Accel Entertainment Announces Q3 2024 Operating Results
Highlights:
- Ended Q3 2024 with 4,014 locations; an increase of 2.8% compared to Q3 2023
- Ended Q3 2024 with 25,729 gaming terminals; an increase of 4.1% compared to Q3 2023
-
Record revenues of
$302.2 million for Q3 2024; an increase of 5.1% compared to Q3 2023 -
Net income of
$4.9 million for Q3 2024; a decrease of 53.2% compared to Q3 2023 partially attributable to a higher loss on the change in fair value of the contingent earnout shares -
Adjusted EBITDA of
$45.9 million for Q3 2024; an increase of 3.9% compared to Q3 2023 -
Q3 2024 ended with
$289 million of net debt; an increase of 2.4% compared to Q3 2023 -
Repurchased approximately
$6.2 million of Accel Class A-1 common stock in Q3 2024 -
Acquisition of a distributed gaming operator in the state of
Louisiana expected to close in Q4 2024 -
Acquisition of the FanDuel Sportsbook & Horse Racing in
Collinsville, Illinois , expected to close in Q4 2024
Accel CEO
Condensed Consolidated Statements of Operations and Other Data
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
(in thousands) |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
||||
Total net revenues |
$ |
302,227 |
|
$ |
287,497 |
|
$ |
913,457 |
|
$ |
873,352 |
Operating income |
|
21,845 |
|
|
25,120 |
|
|
70,087 |
|
|
81,956 |
Income before income tax expense |
|
8,464 |
|
|
15,080 |
|
|
39,166 |
|
|
46,347 |
Net income |
|
4,895 |
|
|
10,450 |
|
|
26,897 |
|
|
29,615 |
Other Financial Data: |
|
|
|
|
|
|
|
||||
Adjusted EBITDA(1) |
|
45,880 |
|
|
44,138 |
|
|
141,792 |
|
|
136,869 |
Adjusted net income (2) |
|
18,350 |
|
|
19,067 |
|
|
59,238 |
|
|
60,566 |
(1) |
Adjusted EBITDA is a non-GAAP metric. See "Non-GAAP Financial Measures" for a reconciliation to GAAP. |
|
(2) |
Adjusted net income is a non-GAAP metric. See "Non-GAAP Financial Measures" for a reconciliation to GAAP. |
Net Revenues
(in thousands) |
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
Net revenues by state: |
|
|
|
|
|
|
|
||||
|
$ |
223,338 |
|
$ |
212,113 |
|
$ |
675,294 |
|
$ |
647,903 |
|
|
39,648 |
|
|
39,362 |
|
|
120,372 |
|
|
115,088 |
|
|
28,350 |
|
|
28,003 |
|
|
86,881 |
|
|
87,833 |
|
|
6,538 |
|
|
4,802 |
|
|
18,621 |
|
|
13,213 |
Other |
|
4,353 |
|
|
3,217 |
|
|
12,289 |
|
|
9,315 |
Total net revenues |
$ |
302,227 |
|
$ |
287,497 |
|
$ |
913,457 |
|
$ |
873,352 |
Key Business Metrics
Locations (1) |
As of |
|
Increase / (Decrease) |
||||
|
2024 |
|
2023 |
|
Change |
|
Change (%) |
|
2,791 |
|
2,724 |
|
67 |
|
2.5% |
|
615 |
|
611 |
|
4 |
|
0.7% |
|
356 |
|
352 |
|
4 |
|
1.1% |
|
252 |
|
219 |
|
33 |
|
15.1% |
Total locations |
4,014 |
|
3,906 |
|
108 |
|
2.8% |
Gaming terminals (1) |
As of |
|
Increase / (Decrease) |
||||||
|
2024 |
|
2023 |
|
Change |
|
Change (%) |
||
|
15,714 |
|
15,020 |
|
694 |
|
|
4.6 |
% |
|
6,448 |
|
6,252 |
|
196 |
|
|
3.1 |
% |
|
2,685 |
|
2,744 |
|
(59 |
) |
|
(2.2 |
)% |
|
882 |
|
688 |
|
194 |
|
|
28.2 |
% |
Total gaming terminals |
25,729 |
|
24,704 |
|
1,025 |
|
|
4.1 |
% |
|
|
|
|
|
|
|
|
Location hold-per-day (2) |
Three Months Ended |
|
Increase / (Decrease) |
||||||||
|
|
2024 |
|
|
2023 |
|
Change ($) |
|
Change (%) |
||
|
$ |
839 |
|
$ |
825 |
|
$ |
14 |
|
1.7 |
% |
|
|
613 |
|
|
591 |
|
|
22 |
|
3.7 |
% |
|
|
802 |
|
|
802 |
|
|
— |
|
— |
% |
|
|
257 |
|
|
220 |
|
|
37 |
|
16.8 |
% |
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
Increase / (Decrease) |
|||||||||
|
|
2024 |
|
|
2023 |
|
Change ($) |
|
Change (%) |
|||
|
$ |
859 |
|
$ |
854 |
|
$ |
5 |
|
|
0.6 |
% |
|
|
608 |
|
|
579 |
|
|
29 |
|
|
5.1 |
% |
|
|
835 |
|
|
849 |
|
|
(14 |
) |
|
(1.6 |
)% |
|
|
244 |
|
|
228 |
|
|
16 |
|
|
7.0 |
% |
|
|
|
|
|
|
|
|
(1) |
Based on a combination of third-party portal data and data from our internal systems. This metric is utilized by Accel to continually monitor growth from existing locations, organic openings, acquired locations, and competitor conversions. |
|
(2) |
Location hold-per-day is calculated by dividing net gaming revenue in the period by the average number of locations. We then divide the calculated amount by the number of operational days. We utilize this metric to compare market and location performance on a normalized basis. The percent change in location hold-per-day is the underlying metric used to determine the change in same-store sales. |
Condensed Consolidated Statements of Cash Flows Data
|
Nine Months Ended
|
|
Increase / (Decrease) |
|||||||||||
(in thousands) |
|
2024 |
|
|
|
2023 |
|
|
Change ($) |
|
Change (%) |
|||
Net cash provided by operating activities |
$ |
107,665 |
|
|
$ |
92,007 |
|
|
$ |
15,658 |
|
|
17.0 |
% |
Net cash used in investing activities |
|
(90,224 |
) |
|
|
(35,404 |
) |
|
|
(54,820 |
) |
|
(154.8 |
)% |
Net cash used in financing activities |
|
(13,967 |
) |
|
|
(50,328 |
) |
|
|
36,361 |
|
|
72.2 |
% |
Non-GAAP Financial Measures
Adjusted net income is defined as net income plus:
- Amortization of intangible assets and route and customer acquisition costs
- Stock-based compensation expense
- Loss from unconsolidated affiliates
- Loss on change in fair value of contingent earnout shares
- Other expenses, net which consists of (i) non-cash expenses including the remeasurement of contingent consideration liabilities, (ii) non-recurring lobbying and legal expenses related to distributed gaming expansion in current or prospective markets, and (iii) other non-recurring expenses
- Tax effect of adjustments
Adjusted EBITDA is defined as net income plus:
- Amortization of intangible assets and route and customer acquisition costs
- Stock-based compensation expense
- Loss from unconsolidated affiliates
- Loss on change in fair value of contingent earnout shares
- Other expenses, net
- Tax effect of adjustments
- Depreciation and amortization of property and equipment
- Interest expense, net
-
Emerging markets, which reflects the results, on an Adjusted EBITDA basis, for non-core jurisdictions where our operations are developing
- Markets are no longer considered emerging when we have installed or acquired at least 500 gaming terminals in the jurisdiction, or when 24 months have elapsed from the date we first install or acquire gaming terminals in the jurisdiction, whichever occurs first
-
We currently view
Pennsylvania as an emerging market -
Prior to
January 2024 ,Iowa was considered an emerging market -
Prior to
April 2023 ,Nebraska was considered an emerging market
- Income tax expense
Net debt is defined as debt, net of current maturities plus:
- Current maturities of debt
- less Cash and cash equivalents
Adjusted net income and Adjusted EBITDA
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
(in thousands) |
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net income |
$ |
4,895 |
|
|
$ |
10,450 |
|
|
$ |
26,897 |
|
|
$ |
29,615 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Amortization of intangible assets and route and customer acquisition costs |
|
5,781 |
|
|
|
5,299 |
|
|
|
16,808 |
|
|
|
15,825 |
|
Stock-based compensation expense |
|
3,342 |
|
|
|
2,718 |
|
|
|
8,927 |
|
|
|
6,973 |
|
Loss from unconsolidated affiliates |
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
Loss on change in fair value of contingent earnout shares |
|
4,216 |
|
|
|
1,625 |
|
|
|
4,190 |
|
|
|
11,063 |
|
Other expenses, net |
|
3,867 |
|
|
|
1,682 |
|
|
|
13,620 |
|
|
|
5,006 |
|
Tax effect of adjustments |
|
(3,752 |
) |
|
|
(2,707 |
) |
|
|
(11,205 |
) |
|
|
(7,916 |
) |
Adjusted net income |
|
18,350 |
|
|
|
19,067 |
|
|
|
59,238 |
|
|
|
60,566 |
|
Depreciation and amortization of property and equipment |
|
11,001 |
|
|
|
9,405 |
|
|
|
32,229 |
|
|
|
27,914 |
|
Interest expense, net |
|
9,164 |
|
|
|
8,415 |
|
|
|
26,730 |
|
|
|
24,546 |
|
Emerging markets |
|
43 |
|
|
|
(86 |
) |
|
|
121 |
|
|
|
(805 |
) |
Income tax expense |
|
7,322 |
|
|
|
7,337 |
|
|
|
23,474 |
|
|
|
24,648 |
|
Adjusted EBITDA |
$ |
45,880 |
|
|
$ |
44,138 |
|
|
$ |
141,792 |
|
|
$ |
136,869 |
|
Net Debt
|
As of |
||||||
(in thousands) |
|
2024 |
|
|
|
2023 |
|
Debt, net of current maturities |
$ |
525,572 |
|
|
$ |
484,004 |
|
Plus: Current maturities of debt |
|
28,490 |
|
|
|
28,479 |
|
Less: Cash and cash equivalents |
|
(265,085 |
) |
|
|
(230,388 |
) |
Net debt |
$ |
288,977 |
|
|
$ |
282,095 |
|
Conference Call
Accel will host an investor conference call on
About Accel
Accel is a leading distributed gaming operator in
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical fact, contained in this press release are forward-looking statements, including, but not limited to, any statements regarding our estimates of number of gaming terminals, locations, revenues, Adjusted EBITDA and capital expenditures, our ability to continue to generate returns on capital and improve our trading multiples, and our proposed acquisition of
Accordingly, forward-looking statements, including any projections or analysis, should not be viewed as factual and should not be relied upon as an accurate prediction of future results. The forward-looking statements contained in this press release are based on our current expectations and beliefs concerning future developments and their potential effects on Accel. These forward-looking statements involve a number of risks, uncertainties (some of which are beyond our control), or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements. These risks and uncertainties include, but are not limited to, those factors described in the section entitled “Risk Factors” in the Annual Report on Form 10-K for the fiscal year ended
Industry and Market Data
Unless otherwise indicated, information contained in this press release concerning our industry and the markets in which we operate, including our general expectations and market position, market opportunity, and market size, is based on information from various sources, on assumptions that we have made that are based on those data and other similar sources, and on our knowledge of the markets for our services. This information includes a number of assumptions and limitations, and you are cautioned not to give undue weight to such information. In addition, projections, assumptions, and estimates of our future performance and the future performance of the industry in which we operate are necessarily subject to a high degree of uncertainty and risk due to a variety of factors, including those described in the Annual Report on Form 10-K filed by Accel with the
Non-GAAP Financial Information
This press release includes certain financial information not prepared in accordance with Generally Accepted Accounting Principles in
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) |
|||||||||||
(In thousands, except per share amounts) |
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
Net revenues: |
|
|
|
|
|
|
|
||||
Net gaming |
$ |
289,923 |
|
$ |
274,123 |
|
$ |
871,300 |
|
$ |
831,054 |
Amusement |
|
5,104 |
|
|
5,411 |
|
|
16,772 |
|
|
17,839 |
Manufacturing |
|
1,705 |
|
|
3,334 |
|
|
9,122 |
|
|
9,886 |
ATM fees and other |
|
5,495 |
|
|
4,629 |
|
|
16,263 |
|
|
14,573 |
Total net revenues |
|
302,227 |
|
|
287,497 |
|
|
913,457 |
|
|
873,352 |
Operating expenses: |
|
|
|
|
|
|
|
||||
Cost of revenue (exclusive of depreciation and amortization expense shown below) |
|
210,841 |
|
|
198,743 |
|
|
633,325 |
|
|
604,603 |
Cost of manufacturing goods sold (exclusive of depreciation and amortization expense shown below) |
|
962 |
|
|
2,065 |
|
|
5,283 |
|
|
5,627 |
General and administrative |
|
47,930 |
|
|
45,183 |
|
|
142,105 |
|
|
132,421 |
Depreciation and amortization of property and equipment |
|
11,001 |
|
|
9,405 |
|
|
32,229 |
|
|
27,914 |
Amortization of intangible assets and route and customer acquisition costs |
|
5,781 |
|
|
5,299 |
|
|
16,808 |
|
|
15,825 |
Other expenses, net |
|
3,867 |
|
|
1,682 |
|
|
13,620 |
|
|
5,006 |
Total operating expenses |
|
280,382 |
|
|
262,377 |
|
|
843,370 |
|
|
791,396 |
Operating income |
|
21,845 |
|
|
25,120 |
|
|
70,087 |
|
|
81,956 |
Interest expense, net |
|
9,164 |
|
|
8,415 |
|
|
26,730 |
|
|
24,546 |
Loss from unconsolidated affiliates |
|
1 |
|
|
— |
|
|
1 |
|
|
— |
Loss on change in fair value of contingent earnout shares |
|
4,216 |
|
|
1,625 |
|
|
4,190 |
|
|
11,063 |
Income before income tax expense |
|
8,464 |
|
|
15,080 |
|
|
39,166 |
|
|
46,347 |
Income tax expense |
|
3,569 |
|
|
4,630 |
|
|
12,269 |
|
|
16,732 |
Net income |
$ |
4,895 |
|
$ |
10,450 |
|
$ |
26,897 |
|
$ |
29,615 |
Earnings per common share: |
|
|
|
|
|
|
|
||||
Basic |
$ |
0.06 |
|
$ |
0.12 |
|
$ |
0.32 |
|
$ |
0.34 |
Diluted |
|
0.06 |
|
|
0.12 |
|
|
0.32 |
|
|
0.34 |
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
||||
Basic |
|
82,952 |
|
|
85,865 |
|
|
83,718 |
|
|
86,305 |
Diluted |
|
84,322 |
|
|
87,114 |
|
|
84,890 |
|
|
87,022 |
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) |
|||||||
(In thousands, except par value and share amounts) |
|
|
|
||||
|
|
2024 |
|
|
|
2023 |
|
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
265,085 |
|
|
$ |
261,611 |
|
Accounts receivable, net |
|
7,830 |
|
|
|
13,467 |
|
Prepaid expenses |
|
8,168 |
|
|
|
6,287 |
|
Inventories |
|
9,090 |
|
|
|
7,681 |
|
Interest rate caplets |
|
5,510 |
|
|
|
8,140 |
|
Deposits |
|
18,293 |
|
|
|
6,555 |
|
Other current assets |
|
9,347 |
|
|
|
8,853 |
|
Total current assets |
|
323,323 |
|
|
|
312,594 |
|
Property and equipment, net |
|
281,917 |
|
|
|
260,813 |
|
Noncurrent assets: |
|
|
|
||||
Route and customer acquisition costs, net |
|
23,725 |
|
|
|
19,188 |
|
Location contracts acquired, net |
|
176,793 |
|
|
|
176,311 |
|
|
|
102,151 |
|
|
|
101,554 |
|
Other intangible assets, net |
|
18,715 |
|
|
|
20,542 |
|
Interest rate caplets, net of current |
|
1,176 |
|
|
|
4,871 |
|
Other assets |
|
22,406 |
|
|
|
17,020 |
|
Total noncurrent assets |
|
344,966 |
|
|
|
339,486 |
|
Total assets |
$ |
950,206 |
|
|
$ |
912,893 |
|
Liabilities and Stockholders’ Equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Current maturities of debt |
$ |
28,490 |
|
|
$ |
28,483 |
|
Current portion of route and customer acquisition costs payable |
|
2,122 |
|
|
|
1,505 |
|
Accrued location gaming expense |
|
8,921 |
|
|
|
9,350 |
|
Accrued state gaming expense |
|
30,503 |
|
|
|
18,364 |
|
Accounts payable and other accrued expenses |
|
36,462 |
|
|
|
36,012 |
|
Accrued compensation and related expenses |
|
10,108 |
|
|
|
12,648 |
|
Current portion of consideration payable |
|
2,766 |
|
|
|
3,288 |
|
Total current liabilities |
|
119,372 |
|
|
|
109,650 |
|
Long-term liabilities: |
|
|
|
||||
Debt, net of current maturities |
|
525,572 |
|
|
|
514,091 |
|
Route and customer acquisition costs payable, less current portion |
|
7,306 |
|
|
|
4,955 |
|
Consideration payable, less current portion |
|
10,882 |
|
|
|
4,201 |
|
Contingent earnout share liability |
|
36,017 |
|
|
|
31,827 |
|
Other long-term liabilities |
|
6,188 |
|
|
|
7,015 |
|
Deferred income tax liability, net |
|
38,150 |
|
|
|
42,750 |
|
Total long-term liabilities |
|
624,115 |
|
|
|
604,839 |
|
Stockholders’ equity: |
|
|
|
||||
Preferred Stock, par value of |
|
— |
|
|
|
— |
|
Class A-1 Common Stock, par value |
|
8 |
|
|
|
8 |
|
Additional paid-in capital |
|
210,225 |
|
|
|
203,046 |
|
|
|
(133,760 |
) |
|
|
(112,070 |
) |
Accumulated other comprehensive income |
|
3,865 |
|
|
|
7,936 |
|
Accumulated earnings |
|
126,381 |
|
|
|
99,484 |
|
Total stockholders' equity |
|
206,719 |
|
|
|
198,404 |
|
Total liabilities and stockholders' equity |
$ |
950,206 |
|
|
$ |
912,893 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241030476384/en/
Media:
H/Advisors Abernathy
212-371-5999
eric.bonach@h-advisors.global
Source: