Condensed Consolidated Guarantor Data | 12 Months Ended |
Dec. 31, 2014 |
Condensed Financial Information of Parent Company Only Disclosure [Abstract] | |
Condensed Consolidated Guarantor Data | All of our current and future domestic subsidiaries which guarantee the New Credit Facility also fully and unconditionally guarantee our payment obligations under the 2018 Notes on a senior unsecured basis (see Note 8 for more information regarding our debt). All of the guarantees are joint and several, and all of the guarantor subsidiaries are wholly-owned by us. |
|
We prepared and are presenting the condensed consolidating financial statements in this footnote using the same accounting policies which we used to prepare the financial information located elsewhere in our condensed consolidated financial statements and related footnotes. Although Affinity Gaming Finance Corp. (“AG Finance”) is a co-issuer of the 2018 Notes, we present our indebtedness as an obligation of Affinity Gaming, only. AG Finance reflects no activity during any period presented, and we did not have any non-guarantor subsidiaries during any period presented. |
|
Affinity Gaming and Subsidiaries |
Consolidating Balance Sheet |
31-Dec-14 |
(000s) |
|
| | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Affinity Gaming | | AG Finance | | Guarantor | | Eliminating | | Total | | | | |
(Co-Issuer) | (Co-Issuer) | Subsidiaries | Entries | | | | |
ASSETS | | | | | | | | | | | | | |
Cash and cash equivalents | $ | 88,737 | | | $ | — | | | $ | 46,438 | | | $ | — | | | $ | 135,175 | | | | | |
| | | |
Restricted cash | 469 | | | — | | | 139 | | | — | | | 608 | | | | | |
| | | |
Accounts receivable, net | 916 | | | — | | | 2,600 | | | — | | | 3,516 | | | | | |
| | | |
Income tax receivable | 171 | | | — | | | — | | | — | | | 171 | | | | | |
| | | |
Prepaid expense | 1,086 | | | — | | | 9,048 | | | — | | | 10,134 | | | | | |
| | | |
Inventory | — | | | — | | | 2,666 | | | — | | | 2,666 | | | | | |
| | | |
Total current assets | 91,379 | | | — | | | 60,891 | | | — | | | 152,270 | | | | | |
| | | |
Property and equipment, net | 3,016 | | | — | | | 258,095 | | | — | | | 261,111 | | | | | |
| | | |
Intercompany receivables | — | | | — | | | 82,764 | | | (82,764 | ) | | — | | | | | |
| | | |
Investment in subsidiaries | 548,541 | | | — | | | — | | | (548,541 | ) | | — | | | | | |
| | | |
Other assets, net | 4,223 | | | — | | | 1,515 | | | — | | | 5,738 | | | | | |
| | | |
Intangibles | — | | | — | | | 126,543 | | | — | | | 126,543 | | | | | |
| | | |
Goodwill | — | | | — | | | 68,516 | | | — | | | 68,516 | | | | | |
| | | |
Total assets | $ | 647,159 | | | $ | — | | | $ | 598,324 | | | $ | (631,305 | ) | | $ | 614,178 | | | | | |
| | | |
| | | | | | | | | | | | | |
LIABILITIES AND OWNERS’ EQUITY | | | | | | | | | | | | | |
Accounts payable | $ | 1,737 | | | $ | — | | | $ | 11,165 | | | $ | — | | | $ | 12,902 | | | | | |
| | | |
Intercompany payables | 82,764 | | | — | | | — | | | (82,764 | ) | | — | | | | | |
| | | |
Accrued interest | 2,353 | | | — | | | — | | | — | | | 2,353 | | | | | |
| | | |
Accrued expense | 1,152 | | | — | | | 21,358 | | | — | | | 22,510 | | | | | |
| | | |
Deferred income taxes | 108 | | | | | 1,330 | | | — | | | 1,438 | | | | | |
| | | |
Other current liabilities | — | | | — | | | 30 | | | — | | | 30 | | | | | |
| | | |
Total current liabilities | 88,114 | | | — | | | 33,883 | | | (82,764 | ) | | 39,233 | | | | | |
| | | |
Long-term debt, less current portion | 374,678 | | | — | | | 23 | | | — | | | 374,701 | | | | | |
| | | |
Other liabilities | 1,207 | | | — | | | 501 | | | — | | | 1,708 | | | | | |
| | | |
Deferred income taxes | 705 | | | — | | | 15,376 | | | — | | | 16,081 | | | | | |
| | | |
Total liabilities | 464,704 | | | — | | | 49,783 | | | (82,764 | ) | | 431,723 | | | | | |
| | | |
| | | | | | | | | | | | | |
Common stock | 20 | | | — | | | — | | | — | | | 20 | | | | | |
| | | |
Other equity | 182,435 | | | — | | | 548,541 | | | (548,541 | ) | | 182,435 | | | | | |
| | | |
Total owners’ equity | 182,455 | | | — | | | 548,541 | | | (548,541 | ) | | 182,455 | | | | | |
| | | |
Total liabilities and owners’ equity | $ | 647,159 | | | $ | — | | | $ | 598,324 | | | $ | (631,305 | ) | | $ | 614,178 | | | | | |
| | | |
Affinity Gaming and Subsidiaries |
Consolidating Balance Sheet |
31-Dec-13 |
(000s) |
|
| | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Affinity Gaming | | AG Finance | | Guarantor | | Eliminating | | Total | | | | |
(Co-Issuer) | (Co-Issuer) | Subsidiaries | Entries | | | | |
ASSETS | | | | | | | | | | | | | |
Cash and cash equivalents | $ | 98,296 | | | $ | — | | | $ | 42,561 | | | $ | — | | | $ | 140,857 | | | | | |
| | | |
Restricted cash | 469 | | | — | | | 139 | | | — | | | 608 | | | | | |
| | | |
Accounts receivable, net | 510 | | | — | | | 2,861 | | | — | | | 3,371 | | | | | |
| | | |
Income tax receivable | 420 | | | — | | | — | | | — | | | 420 | | | | | |
| | | |
Prepaid expense | 586 | | | — | | | 9,272 | | | — | | | 9,858 | | | | | |
| | | |
Inventory | — | | | — | | | 2,977 | | | — | | | 2,977 | | | | | |
| | | |
Deferred income taxes | 267 | | | — | | | 3,373 | | | — | | | 3,640 | | | | | |
| | | |
Total current assets | 100,548 | | | — | | | 61,183 | | | — | | | 161,731 | | | | | |
| | | |
Property and equipment, net | 3,395 | | | — | | | 268,334 | | | — | | | 271,729 | | | | | |
| | | |
Intercompany receivables | — | | | — | | | 36,129 | | | (36,129 | ) | | — | | | | | |
| | | |
Investment in subsidiaries | 523,859 | | | — | | | — | | | (523,859 | ) | | — | | | | | |
| | | |
Other assets, net | 4,853 | | | — | | | 2,071 | | | — | | | 6,924 | | | | | |
| | | |
Intangibles | — | | | — | | | 129,044 | | | — | | | 129,044 | | | | | |
| | | |
Goodwill | — | | | — | | | 68,516 | | | — | | | 68,516 | | | | | |
| | | |
Total assets | $ | 632,655 | | | $ | — | | | $ | 565,277 | | | $ | (559,988 | ) | | $ | 637,944 | | | | | |
| | | |
| | | | | | | | | | | | | |
LIABILITIES AND OWNERS’ EQUITY | | | | | | | | | | | | | |
Accounts payable | $ | 2,097 | | | $ | — | | | $ | 13,728 | | | $ | — | | | $ | 15,825 | | | | | |
| | | |
Intercompany payables | 36,129 | | | — | | | — | | | (36,129 | ) | | — | | | | | |
| | | |
Accrued interest | 2,468 | | | — | | | — | | | — | | | 2,468 | | | | | |
| | | |
Accrued expense | 832 | | | — | | | 21,309 | | | — | | | 22,141 | | | | | |
| | | |
Current maturities of long-term debt | 9,961 | | | — | | | — | | | — | | | 9,961 | | | | | |
| | | |
Other current liabilities | — | | | — | | | 187 | | | — | | | 187 | | | | | |
| | | |
Total current liabilities | 51,487 | | | — | | | 35,224 | | | (36,129 | ) | | 50,582 | | | | | |
| | | |
Long-term debt, less current portion | 374,038 | | | — | | | — | | | — | | | 374,038 | | | | | |
| | | |
Other liabilities | 2,459 | | | — | | | 773 | | | — | | | 3,232 | | | | | |
| | | |
Deferred income taxes | 152 | | | — | | | 5,421 | | | — | | | 5,573 | | | | | |
| | | |
Total liabilities | 428,136 | | | — | | | 41,418 | | | (36,129 | ) | | 433,425 | | | | | |
| | | |
| | | | | | | | | | | | | |
Common stock | 20 | | | — | | | — | | | — | | | 20 | | | | | |
| | | |
Other equity | 204,499 | | | — | | | 523,859 | | | (523,859 | ) | | 204,499 | | | | | |
| | | |
Total owners’ equity | 204,519 | | | — | | | 523,859 | | | (523,859 | ) | | 204,519 | | | | | |
| | | |
Total liabilities and owners’ equity | $ | 632,655 | | | $ | — | | | $ | 565,277 | | | $ | (559,988 | ) | | $ | 637,944 | | | | | |
| | | |
|
Affinity Gaming and Subsidiaries |
Consolidating Statement of Operations |
Year ended December 31, 2014 |
(000s) |
|
| | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Affinity Gaming | | AG Finance | | Guarantor | | Eliminating | | Total | | | | |
(Co-Issuer) | (Co-Issuer) | Subsidiaries | Entries | | | | |
REVENUE | | | | | | | | | | | | | |
Casino | $ | — | | | $ | — | | | $ | 298,275 | | | $ | — | | | $ | 298,275 | | | | | |
| | | |
Food and beverage | — | | | — | | | 49,029 | | | — | | | 49,029 | | | | | |
| | | |
Lodging | — | | | — | | | 26,302 | | | — | | | 26,302 | | | | | |
| | | |
Fuel and retail | — | | | — | | | 58,893 | | | — | | | 58,893 | | | | | |
| | | |
Other | — | | | — | | | 14,482 | | | — | | | 14,482 | | | | | |
| | | |
Total revenue | — | | | — | | | 446,981 | | | — | | | 446,981 | | | | | |
| | | |
Promotional allowances | — | | | — | | | (58,990 | ) | | — | | | (58,990 | ) | | | | |
| | | |
Net revenue | — | | | — | | | 387,991 | | | — | | | 387,991 | | | | | |
| | | |
EXPENSE | | | | | | | | | | | | | |
Casino | — | | | — | | | 123,803 | | | — | | | 123,803 | | | | | |
| | | |
Food and beverage | — | | | — | | | 48,137 | | | — | | | 48,137 | | | | | |
| | | |
Lodging | — | | | — | | | 16,281 | | | — | | | 16,281 | | | | | |
| | | |
Fuel and retail | — | | | — | | | 46,825 | | | — | | | 46,825 | | | | | |
| | | |
Other | — | | | — | | | 7,921 | | | — | | | 7,921 | | | | | |
| | | |
General and administrative | — | | | — | | | 80,119 | | | — | | | 80,119 | | | | | |
| | | |
Depreciation and amortization | 1,223 | | | — | | | 27,356 | | | — | | | 28,579 | | | | | |
| | | |
Corporate | 14,814 | | | — | | | — | | | — | | | 14,814 | | | | | |
| | | |
Write downs, reserves and recoveries | 24 | | | — | | | (448 | ) | | — | | | (424 | ) | | | | |
| | | |
Total expense | 16,061 | | | — | | | 349,994 | | | — | | | 366,055 | | | | | |
| | | |
Operating income (loss) from continuing operations | (16,061 | ) | | — | | | 37,997 | | | — | | | 21,936 | | | | | |
| | | |
Other income (expense) | | | | | | | | | | | | | |
Interest expense, net | (29,827 | ) | | — | | | — | | | — | | | (29,827 | ) | | | | |
| | | |
Intercompany interest income | 29,996 | | | — | | | — | | | (29,996 | ) | | — | | | | | |
| | | |
Intercompany interest expense | — | | | — | | | (29,996 | ) | | 29,996 | | | — | | | | | |
| | | |
Loss on extinguishment (or modification) of debt | (240 | ) | | | | — | | | — | | | (240 | ) | | | | |
| | | |
Income from equity investments in subsidiaries | 23,298 | | | — | | | — | | | (23,298 | ) | | — | | | | | |
| | | |
Total other expense, net | 23,227 | | | — | | | (29,996 | ) | | (23,298 | ) | | (30,067 | ) | | | | |
| | | |
Income (loss) from continuing operations before income tax | 7,166 | | | — | | | 8,001 | | | (23,298 | ) | | (8,131 | ) | | | | |
| | | |
Benefit from (provision for) income taxes | (30,843 | ) | | — | | | 15,297 | | | — | | | (15,546 | ) | | | | |
| | | |
Net loss | $ | (23,677 | ) | | $ | — | | | $ | 23,298 | | | $ | (23,298 | ) | | $ | (23,677 | ) | | | | |
| | | |
Affinity Gaming and Subsidiaries |
Consolidating Statement of Operations |
Year ended December 31, 2013 |
(000s) |
| | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Affinity Gaming | | AG Finance | | Guarantor | | Eliminating | | Total | | | | |
(Co-Issuer) | (Co-Issuer) | Subsidiaries | Entries | | | | |
REVENUE | | | | | | | | | | | | | |
Casino | $ | — | | | $ | — | | | $ | 301,134 | | | $ | — | | | $ | 301,134 | | | | | |
| | | |
Food and beverage | — | | | — | | | 45,494 | | | — | | | 45,494 | | | | | |
| | | |
Lodging | — | | | — | | | 26,166 | | | — | | | 26,166 | | | | | |
| | | |
Fuel and retail | — | | | — | | | 59,011 | | | — | | | 59,011 | | | | | |
| | | |
Other | — | | | — | | | 13,775 | | | — | | | 13,775 | | | | | |
| | | |
Total revenue | — | | | — | | | 445,580 | | | — | | | 445,580 | | | | | |
| | | |
Promotional allowances | — | | | — | | | (55,092 | ) | | — | | | (55,092 | ) | | | | |
| | | |
Net revenue | — | | | — | | | 390,488 | | | — | | | 390,488 | | | | | |
| | | |
EXPENSE | | | | | | | | | | | | | |
Casino | — | | | — | | | 119,357 | | | — | | | 119,357 | | | | | |
| | | |
Food and beverage | — | | | — | | | 45,375 | | | — | | | 45,375 | | | | | |
| | | |
Lodging | — | | | — | | | 17,551 | | | — | | | 17,551 | | | | | |
| | | |
Fuel and retail | — | | | — | | | 49,094 | | | — | | | 49,094 | | | | | |
| | | |
Other | — | | | — | | | 7,704 | | | — | | | 7,704 | | | | | |
| | | |
General and administrative | — | | | — | | | 77,435 | | | — | | | 77,435 | | | | | |
| | | |
Depreciation and amortization | 999 | | | — | | | 26,810 | | | — | | | 27,809 | | | | | |
| | | |
Corporate | 12,233 | | | — | | | — | | | — | | | 12,233 | | | | | |
| | | |
Write downs, reserves and recoveries | (1,459 | ) | | | | 6,225 | | | — | | | 4,766 | | | | | |
| | | |
Loss on impairment of assets | — | | | — | | | 165 | | | — | | | 165 | | | | | |
| | | |
Total expense | 11,773 | | | — | | | 349,716 | | | — | | | 361,489 | | | | | |
| | | |
Operating income (loss) from continuing operations | (11,773 | ) | | — | | | 40,772 | | | — | | | 28,999 | | | | | |
| | | |
Other income (expense) | | | | | | | | | | | | | |
Interest expense, net | (30,589 | ) | | — | | | — | | | 161 | | | (30,428 | ) | | | | |
| | | |
Intercompany interest income | 30,595 | | | — | | | — | | | (30,595 | ) | | — | | | | | |
| | | |
Intercompany interest expense | — | | | — | | | (30,595 | ) | | 30,595 | | | — | | | | | |
| | | |
Loss on extinguishment (or modification) of debt | (81 | ) | | — | | | — | | | — | | | (81 | ) | | | | |
| | | |
Income from equity investments in subsidiaries | 6,604 | | | — | | | — | | | (6,604 | ) | | — | | | | | |
| | | |
Total other income (expense), net | 6,529 | | | — | | | (30,595 | ) | | (6,443 | ) | | (30,509 | ) | | | | |
| | | |
Income from continuing operations before income tax | (5,244 | ) | | — | | | 10,177 | | | (6,443 | ) | | (1,510 | ) | | | | |
| | | |
Benefit from (provision for) income taxes | 4,017 | | | — | | | (3,498 | ) | | — | | | 519 | | | | | |
| | | |
Income from continuing operations | $ | (1,227 | ) | | $ | — | | | $ | 6,679 | | | $ | (6,443 | ) | | $ | (991 | ) | | | | |
| | | |
| | | | | | | | | | | | | |
Discontinued operations | | | | | | | | | | | | | |
Loss from discontinued operations before tax | — | | | — | | | (369 | ) | | — | | | (369 | ) | | | | |
| | | |
Benefit for income taxes | — | | | — | | | 133 | | | — | | | 133 | | | | | |
| | | |
Loss from discontinued operations | $ | — | | | $ | — | | | $ | (236 | ) | | $ | — | | | $ | (236 | ) | | | | |
| | | |
Net income (loss) | $ | (1,227 | ) | | $ | — | | | $ | 6,443 | | | $ | (6,443 | ) | | $ | (1,227 | ) | | | | |
| | | |
|
Affinity Gaming and Subsidiaries |
Consolidating Statement of Operations |
Year ended December 31, 2012 |
(000s) |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Affinity Gaming | | AG Finance | | Guarantor | | Non-Guarantor | | Eliminating | | Total |
(Co-Issuer) | (Co-Issuer) | Subsidiaries | Subsidiaries | Entries |
REVENUE | | | | | | | | | | | |
Casino | $ | — | | | $ | — | | | $ | 285,169 | | | $ | — | | | $ | — | | | $ | 285,169 | |
|
Food and beverage | — | | | — | | | 45,784 | | | — | | | — | | | 45,784 | |
|
Lodging | — | | | — | | | 29,227 | | | — | | | — | | | 29,227 | |
|
Fuel and retail | — | | | — | | | 74,971 | | | — | | | — | | | 74,971 | |
|
Other | — | | | — | | | 21,210 | | | — | | | — | | | 21,210 | |
|
Total revenue | — | | | — | | | 456,361 | | | — | | | — | | | 456,361 | |
|
Promotional allowances | — | | | — | | | (53,185 | ) | | — | | | — | | | (53,185 | ) |
|
Net revenue | — | | | — | | | 403,176 | | | — | | | — | | | 403,176 | |
|
EXPENSE | | | | | | | | | | | |
Casino | — | | | — | | | 110,267 | | | — | | | — | | | 110,267 | |
|
Food and beverage | — | | | — | | | 46,395 | | | — | | | — | | | 46,395 | |
|
Lodging | — | | | — | | | 18,006 | | | — | | | — | | | 18,006 | |
|
Fuel and retail | — | | | — | | | 64,707 | | | — | | | — | | | 64,707 | |
|
Other | — | | | — | | | 9,649 | | | — | | | — | | | 9,649 | |
|
General and administrative | — | | | — | | | 72,830 | | | — | | | — | | | 72,830 | |
|
Depreciation and amortization | 411 | | | — | | | 22,855 | | | — | | | — | | | 23,266 | |
|
Pre-opening expense | 421 | | | — | | | — | | | — | | | — | | | 421 | |
|
Corporate | 12,726 | | | — | | | — | | | — | | | — | | | 12,726 | |
|
Write downs, reserves and recoveries | (707 | ) | | — | | | (78 | ) | | — | | | — | | | (785 | ) |
|
Total expense | 12,851 | | | — | | | 344,631 | | | — | | | — | | | 357,482 | |
|
Operating income (loss) from continuing operations | (12,851 | ) | | — | | | 58,545 | | | — | | | — | | | 45,694 | |
|
Other income (expense) | | | | | | | | | | | |
Interest expense, net | (32,753 | ) | | — | | | — | | | — | | | 3,022 | | | (29,731 | ) |
|
Intercompany interest income | 29,848 | | | — | | | — | | | — | | | (29,848 | ) | | — | |
|
Intercompany interest expense | — | | | — | | | (29,848 | ) | | — | | | 29,848 | | | — | |
|
Loss on extinguishment (or modification) of debt | (8,842 | ) | | | | — | | | — | | | — | | | (8,842 | ) |
|
Income from equity investments in subsidiaries | 15,884 | | | — | | | — | | | — | | | (15,884 | ) | | — | |
|
Total other income (expense), net | 4,137 | | | — | | | (29,848 | ) | | — | | | (12,862 | ) | | (38,573 | ) |
|
Income from continuing operations before income tax | (8,714 | ) | | — | | | 28,697 | | | — | | | (12,862 | ) | | 7,121 | |
|
Benefit from (provision for) income taxes | 7,534 | | | — | | | (10,021 | ) | | — | | | — | | | (2,487 | ) |
|
Income (loss) from continuing operations | $ | (1,180 | ) | | $ | — | | | $ | 18,676 | | | $ | — | | | $ | (12,862 | ) | | $ | 4,634 | |
|
| | | | | | | | | | | |
Discontinued operations | | | | | | | | | | | |
Income (loss) from discontinued operations before income tax | — | | | — | | | (14,205 | ) | | 5,120 | | | — | | | (9,085 | ) |
|
Benefit from (provision for) income taxes | — | | | — | | | 5,114 | | | (1,843 | ) | | — | | | 3,271 | |
|
Loss from discontinued operations | $ | — | | | $ | — | | | $ | (9,091 | ) | | $ | 3,277 | | | $ | — | | | $ | (5,814 | ) |
|
Net income (loss) | $ | (1,180 | ) | | $ | — | | | $ | 9,585 | | | $ | 3,277 | | | $ | (12,862 | ) | | $ | (1,180 | ) |
|
Affinity Gaming and Subsidiaries |
Consolidated Statements of Cash Flows |
Year Ended December 31, 2014 |
(000s) |
|
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Affinity Gaming | | AG Finance | | Guarantor | | Total | | | | | | | | |
(Co-Issuer) | (Co-Issuer) | Subsidiaries | | | | | | | | |
Net cash (used in) provided by operating activities | $ | (74,174 | ) | | $ | — | | | $ | 96,945 | | | $ | 22,771 | | | | | | | | | |
| | | | | | | |
| | | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | |
Proceeds from sale of property and equipment | — | | | — | | | 365 | | | 365 | | | | | | | | | |
| | | | | | | |
Purchases of property and equipment | (973 | ) | | — | | | (16,268 | ) | | (17,241 | ) | | | | | | | | |
| | | | | | | |
Net cash used in investing activities | $ | (973 | ) | | $ | — | | | $ | (15,903 | ) | | $ | (16,876 | ) | | | | | | | | |
| | | | | | | |
| | | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | |
Change in intercompany accounts | 76,949 | | | — | | | (76,949 | ) | | — | | | | | | | | | |
| | | | | | | |
Payments on long-term debt | (8,501 | ) | | — | | | (216 | ) | | (8,717 | ) | | | | | | | | |
| | | | | | | |
Loan origination fees | (2,860 | ) | | — | | | — | | | (2,860 | ) | | | | | | | | |
| | | | | | | |
Net cash provided by (used in) financing activities | $ | 65,588 | | | $ | — | | | $ | (77,165 | ) | | $ | (11,577 | ) | | | | | | | | |
| | | | | | | |
| | | | | | | | | | | | | | | |
Net decrease in cash and cash equivalents | (9,559 | ) | | — | | | 3,877 | | | (5,682 | ) | | | | | | | | |
| | | | | | | |
| | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | | | | | | | | | |
Beginning of year | 98,296 | | | — | | | 42,561 | | | 140,857 | | | | | | | | | |
| | | | | | | |
End of period | $ | 88,737 | | | $ | — | | | $ | 46,438 | | | $ | 135,175 | | | | | | | | | |
| | | | | | | |
|
Affinity Gaming and Subsidiaries |
Consolidated Statements of Cash Flows |
Year Ended December 31, 2013 |
(000s) |
|
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Affinity Gaming | | AG Finance | | Guarantor | | Total | | | | | | | | |
(Co-Issuer) | (Co-Issuer) | Subsidiaries | | | | | | | | |
Net cash (used in) provided by operating activities | $ | (30,366 | ) | | $ | — | | | $ | 67,153 | | | $ | 36,787 | | | | | | | | | |
| | | | | | | |
| | | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | |
Proceeds from sale to Truckee Gaming, LLC | 17,447 | | | — | | | — | | | 17,447 | | | | | | | | | |
| | | | | | | |
Proceeds from sale of property and equipment | 20 | | | — | | | 50 | | | 70 | | | | | | | | | |
| | | | | | | |
Purchases of property and equipment | (1,127 | ) | | — | | | (30,593 | ) | | (31,720 | ) | | | | | | | | |
| | | | | | | |
Net cash provided by (used in) investing activities | $ | 16,340 | | | $ | — | | | $ | (30,543 | ) | | $ | (14,203 | ) | | | | | | | | |
| | | | | | | |
| | | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | |
Change in intercompany accounts | 31,683 | | | — | | | (31,683 | ) | | — | | | | | | | | | |
| | | | | | | |
Payment on long-term debt | (11,568 | ) | | — | | | (176 | ) | | (11,744 | ) | | | | | | | | |
| | | | | | | |
Proceeds from long term debt | 4,314 | | | — | | | — | | | 4,314 | | | | | | | | | |
| | | | | | | |
Loan origination fees | (852 | ) | | — | | | — | | | (852 | ) | | | | | | | | |
| | | | | | | |
Repurchases of vested share-based awards | (318 | ) | | | | — | | | (318 | ) | | | | | | | | |
| | | | | | | |
Net cash provided by (used in) financing activities | $ | 23,259 | | | $ | — | | | $ | (31,859 | ) | | $ | (8,600 | ) | | | | | | | | |
| | | | | | | |
| | | | | | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents | 9,233 | | | — | | | 4,751 | | | 13,984 | | | | | | | | | |
| | | | | | | |
| | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | | | | | | | | | |
Beginning of year | 89,063 | | | — | | | 37,810 | | | 126,873 | | | | | | | | | |
| | | | | | | |
End of period | $ | 98,296 | | | $ | — | | | $ | 42,561 | | | $ | 140,857 | | | | | | | | | |
| | | | | | | |
| | | | | | | | | | | | | | | |
Cash flows from discontinued operations: | | | | | | | | | | | | | | | |
Cash flows from operating activities | — | | | — | | | 36 | | | $ | 36 | | | | | | | | | |
| | | | | | | |
Cash flows from investing activities | — | | | — | | | $ | (4,695 | ) | | (4,695 | ) | | | | | | | | |
| | | | | | | |
Cash flows from discontinued operations | $ | — | | | $ | — | | | $ | (4,659 | ) | | $ | (4,659 | ) | | | | | | | | |
| | | | | | | |
|
Affinity Gaming and Subsidiaries |
Consolidated Statements of Cash Flows |
Year Ended December 31, 2012 |
(000s) |
|
| | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Affinity Gaming | | AG Finance | | Guarantor | | Non-Guarantor | | Total | | | | |
(Co-Issuer) | (Co-Issuer) | Subsidiaries | Subsidiaries | | | | |
Net cash (used in) provided by operating activities | $ | (22,686 | ) | | $ | — | | | $ | 61,184 | | | $ | — | | | $ | 38,498 | | | | | |
| | | |
| | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Restricted cash | 8,636 | | | — | | | (7 | ) | | — | | | 8,629 | | | | | |
| | | |
Excess cash from discontinued operations | — | | | — | | | — | | | 23,892 | | | 23,892 | | | | | |
| | | |
Cash paid for business acquisition | (4,305 | ) | | — | | | — | | | — | | | (4,305 | ) | | | | |
| | | |
Insurance proceeds St Jo flood | — | | | — | | | 3,045 | | | — | | | 3,045 | | | | | |
| | | |
Proceeds from sale of property and equipment | — | | | — | | | 66 | | | — | | | 66 | | | | | |
| | | |
Purchases of property and equipment | (2,723 | ) | | — | | | (23,702 | ) | | — | | | (26,425 | ) | | | | |
| | | |
Net cash provided by (used in) investing activities | $ | 1,608 | | | $ | — | | | $ | (20,598 | ) | | $ | 23,892 | | | $ | 4,902 | | | | | |
| | | |
| | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Change in intercompany accounts | 67,559 | | | — | | | (43,667 | ) | | (23,892 | ) | | — | | | | | |
| | | |
Payment on long-term debt | (349,900 | ) | | — | | | — | | | — | | | (349,900 | ) | | | | |
| | | |
Proceeds from long term debt | 398,000 | | | — | | | — | | | — | | | 398,000 | | | | | |
| | | |
Loan origination fees | (10,583 | ) | | — | | | — | | | — | | | (10,583 | ) | | | | |
| | | |
Net cash provided by (used in) financing activities | $ | 105,076 | | | $ | — | | | $ | (43,667 | ) | | $ | (23,892 | ) | | $ | 37,517 | | | | | |
| | | |
| | | | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents | 83,998 | | | — | | | (3,081 | ) | | — | | | 80,917 | | | | | |
| | | |
| | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | | | | | | | |
Beginning of year | 5,065 | | | — | | | 40,891 | | | — | | | 45,956 | | | | | |
| | | |
End of period | $ | 89,063 | | | $ | — | | | $ | 37,810 | | | $ | — | | | $ | 126,873 | | | | | |
| | | |
| | | | | | | | | | | | | |
Cash flows from discontinued operations: | | | | | | | | | | | | | |
Cash flows from operating activities | — | | | — | | | (1,447 | ) | | (46 | ) | | $ | (1,493 | ) | | | | |
| | | |
Cash flows from investing activities | — | | | — | | | $ | (1,317 | ) | | $ | 17 | | | (1,300 | ) | | | | |
| | | |
Cash flows from discontinued operations | $ | — | | | $ | — | | | $ | (2,764 | ) | | $ | (29 | ) | | $ | (2,793 | ) | | | | |
| | | |
| | | | | | | | | | | | | | | | | | | | | | | | |