 30, Isle of Capri Casinos, Inc. (NASDAQ: ISLE) (the Company
More informationEX a _1ex99d1.htm EX-99.1
EX-99.1 2 a16-13308_1ex99d1.htm EX-99.1 Exhibit 99.1 ISLE OF CAPRI CASINOS, INC. ANNOUNCES FISCAL 2016 FOURTH QUARTER AND YEAR RESULTS SAINT LOUIS, MO June 14, 2016 Isle of Capri Casinos, Inc. (NASDAQ:
More informationMGM Resorts International Global Gaming Operators MGM NYSE $31.01 Company Update
27 April 2017 North American Research Rating: Buy Price Target: $40.00 Price $31.01 52wk Range $21.12 - $30.62 Shares Outstanding (MM) 574.5 Market Capitalization (MM) $17,814.2 Enterprise Value (MM) $33,514.7
More informationInvestor Relations Presentation. Summer 2012
Investor Relations Presentation Summer 2012 1 Safe Harbor In addition to historical facts or statements of current condition, this presentation contains forward-looking statements within the meaning of
More informationIsle of Capri Casinos Inc. Rating: Buy
GAMING Adam Steinberg, CFA 212-218-3756 asteinberg@morganjoseph.com Initiating Coverage January 9, 2006 Key Metrics ISLE - NASDAQ $24.88 Pricing Date 01/06/2006 Price Target $29.00 52-Week Range $31.39-$19.09
More information7.6% The YOY percent increase in Nevada taxable sales in August--up $259 million from August 2011.
Jan-03 Jun-03 Nov-03 Apr-04 Sep-04 Feb-05 Jul-05 Dec-05 May-06 Oct-06 Mar-07 Aug-07 Jan-08 Jun-08 Nov-08 Apr-09 Sep-09 Feb-10 Dec-10 May-11 Oct-11 Aug-12 Index Municipal Investment Management In This Issue
More informationCBER Economic Indexes for Nevada and Southern Nevada
CBER Economic Indexes for Nevada and Southern Nevada Published December 19, 2017 Stephen M. Miller, PhD, Director Nicolas Prada, M.A., Graduate Research Assistant Summary of CBER s Nevada Indexes Coincident
More informationInvestor Update November 2018 CAESARS ENTERTAINMENT CORPORATION
Investor Update November 2018 CORPORATION Forward Looking Statements Certain information in this presentation constitutes forward-looking information within the meaning of the Private Securities Litigation
More informationTown Council and Vail Economic Advisory Council. Ralf Garrison, DestiMetrics. Date: December 16, Mountain Travel Market Update I.
To: From: Town Council and Vail Economic Advisory Council Ralf Garrison, DestiMetrics Date: December 16, 2014 Subject: Mountain Travel Market Update I. BACKGROUND Ralf Garrison will give an update on market
More informationCBER Indexes for Nevada and Southern Nevada
CBER Indexes for Nevada and Southern Nevada Published June 23, 2017 Stephen M. Miller, PhD, Director Nicolas Prada, Graduate Research Assistant Summary of CBER s Nevada Indexes Coincident Index (March)
More informationQUARTERLY INDICATORS Southern Nevada Business Confidence Index
Fourth Quarter 2017 Economic Outlook: Global, National, and Local U.S. real gross domestic product (GDP) for the second quarter of 2017 rebounded robustly, increasing at a 3.1 percent annualized rate.
More informationJune Quarter Preview: Casino Operators Still Challenged. Investment Highlights: Companies Featured Buy. Hold. Industry Update.
GAMING Justin T. Sebastiano (212) 218-3857 jsebastiano@morganjoseph.com Industry Update July 17, 2008 Companies Featured Buy Full House Resorts, Inc. (FLL - $1.75 - AMEX) EPS ($) 0.02 0.09 0.23 P/E 87.5x
More informationGaming / Lodging Sector
Gaming / Lodging Sector Fortune Favors the Prepared Into the Golden Week October 3, 16 Macau Gaming Sector Bloomberg Price change (%) Code 1/09/16 MTD QTD YTD 1928 HK (6) 10 30 27 27 HK (3) 16 27 19 1128
More informationResults 2Q18. August 2, 2018
Results August 2, 2018 Highlights Indicators Var. x 2Q17 Operating Income (R$ MM) 42.8 +92.7% Operating Margin 1.8% +0.8 p.p. Net operating revenues: R$2.4 billion (+9.0% vs. 2Q17) ASK (BN) 10.7 +2.2%
More informationFinancial Industry Solutions. Second Quarter Financial Results AUGUST 9, 2018
Financial Industry Solutions Second Quarter Financial Results AUGUST 9, Disclaimer Certain information in this presentation is forward-looking and related to anticipated financial performance, events and
More informationResults 3Q18. November 1, 2018
Results 3Q18 November 1, 2018 3Q18 Highlights Indicators 3Q18 Var. x 3Q17 ASK (BN) 12.5 +3.7% Traffic (000) 8.677 +4.5% Net operating revenues: R$2.9 billion (+8.3% vs. 3Q17) RPK (BN) 9.9 +2.2% Load Factor
More informationQ4 Preview & Transfer of Coverage: Growth Potential and Attractive Valuation Supports Strong Buy
23-Apr-14 14-May-14 4-Jun-14 25-Jun-14 16-Jul-14 6-Aug-14 27-Aug-14 17-Sep-14 8-Oct-14 29-Oct-14 19-Nov-14 10-Dec-14 31-Dec-14 21-Jan-15 11-Feb-15 4-Mar-15 25-Mar-15 15-Apr-15 Daily Volume ('000) Share
More informationNote Important Disclosures on Pages 5-6. Note Analyst Certification on Page 5.
COMPANY UPDATE / ESTIMATE CHANGE Key Metrics CHDN - NASDAQ (as of 4/26/18) $274.85 Price Target N/A 52-Week Range $162.25 - $285.70 Shares Outstanding (mm) (basic) 14.4 Market Cap. ($mm) $3,958 3-Mo. Average
More informationCBER Economic Indexes for Nevada and Southern Nevada
CBER Economic Indexes for Nevada and Southern Nevada Published February 9, 2018 Stephen M. Miller, PhD, Director Marshall Krakauer, Graduate Research Assistant Summary of CBER s Nevada Indexes Coincident
More informationCBER Indexes for Nevada and Southern Nevada
CBER Indexes for Nevada and Southern Nevada Published March 24, 2016 Stephen M. Miller, PhD, Director Jinju Lee, Economic Analyst Summary of CBER s Nevada Indexes Coincident Index Leading Index Mo. to
More informationCBER Economic Indexes for Nevada and Southern Nevada
CBER Economic Indexes for Nevada and Southern Nevada Published November 14, 2018 Stephen M. Miller, PhD, Director Hasara Rathnasekara, Graduate Research Assistant Summary of CBER s Nevada Indexes Coincident
More informationXinyuan Real Estate (NYSE: XIN)
NEW YORK SÃO PAULO SHANGHAI Research Note (NYSE: XIN) XIN announced nouveau equity investment of 50% stake in MDL and expanded its portfolio in the UK and European markets. The Company initiated cross-sector
More informationAutoZone, Inc. EQUITY RESEARCH QUARTERLY UPDATE OUTPERFORM. Quick Read: Sales a Bit Soft, But Results Solid. September 22, 2016
EQUITY RESEARCH QUARTERLY UPDATE September 22, 2016 Stock Rating: OUTPERFORM 12-18 mo. Price Target $900.00 AZO - NYSE $751.45 3-5 Yr. EPS Gr. Rate 14% 52-Wk Range $819.54-$681.01 Shares Outstanding 30.8M
More informationDaseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market
Daseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market Investor Presentation September 2017 Important Disclaimers Non-GAAP Financial Measures This presentation includes non-gaap
More information2017 Interim Results. 14 September 2017
2017 Interim Results 14 September 2017 1 Disclaimer NOT FOR PUBLICATION OR DISTRIBUTION IN WHOLE OR IN PART IN, INTO OR FROM ANY JURISDICTION WHERE TO DO SO WOULD CONSTITUTE A VIOLATION OF THE RELEVANT
More informationCalAmp Corp. CAMP - $ NASDAQ Buy
Scott W. Searle, CFA, (646) 616-2782 ssearle@roth.com Sales (800) 933-6830, Trading (800) 933-6820 COMPANY NOTE EQUITY RESEARCH June 28, 2018 Technology: Communications, Wireless & IoT CalAmp Corp. CAMP
More informationRobert D. Cruz, PhD, Chief Economist Miami-Dade County 305-375-1879 cruzr1@miamidade.gov www.miamidade.gov/economicdevelopment Department of Regulatory and Economic Resources Page 1 Local economic indicators
More informationDaseke, Inc. Consolidating the Open Deck Specialized Logistics Market Q Earnings May 2017
Daseke, Inc. Consolidating the Open Deck Specialized Logistics Market Q1 2017 Earnings May 2017 Important Disclaimers Forward-Looking Statements This presentation includes forward-looking statements within
More informationHKU announces 2015 Q2 HK Macroeconomic Forecast
Press Release HKU announces 2015 Q2 HK Macroeconomic Forecast April 9, 2015 1 Overview The APEC Studies Programme of the Hong Kong Institute of Economics and Business Strategy at the University of Hong
More informationZacks Small-Cap Research
Zacks Small-Cap Research Sponsored Impartial - Comprehensive August 21, 2018 M. Marin 312-265-9211 mmarin@zacks.com scr.zacks.com 10 S. Riverside Plaza, Chicago, IL 60606 Legacy Education Alliance, Inc.
More informationData current as of: August 5, ,200,000 1,000, , , , , , , , , , , ,000
Forecast Version: Spring 216 Economic Indicators The Bureau of Labor Statistics reported a total nonfarm payroll employment increase of 287, in June with the unemployment rate rising.2% to 4.9%. The jobs
More information44 states offer film tax incentives to lure big productions with big out-of-state money. Nevada is one of six that does not.
The Motion Picture Jobs Creation Act (AB506) Executive Summary 44 states offer film tax incentives to lure big productions with big out-of-state money. Nevada is one of six that does not. Incentives create
More informationNOT JUST A BOND PROXY
GLOBAL LISTED INFRASTRUCTURE: NOT JUST A BOND PROXY This research paper will explore the often misunderstood impact of interest rates on Global Listed Infrastructure and differentiate between the short
More informationLas Vegas Sands Corp. 1Q12 Financial Results. April 25, 2012
Las Vegas Sands Corp. 1Q12 Financial Results April 25, 2012 Forward Looking Statements This presentation contains forward looking statements that are made pursuant to the Safe Harbor Provisions of the
More informationLas Vegas Sands Corp. Reports Fourth Quarter and Full Year 2008 Results
Las Vegas Sands Corp. Reports Fourth Quarter and Full Year 2008 Results Fourth Quarter 2008 Net Revenue Increases 4.3% to $1.09 Billion Full Year 2008 Net Revenue Increases 48.8% to $4.39 Billion Cost
More informationBoyd Gaming Acquisition of Valley Forge Casino Resort December 20, 2017
Boyd Gaming Acquisition of Valley Forge Casino Resort December 20, 2017 Transaction Overview Boyd expands into Pennsylvania, the second largest commercial gaming state in U.S. Including the Pinnacle assets
More informationPEDEVCO Corp PED - $ NYSE:MKT Buy
Joe Reagor, (949) 720-7106 jreagor@roth.com Sales (800) 933-6830, Trading (800) 933-6820 COMPANY NOTE EQUITY RESEARCH June 23, 2015 Resources: Oilfield Services PEDEVCO Corp PED - $0.50 - NYSE:MKT Buy
More informationJefferies Internet and Media Conference
Jefferies Internet and Media Conference Linda S. Huber EVP and Chief Financial Officer Investor Presentation New York City February 26, 2009 Disclaimer Certain of the statements contained in this presentation
More informationLakes Entertainment, Inc. Rating: Buy
GAMING Justin T. Sebastiano (212) 218-3857 jsebastiano@morganjoseph.com Company Update September 26, 2008 Key Metrics LACO - NASDAQ $6.27 Pricing Date 09/26/2008 Price Target $10.00 52-Week Range $10.02-$3.86
More informationNOT JUST A BOND PROXY
GLOBAL LISTED INFRASTRUCTURE: NOT JUST A BOND PROXY This research paper will explore the often misunderstood impact of interest rates on Global Listed Infrastructure and differentiate between the short
More informationDean Foods First Quarter 2014 Earnings Report. May 8, 2014
Dean Foods First Quarter 2014 Earnings Report May 8, 2014 1 The following statements made in this presentation are forward-looking and are made pursuant to the safe harbor provision of the Private Securities
More informationGrowth and diversification. 7 March 2017
Growth and diversification 7 March 2017 LEGAL NOTICE 2 This presentation has been prepared to inform investors and prospective investors in the secondary markets about the Group and does not constitute
More informationAmazon.com, Inc. (AMZN)
September 7, 2017 (AMZN) Channel Checks Highlight Positive Impact of WFM Price Cuts INVESTMENT HIGHLIGHTS: We recently conducted price comparison checks at Whole Foods, Safeway, Trader Joe's and Costco,
More informationThird Quarter 2015 Earnings Call October 29, 2015
Third Quarter 2015 Earnings Call October 29, 2015 Rob Wagman President & Chief Executive Officer Nick Zarcone Executive Vice President & Chief Financial Officer Joe Boutross Director, Investor Relations
More informationWe Distribute Products That Deliver Energy to the World. NOW Inc., Fourth Quarter and Full-Year 2017 Review & Key Takeaways
We Distribute Products That Deliver Energy to the World NOW Inc., Fourth Quarter and Full-Year 2017 Review & Key Takeaways Forward Looking Statements Statements made in the course of this presentation
More informationDollarama Inc. Q4 F2017 Results. A straight-forward beat and other notable business updates HIGHLIGHTS. The NBF Daily Bulletin.
DOL (T) $110.88 Stock Rating: Outperform (Unchanged) Target: $122.00 (Was $113.00) Risk Rating: Below Average (Unchanged) Est. Total Return: 10.4% Stock Data: 52-week High-Low (Canada) Bloomberg $104.94
More informationData current as of: April 4, % 10.0% 8.0% 6.0% 4.0% 2.0% 250, , , ,000 50, , , , , ,000
Forecast current as of: January 213 Economic Indicators U.S. unemployment decreased to 7.7% in February from 7.9% last month, as nonfarm payroll employment increased by 236,. In the previous 3 months,
More informationAFC VIETNAM FUND UPDATE
Fund Category Vietnam Public Equities Country Focus Subscriptions Redemptions Benchmark Fund Manager Investment Manager Investment Advisor Fund Base Currency Vietnam Monthly at NAV (five business days
More informationSaul V. Reibstein Chief Financial Officer
Saul V. Reibstein Chief Financial Officer 2015 Leveraged Finance Conference December 4, 2015 Safe Harbor In addition to historical facts or statements of current conditions, this presentation contains
More informationOUT OF THE WOODS? COMMENTARY STRONG FUNDAMENTALS KEY TAKEAWAYS LPL RESEARCH WEEKLY MARKET. February
LPL RESEARCH WEEKLY MARKET COMMENTARY February 20 2018 OUT OF THE WOODS? John Lynch Chief Investment Strategist, LPL Financial Jeffrey Buchbinder, CFA Equity Strategist, LPL Financial KEY TAKEAWAYS Stocks
More informationIsle of Capri Casinos Inc. Rating: Buy
GAMING Adam Steinberg, CFA 212-218-3765 asteinberg@morganjoseph.com Patricia Oey 212-218-3734 poey@morganjoseph.com Company Update / Price Target Change / Estimates Change October 11, 2006 Key Metrics
More information3Q 2017 Earnings Call November 10, :00am ET
2017 Earnings Call November 10, 2017 8:00am ET 1 Safe Harbor Statement Certain statements made within this presentation contain forward-looking statements, within the meaning of the Private Securities
More informationEconomic & Revenue Forecast Tracking
Economic & Revenue Forecast Tracking April 2011 Employment and Financial Statement Data through 03/11 503-378-3455 OEA.info@state.or.us http://www.oregon.gov/das/oea/index.shtml A. Macroeconomic Environment
More informationQuarterly Economic and Financial Developments Report March, 2017
Quarterly Economic and Financial Developments Report March, 2017 Prepared by the Research Department 1 Global Economic Forecasts 12 % Real GDP Growth Since the economic recovery in 2010, countries have
More informationApple Inc. EQUITY RESEARCH ESTIMATE CHANGE. Buy. AAPL - NASDAQ November 3, Enterprise & Consumer Technology
EQUITY RESEARCH ESTIMATE CHANGE Enterprise & Consumer Technology AAPL - NASDAQ November 3, 2017 Closing Price 11/2/2017 $168.11 Rating: Buy 12-Month Target Price: $193.00 52-Week Range: $104.08 - $169.94
More informationINVESTOR PRESENTATION JANUARY 2018
INVESTOR PRESENTATION JANUARY 2018 0 FORWARD-LOOKING STATEMENTS Forward-Looking Statements This presentation contains forward-looking statements that are subject to risks and uncertainties. All statements
More informationTrump Entertainment Resorts, Inc. Rating: Hold
GAMING Justin T. Sebastiano (212) 218-3857 jsebastiano@morganjoseph.com Company Update April 14, 2008 Key Metrics TRMP - NASDAQ $2.87 Pricing Date 04/11/2008 Price Target NA 52-Week Range $17.52-$2.86
More informationWORLDFLIX Q FINANCIAL REPORT - JUNE Prepared 14 August 2018
WORLDFLIX Q2 2018 FINANCIAL REPORT - JUNE 2018 Prepared 14 August 2018 WORLDFLIX - Q2 2018 FINANCIAL REPORT - JUNE 2018 CONTENTS Executive Summary...3 Balance Sheet Analysis...5 Tracking Profit and Loss
More informationQ Earnings Presentation
Exhibit 99.2 Q1 2015 Earnings Presentation May 6, 20150 Q1 2015 Earnings Call Agenda I. Introduction Harmony Packard, Corporate Communications II. Operational Highlights Chris Bradshaw, President, CEO
More informationDaseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market Investor Presentation November 2017
Daseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market Investor Presentation November 2017 Important Disclaimers Forward-Looking Statements This presentation includes forward-looking
More informationFirst Quarter 2015 Earnings Presentation. May 1, 2015
First Quarter 2015 Earnings Presentation May 1, 2015 Agenda Strategic Review Financial Review Questions and Answers Edward Tilly Chief Executive Officer Alan Dean Executive Vice President, CFO and Treasurer
More informationFitbit, Inc. FIT - $ NYSE Buy
Scott W. Searle, CFA, (646) 616-2782 ssearle@roth.com Sales (800) 933-6830, Trading (800) 933-6820 COMPANY NOTE EQUITY RESEARCH August 02, 2018 Technology: Communications, Wireless & IoT Fitbit, Inc. FIT
More informationDaseke, Inc. Consolidating North America s Open Deck Transportation & Logistics Market Investor Presentation May 2017
Daseke, Inc. Consolidating North America s Open Deck Transportation & Logistics Market Investor Presentation May 2017 Important Disclaimers Forward-Looking Statements This presentation includes forward-looking
More informationAhluwalia Contracts (India)
May-14 Jul-14 Aug-14 Sep-14 Oct-14 Dec-14 Jan-15 Feb-15 Apr-15 May-15 India Research Infrastructure May 22, 215 QUARTERLY REVIEW Bloomberg: AHLU IN Reuters: AHLU.BO BUY Better performance ahead ACIL posted
More informationCompany Overview. Industry Overview. Financial Performance
Feb/15 Mar/15 Apr/15 May/15 Jun/15 Jul/15 Aug/15 Sep/15 Oct/15 Nov/15 Dec/15 Jan/16 Trade Wings Limited CMP: 105.00 January 29, 2016 Stock Details BSE code 509953 BSE ID TRADWIN Face value ( ) 10 No of
More informationTrainer becoming a distraction, but core business solid
AIRLINES Sector Weighting Market Overweight DELTA AIR LINES, INC. (DAL $20.80 Outperform) Trainer becoming a distraction, but core business solid Clean beat with EPS of $0.98 above our estimate of $0.93
More informationLooking to the medium term
Looking to the medium term Issued: 4 September 2013 Legal notice This presentation has been prepared to inform investors and prospective investors in the secondary markets about the Group and does not
More informationWHY EQUITIES NOW? THINGS TO CONSIDER
October 4, 2017 WHY EQUITIES NOW? THINGS TO CONSIDER Scott Krauthamer, CFA, CAIA Managing Director Equities, AB MJ Zayac Director, Institutional Retirement Specialist, AB There is no guarantee that any
More informationQ1 Results for FY 2016 Earnings Results July 1 - September 30, 2015
Don Quijote Holdings. Co., Ltd. Q1 Results for FY 2016 Earnings Results July 1 - September 30, 2015 November 5,2015 0 Earnings summary 3 months to Sep. 2015 3 months to Sep. 2014 Actual Share YoY Actual
More informationSACC Stronger growth expected
9-Jul 9-Aug 9-Sep 9-Oct 9-Nov 9-Dec 9-Jan 9-Feb 9-Mar ` Saudi Airlines Catering Company SACC Stronger growth expected We re-iterate our BUY rating and raise our target price to SAR 101.4 per share on Saudi
More informationQuarterly Economic and Financial Developments Report March 2018
Quarterly Economic and Financial Developments Report March 2018 Prepared by the Research Department 1 Overview of Domestic Economic Developments REAL SECTOR Indications are that the domestic economy expanded
More informationFINAL RESULTS ANNOUNCEMENT. Year ended 28 February 2013
FINAL RESULTS ANNOUNCEMENT Year ended 28 February 2013 WILDERNESS HOLDINGS AUDITED YEAR END RESULTS Agenda Welcome & board changes Parks Tafa, Chairman Review of the period to Feb 2013 Keith Vincent, Acting
More informationThird Quarter 2018 Earnings Conference Call. August 7, 2018
Third Quarter 2018 Earnings Conference Call August 7, 2018 1 Safe Harbor Statement Our commentary and responses to your questions may contain forward-looking statements, including our outlook for the remainder
More informationGLOBAL REAL ESTATE SECURITIES Market Commentary Q4 2016
GLOBAL REAL ESTATE SECURITIES Market Commentary Q4 2016 EXECUTIVE SUMMARY GLOBAL REAL ESTATE STOCKS WERE MODESTLY POSITIVE IN 2016 Real estate stocks finished the year with mid-single digit total return
More informationICELANDAIR GROUP HF PRESENTATION OF Q RESULTS 31 JULY 2014
ICELANDAIR GROUP HF PRESENTATION OF Q2 2014 RESULTS 31 JULY 2014 FINANCIAL RESULTS BOGI NILS BOGASON ǀ CFO INCOME STATEMENT Q2 USD thousand Q2 2014 Q2 2013 % Chg. Operating Income 297.8 265.6 12% Salaries
More informationDollarama Inc. Q2 F2017 Preview. (1) Growth expected to continue (2) A deeper look at valuation HIGHLIGHTS. The NBF Daily Bulletin.
DOL (T) $97.04 Stock Rating: Outperform (Unchanged) Target: $105.00 (Was $104.00) Risk Rating: Average (Unchanged) Est. Total Return: 8.6% Stock Data: 52-week High-Low (Canada) Bloomberg $98.94 - $66.32
More informationAlaska Power Association: Accounting & Finance Conference
Alaska Power Association: Accounting & Finance Conference Overview US economic update Interest rate update / outlook Oil markets supply / demand Transmission discussion Infrastructure as a vital part of
More informationAvailability, Reliability, Ease. 11 December 2018
Availability, Reliability, Ease 11 December 2018 LEGAL NOTICE This presentation has been prepared to inform investors and prospective investors in the secondary markets about the Group and does not constitute
More informationSterling Construction Company, Inc. Rating: Hold
ENGINEERING & CONSTRUCTION Richard S. Paget, CFA 212-218-3894 rpaget@morganjoseph.com Christopher Bamman 212-218-3989 cbamman@morganjoseph.com Company Update / Estimates Change May 11, 2006 Key Metrics
More informationSunway. Another feather to its cap
Equity Malaysia Real Estate 20 March 2013 Buy Price RM2.74 Target price RM3.70 Market data Bloomberg code Performance 1M 3M 12M Absolute (%) 11 18 3 Rel market (%) 11 21 (0) 3.10 2.90 2.70 2.50 2.30 2.10
More informationResults 4Q18. Feb. 28, GRU (SP) SDU (RJ) Fare: US$62
Results 4Q18 Feb. 28, 2019 GRU (SP) SDU (RJ) Fare: US$62 4Q18 Highlights Indicators 4Q18 Var. x 4Q17 ASK (BN) 12.5 +2.4% Traffic (000) 8,944 +3.4% Net operating revenues: R$3.2 billion (+10.1% vs. 4Q17)
More informationWe only need a few things for recovery
US U.S. and dcolorado Economic Conditions Mark C. Snead Vice President and Branch Executive Federal Reserve Bank of Kansas City Denver Branch 1 We only need a few things for recovery Moderate growth in
More informationFINANCIAL RESULTS AND COMPANY OVERVIEW Second-Quarter Performance
FINANCIAL RESULTS AND COMPANY OVERVIEW 08 Second-Quarter Performance September 5 th, 08 Disclaimer Forward-Looking Statements and Preliminary Results This presentation includes forward-looking statements
More informationFCX reported 3Q earnings from operations of $0.34 per share, beating consensus by 3 cents.
Global Equity Research Company Note Earnings Update METALS AND MINING RESEARCH Freeport-McMoRan We Remain Extreme Copper Bulls Further Upside Likely KEY TAKEAWAYS FCX reported 3Q earnings from operations
More informationResponsible investment in growth
Responsible investment in growth Issued: 1 March 2016 Legal notice This presentation has been prepared to inform investors and prospective investors in the secondary markets about the Group and does not
More informationECONOMIC OUTLOOK AND THE US LODGING INDUSTRY. Aran Ryan Director Tourism
ECONOMIC OUTLOOK AND THE US LODGING INDUSTRY Aran Ryan Director aran.ryan@tourismeconomics.com @AranRyan1 March 22, 2017 Some historical perspective Room demand expansion continues Pace of demand growth
More informationMedifast, Inc. Top line still not taking shape, reiterate Neutral rating and decrease 2015 estimates. NYSE: MED
Medifast, Inc. NYSE: MED Top line still not taking shape, reiterate Neutral rating and decrease 2015 estimates. Medifast engages in the production, distribution, and sale of weight loss and weight loss
More information2015 Final Results March 2016
2015 Final Results March 2016 The acquisition of Landmark Doubles the size of Signature Extends market leadership Good barriers to entry Expands industry leading customer proposition Creates exciting opportunities
More informationNote Important Disclosures on Pages 6-7 Note Analyst Certification on Page 6.
COMPANY UPDATE / ESTIMATE CHANGE Key Metrics FUN - NYSE (as of 11/2/17) $65.42 Two Year Price Target $77.00 52-Week Range $58.05 - $72.56 Shares Outstanding (mil) (basic) 56.1 Market Cap. ($mil) $3,669
More informationMGM Resorts International Reports Third Quarter Financial And Operating Results
NEWS RELEASE MGM Resorts International Reports Third Quarter Financial And Operating Results 10/30/2018 LAS VEGAS, Oct. 30, 2018 /PRNewswire/ -- MGM Resorts International (NYSE: MGM) ("MGM Resorts" or
More informationHighlights Q EBITDA guidance for 2015 raised to USD million. Higher passenger revenue and lower fuel price reasons for the good results
ICELANDAIR GROUP PRESENTATION OF Q3 2015 RESULTS 30 OCTOBER 2015 Highlights Q3 2015 1 2 3 Record EBITDA USD 150.9 million improving by USD 27.0 million from 2014 Higher passenger revenue and lower fuel
More information