Condensed Consolidated Guarantor Data | NOTE 18. 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 December 31, 2015 (000s) Affinity Gaming (Co-Issuer) AG Finance (Co-Issuer) Guarantor Eliminating Total ASSETS Cash and cash equivalents $ 106,384 $ — $ 51,395 $ — $ 157,779 Restricted cash 469 — 139 — 608 Accounts receivable, net 220 — 2,997 — 3,217 Income tax receivable 16 — — — 16 Prepaid expense 1,813 — 8,266 — 10,079 Inventory — — 2,798 — 2,798 Total current assets 108,902 — 65,595 — 174,497 Property and equipment, net 2,002 — 249,906 — 251,908 Intercompany receivables — — 110,150 (110,150 ) — Investment in subsidiaries 551,953 — — (551,953 ) — Other assets, net 3,444 — 1,556 — 5,000 Intangibles, net — — 124,042 — 124,042 Goodwill — — 48,287 — 48,287 Total assets $ 666,301 $ — $ 599,536 $ (662,103 ) $ 603,734 LIABILITIES AND OWNERS’ EQUITY Accounts payable $ 3,483 $ — $ 9,737 $ — $ 13,220 Intercompany payables 110,150 — — (110,150 ) — Accrued interest 2,327 — — — 2,327 Accrued expense 1,455 — 22,703 — 24,158 Deferred income taxes 53 1,610 — 1,663 Current maturities of long-term debt 11,383 — — — 11,383 Other current liabilities — — 23 — 23 Total current liabilities 128,851 — 34,073 (110,150 ) 52,774 Long-term debt, less current portion 365,674 — — — 365,674 Other liabilities 1,397 — 535 — 1,932 Deferred income taxes 120 — 12,975 — 13,095 Total liabilities 496,042 — 47,583 (110,150 ) 433,475 Common stock 20 — — — 20 Other equity 170,239 — 551,953 (551,953 ) 170,239 Total owners’ equity 170,259 — 551,953 (551,953 ) 170,259 Total liabilities and owners’ equity $ 666,301 $ — $ 599,536 $ (662,103 ) $ 603,734 Affinity Gaming and Subsidiaries Consolidating Balance Sheet December 31, 2014 (000s) Affinity Gaming (Co-Issuer) AG Finance (Co-Issuer) Guarantor Eliminating Total 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, net — — 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 Statement of Operations Year ended December 31, 2015 (000s) Affinity Gaming (Co-Issuer) AG Finance (Co-Issuer) Guarantor Eliminating Total REVENUE Casino $ — $ — $ 295,046 $ — $ 295,046 Food and beverage — — 47,536 — 47,536 Lodging — — 26,664 — 26,664 Fuel and retail — — 58,471 — 58,471 Other — — 13,412 — 13,412 Total revenue — — 441,129 — 441,129 Promotional allowances — — (47,829 ) — (47,829 ) Net revenue — — 393,300 — 393,300 EXPENSE Casino — — 116,416 — 116,416 Food and beverage — — 47,188 — 47,188 Lodging — — 16,425 — 16,425 Fuel and retail — — 43,285 — 43,285 Other — — 7,147 — 7,147 General and administrative — — 78,573 — 78,573 Depreciation and amortization 1,199 — 27,829 — 29,028 Corporate 19,887 — — — 19,887 Goodwill and other impairments — — 20,229 — 20,229 Write downs, reserves and recoveries 255 — 46 — 301 Total expense 21,341 — 357,138 — 378,479 Operating income (loss) from continuing operations (21,341 ) — 36,162 — 14,821 Other income (expense) Interest expense, net (30,652 ) — — — (30,652 ) Intercompany interest income 30,831 — — (30,831 ) — Intercompany interest expense — — (30,831 ) 30,831 — Income from equity investments in subsidiaries 3,412 — — (3,412 ) — Total other expense, net 3,591 — (30,831 ) (3,412 ) (30,652 ) Income (loss) from continuing operations before income tax (17,750 ) — 5,331 (3,412 ) (15,831 ) Benefit from (provision for) income taxes 4,654 — (1,919 ) — 2,735 Net income (loss) $ (13,096 ) $ — $ 3,412 $ (3,412 ) $ (13,096 ) Affinity Gaming and Subsidiaries Consolidating Statement of Operations Year ended December 31, 2014 (000s) Affinity Gaming AG Finance (Co-Issuer) Guarantor Eliminating Total REVENUE Casino $ — $ — $ 294,998 $ — $ 294,998 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 — — 443,704 — 443,704 Promotional allowances — — (57,802 ) — (57,802 ) Net revenue — — 385,902 — 385,902 EXPENSE Casino — — 122,404 — 122,404 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 — — 79,429 — 79,429 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 — 347,905 — 363,966 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 income (expense), net 23,227 — (29,996 ) (23,298 ) (30,067 ) Income 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 income (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 (Co-Issuer) AG Finance (Co-Issuer) Guarantor Eliminating Total REVENUE Casino $ — $ — $ 299,216 $ — $ 299,216 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 — — 443,662 — 443,662 Promotional allowances — — (53,888 ) — (53,888 ) Net revenue — — 389,774 — 389,774 EXPENSE Casino — — 118,945 — 118,945 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 — — 77,133 — 77,133 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 — 349,002 — 360,775 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 (loss) from continuing operations $ (1,227 ) $ — $ 6,679 $ (6,443 ) $ (991 ) Discontinued operations Income (loss) from discontinued operations before income tax — — (369 ) — (369 ) Benefit from (provision 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 Consolidated Statements of Cash Flows Year Ended December 31, 2015 (000s) Affinity Gaming (Co-Issuer) AG Finance (Co-Issuer) Guarantor Total Net cash (used in) provided by operating activities $ (40,957 ) $ — $ 80,943 $ 39,986 Cash flows from investing activities: Proceeds from sale of property and equipment 14 — 8 22 Purchases of property and equipment (3,611 ) — (13,692 ) (17,303 ) Net cash used in investing activities $ (3,597 ) $ — $ (13,684 ) $ (17,281 ) Cash flows from financing activities: Change in intercompany accounts 62,272 — (62,272 ) — Payments on long-term debt — — (30 ) (30 ) Repurchases of vested share-based awards (71 ) — — (71 ) Net cash provided by (used in) financing activities $ 62,201 $ — $ (62,302 ) $ (101 ) Net increase in cash and cash equivalents 17,647 — 4,957 22,604 Cash and cash equivalents Beginning of year 88,737 — 46,438 135,175 End of period $ 106,384 $ — $ 51,395 $ 157,779 Affinity Gaming and Subsidiaries Consolidated Statements of Cash Flows Year Ended December 31, 2014 (000s) Affinity Gaming AG Finance (Co-Issuer) Guarantor Total 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 provided by (used in) investing activities $ (973 ) $ — $ (15,903 ) $ (16,876 ) Cash flows from financing activities: Change in intercompany accounts 76,949 — (76,949 ) — Payment on long-term debt (8,501 ) — (216 ) (8,717 ) Proceeds from long term debt — — — — Loan origination fees (2,860 ) — — (2,860 ) Net cash provided by (used in) financing activities $ 65,588 $ — $ (77,165 ) $ (11,577 ) Net increase (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 (Co-Issuer) Guarantor Total 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 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 ) |