Document and Entity Information
Document and Entity Information | 12 Months Ended |
Dec. 31, 2017 | |
Document And Entity Information [Abstract] | |
Entity Registrant Name | Eldorado Resorts, Inc. |
Entity Central Index Key | 1,590,895 |
Document Type | 8-K |
Document Period End Date | Dec. 31, 2017 |
Amendment Flag | false |
Trading Symbol | ERI |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
CURRENT ASSETS: | ||
Cash and cash equivalents | $ 134,596 | $ 61,029 |
Restricted cash | 3,267 | 2,414 |
Marketable securities | 17,631 | |
Accounts receivable, net | 45,797 | 14,694 |
Due from affiliates | 243 | |
Inventories | 16,870 | 11,055 |
Prepaid income taxes | 4,805 | 69 |
Prepaid expenses and other | 27,823 | 12,492 |
Total current assets | 251,032 | 101,753 |
PROPERTY AND EQUIPMENT, NET | 1,502,817 | 612,342 |
GAMING LICENSES AND OTHER INTANGIBLES, NET | 996,816 | 487,498 |
GOODWILL | 747,106 | 66,826 |
NON-OPERATING REAL PROPERTY | 18,069 | 14,219 |
OTHER ASSETS, NET | 30,632 | 11,406 |
Total assets | 3,546,472 | 1,294,044 |
CURRENT LIABILITIES: | ||
Current portion of long-term debt | 615 | 4,545 |
Accounts payable | 34,778 | 21,576 |
Due to affiliates | 259 | |
Accrued property, gaming and other taxes | 43,212 | 18,790 |
Accrued payroll and related | 53,330 | 14,588 |
Accrued interest | 25,607 | 14,634 |
Income taxes payable | 171 | |
Accrued other liabilities | 66,038 | 31,504 |
Total current liabilities | 223,751 | 105,896 |
LONG-TERM DEBT, LESS CURRENT PORTION | 2,189,578 | 795,881 |
DEFERRED INCOME TAXES | 162,967 | 89,011 |
OTHER LONG-TERM LIABILITIES | 28,579 | 7,287 |
Total liabilities | 2,604,875 | 998,075 |
COMMITMENTS AND CONTINGENCIES (Note 16) | ||
STOCKHOLDERS' EQUITY: | ||
Common stock, 100,000,000 shares authorized, 76,825,966 and 47,105,744 issued and outstanding, par value $0.00001 as of December 31, 2017 and 2016, respectively | ||
Paid-in capital | 746,547 | 173,879 |
Retained earnings | 194,971 | 122,078 |
Accumulated other comprehensive income | 79 | 12 |
Total stockholders’ equity | 941,597 | 295,969 |
Total liabilities and stockholders’ equity | $ 3,546,472 | $ 1,294,044 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares | Dec. 31, 2017 | Dec. 31, 2016 |
Statement Of Financial Position [Abstract] | ||
Common stock, shares authorized | 100,000,000 | 100,000,000 |
Common stock, shares issued | 76,825,966 | 47,105,744 |
Common stock, shares outstanding | 76,825,966 | 47,105,744 |
Common stock, par value | $ 0.00001 | $ 0.00001 |
CONSOLIDATED STATEMENTS OF INCO
CONSOLIDATED STATEMENTS OF INCOME - USD ($) $ in Thousands | Nov. 21, 2017 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2015 | Sep. 30, 2015 | Jun. 30, 2015 | Mar. 31, 2015 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
REVENUES: | ||||||||||||||||
Net operating revenues | $ 429,901 | $ 472,878 | $ 375,626 | $ 202,393 | $ 208,340 | $ 243,049 | $ 233,493 | $ 215,583 | $ 187,835 | $ 184,481 | $ 183,578 | $ 168,451 | $ 1,480,798 | $ 900,465 | $ 724,345 | |
EXPENSES: | ||||||||||||||||
Other | 32,156 | 30,776 | 17,475 | |||||||||||||
Marketing and promotions | 83,174 | 40,890 | 31,356 | |||||||||||||
General and administrative | 241,037 | 130,720 | 97,356 | |||||||||||||
Corporate | 30,739 | 19,880 | 16,469 | |||||||||||||
Impairment charges | 38,016 | |||||||||||||||
Depreciation and amortization | 105,891 | 63,449 | 56,921 | |||||||||||||
Total operating expenses | 416,211 | 389,273 | 320,480 | 186,561 | 191,290 | 210,584 | 203,016 | 196,855 | 173,024 | 162,523 | 161,402 | 155,777 | 1,312,525 | 801,745 | 652,726 | |
LOSS ON SALE OR DISPOSAL OF PROPERTY AND EQUIPMENT | (319) | (836) | (6) | |||||||||||||
PROCEEDS FROM TERMINATED SALE | $ 20,000 | 20,000 | ||||||||||||||
TRANSACTION EXPENSES | (92,777) | (9,184) | (2,452) | |||||||||||||
EQUITY IN (LOSS) INCOME OF UNCONSOLIDATED AFFILIATES | (367) | 3,460 | ||||||||||||||
OPERATING INCOME | 9,756 | 101,493 | (30,467) | 14,028 | 13,095 | 27,739 | 29,585 | 18,281 | 13,396 | 24,121 | 23,032 | 12,072 | 94,810 | 88,700 | 72,621 | |
OTHER INCOME (EXPENSE): | ||||||||||||||||
Interest expense, net | (99,769) | (50,917) | (61,558) | |||||||||||||
Gain on valuation of unconsolidated affiliate | 35,582 | |||||||||||||||
Loss on early retirement of debt, net | (38,430) | (155) | (1,937) | |||||||||||||
Total other expense | (138,199) | (51,072) | (27,913) | |||||||||||||
NET (LOSS) INCOME BEFORE INCOME TAXES | (43,389) | 37,628 | 44,708 | |||||||||||||
BENEFIT (PROVISION) FOR INCOME TAXES | 116,769 | (13,101) | 69,538 | |||||||||||||
NET INCOME | $ 88,938 | $ 29,687 | $ (46,190) | $ 945 | $ 961 | $ 9,450 | $ 10,737 | $ 3,379 | $ 110,219 | $ 5,419 | $ 4,779 | $ (6,171) | $ 73,380 | $ 24,527 | $ 114,246 | |
Net Income per share of Common Stock: | ||||||||||||||||
Basic | $ 1.09 | $ 0.52 | $ 2.45 | |||||||||||||
Diluted | $ 1.14 | $ 0.38 | $ (0.68) | $ 0.02 | $ 0.02 | $ 0.20 | $ 0.22 | $ 0.07 | $ 2.33 | $ 0.12 | $ 0.10 | $ (0.13) | $ 1.08 | $ 0.51 | $ 2.43 | |
Weighted average number of shares outstanding: | ||||||||||||||||
Weighted Average Basic Shares Outstanding | 76,961,015 | 76,902,070 | 67,453,095 | 47,120,751 | 47,105,744 | 47,193,120 | 47,071,608 | 46,933,094 | 46,670,735 | 46,516,614 | 46,516,614 | 46,494,638 | 67,133,531 | 47,033,311 | 46,550,042 | |
Weighted Average Diluted Shares Outstanding | 77,998,742 | 77,959,689 | 67,453,095 | 48,081,281 | 47,849,554 | 47,834,644 | 47,721,075 | 47,534,761 | 47,227,127 | 46,763,589 | 46,657,618 | 46,494,638 | 68,102,814 | 47,701,562 | 47,008,980 | |
Casino | ||||||||||||||||
REVENUES: | ||||||||||||||||
Net operating revenues | $ 1,085,014 | $ 591,471 | $ 542,604 | |||||||||||||
EXPENSES: | ||||||||||||||||
Cost of goods and services | 547,438 | 342,433 | 320,616 | |||||||||||||
Pari-mutuel Commissions | ||||||||||||||||
REVENUES: | ||||||||||||||||
Net operating revenues | 14,013 | 8,544 | 8,996 | |||||||||||||
EXPENSES: | ||||||||||||||||
Cost of goods and services | 13,651 | 9,787 | 9,973 | |||||||||||||
Food and Beverage | ||||||||||||||||
REVENUES: | ||||||||||||||||
Net operating revenues | 198,246 | 155,217 | 102,821 | |||||||||||||
EXPENSES: | ||||||||||||||||
Cost of goods and services | 169,848 | 122,598 | 84,567 | |||||||||||||
Hotel | ||||||||||||||||
REVENUES: | ||||||||||||||||
Net operating revenues | 133,338 | 100,462 | 43,894 | |||||||||||||
EXPENSES: | ||||||||||||||||
Cost of goods and services | 50,575 | 41,212 | 17,993 | |||||||||||||
Other | ||||||||||||||||
REVENUES: | ||||||||||||||||
Net operating revenues | $ 50,187 | $ 44,771 | $ 26,030 |
CONSOLIDATED STATEMENTS OF COMP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Statement Of Income And Comprehensive Income [Abstract] | |||
NET INCOME | $ 73,380 | $ 24,527 | $ 114,246 |
Other Comprehensive Income (Loss), net of tax: | |||
Defined benefit pension plan—amortization of net income (loss), net of tax of $36 and $2 for 2017 and 2015, respectively | 67 | (75) | |
Comprehensive Income, net of tax | $ 73,447 | $ 24,527 | $ 114,171 |
CONSOLIDATED STATEMENTS OF COM6
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Parenthetical) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2015 | |
Statement Of Income And Comprehensive Income [Abstract] | ||
Defined benefit pension plan—amortization of net income (loss), tax | $ 36 | $ 2 |
CONSOLIDATED STATEMENTS OF STOC
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - USD ($) $ in Thousands | Total | Common Stock | Paid-in Capital | Retained Earnings | Non-controlling Interest | Accumulated Other Comprehensive Income |
Beginning Balance at Dec. 31, 2014 | $ 151,622 | $ 165,857 | $ (14,425) | $ 103 | $ 87 | |
Beginning Balance (in shares) at Dec. 31, 2014 | 46,426,714 | |||||
Cumulative effect of adoption of ASC 606 | (2,270) | (2,270) | ||||
Issuance of restricted stock units | 1,488 | 1,488 | ||||
Issuance of restricted stock units (in shares) | 17,980 | |||||
Acquisition of non-controlling interest | 3,449 | 3,552 | $ (103) | |||
Acquisition of non-controlling interest (in shares) | 373,135 | |||||
Net income | 114,246 | 114,246 | ||||
Other comprehensive income | $ (75) | (75) | ||||
Exercise of stock options (in shares) | 0 | |||||
Ending Balance at Dec. 31, 2015 | $ 268,460 | 170,897 | 97,551 | 12 | ||
Ending Balance (in shares) at Dec. 31, 2015 | 46,817,829 | |||||
Issuance of restricted stock units | 3,341 | 3,341 | ||||
Issuance of restricted stock units (in shares) | 217,997 | |||||
Net income | 24,527 | 24,527 | ||||
Exercise of stock options | $ 385 | 385 | ||||
Exercise of stock options (in shares) | 132,900 | 132,900 | ||||
Shares withheld related to net share settlement of stock awards | $ (744) | (744) | ||||
Shares withheld related to net share settlement of stock awards (in shares) | (62,982) | |||||
Ending Balance at Dec. 31, 2016 | 295,969 | 173,879 | 122,078 | 12 | ||
Ending Balance (in shares) at Dec. 31, 2016 | 47,105,744 | |||||
Isle common stock exchanged at merger | 574,811 | 574,811 | ||||
Isle common stock exchanged at merger (in shares) | 28,468,182 | |||||
Issuance of restricted stock units | 6,322 | 6,322 | ||||
Issuance of restricted stock units (in shares) | 1,070,552 | |||||
Other | (487) | (487) | ||||
Net income | 73,380 | 73,380 | ||||
Other comprehensive income | 67 | 67 | ||||
Exercise of stock options | $ 2,900 | 2,900 | ||||
Exercise of stock options (in shares) | 1,185,745 | 1,185,745 | ||||
Shares withheld related to net share settlement of stock awards | $ (11,365) | (11,365) | ||||
Shares withheld related to net share settlement of stock awards (in shares) | (1,004,257) | |||||
Ending Balance at Dec. 31, 2017 | $ 941,597 | $ 746,547 | $ 194,971 | $ 79 | ||
Ending Balance (in shares) at Dec. 31, 2017 | 76,825,966 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | |||
Net income | $ 73,380 | $ 24,527 | $ 114,246 |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Depreciation and amortization | 105,891 | 63,449 | 56,921 |
Amortization of deferred financing costs, discount and debt premium | 6,289 | 3,520 | (4,372) |
Equity in loss (income) of unconsolidated affiliates | 367 | (3,460) | |
Loss on early retirement of debt | 38,430 | 155 | 1,937 |
Gain on valuation of unconsolidated affiliate | (35,582) | ||
Change in fair value of acquisition related contingencies | 37 | 57 | 90 |
Stock compensation expense | 6,322 | 3,341 | 1,488 |
Loss on sale or disposal of property and equipment | 319 | 836 | 6 |
Provision (benefit) for bad debt | 531 | 161 | (18) |
Impairment charges | 38,016 | ||
(Benefit) provision for deferred income taxes | (112,561) | 11,201 | (70,731) |
Change in operating assets and liabilities: | |||
Sale of trading securities | 101 | ||
Accounts receivable | (19,110) | (4,874) | 2,955 |
Inventory | 105 | 687 | (71) |
Prepaid expenses and other assets | (629) | (1,654) | 2,094 |
Interest payable | 10,974 | (344) | (14,112) |
Income taxes payable | (470) | (137) | |
Accounts payable and accrued liabilities | (18,106) | (6,349) | 4,750 |
Net cash provided by operating activities | 129,886 | 94,713 | 56,004 |
CASH FLOWS FROM INVESTING ACTIVITIES: | |||
Purchase of property and equipment, net | (83,522) | (47,380) | (36,762) |
Reimbursement of capital expenditures from West Virginia regulatory authorities | 361 | 4,207 | 1,266 |
Proceeds from sale of property and equipment | 135 | 1,560 | 153 |
Net cash used in business combinations | (1,313,051) | (194) | (124,768) |
Investment in and loans to unconsolidated affiliate | (604) | (1,010) | |
Decrease in other assets, net | 659 | 115 | |
Net cash used in investing activities | (1,396,681) | (41,148) | (161,006) |
CASH FLOWS FROM FINANCING ACTIVITIES: | |||
Proceeds from issuance of Term Loan | 800,000 | ||
Payments (proceeds) under Term Loan | (4,250) | ||
Retirement of long-term debt | (728,664) | ||
Debt premium proceeds | 27,500 | ||
Payment of other long-term obligation | (43) | ||
Payments on capital leases | (490) | (274) | (88) |
Debt issuance costs | (51,526) | (4,288) | (25,820) |
Call premium on early retirement of debt | (44,090) | ||
Taxes paid related to net share settlement of equity awards | (11,365) | (744) | |
Proceeds from exercise of stock options | 2,900 | 385 | |
Net cash provided by (used in) financing activities | 1,351,101 | (73,671) | 92,713 |
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH | 84,306 | (20,106) | (12,289) |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR | 63,443 | 83,549 | 95,838 |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF YEAR | 147,749 | 63,443 | 83,549 |
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: | |||
Cash and cash equivalents | 134,596 | 61,029 | 78,278 |
Restricted cash | 3,267 | 2,414 | 5,271 |
Restricted cash included in other noncurrent assets | 9,886 | ||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF YEAR | 147,749 | 63,443 | 83,549 |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | |||
Interest paid | 84,604 | 47,696 | 78,378 |
Local income taxes paid | 246 | 1,662 | 1,198 |
NON-CASH FINANCING ACTIVITIES | |||
Net change in payables for capital expenditures | (317) | 4,222 | 500 |
Equipment acquired under capital leases | 870 | ||
New Term Loan | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||
Proceeds from issuance of Term Loan | 1,450,000 | ||
Payments under Term Loan | (493,250) | ||
6% Senior Notes | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||
Proceeds from issuance of Senior Notes | 875,000 | ||
Term Loan | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||
Payments (proceeds) under Term Loan | (1,062) | (4,250) | 425,000 |
Retirement of long-term debt | (417,563) | ||
7% Senior Notes | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||
Proceeds from issuance of Senior Notes | 375,000 | ||
Principal payments under 7% Senior Notes | (2,125) | ||
New Revolving Credit Facility | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||
Borrowings under Revolving Credit Facility | 166,953 | ||
Payments under Revolving Credit Facility | (166,953) | ||
Prior Revolving Credit Facility | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||
Borrowings under Revolving Credit Facility | 41,000 | 73,000 | 131,000 |
Payments under Revolving Credit Facility | (29,000) | $ (137,500) | $ (37,500) |
Retirement of long-term debt | $ (41,000) |
CONSOLIDATED STATEMENTS OF CAS9
CONSOLIDATED STATEMENTS OF CASH FLOWS (Parenthetical) | Dec. 31, 2017 |
6% Senior Notes | |
Interest rate on Senior Notes | 6.00% |
7% Senior Notes | |
Interest rate on Senior Notes | 7.00% |
Organization and Basis of Prese
Organization and Basis of Presentation | 12 Months Ended |
Dec. 31, 2017 | |
Organization Consolidation And Presentation Of Financial Statements [Abstract] | |
Organization and Basis of Presentation | Note 1. Organization and Basis of Presentation The accompanying consolidated financial statements include the accounts of Eldorado Resorts, Inc. (“ERI” or the “Company”), a Nevada corporation formed in September 2013, and its consolidated subsidiaries. The Company acquired Mountaineer, Presque Isle Downs and Scioto Downs in September 2014 pursuant to a merger (the “MTR Merger”) with MTR Gaming Group, Inc. (“MTR Gaming”) and in November 2015 it acquired Circus Reno and the interests in the Silver Legacy that it did not own prior to such date (the “Reno Acquisition”). Throughout the year ended December 31, 2017, ERI owned and operated the following properties: • Eldorado Resort Casino Reno ( “ ” — • Silver Legacy Resort Casino ( “ ” — • Circus Circus Reno ( “ ” — • Eldorado Resort Casino Shreveport ( “ ” — • Mountaineer Casino, Racetrack & Resort ( “ ” — ’ • Presque Isle Downs & Casino ( “ ” — • Eldorado Gaming Scioto Downs ( “ ” — “ ” s In addition, on May 1, 2017, the Company consummated its acquisition of Isle of Capri Casinos, Inc. and acquired the following properties: • Isle Casino Hotel — — • Lady Luck Casino — — • Isle Casino Racing Pompano Park (“Pompano”) — • Isle Casino Bettendorf (“Bettendorf”) — • Isle Casino Waterloo (“Waterloo”) — • Isle of Capri Casino Hotel Lake Charles (“Lake Charles”) — • Isle of Capri Casino Lula (“Lula”) — • Lady Luck Casino Vicksburg (“Vicksburg”) — • Isle of Capri Casino Boonville (“Boonville”) — • Isle Casino Cape Girardeau (“Cape Girardeau”) — • Lady Luck Casino Caruthersville (“Caruthersville ”)— • Isle of Capri Casino Kansas City (“Kansas City”) — • Lady Luck Casino Nemacolin (“Nemacolin”) — In addition, Scioto Downs, through its subsidiary RacelineBet, Inc., also operates Racelinebet.com, a national account wagering service that offers online and telephone wagering on horse races as a marketing affiliate of TwinSpires.com, an affiliate of Churchill Downs, Inc. Acquisition of Isle of Capri Casinos, Inc. and Refinancing On May 1, 2017 (the “Isle Acquisition Date”), the Company completed its acquisition of Isle of Capri Casinos, Inc. pursuant to the Agreement and Plan of Merger (the “Merger Agreement”) dated as of September 19, 2016 with Isle of Capri Casinos, Inc., a Delaware corporation (“Isle” or “Isle of Capri”), Eagle I Acquisition Corp., a Delaware corporation and a direct wholly-owned subsidiary of the Company, and Eagle II Acquisition Company LLC, a Delaware limited liability company and a direct wholly-owned subsidiary of the Company (the “Isle Acquisition” or the “Isle Merger”). As a result of the Isle Merger, Isle became a wholly-owned subsidiary of ERI and, at the effective time of the Isle Merger, The total purchase consideration was $1.93 billion (See Note 3) In connection with the Isle Acquisition, the Company completed a debt financing transaction comprised of: (a) a senior secured credit facility in an aggregate principal amount of $1.75 billion with a (i) term loan facility of $1.45 billion and (ii) revolving credit facility of $300.0 million and (b) $375.0 million of senior unsecured notes. The proceeds of such borrowings were used to pay the cash portion of the consideration payable in the Isle Merger, refinance all of Isle’s existing credit facilities, redeem or otherwise repurchase all of Isle’s senior and senior subordinated notes, refinance the Company’s existing credit facility and pay transaction fees and expenses related to the foregoing (See Note 9 for further discussion of the refinancing transaction and terms of such indebtedness). On September 13, 2017, the Company issued an additional $500.0 million in aggregate principal amount of its 6% Senior Notes (as defined below) at an issue price equal to 105.5% of the principal amount. The 6% Senior Notes were issued as additional notes under the New Indenture dated March 29, 2017 (as defined below), as supplemented by the supplemental indenture dated as of May 1, 2017 between the Company, the guarantors party thereto and U.S. Bank National Association, pursuant to which the Company previously issued $375.0 million aggregate principal amount of 6% Senior Notes. The additional 6% Senior Notes formed part of a single class of securities together with the initial 6% Senior Notes for all purposes under the New Indenture, including waivers, amendments, redemptions and offers to purchase. Transaction expenses attributed to the Isle Acquisition are reported on the accompanying statements of income related to legal, accounting, financial advisory services, severance, stock awards and other costs totaling $92.8 million and $8.6 million during the years ended December 31, 2017 and 2016, respectively. As of December 31, 2017, $0.1 million of accrued costs and expenses related to the Isle Acquisition are included in accrued other liabilities. Additionally, we recognized a loss of $27.3 million for the year ended December 31, 2017 related to the extinguishment of Isle debt and the payment of interest and call premiums in conjunction with the Isle Acquisition. On August 22, 2016, Isle entered into a definitive agreement (the “Agreement”) to sell its casino and hotel property in Lake Charles, Louisiana, for $134.5 million, subject to a customary purchase price adjustment, to an affiliate of Laguna Development Corporation (the “Buyer”), a Pueblo of Laguna-owned business based in Albuquerque, New Mexico. The Agreement was assumed by the Company at the Isle Acquisition Date. On November 21, 2017, the Company terminated the Agreement. The closing of the transaction was subject to certain closing conditions, including obtaining certain gaming approvals, and was to occur on or before the termination date, which had been extended by the parties to November 20, 2017. The Buyer did not obtain the required gaming approvals prior to the termination date, and pursuant to the terms of the Agreement, the Company retained the Buyer’s $20.0 million deposit. The Buyer agreed to the termination and its terms. The $20.0 million forfeited deposit was recorded as income on the accompanying statements of income as “Proceeds from Terminated Sale.” In previous periods, the operations of Lake Charles have been classified as discontinued operations and as assets held for sale for all periods presented. As a result of the termination, Lake Charles is no longer classified as assets held for sale and accounted for as discontinued operations and is included in our results of operations for the eight-month period from the Isle Acquisition Date through December 31, 2017. |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 12 Months Ended |
Dec. 31, 2017 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | Note 2. Summary of Significant Accounting Policies Principles of Consolidation. The accompanying consolidated financial statements include the accounts of the Company as described in Note 1. All significant intercompany transactions have been eliminated in consolidation. Use of Estimates. The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates incorporated into the Company’s consolidated financial statements include estimated useful lives for depreciable and amortizable assets, estimated allowance for doubtful accounts receivable, estimated cash flows in assessing goodwill and indefinite-lived intangible assets for impairment and the recoverability of long‑lived assets, self‑insurance reserves, players’ club liabilities, contingencies and litigation, claims and assessments, and fair value measurements related to the Company’s long‑term debt. Actual results could differ from these estimates. Cash and Cash Equivalents. Cash equivalents include investments in money market funds. Investments in this category can be redeemed immediately at the current net asset value per share. A money market fund is a mutual fund whose investments are primarily in short‑term debt securities designed to maximize current income with liquidity and capital preservation, usually maintaining per share net asset value at a constant amount, such as one dollar. Cash and cash equivalents also includes cash maintained for gaming operations. The carrying amounts approximate the fair value because of the short maturity of those instruments (Level 1). Restricted Cash and Investments. Restricted cash includes cash reserved for unredeemed winning tickets from the Company’s racing operations, funds related to horsemen’s fines and certain simulcasting funds that are restricted to payments for improving horsemen’s facilities and racing purses, cash deposits that serve as collateral for letters of credit, surety bonds and short-term certificates of deposit that serve as collateral for certain bonding requirements. The estimated fair values of our restricted cash and investments are based upon quoted prices available in active markets (Level 1), or quoted prices for similar assets in active and inactive markets (Level 2), and represent the amounts we would expect to receive if we sold our restricted cash and investments. Restricted investments, included in Other Assets, net, relate to trading securities pledged as collateral by our captive insurance wholly-owned subsidiary. The Company also has certificates of deposit which are used for security with the Nevada Department of Insurance for its self‑insured workers compensation, West Virginia Division of Environmental Protection and Port Resources for the land lease at Lake Charles. The Nevada certificate of deposit of $628,000 matured on January 28, 2018 at which time it was renewed and the maturity date was extended to January 29, 2019. The West Virginia certificates of deposits in the amounts of $123,000 and $76,000 both mature on October 27, 2018 and the Lake Charles certificate of deposit is for $1.0 million and matures on July 13, 2018. Marketable Securities . Marketable securities consist primarily of trading securities held by the Company’s captive insurance subsidiary. The trading securities are primarily debt and equity securities that are purchased with the intention to resell in the near term. The trading securities are carried at fair value with changes in fair value recognized in current period income, and this accounting policy was implemented as of the Isle Acquisition Date. For the year ended December 31, 2017, we recorded a $0.1 million loss related to the change in fair value which is included in corporate expenses in the accompanying statements of income. Accounts Receivable and Credit Risk. Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of casino accounts receivable. The Company issues markers to approved casino customers following background checks and assessments of creditworthiness. Trade receivables, including casino and hotel receivables, are typically non‑interest bearing. Accounts are written off when management deems the account to be uncollectible. Recoveries of accounts previously written off are recorded when received. An estimated allowance for doubtful accounts is maintained to reduce the Company’s receivables to their carrying amount, which approximates fair value. The allowance is estimated based on specific review of customer accounts as well as historical collection experience and current economic and business conditions. Management believes that as of December 31, 2017 and 2016, no significant concentrations of credit risk related to receivables existed. Inventories. Inventories are stated at the lower of average cost, using a first‑in, first‑out basis, or market. Inventories consist primarily of food and beverage, retail merchandise and operating supplies. Property and Equipment. Property and equipment are stated at cost. Depreciation is computed using the straight‑line method over the estimated useful life of the asset or the term of the capitalized lease, whichever is less. Costs of major improvements are capitalized, while costs of normal repairs and maintenance are charged to expense as incurred. Gains or losses on the disposal of property and equipment are included in operating income. Buildings and improvements 10 to 40 years Land improvements 10 to 20 years Furniture, fixtures and equipment 3 to 20 years Riverboat 10 to 25 years Investment in Unconsolidated Affiliates. The Company’s investments in unconsolidated affiliates which are 50% or less owned are accounted for under the equity method and included in other assets, net. The Company does have variable interests in variable interest entities; however, we are not the primary beneficiary. All intercompany balances and transactions have been eliminated in consolidation. The Company considers whether the fair values of any of its equity method investments have declined below their carrying value whenever adverse events or changes in circumstances indicate that recorded values may not be recoverable. Estimated fair value is determined using a discounted cash flow analysis based on estimated future results of the investee and market indicators of terminal year capitalization rate. There were no impairments of the Company’s equity method investments during 2017, 2016 or 2015. Goodwill and Other Intangible Assets and Non‑Operating Real Properties. Goodwill represents the excess of purchase price over fair market value of net assets acquired in business combinations. Goodwill and indefinite-lived intangible assets must be reviewed for impairment at least annually and between annual test dates in certain circumstances. The Company performs its annual impairment tests in the fourth quarter of each fiscal year. As a result of the annual impairment review for goodwill and indefinite-lived intangible assets, the Company recorded impairment charges of $34.9 million and $3.1 million related to goodwill and trade names, respectively, in 2017. No impairments were indicated as a result of the annual impairment review for goodwill and indefinite-lived intangible assets in 2016 or 2015. We have designated certain assets, consisting principally of land and undeveloped properties, as non‑operating real property and have declared our intent to sell those assets. However, we do not anticipate that we will be able to sell the majority of the assets within the next twelve months. As such, these properties are not classified as held‑for‑sale as of December 31, 2017. Indefinite‑Lived Intangible Assets. Indefinite‑lived intangible assets consist primarily of expenditures associated with obtaining racing and gaming licenses. Indefinite‑lived intangible assets are not subject to amortization, but are subject to an annual impairment test. If the carrying amount of an indefinite‑lived intangible asset exceeds its fair value, an impairment loss is recognized in an amount equal to that excess amount. Self‑Insurance Reserves. The Company is self‑insured for various levels of general liability, employee medical insurance coverage and workers’ compensation coverage. Insurance claims and reserves include accruals of estimated settlements for known claims, as well as accruals of estimates for claims incurred but not yet reported. We utilize independent consultants to assist management in its determination of estimated insurance liabilities. While the total cost of claims incurred depends on future developments, in managements’ opinion, recorded reserves are adequate to cover future claims payments. Self-in surance reserves for employee medical claims and workers’ compensations are included in accrued payroll and related on the consolidated balance sheets. Self-in surance reserves for general liability claims are included in accrued other liabilities on the consolidated balance sheets . Outstanding Chip Liability. The Company recognizes the impact on gaming revenues on an annual basis to reflect an estimate of the change in the value of outstanding chips that are not expected to be redeemed. This estimate is determined by measuring the difference between the total value of chips placed in service less the value of chips in the inventory of chips under our control. This measurement is performed on an annual basis utilizing a methodology in which a consistent formula is applied to estimate the percentage value of chips not in custody that are not expected to be redeemed. In addition to the formula, certain judgments are made with regard to various denominations and souvenir chips. The outstanding chip liability is included in accrued other liabilities on the consolidated balance sheets. Loyalty Program. The Company offers programs at its properties whereby our participating customers can accumulate points for wagering that can be redeemed for credits for free play on slot machines, lodging, food and beverage, merchandise and in limited situations, cash. The incentives earned by customers under these programs are based on previous revenue transactions and represent separate performance obligations. Points earned, less estimated breakage, are recorded as a reduction of casino revenues at the retail value of such benefits owed to the customer and recognized as departmental revenue based on where such points are redeemed, upon fulfillment of the performance obligation. The loyalty program liability represents a deferral of revenue until redemption occurs, which is typically less than one year. For purposes of allocating the transaction price in a wagering contract between the wagering performance obligation and the obligation associated with the loyalty points earned, the Company allocates an amount to the loyalty point contract liability based on the stand-alone selling price of the points earned, which is determined by the value of a point that can be redeemed for a non-gaming good or service. An amount is allocated to the gaming wager performance obligation using the residual approach as the stand-alone price for wagers is highly variable and no set established price exists for such wagers. The allocated revenue for gaming wagers is recognized when the wagers occur as all such wagers settle immediately. The loyalty point contract liability amount is deferred and recognized as revenue when the customer redeems the points for the nongaming good or service at the time such goods or services are delivered to the customer. Casino Revenue and Pari-mutuel Commissions. The Company recognizes as casino revenue (transaction price) the net win from gaming activities, which is the difference between gaming wins and losses, not the total amount wagered. Progressive jackpots are accrued and charged to revenue at the time the obligation to pay the jackpot is established. Gaming revenues are recognized net of certain cash and free play incentives. Pari-mutuel commissions consist of commissions earned from thoroughbred and harness racing and importing of simulcast signals from other race tracks and are recognized at the time wagers are made. Such commissions are a designated portion of the wagering handle as determined by state racing commissions, and are shown net of the taxes assessed by state and local agencies, as well as purses and other contractual amounts paid to horsemen associations. The Company recognizes revenues from fees earned through the exporting of simulcast signals to other race tracks at the time wagers are made. Such fees are based upon a predetermined percentage of handle as contracted with the other race tracks. Gaming wager contracts involve two performance obligations for those customers earning points under the Company’s loyalty program and a single performance obligation for customers who don’t participate in the program. The Company applies a practical expedient by accounting for its gaming contracts on a portfolio basis as such wagers have similar characteristics and the Company reasonably expects the effects on the financial statements of applying the revenue recognition guidance to the portfolio to not differ materially from that which would result if applying the guidance to an individual wagering contract. Complimentaries. The Company offers discretionary coupons and other discretionary complimentaries to customers outside of the loyalty program. The retail value of complimentary food, beverage, hotel rooms and other services provided to customers, including loyalty point redemptions, is recognized in revenues when the goods or services are transferred to the customer. Complimentaries provided by third parties at the discretion and under the control of the Company is recorded as an expense when incurred. The Company’s revenues included complimentaries and loyalty point redemptions of $172.4 million, $112.8 million and $112.3 million for the years ended December 31, 2017, 2016 and 2015, respectively. Non-gaming Revenue. Hotel, food and beverage, and other operating revenues are recognized as services are performed. The transaction price for hotel, food and beverage contracts is the net amount collected from the customer for such goods and services. Hotel, food and beverage services have been determined to be separate, stand-alone performance obligations and the transaction price for such contracts is recorded as revenue as the good or service is transferred to the customer over the customer’s stay at the hotel or when the delivery is made for the food and beverage. Advance deposits for future hotel occupancy, convention space or food and beverage services contracts are recorded as deferred income until the revenue recognition criteria has been met. The Company also provides goods and services that may include multiple performance obligations, such as for packages, for which revenues are allocated on a pro rata basis based on each service's stand-alone selling price. The Company’s consolidated statement of operations presents net revenue disaggregated by type or nature of the good or service (i.e., casino, pari-mutuel, food and beverage, hotel and other). A summary of net revenues disaggregated by type of revenue and reportable segment is presented below (amounts in thousands). Refer to Note 18 for a discussion of the Company’s reportable segments. Twelve Months Ended December 31, 2017 West Midwest South East Corporate and Other Total Casino $ 186,779 $ 231,366 $ 262,937 $ 403,932 $ — $ 1,085,014 Pari-mutuel commissions — — 5,743 8,270 — 14,013 Food and beverage 102,244 20,452 42,114 33,436 — 198,246 Hotel 91,811 12,177 21,459 7,891 — 133,338 Other 29,485 4,884 6,006 9,306 506 50,187 Net revenues $ 410,319 $ 268,879 $ 338,259 $ 462,835 $ 506 $ 1,480,798 Twelve Months Ended December 31, 2016 West Midwest South East Corporate and Other Total Casino $ 121,623 $ — $ 92,108 $ 377,740 $ — $ 591,471 Pari-mutuel commissions — — — 8,544 — 8,544 Food and beverage 96,708 — 26,133 32,376 — 155,217 Hotel 79,880 — 12,246 8,336 — 100,462 Other 29,330 — 3,070 12,371 — 44,771 Net revenues $ 327,541 $ — $ 133,557 $ 439,367 $ — $ 900,465 Twelve Months Ended December 31, 2015 West Midwest South East Corporate and Other Total Casino $ 52,547 $ — $ 98,051 $ 392,006 $ — $ 542,604 Pari-mutuel commissions — — — 8,996 — 8,996 Food and beverage 45,556 — 25,028 32,237 — 102,821 Hotel 23,502 — 11,940 8,452 — 43,894 Other 8,607 — 3,298 14,125 — 26,030 Net revenues $ 130,212 $ — $ 138,317 $ 455,816 $ — $ 724,345 Advertising. Advertising costs are expensed in the period the advertising initially takes place and are included in marketing and promotions expenses. Advertising costs included in marketing and promotion expenses were $33.0 million, $15.5 million and $11.0 million for the years ended December 31, 2017, 2016 and 2015, respectively. Income Taxes. We account for income taxes in accordance with ASC Topic 740, Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred income tax liabilities and deferred income tax assets for the difference between the book basis and tax basis of assets and liabilities. We have recorded valuation allowances related to net operating loss carry forwards and certain temporary differences. Recognizable future tax benefits are subject to a valuation allowance, unless such tax benefits are determined to be more-likely-than-not realizable. We recognize accrued interest and penalties related to unrecognized tax benefits in income tax expense. Stock‑Based Compensation. We account for stock‑based compensation in accordance with ASC Topic 718, Compensation—Stock Compensation . ASC 718 requires all share‑based payments to employees and non‑employee members of the Board of Directors, including grants of stock options and restricted stock units (“RSUs”), to be recognized in the consolidated statements of income based on their fair values and that compensation expense be recognized for awards over the requisite service period of the award or until an employee’s eligible retirement date, if earlier. Earnings per Share. Basic earnings per share is computed by dividing net income (loss) by the weighted average shares outstanding during the reporting period. Diluted earnings per share is computed similarly to basic earnings per share except that the weighted average shares outstanding are increased to include additional shares from the assumed exercise of stock options and the assumed vesting of restricted share units, if dilutive. The number of additional shares is calculated by assuming that outstanding stock options were exercised, that outstanding restricted share units were released and that the proceeds from such activities were used to acquire shares of common stock at the average market price during the reporting period. Reclassifications. Certain reclassifications of prior period presentations have been made to conform to the current period presentation. Recently Adopted Accounting Pronouncements ASU 2016-18 In November 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update (“ASU”) No. 2016-18 was issued related to the inclusion of restricted cash in the statement of cash flows. This new guidance requires that a statement of cash flows present the change during the period in the total of cash, cash equivalents and amounts generally described as restricted cash or restricted cash equivalent. This update is effective in fiscal years, including interim periods, beginning after December 15, 2017. The Company adopted this standard effective January 1, 2018, and elected to apply the full retrospective adoption method. Upon adoption, the Company included a reconciliation of cash, cash equivalents and restricted cash reported within the Consolidated Balance Sheets to the total shown in the Consolidated Statements of Cash Flows. Adoptions of this guidance had no other impact on the Consolidated Financial Statements or disclosures. Certain amounts have been retrospectively reclassified for the years ended December 31 2017, 2016 and 2015 to reflect the change in the Company’s Consolidated Statements of Cash Flows required with the adoption of ASU No. 2016-18 ASC Topic 606 In May 2014 (amended January 2017), the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers,” (ASC 606) which provides a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and eliminates existing industry guidance, including revenue recognition guidance specific to the gaming industry. The core principle of the revenue model indicates that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The Company adopted this standard effective January 1, 2018, and elected to apply the full retrospective adoption method. The adoption of ASC 606 on January 1, 2018 principally affected the presentation of promotional allowances and how the Company measured the liability associated with our customer loyalty programs. The presentation of gross revenues for complimentary goods and services provided to guests with a corresponding offsetting amount included in promotional allowances was eliminated. This adjustment in presentation of promotional allowances did not have an impact on the Company’s historically reported net operating revenues. The majority of such amounts previously included in promotional allowances now offset casino revenues based on an allocation of revenues to performance obligations using stand-alone selling price. Food, beverage, lodging and other services furnished to our guests on a complimentary basis are measured at the respective estimated standalone selling prices and included as revenues within food and beverage, lodging, and retail, entertainment and other, which generally resulted in a corresponding decrease in gaming revenues. The costs of providing such complimentary goods and services are included as expenses within food and beverage, lodging, and retail, entertainment and other. Additionally, as a result of the adoption of the new standard, certain adjustments and other reclassifications to and between revenue categories and to and between expense categories were required; however, the amounts associated with such adjustments did not have a significant impact on the Company’s previously reported operating income or net income. Liabilities associated with our customer loyalty programs are no longer valued at cost; rather a deferred revenue model is used to account for the classification and timing of revenue to be recognized related to the redemption of loyalty program liabilities by our customers. Points earned under the Company’s loyalty programs are deemed to be separate performance obligations, and recorded as a reduction of casino revenues when earned at the retail value of such benefits owed to the customer and recognized as departmental revenue based on where such points are redeemed, upon fulfillment of the performance obligation. The Company elected to adopt the full retrospective method to apply the new guidance to each prior reporting period presented as if it had been in effect since January 1, 2015, with a pre-tax cumulative effect adjustment to our retained earnings upon adoption of $4.7 million. Net of tax, the cumulative effect adjustment to our retained earnings upon adoption was $3.5 million. This was primarily related to our loyalty program point liability, which increased from an estimated incremental cost model to a deferred revenue model at retail value. The impact of adoption of ASC 606 to the previously reported condensed Consolidated Balance Sheets as of December 31, 2017 and 2016 was as follows: As of December 31, 2017 (In thousands) As Reported ASC 606 Adjustments As Adjusted Accrued other liabilities $ 61,346 $ 4,692 $ 66,038 Deferred income taxes 164,130 (1,163 ) 162,967 Total liabilities 2,601,346 3,529 2,604,875 Retained earnings 198,500 (3,529 ) 194,971 Total stockholders' equity 945,126 (3,529 ) 941,597 Total liabilities and stockholders' equity 3,546,472 — 3,546,472 As of December 31, 2016 (In thousands) As Reported ASC 606 Adjustments As Adjusted Accrued other liabilities $ 27,648 $ 3,856 $ 31,504 Deferred income taxes 90,385 (1,374 ) 89,011 Total liabilities 995,593 2,482 998,075 Retained earnings 124,560 (2,482 ) 122,078 Total stockholders' equity 298,451 (2,482 ) 295,969 Total liabilities and stockholders' equity 1,294,044 — 1,294,044 The impact of adoption ASC 606 to the previously reported Consolidated Statements of Income for the years ended December 31, 2017, 2016 and 2015 was as follows: For the Year Ended December 31, 2017 (In thousands) As Reported ASC 606 Adjustments As Adjusted REVENUES: Casino $ 1,228,540 $ (143,526 ) $ 1,085,014 Pari-mutuel commissions 14,134 (121 ) 14,013 Food and beverage 193,260 4,986 198,246 Hotel 119,095 14,243 133,338 Other 51,560 (1,373 ) 50,187 1,606,589 (125,791 ) 1,480,798 Less-promotional allowances (133,085 ) 133,085 — Net operating revenues 1,473,504 7,294 1,480,798 EXPENSES: Casino 638,362 (90,924 ) 547,438 Pari-mutuel commissions 13,509 142 13,651 Food and beverage 94,723 75,125 169,848 Hotel 34,282 16,293 50,575 Other 26,030 6,126 32,156 Marketing and promotions 82,525 649 83,174 General and administrative 241,095 (58 ) 241,037 Corporate 30,739 — 30,739 Impairment charges 38,016 — 38,016 Depreciation and amortization 105,891 — 105,891 Total operating expenses 1,305,172 7,353 1,312,525 LOSS ON SALE OR DISPOSAL OF PROPERTY AND EQUIPMENT (319 ) — (319 ) PROCEEDS FROM TERMINATED SALE 20,000 — 20,000 TRANSACTION EXPENSES (92,777 ) — (92,777 ) EQUITY IN (LOSS) INCOME OF UNCONSOLIDATED AFFILIATES (367 ) — (367 ) OPERATING INCOME 94,869 (59 ) 94,810 OTHER INCOME (EXPENSE): Interest expense, net (99,769 ) — (99,769 ) Loss on early retirement of debt, net (38,430 ) — (38,430 ) Total other expense (138,199 ) — (138,199 ) NET (LOSS) INCOME BEFORE INCOME TAXES (43,330 ) (59 ) (43,389 ) BENEFIT (PROVISION) FOR INCOME TAXES 117,270 (501 ) 116,769 NET INCOME $ 73,940 $ (560 ) $ 73,380 Net Income per share of Common Stock: Basic $ 1.10 $ (0.01 ) $ 1.09 Diluted $ 1.09 $ (0.01 ) $ 1.08 Weighted Average Basic Shares Outstanding 67,133,531 — 67,133,531 Weighted Average Diluted Shares Outstanding 68,102,814 — 68,102,814 For the Year Ended December 31, 2016 (In thousands) As Reported ASC 606 Adjustments As Adjusted REVENUES: Casino $ 693,013 $ (101,542 ) $ 591,471 Pari-mutuel commissions 8,600 (56 ) 8,544 Food and beverage 142,032 13,185 155,217 Hotel 94,312 6,150 100,462 Other 45,239 (468 ) 44,771 983,196 (82,731 ) 900,465 Less-promotional allowances (90,300 ) 90,300 — Net operating revenues 892,896 7,569 900,465 EXPENSES: Casino 390,325 (47,892 ) 342,433 Pari-mutuel commissions 9,787 — 9,787 Food and beverage 81,878 40,720 122,598 Hotel 30,746 10,466 41,212 Other 26,921 3,855 30,776 Marketing and promotions 40,600 290 40,890 General and administrative 130,172 548 130,720 Corporate 19,880 — 19,880 Depreciation and amortization 63,449 — 63,449 Total operating expenses 793,758 7,987 801,745 LOSS ON SALE OR DISPOSAL OF PROPERTY AND EQUIPMENT (836 ) — (836 ) TRANSACTION EXPENSES (9,184 ) — (9,184 ) OPERATING INCOME 89,118 (418 ) 88,700 OTHER INCOME (EXPENSE): Interest expense, net (50,917 ) — (50,917 ) Loss on early retirement of debt, net (155 ) — (155 ) Total other expense (51,072 ) — (51,072 ) NET (LOSS) INCOME BEFORE INCOME TAXES 38,046 (418 ) 37,628 BENEFIT (PROVISION) FOR INCOME TAXES (13,244 ) 143 (13,101 ) NET INCOME $ 24,802 $ (275 ) $ 24,527 Net Income per share of Common Stock: Basic $ 0.53 $ (0.01 ) $ 0.52 Diluted $ 0.52 $ (0.01 ) $ 0.51 Weighted Average Basic Shares Outstanding 47,033,311 — 47,033,311 Weighted Average Diluted Shares Outstanding 47,701,562 — 47,701,562 For the Year Ended December 31, 2015 (In thousands) As Reported ASC 606 Adjustments As Adjusted REVENUES: Casino $ 614,227 $ (71,623 ) $ 542,604 Pari-mutuel commissions 9,031 (35 ) 8,996 Food and beverage 97,740 5,081 102,821 Hotel 37,466 6,428 43,894 Other 26,077 (47 ) 26,030 784,541 (60,196 ) 724,345 Less-promotional allowances (64,757 ) 64,757 — Net operating revenues 719,784 4,561 724,345 EXPENSES: Casino 357,572 (36,956 ) 320,616 Pari-mutuel commissions 9,973 — 9,973 Food and beverage 52,606 31,961 84,567 Hotel 11,307 6,686 17,993 Other 15,325 2,150 17,475 Marketing and promotions 31,227 129 31,356 General and administrative 96,870 486 97,356 Corporate 16,469 — 16,469 Depreciation and amortization 56,921 — 56,921 Total operating expenses 648,270 4,456 652,726 LOSS ON SALE OR DISPOSAL OF PROPERTY AND EQUIPMENT (6 ) — (6 ) TRANSACTION EXPENSES (2,452 ) — (2,452 ) EQUITY IN (LOSS) INCOME OF UNCONSOLIDATED AFFILIATES 3,460 — 3,460 OPERATING INCOME 72,516 105 72,621 OTHER INCOME (EXPENSE): Interest expense, net (61,558 ) — (61,558 ) Gain on valuation of unconsolidated affiliate 35,582 — 35,582 Loss on early retirement of debt, net (1,937 ) — (1,937 ) Total other expense (27,913 ) — (27,913 ) NET (LOSS) INCOME BEFORE INCOME TAXES 44,603 105 44,708 BENEFIT (PROVISION) FOR INCOME TAXES 69,580 (42 ) 69,538 NET INCOME $ 114,183 $ 63 $ 114,246 Net Income per share of Common Stock: Basic $ 2.45 $ — $ 2.45 Diluted $ 2.43 $ — $ 2.43 Weighted Average Basic Shares Outstanding 46,550,042 — 46,550,042 Weighted Average Diluted Shares Outstanding 47,008,980 — 47,008,980 The impact of adoption of ASU 2016-18 and ASC 606 to the previously reported condensed Consolidated Statements of Cash Flows for the years ended December 31, 2017, 2016 and 2015 was as follows: As of December 31, 2017 (In thousands) As Reported ASC 606 Adjustments ASU 2016-18 Adjustments As Adjusted Net income $ 73,940 $ (560 ) — $ 73,380 (Benefit) provision for deferred income taxes (113,062 ) 501 — (112,561 ) Accounts payable and accrued liabilities (18,165 ) 59 — (18,106 ) Net cash provided by operating activities 130,241 — (355 ) 129,886 Net cash used in investing activities (1,407,775 ) — 11,094 (1,396,681 ) Cash, cash equivalents and restricted cash, beginning of period 61,029 — 2,414 63,443 Increase in cash, cash equivalents and restricted cash 73,567 — 10,739 84,306 Cash, cash equivalents and restricted cash, end of period $ 134,596 $ — $ 13,153 $ 147,749 As of December 31, 2016 (In thousands) As Reported ASC 606 Adjustments ASU 2016-18 Adjustments As Adjusted Net income $ 24,802 $ (275 ) — $ 24,527 (Benefit) provision for deferred income taxes 11,344 (143 ) — 11,201 Accounts payable and accrued liabilities (6,767 ) 418 — (6,349 ) Net cash provided by operating activities 97,570 — (2,857 ) 94,713 Cash, cash equivalents and restricted cash, beginning of period 78,278 — 5,271 83,549 Decrease in cash, cash equivalents and restricted cash (17,249 ) — (2,857 ) (20,106 ) Cash, cash equivalents and restricted cash, end of period $ 61,029 $ — $ 2,414 $ 63,443 As of December 31, 2015 (In thousands) As Reported ASC 606 Adjustments ASU 2016-18 Adjustments As Adjusted Net income $ 114,183 $ 63 — $ 114,246 (Benefit) provision for deferred income taxes (70,773 ) 42 — (70,731 ) Accounts payable and accrued liabilities 4,855 (105 ) — 4,750 Net cash provided by operating activities 56,715 — (711 ) 56,004 Net cash used in investing activities (158,754 ) — (2,252 ) (161,006 ) Cash, cash equivalents and restricted cash, beginning of period 87,604 — 8,234 95,838 Decrease in cash, cash equivalents and restricted cash (9,326 ) — (2,963 ) (12,289 ) Cash, cash equivalents and restricted cash, end of period $ 78,278 $ — $ 5,271 $ 83,549 Recently Issued Accounting Pronouncements – New Developments In January 2017, the FASB issued Accounting Standards Update ASU No. 2017-04, “Intangibles – Goodwill and Other: Simplifying the Test for Goodwill Impairment.” This amended guidance is intended to simplify how an entity is required to test goodwill for impairment by eliminating Step 2 from the goodwill impairment test. Step 2 measures goodwill impairment loss by comparing the implied fair value of a reporting unit’s goodwill with the carrying amount of goodwill. Under the amended guidance, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a rep |
Isle Acquisition and Reno Acqui
Isle Acquisition and Reno Acquisition and Preliminary Purchase Accounting | 12 Months Ended |
Dec. 31, 2017 | |
Business Combinations [Abstract] | |
Isle Acquisition and Reno Acquisition and Preliminary Purchase Accounting | Note 3. Isle Acquisition and Reno Acquisition and Preliminary Purchase Accounting Preliminary Purchase Price Accounting – Isle of Capri On May 1, 2017, the Company completed its acquisition of Isle. The purchase consideration and allocation are still considered preliminary pending management’s final assessment of fair values. The total purchase consideration in the Isle Acquisition was determined with reference to the fair value on the date of the Merger Agreement as follows: Purchase consideration calculation (dollars in thousands, except shares and stock price) Shares Per share Cash paid for outstanding Isle common stock (1) $ 552,050 Shares of ERI common stock issued for Isle common stock (2) 28,468,182 $ 19.12 544,312 Cash paid by ERI to retire Isle's long-term debt (3) 828,000 Shares of ERI common stock for Isle equity awards (4) 10,383 Purchase consideration $ 1,934,745 (1) The cash component of the consideration represents 58% of the aggregate consideration paid in the Isle Acquisition. The Merger Agreement provided that Isle stockholders could elect to exchange each share of Isle common stock for either $23.00 in cash or 1.638 shares of ERI common stock, subject to proration such that the outstanding shares of Isle common stock will be exchanged for aggregate consideration comprised of 58% cash and 42% ERI common stock. See discussion of Stock Consideration component in note (2) below. (2) The Stock Consideration component of the consideration represents 42% of the aggregate consideration paid in the Isle Acquisition. The Merger Agreement provided that 58% of the aggregate consideration would be paid by ERI in cash, as described in note (1) above. The remaining 42% of the aggregate consideration was paid in shares of ERI common stock. The total Stock Consideration and per share consideration above were based on the ERI stock price on April 28, 2017 (the last business day prior to Isle Acquisition Date) which was $19.12 per share. (3) In addition to the cash paid to retire the principal amounts outstanding of Isle’s long-term debt, ERI paid $26.6 million in premiums and interest. (4) This amount represents consideration paid for the replacement of Isle’s outstanding equity awards. As discussed in Note 1, Isle’s outstanding equity awards were replaced by ERI equity awards with similar terms. A portion of the fair value of ERI awards issued represents consideration transferred, while a portion represents compensation expense based on the vesting terms of the equity awards. The following table summarizes the preliminary purchase accounting of the purchase consideration to the identifiable Current and other assets, net $ 135,925 Property and equipment 908,816 Goodwill 715,196 Intangible assets (i) 517,470 Other noncurrent assets 15,082 Total assets 2,292,489 Current liabilities (144,306 ) Deferred income taxes (ii) (186,772 ) Other noncurrent liabilities (26,666 ) Total liabilities (357,744 ) Net assets acquired $ 1,934,745 (i) Intangible assets consist of gaming licenses, trade names, and player relationships. (ii) Deferred tax liabilities were derived based on fair value adjustments for property and equipment and identified intangibles. During the three months ended December 31, 2017, the Company adjusted the Isle of Capri preliminary purchase price accounting, as disclosed in the June 30, 2017 and September 30, 2017 Form 10-Q filings, to their updated values. Except for the reclassification of the Lake Charles assets and liabilities, which were previously classified as assets held for sale as of the Isle Acquisition Date and reversed as a result of the sale termination, the updated purchase price accounting resulted in minimal changes and refinements by management. Valuation methodologies under both a market and income approach used for the identifiable net assets acquired in the Isle Acquisition make use of Level 1 and Level 3 inputs including quoted prices in active markets and discounted cash flows using current interest rates and are provisional pending development of a final valuation. Trade receivables and payables, inventory and other current and noncurrent assets and liabilities were valued at the existing carrying values as they represented the estimated fair value of those items at the Isle Acquisition Date, based on management’s judgement and estimates. The fair value of land was determined using the market approach, which arrives at an indication of value by comparing the site being valued to sites that have been recently acquired in arm’s-length transactions. The market data is then adjusted for any significant differences, to the extent known, between the identified comparable sites and the site being valued. Building and site improvements were valued using the cost approach using a direct cost model built on estimates of replacement cost. With respect to personal property components of the assets, personal property assets with an active and identifiable secondary market such as riverboats, gaming equipment, computer equipment and vehicles were valued using the market approach. Other personal property assets such as furniture, fixtures, computer software, and restaurant equipment were valued using the cost approach which is based on replacement or reproduction costs of the asset. The cost approach is an estimation of fair value developed by computing the current cost of replacing a property and subtracting any depreciation resulting from one or more of the following factors: physical deterioration, functional obsolescence, and/or economic obsolescence. The income approach incorporates all tangible and intangible property and served as a ceiling for the fair values of the acquired assets of the ongoing business enterprise, while still taking into account the premise of highest and best use. In the instance where the business enterprise value developed via the income approach was exceeded by the initial fair values of the underlying assets, an adjustment to reflect economic obsolescence was made to the tangible assets on a pro rata basis to reflect the contributory value of each individual asset to the enterprise as a whole. The fair value of the gaming licenses was determined using the excess earnings or replacement cost methodology based on the respective states’ legislation. The excess earnings methodology, which is an income approach methodology that allocates the projected cash flows of the business to the gaming license intangible assets less charges for the use of other identifiable assets of Isle including working capital, fixed assets and other intangible assets. This methodology was considered appropriate as the gaming licenses are the primary asset of Isle and the licenses are linked to each respective facility. Under the respective state’s gaming legislation, the property specific licenses can only be acquired if a theoretical buyer were to acquire each existing facility. The existing licenses could not be acquired and used for a different facility. The properties’ estimated future cash flows were the primary assumption in the respective valuations. Cash flow estimates included net gaming revenue, gaming operating expenses, general and administrative expenses, and tax expense. The replacement cost methodology is a cost approach methodology based on replacement or reproduction cost of the gaming license as an indicator of fair value. Trademarks are valued using the relief from royalty method, which presumes that without ownership of such trademarks, ERI would have to make a stream of payments to a brand or franchise owner in return for the right to use their name. By virtue of this asset, ERI avoids any such payments and record the related intangible value of ERI’s ownership of the brand name. The primary assumptions in the valuation included revenue, pre-tax royalty rate, and tax expense. ERI has assigned an indefinite useful life to the gaming licenses, in accordance with its review of the applicable guidance of ASC Topic 350, “Intangibles-Goodwill and Other” (“ASC 350”). The standard required ERI to consider, among other things, the expected use of the asset, the expected useful life of other related asset or asset group, any legal, regulatory, or contractual provisions that may limit the useful life, ERI’s own historical experience in renewing similar arrangements, the effects of obsolescence, demand and other economic factors, and the maintenance expenditures required to obtain the expected cash flows. In that analysis, ERI determined that no legal, regulatory, contractual, competitive, economic or other factors limit the useful lives of these intangible assets. The acquired Isle properties currently have licenses in Louisiana, Pennsylvania, Iowa, Missouri, Mississippi, Florida and Colorado. The renewal of each state’s gaming license depends on a number of factors, including payment of certain fees and taxes, providing certain information to the state’s gaming regulator, and meeting certain inspection requirements. However, ERI’s historical experience has not indicated, nor does ERI expect, any limitations regarding its ability to continue to renew each license. No other competitive, contractual, or economic factor limits the useful lives of these assets. Accordingly, ERI has preliminarily concluded that the useful lives of these licenses are indefinite. For the period from the Isle Acquisition Date through December 31, 2017, Isle and its subsidiaries generated net revenue of $600.1 million and net income of $102.5 million. Final Purchase Price Accounting – Silver Legacy and Circus Reno On November 24, 2015, the Company acquired all of the assets and properties of Circus Reno and the 50% membership interest in the Silver Legacy Joint Venture owned by Galleon, Inc. The total purchase consideration was $223.6 million as presented in the following table. Purchase consideration calculation (dollars in thousands) Silver Legacy Circus Reno Total Cash consideration paid by ERI for MGM’s 50% equity interest and MGM’s member note $ 56,500 $ 16,000 $ 72,500 Fair value of ERI’s pre-existing 50% equity interest 56,500 — 56,500 Settlement of Silver Legacy’s long-term debt (1) 87,854 — 87,854 Prepayment penalty (1) 1,831 — 1,831 Closing Silver Legacy and Circus Reno net working capital (2) 6,124 2,111 8,235 Reverse member note (3) (6,107 ) — (6,107 ) Deferred tax liability 2,769 — 2,769 Purchase consideration $ 205,471 $ 18,111 $ 223,582 (1) Represents $5.0 million of short-term debt, $75.5 million of long-term debt, the remaining 50% of the $11.5 million of member notes (net of discount), and accrued interest of $1.6 million. Additionally, the Company paid a $1.8 million prepayment penalty as a result of the early payoff of the Silver Legacy long-term debt. (2) Per the Purchase and Sale Agreement, the purchase price was $72.5 million plus the Final Closing Net Working Capital (as defined in the Purchase and Sale Agreement). As agreed by both parties, the final working capital adjustment was $8.2 million. (3) Represents 50% of the $11.5 million of member notes (net of discount) due to ERI, and related accrued interest. This amount was settled in conjunction with the final, agreed-upon purchase consideration. The transaction was accounted for using the acquisition method. No goodwill resulted from the recording of this transaction. The following table summarizes the allocation of the final purchase consideration to the identifiable assets acquired and liabilities assumed in the Circus Reno/Silver Legacy Purchase. The fair values were based on management’s analysis, including work performed by third‑party valuation specialists. The following table summarizes the final purchase price accounting of the acquired assets and assumed liabilities (dollars in thousands): Silver Legacy Circus Reno Total Current and other assets, net $ 21,625 $ 2,115 $ 23,740 Property and equipment 168,037 14,996 183,033 Intangible assets (1) 5,000 1,000 6,000 Other noncurrent assets 10,809 — 10,809 Net assets acquired $ 205,471 $ 18,111 $ 223,582 (1) Intangible assets consist of trade names which are non-amortizable and loyalty programs which were amortized over one year. Valuation methodologies under both a market and income approach used for the identifiable net assets acquired in the Reno Acquisition make use of Level 1 and Level 3 inputs including quoted prices in active markets and discounted cash flows using current interest rates. Trade receivables and payables, inventory as well as other current and noncurrent assets and liabilities were valued at the existing carrying values as they represented the fair value of those items at the Reno Acquisition Date, based on management’s judgments and estimates. The fair value estimate of property and equipment utilized a combination of the cost and market approaches, depending on the characteristics of the asset classification. The fair value of land was determined using the market approach, which considers sales of comparable assets and applies compensating factors for any differences specific to the particular assets. With respect to personal property components of the assets (gaming equipment, furniture, fixtures and equipment, computers, and vehicles) the cost approach was used, which is based on replacement or reproduction costs of the asset. Building and site improvements were valued using the cost approach using a direct cost model built on estimates of replacement cost. Trade names were valued using the relief‑from‑royalty method. The loyalty program was valued using a comparative business valuation method. Management has assigned trade names an indefinite useful life, in accordance with its review of applicable guidance of ASC Topic No. 350, Intangibles—Goodwill and Other For the period from the Reno Acquisition Date through December 31, 2015, the Silver Legacy generated net revenue of $14.1 million and a net loss of $0.3 million. Circus Reno generated net revenues of $8.4 million and net income of $1.4 million during the same period. Unaudited Pro Forma Information – Isle Acquisition The following unaudited pro forma information presents the results of operations of the Company for the years ended December 31, 2017 and 2016, as if the Isle Acquisition had both occurred on January 1, 2016 (in thousands except per share data). For the years ended December 31, 2017 2016 Net revenues $ 1,810,815 $ 1,840,170 Net income 173,027 28,138 These pro forma results do not necessarily represent the results of operations that would have been achieved if the acquisition had taken place on January 1, 2016, nor are they indicative of the results of operations for future periods. The pro forma amounts include the historical operating results of the Company and Isle prior to the Isle Acquisition with adjustments directly attributable to the Isle Acquisition. |
Accounts Receivable
Accounts Receivable | 12 Months Ended |
Dec. 31, 2017 | |
Receivables [Abstract] | |
Accounts Receivable | Note 4. Accounts Receivable Components of accounts receivable, net are as follows (in thousands): December 31, 2017 2016 Accounts receivable $ 47,017 $ 15,915 Allowance for doubtful accounts (1,220 ) (1,221 ) Total $ 45,797 $ 14,694 Reserve for Uncollectible Accounts Receivable We reserve an estimated amount for receivables that may not be collected. Methodologies for estimating bad debt reserves range from specific reserves to various percentages applied to aged receivables. Historical collection rates are considered, as are customer relationships, in determining specific reserves. As with many estimates, management must make judgments about potential actions by third parties in establishing and evaluating our reserves for bad debts. In 2017 and 2016, the Company’s bad debt expense totaled $0.5 million and $0.2 million, respectively. |
Investment in Unconsolidated Af
Investment in Unconsolidated Affiliates | 12 Months Ended |
Dec. 31, 2017 | |
Equity Method Investments And Joint Ventures [Abstract] | |
Investment in Unconsolidated Affiliates | Note 5. Investment in Unconsolidated Affiliates Hotel Partnership. The Company holds a 42.1% variable interest in a partnership with other investors that developed a new 118-room Hampton Inn & Suites hotel at Scioto Downs that opened in March 2017. Pursuant to the terms of the partnership agreement, the Company contributed $1.0 million of cash and 2.4 acres of a leasehold immediately adjacent to The Brew Brothers microbrewery and restaurant at Scioto Downs. The partnership constructed the hotel at a cost of $16.0 million and other investor members operate the hotel. In November 2017, the Company contributed $0.6 million to the partnership for its proportionate share of additional construction costs pursuant to the partnership agreement. At December 31, 2017 and 2016, the Company’s investment in the partnership was $1.5 million and $1.3 million, respectively, recorded in “Other Assets, Net” in the consolidated balance sheets, representing the Company’s maximum loss exposure. As of December 31, 2017, the Company’s receivable from the partnership totaled $0.2 million and is reflected on the accompanying balance sheet under “Due from Affiliates.” Silver Legacy Joint Venture. Effective March 1, 1994, Eldorado Limited Liability Company (“ELLC”) and Galleon, Inc. entered into the Silver Legacy Joint Venture pursuant to a joint venture agreement (the “Joint Venture Agreement”) to develop the Silver Legacy. On the Reno Acquisition Date, Eldorado Resorts LLC consummated the acquisition of the other 50% membership interest in the Silver Legacy Joint Venture owned by Galleon, Inc. pursuant to the Purchase Agreement. As a result of these transactions, ELLC became a wholly-owned subsidiary of ERI and Silver Legacy became an indirect wholly‑owned subsidiary of ERI. In conjunction with the Reno Acquisition, we recorded a $35.6 million gain related to the valuation of the pre-acquisition investment in the Silver Legacy Joint Venture. Equity in income related to the Silver Legacy Joint Venture for the 2015 period prior to the Reno Acquisition Date amounted to $3.5 million. Summarized information for the Company’s investment in and advances to the Silver Legacy Joint Venture for 2015 prior to its acquisition by the Company is as follows (in thousands): Period from, January 1, 2015 through November 23, 2015 Beginning balance $ 14,009 Equity in income of unconsolidated affiliate 3,460 Valuation of unconsolidated affiliate 35,582 Net acquisition of non-controlling interest 3,449 Ending balance $ 56,500 Summarized results of operations for the Silver Legacy Joint Venture are as follows (in thousands): Period from, January 1, 2015 through November 23, 2015 Net revenues $ 117,029 Operating expenses (90,608 ) Operating income 26,421 Other expense (19,226 ) Net income $ 7,195 |
Property and Equipment
Property and Equipment | 12 Months Ended |
Dec. 31, 2017 | |
Property Plant And Equipment Net [Abstract] | |
Property and Equipment | Note 6. Property and Equipment Property and equipment consisted of the following (in thousands): December 31, 2017 2016 Land and improvements $ 284,374 $ 54,604 Buildings and other leasehold improvements 1,187,642 628,390 Riverboat 61,091 40,148 Furniture, fixtures and equipment 420,399 251,504 Furniture, fixtures and equipment held under capital leases (Note 16) 870 3,571 Construction in progress 14,451 6,985 1,968,827 985,202 Less—Accumulated depreciation and amortization (466,010 ) (372,860 ) Property and equipment, net $ 1,502,817 $ 612,342 Substantially all property and equipment is pledged as collateral under our long‑term debt (see Note 9). Depreciation expense, including amortization expense on capital leases, was $100.9 million, $58.9 million and $51.0 million for the years ended December 31, 2017, 2016 and 2015, respectively. At December 31, 2017 and 2016, accumulated depreciation and amortization includes $0.4 million and $2.9 million, respectively, related to assets acquired under capital leases. |
Other and Intangible Assets, Ne
Other and Intangible Assets, Net | 12 Months Ended |
Dec. 31, 2017 | |
Other And Intangible Assets Net Disclosure [Abstract] | |
Other and Intangible Assets, Net | Note 7. Other and Intangible Assets, net Other and intangible assets, net, include the following amounts (in thousands): December 31, 2017 2016 Useful Life Goodwill $ 747,106 $ 66,826 Indefinite Gaming licenses $ 877,174 $ 482,074 Indefinite Trade names 108,250 3,100 Indefinite Trade names 6,700 6,700 1 - 3.5 years Loyalty programs 21,820 7,700 1 - 3 years Subtotal 1,013,944 499,574 Accumulated amortization trade names (6,290 ) (4,376 ) Accumulated amortization loyalty programs (10,838 ) (7,700 ) Total gaming licenses and other intangible assets $ 996,816 $ 487,498 Non-operating real property $ 18,069 $ 14,219 Unamortized debt issuance costs - New Revolving Credit Facility $ 8,616 $ — Restricted cash 9,886 — Other 12,130 11,406 Total other assets, net $ 30,632 $ 11,406 Goodwill is the excess of the purchase price of acquiring MTR Gaming and Isle over the fair market value of the net assets acquired. Gaming licenses represent intangible assets acquired from the purchase of a gaming entity located in a gaming jurisdiction where competition is limited, such as when only a limited number of gaming operators are allowed to operate in the jurisdiction. These gaming license rights are not subject to amortization as the Company has determined that they have indefinite useful lives. During the fourth quarter of 2017, the Company performed its annual impairment tests of its intangible assets by reviewing each of its reporting units. The goodwill analysis of the Company’s Lake Charles, Lula and Vicksburg reporting units indicated the fair value of Lake Charles’ and Vicksburg’s goodwill and all three reporting units’ trade names were less than their carrying values. The Company adopted the new guidance under ASU No. 2017-04, which eliminated Step 2 from the impairment test. As a result of its analysis, the Company recorded a $38.0 million impairment charge in 2017 comprised of the following: $1.5 million, $0.3 million and $1.3 million related to trade names for Lake Charles, Lula and Vicksburg, respectively, and $11.7 million and $23.2 million related to goodwill for Lake Charles and Vicksburg, respectively. The Company’s goodwill impairment charges in 2017 were primarily the result of expected decreases in future cash flows as a result of unfavorable economic conditions and the impact of changes in our competitors. The non-recurring fair values used in our determination of the goodwill impairment charges considered Level 2 and 3 inputs, including the review of comparable activities in the marketplace, discounted cash flows and market based multiple valuation methods. The Company’s trade name impairment charges in 2017 were primarily the result of expected decreases in future net revenues. The non-recurring fair values used in our determination of the trade name impairment charges considered Level 2 and 3 inputs, including use of the relief‑from‑royalty method. Amortization expense with respect to trade names and the loyalty program for the year ended December 31, 2017 and 2016 amounted to $5.1 million and $4.5 million, respectively, which is included in depreciation and amortization in the consolidated statements of income. Such amortization expense is expected to be $5.0 million, $4.6 million, and $1.5 million for the years ended December 31, 2018, 2019 and 2020, respectively. |
Accrued Other Liabilities
Accrued Other Liabilities | 12 Months Ended |
Dec. 31, 2017 | |
Payables And Accruals [Abstract] | |
Accrued Other Liabilities | Note 8. Accrued Other Liabilities Accrued other liabilities consisted of the following (in thousands): December 31, 2017 2016 Accrued general liability claims $ 13,816 $ 3,228 Unclaimed chips 4,743 1,946 Accrued purses and track related liabilities 3,256 1,007 Jackpot progressives and other accrued gaming liabilities 18,724 6,678 Player's point liabilities 11,753 6,845 Construction payables 5,276 4,005 Other 8,470 7,795 Total accrued other liabilities $ 66,038 $ 31,504 |
Long-Term Debt and Other Long-T
Long-Term Debt and Other Long-Term Liabilities | 12 Months Ended |
Dec. 31, 2017 | |
Debt Disclosure [Abstract] | |
Long-Term Debt and Other Long-Term Liabilities | Note 9. Long‑Term Debt and Other Long-Term Liabilities Long-term debt consisted of the following (in thousands): December 31, 2017 2016 New Term Loan $ 956,750 $ — Less: Unamortized discount and debt issuance costs (18,748 ) — Net 938,002 — 6% Senior Notes 875,000 — Plus: Unamortized debt premium 26,605 — Less: Unamortized debt issuance costs (20,716 ) — Net 880,889 — 7% Senior Notes 375,000 375,000 Less: Unamortized discount and debt issuance costs (7,146 ) (8,141 ) Net 367,854 366,859 Term Loan — 418,625 Less: Unamortized discount and debt issuance costs — (12,578 ) Net — 406,047 Prior Revolving Credit Facility — 29,000 Less: Unamortized debt issuance costs — (2,023 ) Net — 26,977 Capital leases 917 543 Long-term notes payable 2,531 — Less: Current portion (615 ) (4,545 ) Total long-term debt $ 2,189,578 $ 795,881 Maturities of the principal amount of the Company’s long-term debt as of December 31, 2017 are as follows: Years ending December 31, (In thousands) 2018 $ 615 2019 425 2020 172 2021 116 2022 126 Thereafter 2,208,744 $ 2,210,198 In connection with the Isle Acquisition, the Company completed a debt financing transaction comprised of: (a) a senior secured credit facility in an aggregate principal amount of $1.75 billion with a (i) term loan facility of $1.45 billion and (ii) revolving credit facility of $300.0 million and (b) $375.0 million of 6% senior unsecured notes. The proceeds of such borrowings were used to pay the cash portion of the consideration payable in the Isle Merger, refinance all of Isle’s existing credit facilities, redeem or otherwise repurchase all of Isle’s and senior and senior subordinated notes, refinance the Company’s existing credit facility and pay transaction fees and expenses related to the foregoing. On September 13, 2017, the Company issued an additional $500.0 million in aggregate principal amount of its 6% Senior Notes (as defined below) at an issue price equal to 105.5% of the principal amount. The 6% Senior Notes were issued as additional notes under the 6% Senior Notes Indenture dated March 29, 2017 (as defined below), as supplemented by the supplemental indenture dated as of May 1, 2017 between the Company, the guarantors party thereto and U.S. Bank National Association, pursuant to which the Company previously issued $375.0 million aggregate principal amount of 6% Senior Notes. The additional 6% Senior Notes formed part of a single class of securities together with the initial 6% Senior Notes for all purposes under the 6% Senior Notes Indenture, including waivers, amendments, redemptions and offers to purchase. The Company used the proceeds of the offering to repay all of the outstanding borrowings under the New Revolving Credit Facility (as defined below) totaling $78.0 million and used the remainder to repay outstanding borrowings totaling $444.5 million under the New Term Loan plus related accrued interest. Amortization of the debt issuance costs and the discount and premium associated with our indebtedness totaled $6.3 million and $3.5 million for the years ended December 31, 2017 and 2016, respectively. Amortization of debt issuance costs is computed using the effective interest method and is included in interest expense. Amortization expense with respect to deferred financing costs on the Company’s senior secured notes amounted to $0.5 million for year ended December 31, 2015. In accordance with ASC Topic 470-50, “Debt Modifications and Extinguishments” (“ASC 470-50”), the Company recognized a loss totaling $ 27.3 $11.1 $38.4 Scheduled maturities of long‑term debt are $375.0 million in 2023, $956.8 million in 2024, and $875.0 million in 2025. The Company is a holding company with no independent assets or operations. Our 6% Senior Notes and 7% Senior Notes are fully and unconditionally guaranteed, on a joint and several basis, by the subsidiary guarantors. As of December 31, 2017, there were no significant restrictions on the ability of our subsidiaries to distribute cash to us or our guarantor subsidiaries. Other Long-Term Liabilities In conjunction with the Isle Acquisition, the Company acquired the existing lease and management agreements at its Nemacolin location. Under the terms of the agreements, Nemacolin Woodland Resort (“Resort”) provided land, land improvements and a building for the casino property. In accordance with ASC 840, the Company was deemed, for accounting purposes only, to be the owner of these assets provided by the Resort during the construction and casino operating periods due to the Company’s continuing involvement. Therefore, the transaction was accounted for using the direct financing method. As of December 31, 2017, the Company recorded property and equipment, net of accumulated depreciation, of $4.2 million, and a liability of $4.5 million in other long-term liabilities related to the agreement. In conjunction with the Isle Acquisition, the Company acquired the existing lease and management agreements at its Bettendorf location. Under the terms of the agreements with the City of Bettendorf, Iowa, the Company leases, manages, and provides financial and operating support for the convention center (Quad-Cities Waterfront Convention Center). In accordance with ASC 840, the Company was deemed, for accounting purposes only, to be the owner of the convention center due to the Company’s continuing involvement. Therefore, the transaction was accounted for using the direct financing method. As of December 31, 2017, the Company recorded property and equipment, net of accumulated depreciation, of $11.9 million, and a liability of $12.5 million in other long-term liabilities related to the agreement. Senior Notes 7.0% Senior Notes On July 23, 2015, the Company issued at par $375.0 million in aggregate principal amount of 7.0% senior notes due 2023 (“7% Senior Notes”) pursuant to the Indenture, dated as of July 23, 2015 (the “7% Senior Notes Indenture”), between the Company and U.S. Bank, National Association, as Trustee. The 7% Senior Notes will mature on August 1, 2023, with interest payable semi-annually in arrears on February 1 and August 1 of each year. On or after August 1, 2018, the Company may redeem all or a portion of the Senior Notes upon not less than 30 nor more than 60 days’ notice, at the redemption prices (expressed as percentages of the principal amount) set forth below plus accrued and unpaid interest and additional interest, if any, on the Senior Notes redeemed, to the applicable redemption date, if redeemed during the twelve month period beginning on August 1 of the years indicated below: Year Percentage 2018 105.250 % 2019 103.500 % 2020 101.750 % 2021 and thereafter 100.000 % Prior to August 1, 2018, the Company may redeem all or a portion of the 7% Senior Notes at a price equal to 100% of the 7% Senior Notes redeemed plus accrued and unpaid interest to the redemption date, plus a “make-whole” premium. At any time prior to August 1, 2018, the Company is also entitled to redeem up to 35% of the original aggregate principal amount of the 7% Senior Notes with proceeds of certain equity financings at a redemption price equal to 107% of the principal amount of the 7% Senior Notes redeemed, plus accrued and unpaid interest. If the Company experiences certain change of control events (as defined in the 7% Senior Notes Indenture), it must offer to repurchase the 7% Senior Notes at 101% of their principal amount, plus accrued and unpaid interest to the applicable repurchase date. If the Company sells assets under certain circumstances and does not use the proceeds for specified purposes, the Company must offer to repurchase the 7% Senior Notes at 100% of their principal amount, plus accrued and unpaid interest to the applicable repurchase dates. The 7% Senior Notes are subject to redemption imposed by gaming laws and regulations of applicable gaming regulatory authorities. The 7% Senior Notes Indenture contains certain covenants limiting, among other things, the Company’s ability and the ability of its subsidiaries (other than its unrestricted subsidiaries) to: • pay dividends or distributions or make certain other restricted payments or investments; • incur or guarantee additional indebtedness or issue disqualified stock or create subordinated indebtedness that is not subordinated to the 7% Senior Notes or the guarantees of the 7% Senior Notes; • create liens; • transfer and sell assets; • merge, consolidate, or sell, transfer or otherwise dispose of all or substantially all of the Company’s assets; • enter into certain transactions with affiliates; • engage in lines of business other than the Company’s core business and related businesses; and • create restrictions on dividends or other payments by restricted subsidiaries. These covenants are subject to a number of exceptions and qualifications as set forth in the 7% Senior Notes Indenture. The 7% Senior Notes Indenture also provides for customary events of default which, if any of them occurs, would permit or require the principal of and accrued interest on such 7% Senior Notes to be declared due and payable. As of December 31, 2017, the Company was in compliance with all of the covenants under the 7% Senior Notes Indenture relating to the 7% Senior Notes. 6.0% Senior Notes On March 29, 2017, Eagle II Acquisition Company LLC (“Eagle II”), a wholly-owned subsidiary of the Company, issued $375.0 million aggregate principal amount of 6% Senior Notes due 2025 (the “6% Senior Notes”) pursuant to an indenture, dated as of March 29, 2017 (the “6% Senior Notes Indenture”), between Eagle II and U.S. Bank, National Association, as Trustee. The 6% Senior Notes will mature on April 1, 2025, with interest payable semi-annually in arrears on April 1 and October 1, commencing October 1, 2017. The proceeds of the offering, and additional funds in the amount of $1.9 million in respect of interest expected to be accrued on the 6% Senior Notes, were placed in escrow pending satisfaction of certain conditions, including consummation of the Isle Acquisition. In connection with the consummation of the Isle Acquisition on May 1, 2017, the escrowed funds were released and the Company assumed Eagle II’s obligations under the 6% Senior Notes and the 6% Senior Notes Indenture and certain of the Company’s subsidiaries (including Isle and certain of its subsidiaries) executed guarantees of the Company’s obligations under the 6% Senior Notes. On September 13, 2017, the Company issued an additional $500.0 million principal amount of its 6% Senior Notes at an issue price equal to 105.5% of the principal amount of the 6% Senior Notes. The additional notes were issued pursuant to the 6% Senior Notes Indenture that governs the 6% Senior Notes. The Company used the proceeds of the offering to repay $78.0 million of outstanding borrowings under the revolving credit facility and used the remainder to repay $444.5 million outstanding borrowings under the term loan facility and related accrued interest. On or after April 1, 2020, the Company may redeem all or a portion of the 6% Senior Notes upon not less than 30 nor more than 60 days’ notice, at the redemption prices (expressed as percentages of the principal amount) set forth below plus accrued and unpaid interest and additional interest, if any, on the 6% Senior Notes redeemed, to the applicable redemption date, if redeemed during the 12-month period beginning on April 1 of the years indicated below: Year Percentage 2020 104.500 % 2021 103.000 % 2022 101.500 % 2023 and thereafter 100.000 % Prior to April 1, 2020, the Company may redeem all or a portion of the 6% Senior Notes at a price equal to 100% of the 6% Senior Notes redeemed plus accrued and unpaid interest to the redemption date, plus a make-whole premium. At any time prior to April 1, 2020, the Company is also entitled to redeem up to 35% of the original aggregate principal amount of the 6% Senior Notes with proceeds of certain equity financings at a redemption price equal to 106% of the principal amount of the 6% Senior Notes redeemed, plus accrued and unpaid interest. If the Company experiences certain change of control events (as defined in the 6% Senior Notes Indenture), it must offer to repurchase the 6% Senior Notes at 101% of their principal amount, plus accrued and unpaid interest to the applicable repurchase date. If the Company sells assets under certain circumstances and does not use the proceeds for specified purposes, the Company must offer to repurchase the 6% Senior Notes at 100% of their principal amount, plus accrued and unpaid interest to the applicable repurchase date. The 6% Senior Notes are subject to redemption imposed by gaming laws and regulations of applicable gaming regulatory authorities. The 6% Senior Notes Indenture contains certain covenants limiting, among other things, the Company’s ability and the ability of its subsidiaries (other than its unrestricted subsidiaries) to: • pay dividends or distributions or make certain other restricted payments or investments; • incur or guarantee additional indebtedness or issue disqualified stock or create subordinated indebtedness that is not subordinated to the 6% Senior Notes or the guarantees of the 6% Senior Notes ; • create liens; • transfer and sell assets; • merge, consolidate, or sell, transfer or otherwise dispose of all or substantially all of the Company’s assets; • enter into certain transactions with affiliates; • engage in lines of business other than the Company’s core business and related businesses; and • create restrictions on dividends or other payments by restricted subsidiaries. These covenants are subject to a number of exceptions and qualifications as set forth in the 6% Senior Notes Indenture. The 6% Senior Notes Indenture also provides for customary events of default which, if any of them occurs, would permit or require the principal of and accrued interest on such 6% Senior Notes to be declared due and payable. As of December 31, 2017, the Company was in compliance with all of the covenants under the 6% Senior Notes Indenture relating to the 6% Senior Notes. Refinancing of the Term Loan and Revolving Credit Facility Credit Facility On July 23, 2015, the Company entered into a new $425.0 million seven year term loan (the “Term Loan”) and a $150.0 million five year revolving credit facility (the “Prior Revolving Credit Facility” and, together with the Term Loan, the “Prior Credit Facility”). The Term Loan bore interest at a rate per annum of, at the Company’s option, either LIBOR plus 3.25%, with a LIBOR floor of 1.0%, or a base rate plus 2.25%. Borrowings under the Prior Revolving Credit Facility bore interest at a rate per annum of, at the Company’s option, either LIBOR plus a spread ranging from 2.5% to 3.25% or a base rate plus a spread ranging from 1.5% to 2.25%, in each case with the spread determined based on the Company’s total leverage ratio. Additionally, the Company paid a commitment fee on the unused portion of the Prior Revolving Credit Facility not being utilized in the amount of 0.50% per annum. On May 1, 2017, all of the outstanding amounts under the Prior Credit Facility were repaid with proceeds of borrowings under the New Credit Facility and the Prior Credit Facility was terminated. New Credit Facility On April 17, 2017, Eagle II entered into a new credit agreement by and among Eagle II, as initial borrower, JPMorgan Chase Bank, N.A., as administrative agent, and the lenders party thereto dated as of April 17, 2017 (the “New Credit Facility”), consisting of a $1.45 billion term loan facility (the “New Term Loan Facility” or “New Term Loan”) and a $300.0 million revolving credit facility (the “New Revolving Credit Facility”), which was undrawn at closing. As of December 31, 2017, the Company had $956.8 million outstanding on the New Term Loan. There were no borrowings outstanding under the New Revolving Credit Facility as of December 31, 2017. The Company had $291.6 million of available borrowing capacity, after consideration of $8.4 million in outstanding letters of credit, under its New Revolving Credit Facility as of December 31, 2017. At December 31, 2017, the weighted average interest rate on the New Term Loan was 3.6%, and the weighted average interest rate on the New Revolving Credit Facility was 4.0% based upon the weighted average interest rate of borrowings outstanding during 2017. The Company applied the net proceeds of the New Term Loan Facility and borrowings under the New Revolving Credit Facility, together with the proceeds of the 6% Senior Notes and cash on hand, to (i) pay the cash portion of the consideration payable in the Isle Merger, (ii) refinance all of the debt outstanding under Isle’s existing credit facility, (iii) redeem or otherwise repurchase all of Isle’s outstanding senior and senior subordinated notes, (iv) refinance the Company’s Prior Credit Facility and (v) pay fees and costs associated with the foregoing. The Company ’ ’ The interest rate per annum applicable to loans under the New Revolving Credit Facility are, at our option, either (i) LIBOR plus a margin ranging from 1.75% to 2.50% or (ii) a base rate plus a margin ranging from 0.75% to 1.50%, which margin is based on our total leverage ratio. The interest rate per annum applicable to the loans under the New Term Loan Facility is, at our option, either (i) LIBOR plus 2.25%, or (ii) a base rate plus 1.25%; provided, however, that in no event will LIBOR be less than zero or the base rate be less than 1.00% over the term of the New Term Loan Facility or the New Revolving Credit Facility. Additionally, the Company pays a commitment fee on the unused portion of the New Revolving Credit Facility not being utilized in the amount of 0.50% per annum. The New Credit Facility contains a number of customary covenants that, among other things, restrict, subject to certain exceptions, the Company ’ The New Credit Facility is secured by substantially all of the Company’s personal property assets and substantially all personal property assets of each subsidiary that guaranties the New Credit Facility (other than certain subsidiary guarantors designated as immaterial) (the “New Credit Facility Guarantors”), whether owned on the closing date of the New Credit Facility or thereafter acquired, and mortgages on the real property and improvements owned or leased us or the New Credit Facility Guarantors. The New Credit Facility is also secured by a pledge of all of the equity owned by the Company and the New Credit Facility Guarantors (subject to certain gaming law restrictions). The credit agreement governing the New Credit Facility contains a number of customary covenants that, among other things, restrict, subject to certain exceptions, the Company’s ability and the ability of the New Credit Facility Guarantors to incur additional indebtedness, create liens, engage in mergers, consolidations or asset dispositions, make distributions, make investments, loans or advances, engage in certain transactions with affiliates or subsidiaries or make capital expenditures. The New Credit Facility also includes certain financial covenants, including the requirements that we maintain throughout the term of the New Credit Facility and measured as of the end of each fiscal quarter, and solely with respect to loans under the New Revolving Credit Facility, a maximum consolidated total leverage ratio of not more than 6.50 to 1.00 for the period beginning on the closing date and ending with the fiscal quarter ending December 31, 2018, 6.00 to 1.00 for the period beginning with the fiscal quarter beginning January 1, 2019 and ending with the fiscal quarter ending December 31, 2019, and 5.50 to 1.00 for the period beginning with the fiscal quarter beginning January 1, 2020 and thereafter. The Company will also be required to maintain an interest coverage ratio in an amount not less than 2.00 to 1.00 measured on the last day of each fiscal quarter beginning on the closing date, and ending with the fiscal quarter ending December 31, 2018, 2.50 to 1.00 for the period beginning with the fiscal quarter beginning January 1, 2019 and ending with the fiscal quarter ending December 31, 2019, and 2.75 to 1.00 for the period beginning with the fiscal quarter beginning January 1, 2020 and thereafter. The New Credit Facility contains a number of customary events of default, including, among others, for the non-payment of principal, interest or other amounts, the inaccuracy of certain representations and warranties, the failure to perform or observe certain covenants, a cross default to our other indebtedness including the Notes, certain events of bankruptcy or insolvency; certain ERISA events, the invalidity of certain loan documents, certain changes of control and the loss of certain classes of licenses to conduct gaming. If any event of default occurs, the lenders under the New Credit Facility would be entitled to take various actions, including accelerating amounts outstanding thereunder and taking all actions permitted to be taken by a secured creditor . |
Income Taxes
Income Taxes | 12 Months Ended |
Dec. 31, 2017 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | Note 10. Income Taxes On December 22, 2017, the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act (the “Tax Act”). The Tax Act makes broad and complex changes to the U.S. tax code, including, but not limited to, (1) reducing the U.S. federal corporate tax rate from 35% to 21%; (2) eliminating the corporate alternative minimum tax (AMT) and changing how existing AMT credits can be realized; (3) creating a new limitation on deductible interest expense; (4) changing rules related to uses and limitations of net operating loss carryforwards created in tax years beginning after December 31, 2017; (5) bonus depreciation that will allow for full expensing of qualified property; and (6) limitations on the deductibility of certain executive compensation. The SEC staff issued Staff Accounting Bulletin (“SAB”) 118, which provides guidance on accounting for the tax effects of the Tax Act. SAB 118 provides a measurement period that should not extend beyond one year from the Tax Act enactment date for companies to complete the accounting under ASC 740. In accordance with SAB 118, a company must reflect the income tax effects of those aspects of the Tax Act for which the accounting under ASC 740 is complete. To the extent that a company’s accounting for certain income tax effects of the Tax Act is incomplete but it is able to determine a reasonable estimate, it must record a provisional estimate in the financial statements. If a company cannot determine a provisional estimate to be included in the financial statements, it should continue to apply ASC 740 on the basis of the provisions of the tax laws that were in effect immediately before the enactment of the Tax Act. In connection with our initial analysis of the impact of the Tax Act, for certain of our net deferred tax liabilities, we have recorded a decrease of $111.9 million, net of the related change in valuation allowance, with a corresponding net adjustment to deferred income tax benefit for the year ending December 31, 2017 as a result of the corporate rate reduction. While we were able to make a reasonable estimate of the impact of the reduction in the corporate rate, it may be affected by other analyses related to the Tax Act, including, but not limited to additional guidance issued by the U.S. Treasury Department and the Internal Revenue Service regarding compensation deferred taxes, as well as the state tax effect of adjustments made to federal temporary differences. While we have not yet completed all of the computations necessary or completed an inventory of our 2017 expenditures that qualify for immediate expensing, we have recorded a provisional benefit based on our current intent to fully expense all qualifying expenditures. This did not result in any significant change to our current income tax payable or in our deferred tax liabilities due to our federal and state net operating loss carry forwards. The components of the Company’s provision for income taxes for the years ended December 31, 2017, 2016 and 2015 are presented below (amounts in thousands). 2017 2016 2015 Current: Federal $ (3,959 ) $ (12 ) $ (29 ) State 380 1,173 665 Local (627 ) 739 557 Total current (4,206 ) 1,900 1,193 Deferred: Federal (104,400 ) 12,748 (68,069 ) State (186 ) (1,458 ) (2,683 ) Local (7,977 ) (89 ) 21 Total deferred (112,563 ) 11,201 (70,731 ) Income tax (benefit) expense $ (116,769 ) $ 13,101 $ (69,538 ) The following is a reconciliation of the statutory federal income tax rate to the Company’s effective tax rate for the years ended December 31, 2017, 2016 and 2015: 2017 2016 2015 Federal statutory rate 35.0 % 35.0 % 35.0 % State and local taxes 2.8 % 4.3 % 1.0 % State tax rate adjustment 5.7 % — % (3.3 ) % Stock compensation 2.3 % (2.0 ) % — % Permanent items (4.6 ) % 1.5 % 0.4 % Goodwill impairment (27.1 ) % — % — % Transaction expenses (10.7 ) % — % — % Tax Cuts and Jobs Act 264.0 % — % — % Valuation allowance (2.3 ) % (3.6 ) % (180.0 ) % Minority interest (0.1 ) % 0.1 % 0.2 % Change in tax status — % — % 18.2 % Non-taxable gain on fair value adjustment — % — % (27.9 ) % Credits 3.5 % (1.8 ) % (1.0 ) % Other 0.6 % 1.3 % 1.9 % Effective income tax rate 269.1 % 34.8 % (155.5 ) % For the year ended December 31, 2017, the difference between the effective rate and the statutory rate is attributable primarily to the impact of the Tax Act discussed more fully below, non-deductible asset impairment charges and non-deductible transaction costs incurred and changes in the effective state tax rate associated with the acquisition of Isle of Capri For the year ended December 31, 2016, the difference between the effective rate and the statutory rate is attributable primarily to the release of a majority of the state valuation allowances on the Company’s West Virginia deferred tax assets and excess tax benefits on stock compensation under Accounting Standards Update 2016-09, Compensation – Stock Compensation, which the Company adopted effective the first quarter of 2016. The Company continues to provide for a valuation allowance against net federal and state deferred tax assets associated with non-operating land, the sale of which could result in capital losses that can only be offset against capital gains. As of December 31, 2016, the Company also continued to provide for a valuation allowance against net state deferred tax assets relating to operations in Pennsylvania. Management determined it was not more-likely-than-not that the Company will realize these net deferred tax assets. For the year ended December 31, 2015, the difference between the effective rate and the statutory rate is attributable primarily to the release of a majority of the federal and related state valuation allowances on the Company’s deferred tax assets and the non-taxable gain on the fair value adjustment of a previously unconsolidated affiliate. The Company continues to provide for a valuation allowance against net federal and state deferred tax assets associated with non-operating land, the sale of which could result in capital losses that can only be offset against capital gains. As of December 31, 2015, the Company also continued to provide for a valuation allowance against net state deferred tax assets relating to operations in Pennsylvania and West Virginia. Management determined it was not more-likely-than-not that the Company will realize these net deferred tax assets. A valuation allowance is recognized if, based on the weight of available evidence, it is more-likely-than-not that some portion, or all, of the deferred tax asset will not be realized. Management must analyze all available positive and negative evidence regarding realization of the deferred tax assets and make an assessment of the likelihood of sufficient future taxable income. For the year ended December 31, 2015, the Company was in a three-year cumulative income position and management concluded it was more-likely-than-not to realize its federal, Louisiana and City of Columbus, Ohio deferred tax assets, with the exception of non-operating land. The recognition of the federal deferred tax assets during 2015 resulted in an income tax benefit of $80.3 million. For the year ended December 31, 2016, the Company remained in a three-year cumulative income position and management concluded it was more-likely-than-not to realize its federal, Louisiana, City of Columbus, Ohio and West Virginia deferred tax assets, with the exception of non-operating land. The recognition of the West Virginia deferred tax assets during 2016 resulted in an income tax benefit of $1.4 million. For the year ended December 31, 2017, the Company remained in a three-year cumulative income position and management concluded it is more-likely-than-not to realize its federal, City of Columbus, Ohio, City of Kansas City, Missouri, West Virginia, Missouri and certain Pennsylvania, Colorado and Florida deferred tax assets, with the exception of non-operating land. The recognition of the Pennsylvania deferred tax assets during 2017 resulted in an income tax benefit of $5.2 million. Management has determined that it is not more-likely-than-not that the Company will realize certain of its Pennsylvania, Louisiana, Colorado and Iowa deferred tax assets. Therefore, a full valuation allowance has been recognized against these deferred tax assets, excluding deferred tax liabilities related to indefinite‑lived assets. These indefinite‑lived assets primarily related to gaming licenses in various jurisdictions. These gaming licenses are not being amortized for book purposes, and will only reverse upon ultimate sale or book impairment. Due to the uncertain timing of such reversal, the temporary differences associated with indefinite‑lived intangibles and certain land improvements cannot be considered a source of future taxable income for purposes of determining the valuation allowance. The Company will continue to evaluate the realization of its deferred tax assets on a quarterly basis and make adjustments to its valuation allowance as appropriate. On November 24, 2015, Eldorado Resorts LLC, an indirect wholly-owned subsidiary of ERI, acquired the additional 50% membership interest in the Silver Legacy Joint Venture partnership. Prior to the 2015 acquisition, a deferred tax asset was recognized to the extent that the tax basis in the partnership interest exceeded the book basis. As a result of the 2015 acquisition, the partnership ceased to exist and the Company wrote off the outside basis deferred tax asset of $8.1 million as a change in tax status. Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of the Company’s net deferred taxes related to continuing operations at December 31, 2016 and 2015 are as follows (amounts in thousands): 2017 2016 Deferred tax assets: Loss carryforwards $ 58,245 $ 38,377 Accrued expenses 10,806 9,132 Fixed assets — 6,327 Debt 2,147 9,991 Credit carryforwards 19,838 2,576 Stock-based compensation 2,451 1,216 Other 6,738 51 100,225 67,670 Deferred tax liabilities: Identified intangibles (203,015 ) (143,823 ) Fixed assets (28,375 ) — Investment in partnerships (2,146 ) (2,742 ) Prepaid expenses (3,288 ) (2,804 ) Other (97 ) (110 ) (236,921 ) (149,479 ) Valuation allowance (26,271 ) (7,202 ) Net deferred tax liabilities $ (162,967 ) $ (89,011 ) As of December 31, 2017, the Company had federal and state net operating loss carryforwards of $147.2 million and $387.7 million, respectively. The federal and state net operating losses begin to expire in 2030 and 2018, respectively. As of December 31, 2017, the Company had federal jobs credit carry forwards of $19.6 million, which begin to expire in 2024. Utilization of net operating loss, credit, and other carryforwards are subject to annual limitations due to ownership changes as provided by the Internal Revenue Code of 1986, as amended and similar state provisions. An ownership change is defined as a greater than 50% change in ownership by 5% stockholders in any three‑year period. Under Sections 382 and 383 of the Internal Revenue Code of 1986, as amended, the Company had a “change in ownership” event that limits the utilization of net operating loss, credit, and other carryforwards that were previously available to MTR, Isle of Capri and the Company to offset future taxable income. The “change in ownership” event for MTR occurred on September 19, 2014 in connection with the MTR Merger. The “change in ownership” event for Isle of Capri and the Company occurred on May 1, 2017 in connection with the merger with Isle of Capri. This limitation resulted in no significant loss of federal attributes, but did result in significant loss of state attributes. The federal and state net operating loss credit and other carryforwards are stated net of limitations. As of December 31, 2017, there were no unrecognized tax benefits and the Company does not expect a significant increase or decrease to the total amounts of unrecognized tax benefits within the next twelve months. We recognize accrued interest and penalties related to unrecognized tax benefits in income tax expense. The Company and its subsidiaries file US federal income tax returns and various state and local income tax returns. The Company does not have tax sharing agreements with the other members within the consolidated ERI group. With few exceptions, the Company is no longer subject to US federal or state and local tax examinations by tax authorities for years before 2012. The Company was notified by the Internal Revenue Service in October of 2016 that its federal tax return for the year ended December 31, 2014 had been selected for examination. In September 2017, the IRS informed the Company that they completed the examination of the tax return and made no changes. However, the Company may be subject to audit in the future and the outcome of tax audits cannot be predicted with certainty. If any issues addressed in the Company’s tax audits are resolved in a manner not consistent with the Company’s expectations, we would be required to adjust our provision for income taxes in the period such resolution occurs. While the Company believes its reported results are materially accurate, any significant adjustments could have a material adverse effect on the Company’s results of operations, cash flows and financial position. |
Employee Benefit Plans
Employee Benefit Plans | 12 Months Ended |
Dec. 31, 2017 | |
Employee Benefits And Share Based Compensation [Abstract] | |
Employee Benefit Plans | Note 11. Employee Benefit Plans Effective January 1, 2016, the Company elected to merge the plan assets of all its wholly-owned subsidiaries into the MTR Gaming Group, Inc. Retirement Plan (the “MTR Retirement Plan”) and renamed it the Eldorado Resorts, Inc. 401(k) Plan (“ERI 401(k) Plan”). As a result, assets of the Eldorado Hotel & Casino Master 401(k) Plan, the Silver Legacy 401(k) Plan and Circus Circus Reno MGM Resorts 401(k) Savings Plan transferred in the ERI 401(k) Plan. Generally, all employees of ERI who are 21 years of age or older, who have completed six months and 1,000 hours of service and who are not covered by collective bargaining agreements, including the named executive officers, are eligible to participate in the ERI 401(k) Plan. Employees who elect to participate in the ERI 401(k) Plan could defer up to 100% but not less than 1% of their annual compensation, subject to statutory and certain other limits. The plan covering ERI’s employees allows for an employer contribution up to 50 percent of the first four percent of each participating employee’s contribution, up to a maximum of $1,000, subject to statutory and certain other limits. ERI’s matching contributions totaled $1.6 million and $1.5 million for the years ended December 31, 2017 and 2016, respectively. Prior to 2016, the Resorts’ 401 (k) plan participated in a multi-employer savings plan (the “401(k) Plan”) qualified under Sections 401(a) and 401(k) of the Internal Revenue Code of 1986, as amended. The 401(k) Plan in which Resorts participated functioned as an aggregation of several single-employer plans in order to enable the participating employers to pool plan assets for investment purposes and to reduce the costs of plan administration. The 401(k) Plan maintained separate accounts for each employer so that each employer’s contributions provided benefits only for its employees. Generally, all employees of Resorts who were 21 years of age or older, who had completed six months and 1,000 hours of service and who were not covered by collective bargaining agreements, including the named executive officers, were eligible to participate in the 401(k) Plan. Employees who elected to participate in the 401(k) Plan could defer up to 100% but not less than 1% of their annual compensation, subject to statutory and certain other limits. Effective February 1, 2014, Eldorado Reno implemented an employer matching contribution up to 25 percent of the first four percent of each participating employee’s compensation. Employees of the Eldorado Shreveport also participated in Resorts’ 401(k) Plan. The plan covering Eldorado Shreveport’s employees allowed for an employer contribution up to 50 percent of the first six percent of each participating employee’s contribution, subject to statutory and certain other limits. Resorts’ matching contributions totaled $0.5 million for the year ended December 31, 2015. Isle has a 401(k) plan covering substantially all of its employees who have completed 90 days of service. Expense for contributions from continuing operations related to the 401(k) plan was $1.0 million or the 2017 period subsequent to the Isle Acquisition Date. Isle’s contribution is based on a percentage of employee contributions and may include an additional discretionary amount. Previously MTR Gaming participated in the MTR Retirement Plan. At that time, the Mountaineer qualified defined contribution plan and the Scioto Downs’ 401(k) plan were merged into the MTR Retirement Plan. Additionally, the MTR Retirement Plan provided 401(k) participation to Presque Isle Downs’ employees. Matching contributions by MTR Gaming were $0.1 million for 2015. Mountaineer’s qualified defined contribution plan (established by West Virginia legislation) covers substantially all of its employees and was merged as a component of the MTR Retirement Plan as previously discussed. Contributions to the plan are based on 1/4% of the race track and simulcast wagering handles and approximately 1% of the net win from gaming operations until the racetrack reaches its Excess Net Terminal Income threshold, which for Mountaineer is approximately $160 million per year based on the state’s June 30 fiscal year. Contributions to the ERI 401(k) Plan for the benefit of Mountaineer employees were $1.1 million, $1.2 million and $1.3 million for the years ended December 31, 2017, 2016 and 2015, respectively. Scioto Downs sponsors a noncontributory defined-benefit plan covering all full-time employees meeting certain age and service requirements. On May 31, 2001, the plan was amended to freeze eligibility, accrual of years of service and benefits. As of December 31, 2017, the fair value of the plan assets was $1.2 million and the fair value of the benefit obligations was $0.8 million, resulting in an over-funded status of $0.4 million. The plan assets are comprised primarily of money market and mutual funds whose values are determined based on quoted market prices and are classified in Level 1 of the fair value hierarchy. We did not make cash contributions to the Scioto Downs pension plan during 2017, 2016 and 2015. |
Stock-Based Compensation
Stock-Based Compensation | 12 Months Ended |
Dec. 31, 2017 | |
Share Based Compensation [Abstract] | |
Stock-Based Compensation | Note 12. Stock-Based Compensation Common Stock and Stock‑Based Awards The Company has authorized common stock of 100,000,000 shares, par value $0.00001 per share. The Company accounts for stock-based compensation in accordance with ASC 718, Compensation—Stock Compensation The Board of Directors (“BOD”) adopted the Eldorado Resorts, Inc. 2015 Equity Incentive Plan (“2015 Plan”) on January 23, 2015 and our stockholders subsequently approved the adoption of the 2015 Plan on June 23, 2015. The Plan permits the granting of stock options, including incentive stock options (“ERI Stock Options”), stock appreciation rights, restricted stock or restricted stock units (“RSUs”), performance awards, and other stock-based awards and dividend equivalents. ERI Stock Options primarily vest ratably over three years and RSUs granted to employees and executive officers primarily vest and become non-forfeitable upon the third anniversary of the date of grant. RSUs granted to non-employee directors vest immediately and are delivered upon the date that is the earlier of termination of service on the BOD or the consummation of a change of control of the Company. The performance awards relate to the achievement of defined levels of performance and are generally measured over a one or two-year performance period depending upon the award agreement. If the performance award levels are achieved, the awards earned will vest and become payable at the end of the vesting period, defined as either a one or two calendar year period following the performance period. Payout ranges are from 0% up to 200% of the award target. Pursuant to the Merger Agreement, the outstanding equity awards of Isle were converted into comparable equity awards of ERI stock as follows: Isle stock options. Each option or other right to acquire Isle common stock (each an “Isle Stock Option”) that was outstanding immediately prior to the Isle Acquisition Date (whether vested or unvested), as of the Isle Acquisition Date, (i) continued to vest or accelerate (if unvested), as the case may be, in accordance with the applicable Isle stock plan, the award agreement pursuant to which such Isle Stock Option was granted and, if applicable, any other relevant agreements (such as an employment agreement), (ii) ceased to represent an option or right to acquire shares of Isle common stock, and (iii) was converted into an option or right to purchase that number of shares ERI common stock equal to the number of shares of Isle common stock subject to the Isle Stock Option multiplied by the Stock Consideration at an exercise price equal to the exercise price of the Isle Stock Option divided by the Stock Consideration, subject to the same restrictions and other terms as are set forth in the Isle equity incentive plan, the award agreement pursuant to which such Isle Stock Option was granted and, if applicable, any other relevant agreements (such as an employment agreement). Isle restricted stock awards. Each share of Isle common stock subject to vesting, repurchase or lapse restrictions (each an “Isle Restricted Share”) that was outstanding under any Isle equity plan or otherwise immediately prior to the Isle Acquisition Date, as of the Isle Acquisition Date, continued to vest or accelerate (if unvested), as the case may be, in accordance with the applicable Isle stock plan, the award agreement pursuant to which such Isle Restricted Share was granted, and, if applicable, any other relevant agreements (such as an employment agreement) and was exchanged for shares of ERI common stock (in an amount equal to the Stock Consideration, with aggregated fractional shares rounded to the nearest whole share) and remain subject to the same restrictions and other terms as are set forth in the Isle stock plan, the award agreement pursuant to which such Isle Restricted Share was granted, and, if applicable, any other relevant agreements (such as an employment agreement). Isle performance stock units. Each performance stock unit (each, an “Isle PSU”) that was outstanding immediately prior to the Isle Acquisition Date, as of the Isle Acquisition Date, (i) continued to vest or accelerate (if unvested), as the case may be, in accordance with the applicable Isle stock plan, the award agreement pursuant to which such Isle PSU was granted, and, if applicable, any other relevant agreements (such as an employment agreement), (ii) was converted into a number of performance stock units in respect of shares of ERI common stock, in an amount equal to the Stock Consideration (with aggregated fractional shares rounded to the nearest whole share) at the target level of performance, and (iii) remain subject to the same restrictions and other terms as are set forth in the Isle stock plan, the award agreement pursuant to which such Isle PSU was granted, and, if applicable, any other relevant agreements (such as an employment agreement). Isle restricted stock units. Each restricted stock unit, deferred stock unit or phantom unit in respect of a share of Isle common stock granted under the applicable Isle stock plan or otherwise, including any such units held in participant accounts under any employee benefit or compensation plan or arrangement of Isle, other than an Isle PSU (each an “Isle RSU”) that was outstanding immediately prior to the Isle Acquisition Date, as of the Isle Acquisition Date, (i) continued to vest or accelerate (if unvested), as the case may be, in accordance with the applicable Isle stock plan, the award agreement pursuant to which such Isle RSU was granted, and, if applicable, any other relevant agreements (such as an employment agreement or applicable employee benefit plan), (ii) was converted into a number of restricted stock units, deferred stock units or phantom units, as applicable, in respect of shares of ERI common stock, in an amount equal to the Stock Consideration (with aggregated fractional shares rounded to the nearest whole share), and (iii) remain subject to the same restrictions and other terms as are set forth in the Isle stock plan, the award agreement pursuant to which such Isle RSU was granted, and, if applicable, any other relevant agreements (such as an employment agreement or applicable employee benefit plan). On January 23, 2015, the Compensation Committee of the BOD of the Company approved the grant of 685,606 RSUs and performance awards with a fair value of $4.03 per unit, the NASDAQ average price per share on that date, to executive officers and certain key employees under the 2015 Plan, and the grant of 89,900 RSUs with a fair value of $4.03 per unit, the NASDAQ average price per share on that date, to non-employee members of the BOD under the 2015 Plan. Such awards became effective upon our stockholders’ approval of the 2015 Plan on June 23, 2015. Throughout 2015, an additional 9,171 RSUs were granted to certain employees under the 2015 Plan. On January 22, 2016, the Compensation Committee of the BOD of the Company approved the grant of 367,519 RSUs and performance awards, to executive officers and certain key employees, and the grant of 34,920 RSUs to non-employee members of the BOD under the 2015 Plan. The RSUs had a fair value of $10.77 per unit which was the NASDAQ average price per share on that date. Throughout 2016, an additional 14,661 RSUs were granted to certain employees under the 2015 Plan. On January 27, 2017, the Company granted 298,761 RSUs (time-based awards and performance awards with a two-year performance period) to executive officers and key employees, and 46,282 RSUs (time-based awards) to non-employee members of the BOD under the 2015 Plan. The performance awards granted in 2017 are based on a two-year performance criteria and accounted for as two sub-awards. The January 27, 2017, RSUs had a fair value of $15.50 per unit which was the NASDAQ closing price on that date. An additional 246,755 RSUs were also granted to key employees during the year ended December 31, 2017. On January 26, 2018, the Company granted 353,897 RSUs (time-based awards and performance awards with a two-year performance period) to executive officers, key employees and non-employee members of the BOD under the 2015 Plan. The RSUs had a fair value of $32.52 per unit which was the NASDAQ closing price on that date. A summary of the RSU activity, including performance awards and converted Isle awards, for the years ended December 31, 2015, 2016 and 2017 is as follows: Equity Awards Weighted-Average Grant Date Fair Value Weighted-Average Remaining Contractual Life Aggregate Fair Value (in years) (in millions) Unvested outstanding as of January 1, 2015 — $ — — $ — Granted (1) 917,283 4.08 Vested (89,900 ) 4.03 Unvested outstanding as of December 31, 2015 827,383 $ 4.09 2.12 $ 3.40 Granted (2) 410,694 10.81 Vested (255,707 ) 5.83 Unvested outstanding as of December 31, 2016 982,370 $ 6.45 1.41 $ 6.33 Granted (3) 600,206 20.91 Exchanged (4) 860,557 18.94 Forfeited (11,870 ) 15.74 Vested (851,764 ) 18.37 Unvested outstanding as of December 31, 2017 1,579,499 $ 12.25 0.92 $ 19.35 (1) Includes 475,409 of performance awards at 135% of target and 351,974 time-based awards at 100% of target all of which were granted in 2015. (2) Includes 176,632 of performance awards at 96.5% of target and 234,062 time-based awards at 100% of target. (3) Includes 107,309 of performance awards at 108.5% of target, 100,833 of performance awards at 100% of target and 392,064 time-based awards at 100% of target. Performance awards granted in 2017 are based on a two-year performance criteria and accounted for as two sub-awards. (4) Represents exchanged Isle RSUs as a result of the Isle Acquisition based on the average of the ERI share price on the grant dates. As of December 31, 2017 and 2016, the Company had $11.1 million and $2.5 million, respectively, of unrecognized compensation expense, including 2017 performance awards at 108.5% and 100% of target, respectively, and 2016 performance awards at 96.5% target, related to unvested RSUs. The RSUs are expected to be recognized over a weighted-average period of 0.92 years and 1.41 years, respectively. During the first quarter of 2016, the Company’s chief operating officer terminated employment and the chief financial officer retired. In conjunction with the termination and retirement, unvested RSUs totaling 167,511, which were outstanding as of December 31, 2015, immediately vested representing an additional $0.5 million included in stock compensation expense during the first quarter of 2016. Additionally, severance costs totaling $1.4 million were recognized during the first quarter of 2016. These amounts are included in corporate expenses and, in the case of certain property positions, general and administrative expenses in the Company’s consolidated statements of income. We recognized a reduction in income tax expense of $1.0 million and $0.8 million for the year ended December 31, 2017 and 2016, respectively, for excess tax benefits related to stock-based compensation. A summary of the ERI Stock Option activity for the years ended December 31, 2015, 2016 and 2017: Weighted- Weighted- Average Average Range of Exercise Remaining Aggregate Options Exercise Prices Price Contractual Life Intrinsic Value (in years) (in millions) Outstanding and Exercisable as of January 1, 2015 398,200 $ 2.44 $ 16.27 $ 7.88 4.54 $ 0.2 Expired (86,000 ) $ 11.30 $ 11.30 Outstanding and Exercisable as of December 31, 2015 312,200 $ 2.44 $ 16.27 $ 6.94 3.47 $ 1.3 Expired (10,000 ) $ 11.30 $ 11.30 Exercised (132,900 ) $ 2.44 $ 3.94 $ 2.89 Outstanding and Exercisable as of December 31, 2016 169,300 $ 2.44 $ 16.27 $ 9.94 0.86 $ 1.2 Exchanged (1) 1,351,168 $ 6.87 $ 15.60 10.12 Expired (62,871 ) $ 2.44 $ 12.29 $ 4.63 Exercised (1,185,745 ) $ 6.87 $ 16.27 $ 10.45 Outstanding and Exercisable as of December 31, 2017 271,852 $ 3.94 $ 15.60 $ 9.63 1.04 $ 6.4 There were 1,185,745 options exercised and 62,871 options expired in 2017. There were 132,900 options exercised and 10,000 options expired in 2016. There were no options exercised in 2015. Cash received from the exercise of stock options was $2.9 million and $0.4 million for the years ended December 31, 2017 and 2016, respectively. The Company recognized a tax benefit from the stock option exercises of $1.0 million and $0.8 million in 2017 and 2016, respectively. A summary of the ERI Restricted Stock Awards activity for the year ended December 31, 2017 is as follows: Weighted- Average Grant Date Restricted Stock Fair Value Outstanding as of December 31, 2016 — $ — Exchanged (1) 180,374 19.23 Forfeited (1,602 ) 19.13 Vested (167,963 ) 19.24 Outstanding as of December 31, 2017 10,809 $ 19.13 (1) Represents exchanged Isle Restricted Stock Awards as a result of the Isle Acquisition. The Company’s unrecognized compensation cost for unvested restricted stock awards was $0.1 million as of December 31, 2017. The weighted average remaining life was 0.4 years and had an aggregate fair value of $0.1 million at December 31, 2017. |
Earnings per Share
Earnings per Share | 12 Months Ended |
Dec. 31, 2017 | |
Earnings Per Share Basic And Diluted [Abstract] | |
Earnings per Share | Note 13. Earnings per Share The following table illustrates the required disclosure of the reconciliation of the numerators and denominators of the basic and diluted net income per share computations during the years ended December 31, 2017, 2016 and 2015 (dollars in thousands, except per share amounts): 2017 2016 2015 Net income available to common stockholders $ 73,380 $ 24,527 $ 114,246 Shares outstanding: Weighted average shares outstanding - basic 67,133,531 47,033,311 46,550,042 Effect of dilutive securities: Stock options 98,294 96,515 120,479 RSUs 870,989 571,736 338,459 Weighted average shares outstanding - diluted 68,102,814 47,701,562 47,008,980 Net income per common share attributable to common stockholders - basic: $ 1.09 $ 0.52 $ 2.45 Net income per common share attributable to common stockholders - diluted: $ 1.08 $ 0.51 $ 2.43 |
Accumulated Other Comprehensive
Accumulated Other Comprehensive Income (Loss) | 12 Months Ended |
Dec. 31, 2017 | |
Equity [Abstract] | |
Accumulated Other Comprehensive Income (Loss) | Note 14. Accumulated Other Comprehensive Income (Loss) The Company’s accumulated other comprehensive income (loss) is related to the Scioto Downs defined benefit pension plan. A summary of the change in accumulated other comprehensive income (loss) during the three years ended December 31, 2017 and 2016 is as follows (in thousands): Balance as of December 31, 2014 $ 87 Other comprehensive loss (75 ) Balance as of December 31, 2015 12 Other comprehensive income — Balance as of December 31, 2016 12 Other comprehensive income 67 Balance as of December 31, 2017 $ 79 |
Fair Value Measurements
Fair Value Measurements | 12 Months Ended |
Dec. 31, 2017 | |
Fair Value Disclosures [Abstract] | |
Fair Value Measurements | Note 15. Fair Value Measurements Fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. Accordingly, fair value is a market based measurement that is determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, there is a three‑tier fair value hierarchy, which prioritizes the inputs used in measuring fair values as follows: • Level 1 Inputs : Quoted market prices in active markets for identical assets or liabilities. • Level 2 Inputs : Observable market‑based inputs or unobservable inputs that are corroborated by market data. • Level 3 Inputs : Unobservable inputs that are not corroborated by market data. Items Measured at Fair Value on a Recurring Basis : The following table sets forth the assets measured at fair value on a recurring basis, by input level, in the consolidated balance sheets at December 31, 2017: December 31, 2017 Level 1 Level 2 Total Assets: Marketable securities $ 7,906 $ 9,725 $ 17,631 Restricted cash and investments 9,055 4,098 13,153 The following methods and assumptions are used to estimate the fair value of each class of financial instruments for which it is practical to estimate fair value: Cash and Cash Equivalents : Cash equivalents include investments in money market funds. Investments in this category can be redeemed immediately at the current net asset value per share. A money market fund is a mutual fund whose investments are primarily in short‑term debt securities designed to maximize current income with liquidity and capital preservation, usually maintaining per share net asset value at a constant amount, such as one dollar. Cash and cash equivalents also includes cash maintained for gaming operations. The carrying amounts approximate the fair value because of the short maturity of those instruments (Level 1). Restricted Cash : Restricted cash includes cash reserved for unredeemed winning tickets from the Company’s racing operations, funds related to horsemen’s fines and certain simulcasting funds that are restricted to payments for improving horsemen’s facilities and racing purses, cash deposits that serve as collateral for letters of credit, surety bonds and short-term certificates of deposit that serve as collateral for certain bonding requirements. The estimated fair values of our restricted cash and investments are based upon quoted prices available in active markets (Level 1), or quoted prices for similar assets in active and inactive markets (Level 2), and represent the amounts we would expect to receive if we sold our restricted cash and investments. Restricted investments, included in Other Assets, net, relate to trading securities pledged as collateral by our captive insurance company. Accounts Receivable and Credit Risk : The allowance is estimated based on specific review of customer accounts as well as historical collection experience and current economic and business conditions. Management believes that no significant concentrations of credit risk related to receivables existed. Marketable Securities: Marketable securities consist primarily of trading securities held the Company’s captive insurance subsidiary. The estimated fair values of the Company’s marketable securities are determined on an individual asset basis based upon quoted prices of identical assets available in active markets (Level 1), quoted prices of identical assets in inactive markets, or quoted prices for similar assets in active and inactive markets (Level 2), and represent the amounts we would expect to receive if we sold these marketable securities. Long‑term Debt : The fair value of our long-term debt or other long-term obligations is estimated based on the quoted market price of the underlying debt issue (Level 1) or, when a quoted market price is not available, the discounted cash flow of future payments utilizing current rates available to us for the debt of similar remaining maturities (Level 2). Debt obligations with a short remaining maturity have a carrying amount that approximates fair value. Acquisition‑Related Contingent Considerations : Contingent consideration related to the July 2003 acquisition of Scioto Downs represents the estimate of amounts to be paid to former stockholders of Scioto Downs under certain earn-out provisions. The Company considers the acquisition related contingency’s fair value measurement, which includes forecast assumptions, to be Level 3 within the fair value hierarchy. Acquisition related contingent considerations is included in accrued other liabilities on the consolidated balance sheets. There were no transfers between Level 1 and Level 2 investments. The estimated fair values of the Company’s financial instruments are as follows (amounts in thousands): December 31, 2017 December 31, 2016 Carrying Fair Carrying Fair Amount Value Amount Value Financial assets: Cash and cash equivalents $ 134,596 $ 134,596 $ 61,029 $ 61,029 Restricted cash 13,153 13,153 2,414 2,414 Marketable securities 17,631 17,631 — — Financial liabilities: 7% Senior Notes $ 367,854 $ 400,800 $ 366,859 $ 397,500 6% Senior Notes 880,889 914,375 — — New Term Loan 938,002 956,750 — — Other long-term debt 2,531 2,531 — — Term Loan — — 406,047 423,858 Revolving Credit Facility — — 26,977 29,000 Capital leases 917 917 543 543 Acquisition-related contingent considerations 486 486 496 496 The following table represents the change in acquisition-related contingent consideration liabilities for the period December 31, 2014 to December 31, 2017. Balance as of January 1, 2015 $ 524 Amortization of present value discount (1) 52 Fair value adjustment for change in consideration expected to be paid (2) 38 Settlements (85 ) Balance as of December 31, 2015 529 Amortization of present value discount (1) 70 Fair value adjustment for change in consideration expected to be paid (2) (13 ) Settlements (90 ) Balance as of December 31, 2016 496 Amortization of present value discount (1) 69 Fair value adjustment for change in consideration expected to be paid (2) 11 Settlements (90 ) Balance as of December 31, 2017 $ 486 (1) Changes in present value are included as a component of interest expense in the consolidated statements of income. (2) Fair value adjustments for changes in earn-out estimates are recorded as a component of general and administrative expense in the consolidated statements of income. |
Commitments and Contingencies
Commitments and Contingencies | 12 Months Ended |
Dec. 31, 2017 | |
Commitments And Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Note 16. Commitments and Contingencies Capital Leases. The Company leases certain equipment under agreements classified as capital leases. The future minimum lease payments, including interest, at December 31, 2017 are $0.6 million, $0.4 million, and $0.1 million in 2018, 2019, and 2020, respectively. After reducing these amounts for interest of $0.2 million, the present value of the minimum lease payments at December 31, 2017 is $0.9 million. Operating Leases. The Company leases land and certain equipment, including some of our slot machines, timing and photo finish equipment, videotape and closed circuit television equipment, and certain pari‑mutuel equipment, under operating leases. Future minimum payments under non‑cancellable operating leases with initial terms of one year or more consisted of the following at December 31, 2017 (in thousands): Leases 2018 $ 12,057 2019 10,034 2020 8,400 2021 7,539 2022 6,628 Thereafter 143,530 $ 188,188 Total rental expense under operating leases totaled $28.2 million, $17.0 million and $14.0 million for the years ended December 31, 2017, 2016 and 2015, respectively. Included in the $28.2 million is rent for land upon which the Eldorado Reno resides of $0.6 million in each of the years ended December 31, 2017, 2016 and 2015 which was paid to C. S. & Y. Associates which is an entity partially owned by Recreational Enterprises, Inc. (“REI”). The Company’s Chief Executive Officer and Chairman of the Board, Gary L. Carano, and its Senior Vice President of Regional operations, Gene Carano, are the directors of REI and members of the Carano family, including Gary L. Carano and Gene Carano, own the equity interests in REI. This rental agreement expires June 30, 2027 and the rental payments are more fully described in Note 17, Related Affiliates. Litigation. The Company is a party to various legal and administrative proceedings, which have arisen in the normal course of its business. Estimated losses are accrued for these proceedings when the loss is probable and can be estimated. The current liability for the estimated losses associated with these proceedings is not material to the Company’s consolidated financial condition and those estimated losses are not expected to have a material impact on its results of operations. In addition, the Company maintains what it believes is adequate insurance coverage to further mitigate the risks of such proceedings. However, such proceedings can be costly, time consuming and unpredictable and, therefore, no assurance can be given that the final outcome of such proceedings may not materially impact the Company’s consolidated financial condition or results of operations. Further, no assurance can be given that the amount of scope of existing insurance coverage will be sufficient to cover losses arising from such matter. Collective Bargaining Agreements. As of December 31, 2017, we had approximately 12,500 employees. As of such date, we had 11 collective bargaining agreements covering approximately 970 employees. Three collective bargaining agreements are scheduled to expire in 2018. There can be no assurance that we will be able to extend or enter into replacement agreements. If we are able to extend or enter into replacement agreements, there can be no assurance as to whether the terms will on comparable terms to the existing agreements . Agreements with Horsemen and Pari-mutuel Clerks . The Federal Interstate Horse Racing Act and the state racing laws in West Virginia, Ohio and Pennsylvania require that, in order to simulcast races, we have written agreements with the horse owners and trainers at those racetracks. In addition, in order to operate slot machines in West Virginia, we are required to enter into written agreements regarding the proceeds of the slot machines (a “proceeds agreement”) with a representative of a majority of the horse owners and trainers and with a representative of a majority of the pari‑mutuel clerks. In Pennsylvania and Ohio, we must have an agreement with the representative of the horse owners. We have the requisite agreements in place with the horsemen at Mountaineer until December 31, 2018. With respect to the Mountaineer pari‑mutuel clerks, we have a labor agreement in force until November 30, 2018, which will automatically renew for an additional one-year period, and a proceeds agreement until April 14, 2018. We are required to have a proceeds agreement in effect on July 1 of each year with the horsemen and the pari‑mutuel clerks as a condition to renewal of our video lottery license for such year. If the requisite proceeds agreement is not in place as of July 1 of a particular year, Mountaineer’s application for renewal of its video lottery license could be denied, in which case Mountaineer would not be permitted to operate either its slot machines or table games. Scioto Downs has the requisite agreement in place with the OHHA until December 31, 2023, with automatic two‑year renewals unless either party requests re‑negotiation pursuant to its terms. Presque Isle Downs has the requisite agreement in place with the Pennsylvania Horsemen’s Benevolent and Protective Association until May 1, 2019. With the exception of the respective Mountaineer, Presque Isle Downs and Scioto Downs horsemen’s agreements and the agreement between Mountaineer and the pari‑mutuel clerks’ union described above, each of the agreements referred to in this paragraph may be terminated upon written notice by either party. |
Related Affiliates
Related Affiliates | 12 Months Ended |
Dec. 31, 2017 | |
Related Party Transactions [Abstract] | |
Related Affiliates | Note 17. Related Affiliates REI As of December 31, 2017, REI owned approximately 14.5% of outstanding common stock of the Company. The directors of REI are Company’s Chief Executive Officer and Chairman of the Board, Gary L. Carano, its President and Chief Financial Officer and Board member, Thomas R. Reeg, and its Senior Vice President of Regional Operations, Gene Carano. In addition, Gary L. Carano also serves as the Vice President of REI and Gene Carano also serves as the Secretary and Treasurer of REI. Members of the Carano Family, including Gary L. Carano and Gene Carano, own the equity interests in REI. As such, the Carano Family has the ability to significantly influence the affairs of the Company. Donald L. Carano, who was formerly the president and a director of REI, received remuneration in the amount of $0.3 million, $0.4 million and $0.4 million in 2017, 2016 and 2015, respectively, for his service to ERI and its subsidiaries. For each of the years ended December 31, 2017, 2016 and 2015, there were no related party transactions between the Company and the Carano Family other than compensation, including salary and equity incentives and the CSY Lease listed below. Hotel Casino Management Prior to November 2017, Hotel Casino Management, Inc., which is beneficially owned by members of the Poncia family, including Raymond J. Poncia, owned more than 5% of the outstanding common stock of the Company. Raymond J. Poncia received remuneration in the amount of $0.2 million in each of 2017, 2016 and 2015 for services that he provided to ERI and its subsidiaries. C. S. & Y. The Company owns the entire parcel on which Eldorado Reno is located, except for approximately 30,000 square feet which is leased from C. S. & Y. Associates which is an entity partially owned by REI (the “CSY Lease”). The CSY Lease expires on June 30, 2027. Annual rent is equal to the greater of (1) $0.4 million or (2) an amount based on a decreasing percentage of the Eldorado’s gross gaming revenues ranging from 3% of the first $6.5 million of gross gaming revenues to 0.1% of gross gaming revenues in excess of $75.0 million. Rent pursuant to the CSY Lease amounted to $0.6 million in each of the years ended December 31, 2017, 2016 and 2015. All amounts on the accompanying balance sheets under “Due to Affiliates” relate to C. S. & Y. Associates. Hampton Inn & Suites The Company holds a 42.1% variable interest in a partnership with other investors that developed a new 118-room Hampton Inn & Suites hotel at Scioto Downs that opened in March 2017. Pursuant to the terms of the partnership agreement, the Company contributed $1.0 million of cash and 2.4 acres of a leasehold immediately adjacent to The Brew Brothers |
Segment Information
Segment Information | 12 Months Ended |
Dec. 31, 2017 | |
Segment Reporting [Abstract] | |
Segment Information | Note 18. Segment Information The following table sets forth, for the period indicated, certain operating data for our reportable segments. The executive decision maker of our Company reviews operating results, assesses performance and makes decisions on a “significant market” basis. Management views each of our casinos as an operating segment. Operating segments are aggregated based on their similar economic characteristics, types of customers, types of services and products provided, and their management and reporting structure. Prior to the Isle Acquisition, the Company’s principal operating activities occurred in three geographic regions: Nevada, Louisiana and parts of the eastern United States. The Company aggregated its operations into three reportable segments based on the similar characteristics of the operating segments within the regions in which they operated as follows: Segment Property State Nevada Eldorado Reno Nevada Silver Legacy Nevada Circus Reno Nevada Louisiana Eldorado Shreveport Louisiana Eastern Presque Isle Downs Pennsylvania Scioto Downs Ohio Mountaineer West Virginia Following the Isle Acquisition, the Company’s principal operating activities expanded and now occur in four geographic regions and reportable segments based on the similar characteristics of the operating segments within the regions in which they operate. The following table summarizes our current segments: Segment Property State West Eldorado Reno Nevada Silver Legacy Nevada Circus Reno Nevada Isle Black Hawk Colorado Lady Luck Black Hawk Colorado Midwest Waterloo Iowa Bettendorf Iowa Boonville Missouri Cape Girardeau Missouri Caruthersville Missouri Kansas City Missouri South Pompano Florida Eldorado Shreveport Louisiana Lake Charles Louisiana Lula Mississippi Vicksburg Mississippi East Presque Isle Downs Pennsylvania Nemacolin Pennsylvania Scioto Downs Ohio Mountaineer West Virginia The following table sets forth, for the periods indicated, certain operating data for our four reportable segments. Amounts related to pre-acquisition periods (prior to May 1, 2017) conform to prior presentation as the additional operating segments associated with the Isle Acquisition are incremental to the previously disclosed reportable segments. For the year ended December 31, 2017 2016 2015 (in thousands) Revenues and expenses West: Net operating revenues $ 410,319 $ 327,541 $ 130,212 Operating income—West $ 66,108 $ 41,451 $ 14,106 Midwest: Net operating revenues $ 268,879 $ — $ — Operating income—Midwest $ 62,071 $ — $ — South: Net operating revenues $ 338,259 $ 133,557 $ 138,317 Operating income—South $ 3,680 $ 23,378 $ 21,423 East: Net operating revenues $ 462,835 $ 439,367 $ 455,816 Operating income—East $ 68,101 $ 53,361 $ 56,479 Corporate: Net revenues $ 506 $ — $ — Operating loss—Corporate $ (105,150 ) $ (29,490 ) $ (19,387 ) Total Reportable Segments Net operating revenues $ 1,480,798 $ 900,465 $ 724,345 Operating income – Total Reportable Segments $ 94,810 $ 88,700 $ 72,621 Reconciliations to Consolidated Net Income: Operating Income — Total Reportable Segments $ 94,810 $ 88,700 $ 72,621 Unallocated income and expenses: Interest expense, net (99,769 ) (50,917 ) (61,558 ) Gain on valuation of unconsolidated affiliate — — 35,582 Loss on early retirement of debt (38,430 ) (155 ) (1,937 ) Benefit (provision) for income taxes 116,769 (13,101 ) 69,538 Net income $ 73,380 $ 24,527 $ 114,246 For the Year Ended December 31, 2017 2016 2015 (in thousands) Capital Expenditures (a) West $ 44,952 $ 22,812 $ 4,682 Midwest 9,115 — — South 7,672 5,842 4,032 East (a) 10,155 18,491 26,556 Corporate 11,628 235 1,492 Total $ 83,522 $ 47,380 $ 36,762 (a) Before reimbursements from the state of West Virginia for qualified capital expenditures of $0.4 million, $4.2 million and $1.3 million for the years ended December 31, 2017, 2016 and 2015, respectively. West Midwest South East Corporate, Other & Eliminations Total Balance sheet as of December 31, 2017 (in thousands) Total assets $ 1,278,062 $ 1,188,758 $ 804,318 $ 1,185,806 $ (910,472 ) $ 3,546,472 Goodwill 152,775 327,088 200,417 66,826 — 747,106 Balance sheet as of December 31, 2016 Total assets $ 377,688 $ — $ 128,427 $ 850,904 $ (62,975 ) $ 1,294,044 Goodwill — — — 66,826 — 66,826 2017 Balance at January 1 Acquisitions Impairments Balance at December 31 (in thousands) Goodwill by reportable segment: West $ — $ 152,775 $ — $ 152,775 Midwest — 327,088 — 327,088 South — 235,333 (34,916 ) 200,417 East 66,826 — — 66,826 $ 66,826 $ 715,196 $ (34,916 ) $ 747,106 2016 Balance at January 1 Acquisitions Impairments Balance at December 31 (in thousands) Goodwill by reportable segment: West $ — $ — $ — $ — Midwest — — — — South — — — — East 66,826 — — 66,826 $ 66,826 $ — $ — $ 66,826 |
Consolidating Condensed Financi
Consolidating Condensed Financial Information | 12 Months Ended |
Dec. 31, 2017 | |
Condensed Consolidating Financial Information [Abstract] | |
Consolidating Condensed Financial Information | Note 19. Consolidating Condensed Financial Information Certain of our wholly-owned subsidiaries have fully and unconditionally guaranteed on a joint and several basis, the payment of all obligations under our 7% Senior Notes, 6% Senior Notes and New Credit Facility. The following wholly-owned subsidiaries of the Company are guarantors, on a joint and several basis, under the 7% Senior Notes, 6% Senior Notes and New Credit Facility: Isle of Capri Casinos LLC; Eldorado Holdco LLC; Eldorado Resorts LLC; Eldorado Shreveport 1 LLC; Eldorado Shreveport 2 LLC; Eldorado Casino Shreveport Joint Venture; MTR Gaming Group Inc.; Mountaineer Park Inc.; Presque Isle Downs Inc.; Scioto Downs Inc.; Eldorado Limited Liability Company; Circus and Eldorado Joint Venture, LLC; CC Reno LLC; CCR Newco LLC; Black Hawk Holdings, L.L.C.; IC Holdings Colorado, Inc.; CCSC/Blackhawk, Inc.; IOC-Black Hawk Distribution Company, LLC; IOC-Black Hawk County, Inc.; Isle of Capri Bettendorf, L.C.; PPI, Inc.; Pompano Park Holdings LLC; IOC-Lula, Inc.; IOC-Kansas City, Inc.; IOC-Boonville, Inc.; IOC-Caruthersville, LLC; IOC Cape Girardeau, LLC; IOC-Vicksburg, Inc.; IOC-Vicksburg, L.L.C.; Rainbow Casino-Vicksburg Partnership, L.P.; IOC Holdings L.L.C. and St. Charles Gaming Company, L.L.C. Each of the subsidiaries’ guarantees is joint and several with the guarantees of the other subsidiaries. The consolidating condensed balance sheet as of December 31, 2017 is as follows: Balance Sheet Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated Current assets $ 27,572 $ 201,321 $ 22,139 $ — $ 251,032 Intercompany receivables 274,147 — 34,493 (308,640 ) — Investments in subsidiaries 2,437,287 — — (2,437,287 ) — Property and equipment, net 12,042 1,483,473 7,302 — 1,502,817 Other assets 37,459 1,764,291 27,282 (36,409 ) 1,792,623 Total assets $ 2,788,507 $ 3,449,085 $ 91,216 $ (2,782,336 ) $ 3,546,472 Current liabilities $ 28,677 $ 169,348 $ 25,726 $ — $ 223,751 Intercompany payables — 308,640 — (308,640 ) — Long-term debt, less current maturities 1,814,185 350,000 25,393 — 2,189,578 Deferred income tax liabilities — 199,376 — (36,409 ) 162,967 Other accrued liabilities 4,127 19,624 4,828 — 28,579 Stockholders’ equity 941,518 2,402,097 35,269 (2,437,287 ) 941,597 Total liabilities and stockholders’ equity $ 2,788,507 $ 3,449,085 $ 91,216 $ (2,782,336 ) $ 3,546,472 The consolidating condensed balance sheet as of December 31, 2016 is as follows: Balance Sheet Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated Current assets $ 1,860 $ 99,494 $ 399 $ — $ 101,753 Intercompany receivables 371,765 — 1,186 (372,951 ) — Investments in subsidiaries 297,223 — — (297,223 ) — Property and equipment, net 1,965 610,377 — — 612,342 Other assets 55,158 572,448 11 (47,668 ) 579,949 Total assets $ 727,971 $ 1,282,319 $ 1,596 $ (717,842 ) $ 1,294,044 Current liabilities $ 11,381 $ 94,499 $ 16 $ — $ 105,896 Intercompany payables — 372,951 — (372,951 ) — Long-term debt, less current maturities 420,633 375,248 — — 795,881 Deferred income tax liabilities — 136,679 — (47,668 ) 89,011 Other accrued liabilities — 7,287 — — 7,287 Stockholders’ equity 295,957 295,655 1,580 (297,223 ) 295,969 Total liabilities and stockholders’ equity $ 727,971 $ 1,282,319 $ 1,596 $ (717,842 ) $ 1,294,044 The consolidating condensed statements of income for the year ended December 31, 2017 is as follows: Statements of Income: Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated Revenues: Gaming and pari-mutuel commissions $ — $ 1,076,957 $ 22,070 $ — $ 1,099,027 Non-gaming — 374,246 7,525 — 381,771 Net revenues — 1,451,203 29,595 — 1,480,798 Operating expenses: Gaming and pari-mutuel commissions — 546,207 14,882 — 561,089 Non-gaming — 250,160 2,419 — 252,579 Marketing and promotions — 80,893 2,281 — 83,174 General and administrative — 235,905 5,132 — 241,037 Corporate 31,620 (4,318 ) 3,437 — 30,739 Impairment charges — 38,016 — — 38,016 Management fee (31,620 ) 31,620 — — — Depreciation and amortization 1,030 104,454 407 — 105,891 Total operating expenses 1,030 1,282,937 28,558 — 1,312,525 Loss on sale of asset or disposal of property and equipment (20 ) (299 ) — — (319 ) Proceeds from terminated sale — 20,000 — — 20,000 Transaction expenses (70,865 ) (21,912 ) — — (92,777 ) Equity in loss of unconsolidated affiliate — (367 ) — — (367 ) Operating (loss) income (71,915 ) 165,688 1,037 — 94,810 Interest expense, net (73,448 ) (25,221 ) (1,100 ) — (99,769 ) Loss on early retirement of debt, net (38,430 ) — — — (38,430 ) Subsidiary income (loss) 205,251 — — (205,251 ) — (Loss) income before income taxes 21,458 140,467 (63 ) (205,251 ) (43,389 ) Income tax benefit (provision) 51,922 69,787 (4,940 ) — 116,769 Net income (loss) $ 73,380 $ 210,254 $ (5,003 ) $ (205,251 ) $ 73,380 The consolidating condensed statements of income for the year ended December 31, 2016 is as follows: Statements of Income: Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated Revenues: Gaming and pari-mutuel commissions $ — $ 599,750 $ 265 $ — $ 600,015 Non-gaming — 300,360 90 — 300,450 Net revenues — 900,110 355 — 900,465 Operating expenses: Gaming and pari-mutuel commissions — 352,220 — — 352,220 Non-gaming — 194,586 — — 194,586 Marketing and promotions — 40,886 4 — 40,890 General and administrative — 130,720 — — 130,720 Corporate 19,560 320 — — 19,880 Management fee (19,841 ) 19,841 — — — Depreciation and amortization 454 62,995 — — 63,449 Total operating expenses 173 801,568 4 — 801,745 Loss on sale of asset or disposal of property and equipment — (836 ) — — (836 ) Transaction expenses (9,184 ) — — — (9,184 ) Operating (loss) income (9,357 ) 97,706 351 — 88,700 Interest expense, net (24,562 ) (26,355 ) — — (50,917 ) Loss on early retirement of debt, net (155 ) — — — (155 ) Subsidiary income (loss) 45,372 — — (45,372 ) — Income (loss) before income taxes 11,298 71,351 351 (45,372 ) 37,628 Income tax benefit (provision) 13,229 (26,207 ) (123 ) — (13,101 ) Net income (loss) $ 24,527 $ 45,144 $ 228 $ (45,372 ) $ 24,527 The consolidating condensed statements of income for the year ended December 31, 2015 is as follows: Statements of Income: Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated Revenues: Gaming and pari-mutuel commissions $ — $ 551,339 $ 261 $ — $ 551,600 Non-gaming — 172,745 — — 172,745 Net revenues — 724,084 261 — 724,345 Operating expenses: Gaming and pari-mutuel commissions — 330,589 — — 330,589 Non-gaming — 120,035 — — 120,035 Marketing and promotions — 31,349 7 — 31,356 General and administrative — 97,356 — — 97,356 Corporate 13,738 2,731 — — 16,469 Management fee (13,760 ) 13,760 — — — Depreciation and amortization 369 56,552 — — 56,921 Total operating expenses 347 652,372 7 — 652,726 Loss on sale of asset or disposal of property and equipment — (6 ) — — (6 ) Transaction expenses (2,368 ) (84 ) — — (2,452 ) Equity in loss of unconsolidated affiliate — 3,460 — — 3,460 Operating (loss) income (2,715 ) 75,082 254 — 72,621 Interest expense, net (10,613 ) (50,945 ) — — (61,558 ) Loss on early retirement of debt, net (1,855 ) (82 ) — — (1,937 ) Gain on valuation of unconsolidated affiliate — 35,582 — — 35,582 Subsidiary income (loss) 86,145 — — (86,145 ) — Income (loss) before income taxes 70,962 59,637 254 (86,145 ) 44,708 Income tax benefit 43,284 26,329 (75 ) — 69,538 Net income (loss) $ 114,246 $ 85,966 $ 179 $ (86,145 ) $ 114,246 The consolidating condensed statement of cash flows for the year ended December 31, 2017 is as follows: Statement of Cash Flows Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Entries Eldorado Resorts, Inc. Consolidated Net cash (used in) provided by operating activities $ (44,737 ) $ 170,553 $ 4,070 $ — $ 129,886 INVESTING ACTIVITIES: Purchase of property and equipment, net (11,073 ) (70,810 ) (1,639 ) — (83,522 ) Reimbursement of capital expenditures from West Virginia regulatory authorities — 361 — — 361 Proceeds from sale of property and equipment — 135 — — 135 Net cash (used in) provided by business combinations (1,355,370 ) 37,103 5,216 — (1,313,051 ) Investment in and loans to unconsolidated affiliate — (604 ) — — (604 ) Net cash (used in) provided by investing activities (1,366,443 ) (33,815 ) 3,577 — (1,396,681 ) FINANCING ACTIVITIES: Proceeds from issuance of New Term Loan 1,450,000 — — — 1,450,000 Proceeds from issuance of 6% Senior Notes 875,000 — — — 875,000 Proceeds from issuance of New Revolving Credit Facility 166,953 — — — 166,953 Payments on Term Loan (1,062 ) — — — (1,062 ) Payments on New Term Loan (493,250 ) — — — (493,250 ) Payments under New Revolving Credit Facility (166,953 ) — — — (166,953 ) Borrowings under Prior Revolving Credit Facility 41,000 — — — 41,000 Payments under Prior Revolving Credit Facility (29,000 ) — — — (29,000 ) Retirement of Term Loan (417,563 ) — — — (417,563 ) Retirement of Prior Revolving Credit Facility (41,000 ) — — — (41,000 ) Debt premium proceeds 27,500 — — — 27,500 Net proceeds from (payments to) related parties 72,011 (79,634 ) 7,623 — — Payment of other long-term obligation (43 ) — — — (43 ) Payments on capital leases — (318 ) (172 ) — (490 ) Debt issuance costs (51,526 ) — — — (51,526 ) Taxes paid related to net share settlement of equity awards (11,365 ) — — — (11,365 ) Proceeds from exercise of stock options 2,900 — — — 2,900 Net cash provided by (used in) financing activities 1,423,602 (79,952 ) 7,451 — 1,351,101 INCREASE IN CASH AND CASH EQUIVALENTS 12,422 56,786 15,098 — 84,306 CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 1,409 61,633 401 — 63,443 CASH AND CASH EQUIVALENTS, END OF YEAR $ 13,831 $ 118,419 $ 15,499 $ — $ 147,749 RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: Cash and cash equivalents $ 13,202 $ 114,925 $ 6,469 $ — $ 134,596 Restricted cash 629 2,495 143 — 3,267 Restricted cash included in other noncurrent assets — 999 8,887 — 9,886 Total cash, cash equivalents and restricted cash $ 13,831 $ 118,419 $ 15,499 $ — $ 147,749 The consolidating condensed statement of cash flows for the year ended December 31, 2016 is as follows: Statement of Cash Flows Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated Net cash (used in) provided by operating activities $ (16,321 ) $ 110,933 $ 101 $ — $ 94,713 INVESTING ACTIVITIES: Purchase of property and equipment, net 133 (47,512 ) (1 ) — (47,380 ) Reimbursement of capital expenditures from West Virginia regulatory authorities — 4,207 — — 4,207 Proceeds from sale of property and equipment — 1,560 — — 1,560 (Increase) Decrease in other assets, net (16 ) 675 — — 659 Net cash used in business combinations — (194 ) — — (194 ) Net cash provided by (used in) investing activities 117 (41,264 ) (1 ) — (41,148 ) FINANCING ACTIVITIES: Proceeds from long-term debt borrowings (4,250 ) — — — (4,250 ) Borrowings under Prior Revolving Credit Facility 73,000 — — — 73,000 Payments under Prior Revolving Credit Facility (137,500 ) — — — (137,500 ) Principal payments on capital leases — (274 ) — — (274 ) Debt issuance costs (4,288 ) — — — (4,288 ) Net proceeds from (payments to) related parties 90,353 (90,486 ) 133 — — Taxes paid related to net share settlement of equity awards (744 ) — — — (744 ) Proceeds from exercise of stock options 385 — — — 385 Net cash provided by (used in) financing activities 16,956 (90,760 ) 133 — (73,671 ) INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 752 (21,091 ) 233 — (20,106 ) CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 657 82,724 168 — 83,549 CASH AND CASH EQUIVALENTS, END OF YEAR $ 1,409 $ 61,633 $ 401 $ — $ 63,443 RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: Cash and cash equivalents $ 811 $ 59,817 $ 401 $ — $ 61,029 Restricted cash 598 1,816 — — 2,414 Total cash, cash equivalents and restricted cash $ 1,409 $ 61,633 $ 401 $ — $ 63,443 The consolidating condensed statement of cash flows for the year ended December 31, 2015 is as follows: Statement of Cash Flows Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated Net cash (used in) provided by operating activities $ (2,951 ) $ 58,783 $ 172 $ — $ 56,004 INVESTING ACTIVITIES: Purchase of property and equipment, net (2,922 ) (33,840 ) — — (36,762 ) Reimbursement of capital expenditures from West Virginia regulatory authorities — 1,266 — — 1,266 Investment in unconsolidated affiliate — (1,010 ) — — (1,010 ) Proceeds from sale of property and equipment — 153 — — 153 (Increase) Decrease in other assets, net (89 ) 204 — — 115 Net cash used in business combinations (18,394 ) (106,374 ) — — (124,768 ) Net cash used in by investing activities (21,405 ) (139,601 ) — — (161,006 ) FINANCING ACTIVITIES: Proceeds from long-term debt borrowings 800,000 — — — 800,000 Borrowings under Prior Revolving Credit Facility 131,000 — — — 131,000 Payments under Prior Revolving Credit Facility (37,500 ) — — — (37,500 ) Principal payments under 7% Senior Notes (2,125 ) — — — (2,125 ) Retirement of long-term debt (728,664 ) — — — (728,664 ) Principal payments on capital leases — (88 ) — — (88 ) Debt issuance costs (25,820 ) — — — (25,820 ) Call premium on early retirement of debt (44,090 ) — — — (44,090 ) Net (payments to) proceeds from related parties (67,788 ) 68,511 (723 ) — — Net cash provided by (used in) financing activities 25,013 68,423 (723 ) — 92,713 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 657 (12,395 ) (551 ) — (12,289 ) CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR — 95,119 719 — 95,838 CASH AND CASH EQUIVALENTS, END OF YEAR $ 657 $ 82,724 $ 168 $ — $ 83,549 RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: Cash and cash equivalents $ 657 $ 77,453 $ 168 $ — $ 78,278 Restricted cash — 5,271 — — 5,271 Total cash, cash equivalents and restricted cash $ 657 $ 82,724 $ 168 $ — $ 83,549 |
Quarterly Data (Unaudited)
Quarterly Data (Unaudited) | 12 Months Ended |
Dec. 31, 2017 | |
Quarterly Financial Data [Abstract] | |
Quarterly Data (Unaudited) | Note 20. Quarterly Data (Unaudited) The following table sets forth certain consolidated quarterly financial information for the years ended December 31, 2017, 2016 and 2015. The quarterly information only includes the operations of Isle from the Isle Acquisition Date through December 31, 2017 and the operations of Silver Legacy and Circus Reno from the Reno Acquisition Date through December 31, 2017. Quarter Ended March 31, June 30, September 30, December 31, (Dollars in thousands, except per share amounts) 2017: Net revenues $ 202,393 $ 375,626 $ 472,878 $ 429,901 Operating expenses 186,561 320,480 389,273 416,211 Operating income (loss) 14,028 (30,467 ) 101,493 9,756 Net income (loss) $ 945 $ (46,190 ) $ 29,687 $ 88,938 Basic net income (loss) per common share $ 0.02 $ (0.68 ) $ 0.39 $ 1.16 Diluted net income (loss) per common share $ 0.02 $ (0.68 ) $ 0.38 $ 1.14 Weighted average shares outstanding—basic 47,120,751 67,453,095 76,902,070 76,961,015 Weighted average shares outstanding—diluted 48,081,281 67,453,095 77,959,689 77,998,742 Quarter Ended March 31, June 30, September 30, December 31, (Dollars in thousands, except per share amounts) 2016: Net revenues $ 215,583 $ 233,493 $ 243,049 $ 208,340 Operating expenses 196,855 203,016 210,584 191,290 Operating income 18,281 29,585 27,739 13,095 Net income $ 3,379 $ 10,737 $ 9,450 $ 961 Basic net income per common share $ 0.07 $ 0.23 $ 0.20 $ 0.02 Diluted net income per common share $ 0.07 $ 0.22 $ 0.20 $ 0.02 Weighted average shares outstanding—basic 46,933,094 47,071,608 47,193,120 47,105,744 Weighted average shares outstanding—diluted 47,534,761 47,721,075 47,834,644 47,849,554 Quarter Ended March 31, June 30, September 30, December 31, (Dollars in thousands, except per share amounts) 2015: Net revenues $ 168,451 $ 183,578 $ 184,481 $ 187,835 Operating expenses 155,777 161,402 162,523 173,024 Operating income 12,072 23,032 24,121 13,396 Net (loss) income $ (6,171 ) $ 4,779 $ 5,419 $ 110,219 Basic net (loss) income per common share $ (0.13 ) $ 0.10 $ 0.12 $ 2.36 Diluted net (loss) income per common share $ (0.13 ) $ 0.10 $ 0.12 $ 2.33 Weighted average shares outstanding—basic 46,494,638 46,516,614 46,516,614 46,670,735 Weighted average shares outstanding—diluted 46,494,638 46,657,618 46,763,589 47,227,127 |
Schedule II - Valuation and Qua
Schedule II - Valuation and Qualifying Accounts | 12 Months Ended |
Dec. 31, 2017 | |
Valuation And Qualifying Accounts [Abstract] | |
Schedule II - Valuation and Qualifying Accounts | ELDORADO RESORTS, INC. SCHEDULE II—VALUATION AND QUALIFYING ACCOUNTS Column A Column B Balance at Beginning of Period Column C Isle of Capri Acquisition Column D Additions(1) Column E Deductions(2) Column F Balance at End of Period Year ended December 31, 2017: Allowance for doubtful accounts $ 1,221 $ 461 $ 531 $ 993 $ 1,220 Year ended December 31, 2016: Allowance for doubtful accounts $ 2,074 $ — $ 161 $ 1,014 $ 1,221 Year ended December 31, 2015: Allowance for doubtful accounts $ 2,589 $ — $ (18 ) $ 497 $ 2,074 (1) Amounts charged to costs and expenses, net of recoveries. (2) Uncollectible accounts written off, net of recoveries of $0.7 million and $0.9 million in 2017 and 2015, respectively. There were no recoveries in 2016. |
Summary of Significant Accoun31
Summary of Significant Accounting Policies (Policies) | 12 Months Ended |
Dec. 31, 2017 | |
Accounting Policies [Abstract] | |
Principles of Consolidation | Principles of Consolidation. The accompanying consolidated financial statements include the accounts of the Company as described in Note 1. All significant intercompany transactions have been eliminated in consolidation. |
Use of Estimates | Use of Estimates. The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates incorporated into the Company’s consolidated financial statements include estimated useful lives for depreciable and amortizable assets, estimated allowance for doubtful accounts receivable, estimated cash flows in assessing goodwill and indefinite-lived intangible assets for impairment and the recoverability of long ‑lived assets, self‑insurance reserves, players’ club liabilities, contingencies and litigation, claims and assessments, and fair value measurements related to the Company’s long‑term debt. Actual results could differ from these estimates. |
Cash and Cash Equivalents | Cash and Cash Equivalents. Cash equivalents include investments in money market funds. Investments in this category can be redeemed immediately at the current net asset value per share. A money market fund is a mutual fund whose investments are primarily in short ‑term debt securities designed to maximize current income with liquidity and capital preservation, usually maintaining per share net asset value at a constant amount, such as one dollar. Cash and cash equivalents also includes cash maintained for gaming operations. The carrying amounts approximate the fair value because of the short maturity of those instruments (Level 1). |
Restricted Cash and Investment | Restricted Cash and Investments. Restricted cash includes cash reserved for unredeemed winning tickets from the Company’s racing operations, funds related to horsemen’s fines and certain simulcasting funds that are restricted to payments for improving horsemen’s facilities and racing purses, cash deposits that serve as collateral for letters of credit, surety bonds and short-term certificates of deposit that serve as collateral for certain bonding requirements. The estimated fair values of our restricted cash and investments are based upon quoted prices available in active markets (Level 1), or quoted prices for similar assets in active and inactive markets (Level 2), and represent the amounts we would expect to receive if we sold our restricted cash and investments. Restricted investments, included in Other Assets, net, relate to trading securities pledged as collateral by our captive insurance wholly-owned subsidiary. The Company also has certificates of deposit which are used for security with the Nevada Department of Insurance for its self‑insured workers compensation, West Virginia Division of Environmental Protection and Port Resources for the land lease at Lake Charles. The Nevada certificate of deposit of $628,000 matured on January 28, 2018 at which time it was renewed and the maturity date was extended to January 29, 2019. The West Virginia certificates of deposits in the amounts of $123,000 and $76,000 both mature on October 27, 2018 and the Lake Charles certificate of deposit is for $1.0 million and matures on July 13, 2018. |
Marketable Securities | Marketable Securities . Marketable securities consist primarily of trading securities held by the Company’s captive insurance subsidiary. The trading securities are primarily debt and equity securities that are purchased with the intention to resell in the near term. The trading securities are carried at fair value with changes in fair value recognized in current period income, and this accounting policy was implemented as of the Isle Acquisition Date. For the year ended December 31, 2017, we recorded a $0.1 million loss related to the change in fair value which is included in corporate expenses in the accompanying statements of income. |
Accounts Receivable and Credit Risk | Accounts Receivable and Credit Risk. Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of casino accounts receivable. The Company issues markers to approved casino customers following background checks and assessments of creditworthiness. Trade receivables, including casino and hotel receivables, are typically non‑interest bearing. Accounts are written off when management deems the account to be uncollectible. Recoveries of accounts previously written off are recorded when received. An estimated allowance for doubtful accounts is maintained to reduce the Company’s receivables to their carrying amount, which approximates fair value. The allowance is estimated based on specific review of customer accounts as well as historical collection experience and current economic and business conditions. Management believes that as of December 31, 2017 and 2016, no significant concentrations of credit risk related to receivables existed. |
Inventories | Inventories. Inventories are stated at the lower of average cost, using a first ‑in, first‑out basis, or market. Inventories consist primarily of food and beverage, retail merchandise and operating supplies. |
Property and Equipment | Property and Equipment. Property and equipment are stated at cost. Depreciation is computed using the straight ‑line method over the estimated useful life of the asset or the term of the capitalized lease, whichever is less. Costs of major improvements are capitalized, while costs of normal repairs and maintenance are charged to expense as incurred. Gains or losses on the disposal of property and equipment are included in operating income. Buildings and improvements 10 to 40 years Land improvements 10 to 20 years Furniture, fixtures and equipment 3 to 20 years Riverboat 10 to 25 years |
Investment in Unconsolidated Affiliates | Investment in Unconsolidated Affiliates. The Company’s investments in unconsolidated affiliates which are 50% or less owned are accounted for under the equity method and included in other assets, net. The Company does have variable interests in variable interest entities; however, we are not the primary beneficiary. All intercompany balances and transactions have been eliminated in consolidation. The Company considers whether the fair values of any of its equity method investments have declined below their carrying value whenever adverse events or changes in circumstances indicate that recorded values may not be recoverable. Estimated fair value is determined using a discounted cash flow analysis based on estimated future results of the investee and market indicators of terminal year capitalization rate. There were no impairments of the Company’s equity method investments during 2017, 2016 or 2015. |
Goodwill and Other Intangible Assets and Non Operating Real Properties | Goodwill and Other Intangible Assets and Non‑Operating Real Properties. Goodwill represents the excess of purchase price over fair market value of net assets acquired in business combinations. Goodwill and indefinite-lived intangible assets must be reviewed for impairment at least annually and between annual test dates in certain circumstances. The Company performs its annual impairment tests in the fourth quarter of each fiscal year. As a result of the annual impairment review for goodwill and indefinite-lived intangible assets, the Company recorded impairment charges of $34.9 million and $3.1 million related to goodwill and trade names, respectively, in 2017. No impairments were indicated as a result of the annual impairment review for goodwill and indefinite-lived intangible assets in 2016 or 2015. We have designated certain assets, consisting principally of land and undeveloped properties, as non‑operating real property and have declared our intent to sell those assets. However, we do not anticipate that we will be able to sell the majority of the assets within the next twelve months. As such, these properties are not classified as held‑for‑sale as of December 31, 2017. |
Indefinite-Lived Intangible Assets | Indefinite‑Lived Intangible Assets. Indefinite‑lived intangible assets consist primarily of expenditures associated with obtaining racing and gaming licenses. Indefinite‑lived intangible assets are not subject to amortization, but are subject to an annual impairment test. If the carrying amount of an indefinite‑lived intangible asset exceeds its fair value, an impairment loss is recognized in an amount equal to that excess amount. |
Self-Insurance Reserves | Self‑Insurance Reserves. The Company is self‑insured for various levels of general liability, employee medical insurance coverage and workers’ compensation coverage. Insurance claims and reserves include accruals of estimated settlements for known claims, as well as accruals of estimates for claims incurred but not yet reported. We utilize independent consultants to assist management in its determination of estimated insurance liabilities. While the total cost of claims incurred depends on future developments, in managements’ opinion, recorded reserves are adequate to cover future claims payments. Self-in surance reserves for employee medical claims and workers’ compensations are included in accrued payroll and related on the consolidated balance sheets. Self-in surance reserves for general liability claims are included in accrued other liabilities on the consolidated balance sheets . |
Outstanding Chip Liability | Outstanding Chip Liability. The Company recognizes the impact on gaming revenues on an annual basis to reflect an estimate of the change in the value of outstanding chips that are not expected to be redeemed. This estimate is determined by measuring the difference between the total value of chips placed in service less the value of chips in the inventory of chips under our control. This measurement is performed on an annual basis utilizing a methodology in which a consistent formula is applied to estimate the percentage value of chips not in custody that are not expected to be redeemed. In addition to the formula, certain judgments are made with regard to various denominations and souvenir chips. The outstanding chip liability is included in accrued other liabilities on the consolidated balance sheets. |
Loyalty Program | Loyalty Program. The Company offers programs at its properties whereby our participating customers can accumulate points for wagering that can be redeemed for credits for free play on slot machines, lodging, food and beverage, merchandise and in limited situations, cash. The incentives earned by customers under these programs are based on previous revenue transactions and represent separate performance obligations. Points earned, less estimated breakage, are recorded as a reduction of casino revenues at the retail value of such benefits owed to the customer and recognized as departmental revenue based on where such points are redeemed, upon fulfillment of the performance obligation. The loyalty program liability represents a deferral of revenue until redemption occurs, which is typically less than one year. For purposes of allocating the transaction price in a wagering contract between the wagering performance obligation and the obligation associated with the loyalty points earned, the Company allocates an amount to the loyalty point contract liability based on the stand-alone selling price of the points earned, which is determined by the value of a point that can be redeemed for a non-gaming good or service. An amount is allocated to the gaming wager performance obligation using the residual approach as the stand-alone price for wagers is highly variable and no set established price exists for such wagers. The allocated revenue for gaming wagers is recognized when the wagers occur as all such wagers settle immediately. The loyalty point contract liability amount is deferred and recognized as revenue when the customer redeems the points for the nongaming good or service at the time such goods or services are delivered to the customer. |
Casino Revenue and Pari-mutuel Commissions | Casino Revenue and Pari-mutuel Commissions. The Company recognizes as casino revenue (transaction price) the net win from gaming activities, which is the difference between gaming wins and losses, not the total amount wagered. Progressive jackpots are accrued and charged to revenue at the time the obligation to pay the jackpot is established. Gaming revenues are recognized net of certain cash and free play incentives. Pari-mutuel commissions consist of commissions earned from thoroughbred and harness racing and importing of simulcast signals from other race tracks and are recognized at the time wagers are made. Such commissions are a designated portion of the wagering handle as determined by state racing commissions, and are shown net of the taxes assessed by state and local agencies, as well as purses and other contractual amounts paid to horsemen associations. The Company recognizes revenues from fees earned through the exporting of simulcast signals to other race tracks at the time wagers are made. Such fees are based upon a predetermined percentage of handle as contracted with the other race tracks. Gaming wager contracts involve two performance obligations for those customers earning points under the Company’s loyalty program and a single performance obligation for customers who don’t participate in the program. The Company applies a practical expedient by accounting for its gaming contracts on a portfolio basis as such wagers have similar characteristics and the Company reasonably expects the effects on the financial statements of applying the revenue recognition guidance to the portfolio to not differ materially from that which would result if applying the guidance to an individual wagering contract. |
Complimentaries | Complimentaries. The Company offers discretionary coupons and other discretionary complimentaries to customers outside of the loyalty program. The retail value of complimentary food, beverage, hotel rooms and other services provided to customers, including loyalty point redemptions, is recognized in revenues when the goods or services are transferred to the customer. Complimentaries provided by third parties at the discretion and under the control of the Company is recorded as an expense when incurred. The Company’s revenues included complimentaries and loyalty point redemptions of $172.4 million, $112.8 million and $112.3 million for the years ended December 31, 2017, 2016 and 2015, respectively. |
Non-gaming Revenue | Non-gaming Revenue. Hotel, food and beverage, and other operating revenues are recognized as services are performed. The transaction price for hotel, food and beverage contracts is the net amount collected from the customer for such goods and services. Hotel, food and beverage services have been determined to be separate, stand-alone performance obligations and the transaction price for such contracts is recorded as revenue as the good or service is transferred to the customer over the customer’s stay at the hotel or when the delivery is made for the food and beverage. Advance deposits for future hotel occupancy, convention space or food and beverage services contracts are recorded as deferred income until the revenue recognition criteria has been met. The Company also provides goods and services that may include multiple performance obligations, such as for packages, for which revenues are allocated on a pro rata basis based on each service's stand-alone selling price. The Company’s consolidated statement of operations presents net revenue disaggregated by type or nature of the good or service (i.e., casino, pari-mutuel, food and beverage, hotel and other). A summary of net revenues disaggregated by type of revenue and reportable segment is presented below (amounts in thousands). Refer to Note 18 for a discussion of the Company’s reportable segments. Twelve Months Ended December 31, 2017 West Midwest South East Corporate and Other Total Casino $ 186,779 $ 231,366 $ 262,937 $ 403,932 $ — $ 1,085,014 Pari-mutuel commissions — — 5,743 8,270 — 14,013 Food and beverage 102,244 20,452 42,114 33,436 — 198,246 Hotel 91,811 12,177 21,459 7,891 — 133,338 Other 29,485 4,884 6,006 9,306 506 50,187 Net revenues $ 410,319 $ 268,879 $ 338,259 $ 462,835 $ 506 $ 1,480,798 Twelve Months Ended December 31, 2016 West Midwest South East Corporate and Other Total Casino $ 121,623 $ — $ 92,108 $ 377,740 $ — $ 591,471 Pari-mutuel commissions — — — 8,544 — 8,544 Food and beverage 96,708 — 26,133 32,376 — 155,217 Hotel 79,880 — 12,246 8,336 — 100,462 Other 29,330 — 3,070 12,371 — 44,771 Net revenues $ 327,541 $ — $ 133,557 $ 439,367 $ — $ 900,465 Twelve Months Ended December 31, 2015 West Midwest South East Corporate and Other Total Casino $ 52,547 $ — $ 98,051 $ 392,006 $ — $ 542,604 Pari-mutuel commissions — — — 8,996 — 8,996 Food and beverage 45,556 — 25,028 32,237 — 102,821 Hotel 23,502 — 11,940 8,452 — 43,894 Other 8,607 — 3,298 14,125 — 26,030 Net revenues $ 130,212 $ — $ 138,317 $ 455,816 $ — $ 724,345 |
Advertising | Advertising. Advertising costs are expensed in the period the advertising initially takes place and are included in marketing and promotions expenses. Advertising costs included in marketing and promotion expenses were $33.0 million, $15.5 million and $11.0 million for the years ended December 31, 2017, 2016 and 2015, respectively. |
Income Taxes | Income Taxes. We account for income taxes in accordance with ASC Topic 740, Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred income tax liabilities and deferred income tax assets for the difference between the book basis and tax basis of assets and liabilities. We have recorded valuation allowances related to net operating loss carry forwards and certain temporary differences. Recognizable future tax benefits are subject to a valuation allowance, unless such tax benefits are determined to be more-likely-than-not realizable. We recognize accrued interest and penalties related to unrecognized tax benefits in income tax expense. |
Stock-Based Compensation | Stock‑Based Compensation. We account for stock‑based compensation in accordance with ASC Topic 718, Compensation—Stock Compensation . ASC 718 requires all share‑based payments to employees and non‑employee members of the Board of Directors, including grants of stock options and restricted stock units (“RSUs”), to be recognized in the consolidated statements of income based on their fair values and that compensation expense be recognized for awards over the requisite service period of the award or until an employee’s eligible retirement date, if earlier. |
Earnings per Share | Earnings per Share. Basic earnings per share is computed by dividing net income (loss) by the weighted average shares outstanding during the reporting period. Diluted earnings per share is computed similarly to basic earnings per share except that the weighted average shares outstanding are increased to include additional shares from the assumed exercise of stock options and the assumed vesting of restricted share units, if dilutive. The number of additional shares is calculated by assuming that outstanding stock options were exercised, that outstanding restricted share units were released and that the proceeds from such activities were used to acquire shares of common stock at the average market price during the reporting period. |
Reclassifications | Reclassifications. Certain reclassifications of prior period presentations have been made to conform to the current period presentation. |
Recently Adopted Accounting Pronouncements | Recently Adopted Accounting Pronouncements ASU 2016-18 In November 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update (“ASU”) No. 2016-18 was issued related to the inclusion of restricted cash in the statement of cash flows. This new guidance requires that a statement of cash flows present the change during the period in the total of cash, cash equivalents and amounts generally described as restricted cash or restricted cash equivalent. This update is effective in fiscal years, including interim periods, beginning after December 15, 2017. The Company adopted this standard effective January 1, 2018, and elected to apply the full retrospective adoption method. Upon adoption, the Company included a reconciliation of cash, cash equivalents and restricted cash reported within the Consolidated Balance Sheets to the total shown in the Consolidated Statements of Cash Flows. Adoptions of this guidance had no other impact on the Consolidated Financial Statements or disclosures. Certain amounts have been retrospectively reclassified for the years ended December 31 2017, 2016 and 2015 to reflect the change in the Company’s Consolidated Statements of Cash Flows required with the adoption of ASU No. 2016-18 ASC Topic 606 In May 2014 (amended January 2017), the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers,” (ASC 606) which provides a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and eliminates existing industry guidance, including revenue recognition guidance specific to the gaming industry. The core principle of the revenue model indicates that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The Company adopted this standard effective January 1, 2018, and elected to apply the full retrospective adoption method. The adoption of ASC 606 on January 1, 2018 principally affected the presentation of promotional allowances and how the Company measured the liability associated with our customer loyalty programs. The presentation of gross revenues for complimentary goods and services provided to guests with a corresponding offsetting amount included in promotional allowances was eliminated. This adjustment in presentation of promotional allowances did not have an impact on the Company’s historically reported net operating revenues. The majority of such amounts previously included in promotional allowances now offset casino revenues based on an allocation of revenues to performance obligations using stand-alone selling price. Food, beverage, lodging and other services furnished to our guests on a complimentary basis are measured at the respective estimated standalone selling prices and included as revenues within food and beverage, lodging, and retail, entertainment and other, which generally resulted in a corresponding decrease in gaming revenues. The costs of providing such complimentary goods and services are included as expenses within food and beverage, lodging, and retail, entertainment and other. Additionally, as a result of the adoption of the new standard, certain adjustments and other reclassifications to and between revenue categories and to and between expense categories were required; however, the amounts associated with such adjustments did not have a significant impact on the Company’s previously reported operating income or net income. Liabilities associated with our customer loyalty programs are no longer valued at cost; rather a deferred revenue model is used to account for the classification and timing of revenue to be recognized related to the redemption of loyalty program liabilities by our customers. Points earned under the Company’s loyalty programs are deemed to be separate performance obligations, and recorded as a reduction of casino revenues when earned at the retail value of such benefits owed to the customer and recognized as departmental revenue based on where such points are redeemed, upon fulfillment of the performance obligation. The Company elected to adopt the full retrospective method to apply the new guidance to each prior reporting period presented as if it had been in effect since January 1, 2015, with a pre-tax cumulative effect adjustment to our retained earnings upon adoption of $4.7 million. Net of tax, the cumulative effect adjustment to our retained earnings upon adoption was $3.5 million. This was primarily related to our loyalty program point liability, which increased from an estimated incremental cost model to a deferred revenue model at retail value. The impact of adoption of ASC 606 to the previously reported condensed Consolidated Balance Sheets as of December 31, 2017 and 2016 was as follows: As of December 31, 2017 (In thousands) As Reported ASC 606 Adjustments As Adjusted Accrued other liabilities $ 61,346 $ 4,692 $ 66,038 Deferred income taxes 164,130 (1,163 ) 162,967 Total liabilities 2,601,346 3,529 2,604,875 Retained earnings 198,500 (3,529 ) 194,971 Total stockholders' equity 945,126 (3,529 ) 941,597 Total liabilities and stockholders' equity 3,546,472 — 3,546,472 As of December 31, 2016 (In thousands) As Reported ASC 606 Adjustments As Adjusted Accrued other liabilities $ 27,648 $ 3,856 $ 31,504 Deferred income taxes 90,385 (1,374 ) 89,011 Total liabilities 995,593 2,482 998,075 Retained earnings 124,560 (2,482 ) 122,078 Total stockholders' equity 298,451 (2,482 ) 295,969 Total liabilities and stockholders' equity 1,294,044 — 1,294,044 The impact of adoption ASC 606 to the previously reported Consolidated Statements of Income for the years ended December 31, 2017, 2016 and 2015 was as follows: For the Year Ended December 31, 2017 (In thousands) As Reported ASC 606 Adjustments As Adjusted REVENUES: Casino $ 1,228,540 $ (143,526 ) $ 1,085,014 Pari-mutuel commissions 14,134 (121 ) 14,013 Food and beverage 193,260 4,986 198,246 Hotel 119,095 14,243 133,338 Other 51,560 (1,373 ) 50,187 1,606,589 (125,791 ) 1,480,798 Less-promotional allowances (133,085 ) 133,085 — Net operating revenues 1,473,504 7,294 1,480,798 EXPENSES: Casino 638,362 (90,924 ) 547,438 Pari-mutuel commissions 13,509 142 13,651 Food and beverage 94,723 75,125 169,848 Hotel 34,282 16,293 50,575 Other 26,030 6,126 32,156 Marketing and promotions 82,525 649 83,174 General and administrative 241,095 (58 ) 241,037 Corporate 30,739 — 30,739 Impairment charges 38,016 — 38,016 Depreciation and amortization 105,891 — 105,891 Total operating expenses 1,305,172 7,353 1,312,525 LOSS ON SALE OR DISPOSAL OF PROPERTY AND EQUIPMENT (319 ) — (319 ) PROCEEDS FROM TERMINATED SALE 20,000 — 20,000 TRANSACTION EXPENSES (92,777 ) — (92,777 ) EQUITY IN (LOSS) INCOME OF UNCONSOLIDATED AFFILIATES (367 ) — (367 ) OPERATING INCOME 94,869 (59 ) 94,810 OTHER INCOME (EXPENSE): Interest expense, net (99,769 ) — (99,769 ) Loss on early retirement of debt, net (38,430 ) — (38,430 ) Total other expense (138,199 ) — (138,199 ) NET (LOSS) INCOME BEFORE INCOME TAXES (43,330 ) (59 ) (43,389 ) BENEFIT (PROVISION) FOR INCOME TAXES 117,270 (501 ) 116,769 NET INCOME $ 73,940 $ (560 ) $ 73,380 Net Income per share of Common Stock: Basic $ 1.10 $ (0.01 ) $ 1.09 Diluted $ 1.09 $ (0.01 ) $ 1.08 Weighted Average Basic Shares Outstanding 67,133,531 — 67,133,531 Weighted Average Diluted Shares Outstanding 68,102,814 — 68,102,814 For the Year Ended December 31, 2016 (In thousands) As Reported ASC 606 Adjustments As Adjusted REVENUES: Casino $ 693,013 $ (101,542 ) $ 591,471 Pari-mutuel commissions 8,600 (56 ) 8,544 Food and beverage 142,032 13,185 155,217 Hotel 94,312 6,150 100,462 Other 45,239 (468 ) 44,771 983,196 (82,731 ) 900,465 Less-promotional allowances (90,300 ) 90,300 — Net operating revenues 892,896 7,569 900,465 EXPENSES: Casino 390,325 (47,892 ) 342,433 Pari-mutuel commissions 9,787 — 9,787 Food and beverage 81,878 40,720 122,598 Hotel 30,746 10,466 41,212 Other 26,921 3,855 30,776 Marketing and promotions 40,600 290 40,890 General and administrative 130,172 548 130,720 Corporate 19,880 — 19,880 Depreciation and amortization 63,449 — 63,449 Total operating expenses 793,758 7,987 801,745 LOSS ON SALE OR DISPOSAL OF PROPERTY AND EQUIPMENT (836 ) — (836 ) TRANSACTION EXPENSES (9,184 ) — (9,184 ) OPERATING INCOME 89,118 (418 ) 88,700 OTHER INCOME (EXPENSE): Interest expense, net (50,917 ) — (50,917 ) Loss on early retirement of debt, net (155 ) — (155 ) Total other expense (51,072 ) — (51,072 ) NET (LOSS) INCOME BEFORE INCOME TAXES 38,046 (418 ) 37,628 BENEFIT (PROVISION) FOR INCOME TAXES (13,244 ) 143 (13,101 ) NET INCOME $ 24,802 $ (275 ) $ 24,527 Net Income per share of Common Stock: Basic $ 0.53 $ (0.01 ) $ 0.52 Diluted $ 0.52 $ (0.01 ) $ 0.51 Weighted Average Basic Shares Outstanding 47,033,311 — 47,033,311 Weighted Average Diluted Shares Outstanding 47,701,562 — 47,701,562 For the Year Ended December 31, 2015 (In thousands) As Reported ASC 606 Adjustments As Adjusted REVENUES: Casino $ 614,227 $ (71,623 ) $ 542,604 Pari-mutuel commissions 9,031 (35 ) 8,996 Food and beverage 97,740 5,081 102,821 Hotel 37,466 6,428 43,894 Other 26,077 (47 ) 26,030 784,541 (60,196 ) 724,345 Less-promotional allowances (64,757 ) 64,757 — Net operating revenues 719,784 4,561 724,345 EXPENSES: Casino 357,572 (36,956 ) 320,616 Pari-mutuel commissions 9,973 — 9,973 Food and beverage 52,606 31,961 84,567 Hotel 11,307 6,686 17,993 Other 15,325 2,150 17,475 Marketing and promotions 31,227 129 31,356 General and administrative 96,870 486 97,356 Corporate 16,469 — 16,469 Depreciation and amortization 56,921 — 56,921 Total operating expenses 648,270 4,456 652,726 LOSS ON SALE OR DISPOSAL OF PROPERTY AND EQUIPMENT (6 ) — (6 ) TRANSACTION EXPENSES (2,452 ) — (2,452 ) EQUITY IN (LOSS) INCOME OF UNCONSOLIDATED AFFILIATES 3,460 — 3,460 OPERATING INCOME 72,516 105 72,621 OTHER INCOME (EXPENSE): Interest expense, net (61,558 ) — (61,558 ) Gain on valuation of unconsolidated affiliate 35,582 — 35,582 Loss on early retirement of debt, net (1,937 ) — (1,937 ) Total other expense (27,913 ) — (27,913 ) NET (LOSS) INCOME BEFORE INCOME TAXES 44,603 105 44,708 BENEFIT (PROVISION) FOR INCOME TAXES 69,580 (42 ) 69,538 NET INCOME $ 114,183 $ 63 $ 114,246 Net Income per share of Common Stock: Basic $ 2.45 $ — $ 2.45 Diluted $ 2.43 $ — $ 2.43 Weighted Average Basic Shares Outstanding 46,550,042 — 46,550,042 Weighted Average Diluted Shares Outstanding 47,008,980 — 47,008,980 The impact of adoption of ASU 2016-18 and ASC 606 to the previously reported condensed Consolidated Statements of Cash Flows for the years ended December 31, 2017, 2016 and 2015 was as follows: As of December 31, 2017 (In thousands) As Reported ASC 606 Adjustments ASU 2016-18 Adjustments As Adjusted Net income $ 73,940 $ (560 ) — $ 73,380 (Benefit) provision for deferred income taxes (113,062 ) 501 — (112,561 ) Accounts payable and accrued liabilities (18,165 ) 59 — (18,106 ) Net cash provided by operating activities 130,241 — (355 ) 129,886 Net cash used in investing activities (1,407,775 ) — 11,094 (1,396,681 ) Cash, cash equivalents and restricted cash, beginning of period 61,029 — 2,414 63,443 Increase in cash, cash equivalents and restricted cash 73,567 — 10,739 84,306 Cash, cash equivalents and restricted cash, end of period $ 134,596 $ — $ 13,153 $ 147,749 As of December 31, 2016 (In thousands) As Reported ASC 606 Adjustments ASU 2016-18 Adjustments As Adjusted Net income $ 24,802 $ (275 ) — $ 24,527 (Benefit) provision for deferred income taxes 11,344 (143 ) — 11,201 Accounts payable and accrued liabilities (6,767 ) 418 — (6,349 ) Net cash provided by operating activities 97,570 — (2,857 ) 94,713 Cash, cash equivalents and restricted cash, beginning of period 78,278 — 5,271 83,549 Decrease in cash, cash equivalents and restricted cash (17,249 ) — (2,857 ) (20,106 ) Cash, cash equivalents and restricted cash, end of period $ 61,029 $ — $ 2,414 $ 63,443 As of December 31, 2015 (In thousands) As Reported ASC 606 Adjustments ASU 2016-18 Adjustments As Adjusted Net income $ 114,183 $ 63 — $ 114,246 (Benefit) provision for deferred income taxes (70,773 ) 42 — (70,731 ) Accounts payable and accrued liabilities 4,855 (105 ) — 4,750 Net cash provided by operating activities 56,715 — (711 ) 56,004 Net cash used in investing activities (158,754 ) — (2,252 ) (161,006 ) Cash, cash equivalents and restricted cash, beginning of period 87,604 — 8,234 95,838 Decrease in cash, cash equivalents and restricted cash (9,326 ) — (2,963 ) (12,289 ) Cash, cash equivalents and restricted cash, end of period $ 78,278 $ — $ 5,271 $ 83,549 Recently Issued Accounting Pronouncements – New Developments In January 2017, the FASB issued Accounting Standards Update ASU No. 2017-04, “Intangibles – Goodwill and Other: Simplifying the Test for Goodwill Impairment.” This amended guidance is intended to simplify how an entity is required to test goodwill for impairment by eliminating Step 2 from the goodwill impairment test. Step 2 measures goodwill impairment loss by comparing the implied fair value of a reporting unit’s goodwill with the carrying amount of goodwill. Under the amended guidance, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. The elimination of Step 2 from the goodwill impairment test should reduce the cost and complexity of evaluating goodwill for impairment. Amendments should be applied on a prospective basis disclosing the nature of and reason for the change in accounting principle upon transition. Disclosure should be provided in the first annual period and in the interim period in which the entity initially adopts the amendments. Updated amendments are effective for the interim and annual periods beginning after December 15, 2019 , and early adoption is permitted. We adopted this guidance effective October 1, 2017, and, in conjunction with the Company’s annual impairment assessment, recorded a $34.9 million goodwill impairment charge in 2017. In January 2017, the FASB issued ASU No. 2017-01, “Business Combinations – Clarifying the Definition of a Business.” This amendment is intended to clarify the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisition (or disposals) of assets or businesses. Amendments in this update provide a more robust framework to use in determining when a set of assets and activities is a business and to provide more consistency in applying the guidance, reduce the costs of application, and make the definition of a business more operable. The amendments are effective for interim and annual periods beginning after December 15, 2017. Early adoption is allowed as follows: (1) transactions for which acquisition date occurs before the issuance date or effective date of the amendments, only when the transaction has not been reported in financial statements that have been issued or made available for issuance and (2) transactions in which a subsidiary is deconsolidated or a group of assets is derecognized that occur before the issuance date or effective date of the amendments, only when the transaction has not been reported in financial statements that have been issued or made available for issuance. We currently anticipate adopting this accounting standard during the first quarter of 2018, and the adoption will result in future acquisitions which do not involve substantive processes being accounted for as asset acquisitions. In August 2016, the FASB issued ASU No. 2016-15, “Classification of Certain Cash Receipts and Cash Payments.” This new guidance is intended to reduce diversity in practice in how certain cash receipts and payments are classified in the statement of cash flows, including debt prepayment or extinguishment costs, the settlement of contingent liabilities arising from a business combination, proceeds from insurance settlements, and distributions from certain equity method investees. The guidance is effective for interim and annual periods beginning after December 15, 2017, and early adoption is permitted. The guidance requires application using a retrospective transition method. We adopted this standard effective January 1, 2018, which should not have a significant impact on our consolidated financial statements. In June 2016, the FASB issued ASU No. 2016-13, “Accounting for Credit Losses,” which amends the guidance on the impairment of financial instruments. This update adds an impairment model (known as the current expected credit losses model) that is based on expected losses rather than incurred losses. Under the new guidance, an entity recognizes, as an allowance, its estimate of expected credit losses. The effective date for this update is for the annual and interim periods beginning after December 15, 2019 and early adoption is permitted beginning after December 15, 2018. We are currently evaluating the impact of adopting this guidance on our consolidated financial statements. In February 2016, the FASB issued ASU No. 2016-02 “Leases” which addresses the recognition and measurement of leases. Under the new guidance, for all leases (with the exception of short-term leases), at the commencement date, lessees will be required to recognize a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis, and a right-of-use (“ROU”) asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Under the new guidance, lessor accounting is largely unchanged. Further, the new lease guidance simplifies the accounting for sale and leaseback transactions primarily because lessees must recognize lease assets and liabilities, which no longer provides a source for off balance sheet financing. The effective date for this update is for the annual and interim periods beginning after December 15, 2018 with early adoption permitted. Lessees and lessors must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the consolidated financial statements. Currently, we do not have any material capital leases or any material operating leases where we are the lessor. Our operating leases, primarily relating to certain ground leases and slot machines or VLTs, will be recorded on the balance sheet as an ROU asset with a corresponding lease liability, which will be amortized using the effective interest rate method as payments are made. The ROU asset will be depreciated on a straight-line basis and recognized as lease expense. The qualitative and quantitative effects of adoption of ASU 2016-02 are still being analyzed, and we are in the process of evaluating the full effect the new guidance will have on our consolidated financial statements including any new considerations with respect to the Isle Acquisition. |
Summary of Significant Accoun32
Summary of Significant Accounting Policies (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Accounting Policies [Abstract] | |
Schedule of Property, Plant and Equipment, Estimated Useful Life | Buildings and improvements 10 to 40 years Land improvements 10 to 20 years Furniture, fixtures and equipment 3 to 20 years Riverboat 10 to 25 years |
Summary of Net Revenues Disaggregated Type of Revenue and Reportable Segment | The Company’s consolidated statement of operations presents net revenue disaggregated by type or nature of the good or service (i.e., casino, pari-mutuel, food and beverage, hotel and other). A summary of net revenues disaggregated by type of revenue and reportable segment is presented below (amounts in thousands). Refer to Note 18 for a discussion of the Company’s reportable segments. Twelve Months Ended December 31, 2017 West Midwest South East Corporate and Other Total Casino $ 186,779 $ 231,366 $ 262,937 $ 403,932 $ — $ 1,085,014 Pari-mutuel commissions — — 5,743 8,270 — 14,013 Food and beverage 102,244 20,452 42,114 33,436 — 198,246 Hotel 91,811 12,177 21,459 7,891 — 133,338 Other 29,485 4,884 6,006 9,306 506 50,187 Net revenues $ 410,319 $ 268,879 $ 338,259 $ 462,835 $ 506 $ 1,480,798 Twelve Months Ended December 31, 2016 West Midwest South East Corporate and Other Total Casino $ 121,623 $ — $ 92,108 $ 377,740 $ — $ 591,471 Pari-mutuel commissions — — — 8,544 — 8,544 Food and beverage 96,708 — 26,133 32,376 — 155,217 Hotel 79,880 — 12,246 8,336 — 100,462 Other 29,330 — 3,070 12,371 — 44,771 Net revenues $ 327,541 $ — $ 133,557 $ 439,367 $ — $ 900,465 Twelve Months Ended December 31, 2015 West Midwest South East Corporate and Other Total Casino $ 52,547 $ — $ 98,051 $ 392,006 $ — $ 542,604 Pari-mutuel commissions — — — 8,996 — 8,996 Food and beverage 45,556 — 25,028 32,237 — 102,821 Hotel 23,502 — 11,940 8,452 — 43,894 Other 8,607 — 3,298 14,125 — 26,030 Net revenues $ 130,212 $ — $ 138,317 $ 455,816 $ — $ 724,345 |
Schedule of Impact of Adoption Previously Reported Condensed Consolidated Balance Sheets, Statements of Income, Cash Flows | The impact of adoption of ASC 606 to the previously reported condensed Consolidated Balance Sheets as of December 31, 2017 and 2016 was as follows: As of December 31, 2017 (In thousands) As Reported ASC 606 Adjustments As Adjusted Accrued other liabilities $ 61,346 $ 4,692 $ 66,038 Deferred income taxes 164,130 (1,163 ) 162,967 Total liabilities 2,601,346 3,529 2,604,875 Retained earnings 198,500 (3,529 ) 194,971 Total stockholders' equity 945,126 (3,529 ) 941,597 Total liabilities and stockholders' equity 3,546,472 — 3,546,472 As of December 31, 2016 (In thousands) As Reported ASC 606 Adjustments As Adjusted Accrued other liabilities $ 27,648 $ 3,856 $ 31,504 Deferred income taxes 90,385 (1,374 ) 89,011 Total liabilities 995,593 2,482 998,075 Retained earnings 124,560 (2,482 ) 122,078 Total stockholders' equity 298,451 (2,482 ) 295,969 Total liabilities and stockholders' equity 1,294,044 — 1,294,044 The impact of adoption ASC 606 to the previously reported Consolidated Statements of Income for the years ended December 31, 2017, 2016 and 2015 was as follows: For the Year Ended December 31, 2017 (In thousands) As Reported ASC 606 Adjustments As Adjusted REVENUES: Casino $ 1,228,540 $ (143,526 ) $ 1,085,014 Pari-mutuel commissions 14,134 (121 ) 14,013 Food and beverage 193,260 4,986 198,246 Hotel 119,095 14,243 133,338 Other 51,560 (1,373 ) 50,187 1,606,589 (125,791 ) 1,480,798 Less-promotional allowances (133,085 ) 133,085 — Net operating revenues 1,473,504 7,294 1,480,798 EXPENSES: Casino 638,362 (90,924 ) 547,438 Pari-mutuel commissions 13,509 142 13,651 Food and beverage 94,723 75,125 169,848 Hotel 34,282 16,293 50,575 Other 26,030 6,126 32,156 Marketing and promotions 82,525 649 83,174 General and administrative 241,095 (58 ) 241,037 Corporate 30,739 — 30,739 Impairment charges 38,016 — 38,016 Depreciation and amortization 105,891 — 105,891 Total operating expenses 1,305,172 7,353 1,312,525 LOSS ON SALE OR DISPOSAL OF PROPERTY AND EQUIPMENT (319 ) — (319 ) PROCEEDS FROM TERMINATED SALE 20,000 — 20,000 TRANSACTION EXPENSES (92,777 ) — (92,777 ) EQUITY IN (LOSS) INCOME OF UNCONSOLIDATED AFFILIATES (367 ) — (367 ) OPERATING INCOME 94,869 (59 ) 94,810 OTHER INCOME (EXPENSE): Interest expense, net (99,769 ) — (99,769 ) Loss on early retirement of debt, net (38,430 ) — (38,430 ) Total other expense (138,199 ) — (138,199 ) NET (LOSS) INCOME BEFORE INCOME TAXES (43,330 ) (59 ) (43,389 ) BENEFIT (PROVISION) FOR INCOME TAXES 117,270 (501 ) 116,769 NET INCOME $ 73,940 $ (560 ) $ 73,380 Net Income per share of Common Stock: Basic $ 1.10 $ (0.01 ) $ 1.09 Diluted $ 1.09 $ (0.01 ) $ 1.08 Weighted Average Basic Shares Outstanding 67,133,531 — 67,133,531 Weighted Average Diluted Shares Outstanding 68,102,814 — 68,102,814 For the Year Ended December 31, 2016 (In thousands) As Reported ASC 606 Adjustments As Adjusted REVENUES: Casino $ 693,013 $ (101,542 ) $ 591,471 Pari-mutuel commissions 8,600 (56 ) 8,544 Food and beverage 142,032 13,185 155,217 Hotel 94,312 6,150 100,462 Other 45,239 (468 ) 44,771 983,196 (82,731 ) 900,465 Less-promotional allowances (90,300 ) 90,300 — Net operating revenues 892,896 7,569 900,465 EXPENSES: Casino 390,325 (47,892 ) 342,433 Pari-mutuel commissions 9,787 — 9,787 Food and beverage 81,878 40,720 122,598 Hotel 30,746 10,466 41,212 Other 26,921 3,855 30,776 Marketing and promotions 40,600 290 40,890 General and administrative 130,172 548 130,720 Corporate 19,880 — 19,880 Depreciation and amortization 63,449 — 63,449 Total operating expenses 793,758 7,987 801,745 LOSS ON SALE OR DISPOSAL OF PROPERTY AND EQUIPMENT (836 ) — (836 ) TRANSACTION EXPENSES (9,184 ) — (9,184 ) OPERATING INCOME 89,118 (418 ) 88,700 OTHER INCOME (EXPENSE): Interest expense, net (50,917 ) — (50,917 ) Loss on early retirement of debt, net (155 ) — (155 ) Total other expense (51,072 ) — (51,072 ) NET (LOSS) INCOME BEFORE INCOME TAXES 38,046 (418 ) 37,628 BENEFIT (PROVISION) FOR INCOME TAXES (13,244 ) 143 (13,101 ) NET INCOME $ 24,802 $ (275 ) $ 24,527 Net Income per share of Common Stock: Basic $ 0.53 $ (0.01 ) $ 0.52 Diluted $ 0.52 $ (0.01 ) $ 0.51 Weighted Average Basic Shares Outstanding 47,033,311 — 47,033,311 Weighted Average Diluted Shares Outstanding 47,701,562 — 47,701,562 For the Year Ended December 31, 2015 (In thousands) As Reported ASC 606 Adjustments As Adjusted REVENUES: Casino $ 614,227 $ (71,623 ) $ 542,604 Pari-mutuel commissions 9,031 (35 ) 8,996 Food and beverage 97,740 5,081 102,821 Hotel 37,466 6,428 43,894 Other 26,077 (47 ) 26,030 784,541 (60,196 ) 724,345 Less-promotional allowances (64,757 ) 64,757 — Net operating revenues 719,784 4,561 724,345 EXPENSES: Casino 357,572 (36,956 ) 320,616 Pari-mutuel commissions 9,973 — 9,973 Food and beverage 52,606 31,961 84,567 Hotel 11,307 6,686 17,993 Other 15,325 2,150 17,475 Marketing and promotions 31,227 129 31,356 General and administrative 96,870 486 97,356 Corporate 16,469 — 16,469 Depreciation and amortization 56,921 — 56,921 Total operating expenses 648,270 4,456 652,726 LOSS ON SALE OR DISPOSAL OF PROPERTY AND EQUIPMENT (6 ) — (6 ) TRANSACTION EXPENSES (2,452 ) — (2,452 ) EQUITY IN (LOSS) INCOME OF UNCONSOLIDATED AFFILIATES 3,460 — 3,460 OPERATING INCOME 72,516 105 72,621 OTHER INCOME (EXPENSE): Interest expense, net (61,558 ) — (61,558 ) Gain on valuation of unconsolidated affiliate 35,582 — 35,582 Loss on early retirement of debt, net (1,937 ) — (1,937 ) Total other expense (27,913 ) — (27,913 ) NET (LOSS) INCOME BEFORE INCOME TAXES 44,603 105 44,708 BENEFIT (PROVISION) FOR INCOME TAXES 69,580 (42 ) 69,538 NET INCOME $ 114,183 $ 63 $ 114,246 Net Income per share of Common Stock: Basic $ 2.45 $ — $ 2.45 Diluted $ 2.43 $ — $ 2.43 Weighted Average Basic Shares Outstanding 46,550,042 — 46,550,042 Weighted Average Diluted Shares Outstanding 47,008,980 — 47,008,980 The impact of adoption of ASU 2016-18 and ASC 606 to the previously reported condensed Consolidated Statements of Cash Flows for the years ended December 31, 2017, 2016 and 2015 was as follows: As of December 31, 2017 (In thousands) As Reported ASC 606 Adjustments ASU 2016-18 Adjustments As Adjusted Net income $ 73,940 $ (560 ) — $ 73,380 (Benefit) provision for deferred income taxes (113,062 ) 501 — (112,561 ) Accounts payable and accrued liabilities (18,165 ) 59 — (18,106 ) Net cash provided by operating activities 130,241 — (355 ) 129,886 Net cash used in investing activities (1,407,775 ) — 11,094 (1,396,681 ) Cash, cash equivalents and restricted cash, beginning of period 61,029 — 2,414 63,443 Increase in cash, cash equivalents and restricted cash 73,567 — 10,739 84,306 Cash, cash equivalents and restricted cash, end of period $ 134,596 $ — $ 13,153 $ 147,749 As of December 31, 2016 (In thousands) As Reported ASC 606 Adjustments ASU 2016-18 Adjustments As Adjusted Net income $ 24,802 $ (275 ) — $ 24,527 (Benefit) provision for deferred income taxes 11,344 (143 ) — 11,201 Accounts payable and accrued liabilities (6,767 ) 418 — (6,349 ) Net cash provided by operating activities 97,570 — (2,857 ) 94,713 Cash, cash equivalents and restricted cash, beginning of period 78,278 — 5,271 83,549 Decrease in cash, cash equivalents and restricted cash (17,249 ) — (2,857 ) (20,106 ) Cash, cash equivalents and restricted cash, end of period $ 61,029 $ — $ 2,414 $ 63,443 As of December 31, 2015 (In thousands) As Reported ASC 606 Adjustments ASU 2016-18 Adjustments As Adjusted Net income $ 114,183 $ 63 — $ 114,246 (Benefit) provision for deferred income taxes (70,773 ) 42 — (70,731 ) Accounts payable and accrued liabilities 4,855 (105 ) — 4,750 Net cash provided by operating activities 56,715 — (711 ) 56,004 Net cash used in investing activities (158,754 ) — (2,252 ) (161,006 ) Cash, cash equivalents and restricted cash, beginning of period 87,604 — 8,234 95,838 Decrease in cash, cash equivalents and restricted cash (9,326 ) — (2,963 ) (12,289 ) Cash, cash equivalents and restricted cash, end of period $ 78,278 $ — $ 5,271 $ 83,549 |
Isle Acquisition and Reno Acq33
Isle Acquisition and Reno Acquisition and Preliminary Purchase Accounting (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Isle of Capri | |
Schedule of Purchase Consideration Calculation | Purchase consideration calculation (dollars in thousands, except shares and stock price) Shares Per share Cash paid for outstanding Isle common stock (1) $ 552,050 Shares of ERI common stock issued for Isle common stock (2) 28,468,182 $ 19.12 544,312 Cash paid by ERI to retire Isle's long-term debt (3) 828,000 Shares of ERI common stock for Isle equity awards (4) 10,383 Purchase consideration $ 1,934,745 (1) The cash component of the consideration represents 58% of the aggregate consideration paid in the Isle Acquisition. The Merger Agreement provided that Isle stockholders could elect to exchange each share of Isle common stock for either $23.00 in cash or 1.638 shares of ERI common stock, subject to proration such that the outstanding shares of Isle common stock will be exchanged for aggregate consideration comprised of 58% cash and 42% ERI common stock. See discussion of Stock Consideration component in note (2) below. (2) The Stock Consideration component of the consideration represents 42% of the aggregate consideration paid in the Isle Acquisition. The Merger Agreement provided that 58% of the aggregate consideration would be paid by ERI in cash, as described in note (1) above. The remaining 42% of the aggregate consideration was paid in shares of ERI common stock. The total Stock Consideration and per share consideration above were based on the ERI stock price on April 28, 2017 (the last business day prior to Isle Acquisition Date) which was $19.12 per share. (3) In addition to the cash paid to retire the principal amounts outstanding of Isle’s long-term debt, ERI paid $26.6 million in premiums and interest. (4) This amount represents consideration paid for the replacement of Isle’s outstanding equity awards. As discussed in Note 1, Isle’s outstanding equity awards were replaced by ERI equity awards with similar terms. A portion of the fair value of ERI awards issued represents consideration transferred, while a portion represents compensation expense based on the vesting terms of the equity awards. |
Summary of Accounting of the Purchase Consideration to the Identifiable Assets Acquired and Liabilities Assumed | The following table summarizes the preliminary purchase accounting of the purchase consideration to the identifiable Current and other assets, net $ 135,925 Property and equipment 908,816 Goodwill 715,196 Intangible assets (i) 517,470 Other noncurrent assets 15,082 Total assets 2,292,489 Current liabilities (144,306 ) Deferred income taxes (ii) (186,772 ) Other noncurrent liabilities (26,666 ) Total liabilities (357,744 ) Net assets acquired $ 1,934,745 (i) Intangible assets consist of gaming licenses, trade names, and player relationships. (ii) Deferred tax liabilities were derived based on fair value adjustments for property and equipment and identified intangibles. |
Schedule of Unaudited Pro Forma Information | The following unaudited pro forma information presents the results of operations of the Company for the years ended December 31, 2017 and 2016, as if the Isle Acquisition had both occurred on January 1, 2016 (in thousands except per share data). For the years ended December 31, 2017 2016 Net revenues $ 1,810,815 $ 1,840,170 Net income 173,027 28,138 |
Silver Legacy and Circus Reno | |
Schedule of Purchase Consideration Calculation | Purchase consideration calculation (dollars in thousands) Silver Legacy Circus Reno Total Cash consideration paid by ERI for MGM’s 50% equity interest and MGM’s member note $ 56,500 $ 16,000 $ 72,500 Fair value of ERI’s pre-existing 50% equity interest 56,500 — 56,500 Settlement of Silver Legacy’s long-term debt (1) 87,854 — 87,854 Prepayment penalty (1) 1,831 — 1,831 Closing Silver Legacy and Circus Reno net working capital (2) 6,124 2,111 8,235 Reverse member note (3) (6,107 ) — (6,107 ) Deferred tax liability 2,769 — 2,769 Purchase consideration $ 205,471 $ 18,111 $ 223,582 (1) Represents $5.0 million of short-term debt, $75.5 million of long-term debt, the remaining 50% of the $11.5 million of member notes (net of discount), and accrued interest of $1.6 million. Additionally, the Company paid a $1.8 million prepayment penalty as a result of the early payoff of the Silver Legacy long-term debt. (2) Per the Purchase and Sale Agreement, the purchase price was $72.5 million plus the Final Closing Net Working Capital (as defined in the Purchase and Sale Agreement). As agreed by both parties, the final working capital adjustment was $8.2 million. (3) Represents 50% of the $11.5 million of member notes (net of discount) due to ERI, and related accrued interest. This amount was settled in conjunction with the final, agreed-upon purchase consideration. |
Summary of Accounting of the Purchase Consideration to the Identifiable Assets Acquired and Liabilities Assumed | The following table summarizes the final purchase price accounting of the acquired assets and assumed liabilities (dollars in thousands): Silver Legacy Circus Reno Total Current and other assets, net $ 21,625 $ 2,115 $ 23,740 Property and equipment 168,037 14,996 183,033 Intangible assets (1) 5,000 1,000 6,000 Other noncurrent assets 10,809 — 10,809 Net assets acquired $ 205,471 $ 18,111 $ 223,582 (1) Intangible assets consist of trade names which are non-amortizable and loyalty programs which were amortized over one year. |
Accounts Receivable (Tables)
Accounts Receivable (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Receivables [Abstract] | |
Schedule of Accounts Receivable | Components of accounts receivable, net are as follows (in thousands): December 31, 2017 2016 Accounts receivable $ 47,017 $ 15,915 Allowance for doubtful accounts (1,220 ) (1,221 ) Total $ 45,797 $ 14,694 |
Investment in Unconsolidated 35
Investment in Unconsolidated Affiliates (Tables) - Silver Legacy Joint Venture | 12 Months Ended |
Dec. 31, 2017 | |
Summary of Information for Company's Equity Investment | Summarized information for the Company’s investment in and advances to the Silver Legacy Joint Venture for 2015 prior to its acquisition by the Company is as follows (in thousands): Period from, January 1, 2015 through November 23, 2015 Beginning balance $ 14,009 Equity in income of unconsolidated affiliate 3,460 Valuation of unconsolidated affiliate 35,582 Net acquisition of non-controlling interest 3,449 Ending balance $ 56,500 |
Summary of Results of Operations | Summarized results of operations for the Silver Legacy Joint Venture are as follows (in thousands): Period from, January 1, 2015 through November 23, 2015 Net revenues $ 117,029 Operating expenses (90,608 ) Operating income 26,421 Other expense (19,226 ) Net income $ 7,195 |
Property and Equipment (Tables)
Property and Equipment (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Property Plant And Equipment [Abstract] | |
Summary of Property and Equipment | Property and equipment consisted of the following (in thousands): December 31, 2017 2016 Land and improvements $ 284,374 $ 54,604 Buildings and other leasehold improvements 1,187,642 628,390 Riverboat 61,091 40,148 Furniture, fixtures and equipment 420,399 251,504 Furniture, fixtures and equipment held under capital leases (Note 16) 870 3,571 Construction in progress 14,451 6,985 1,968,827 985,202 Less—Accumulated depreciation and amortization (466,010 ) (372,860 ) Property and equipment, net $ 1,502,817 $ 612,342 |
Other and Intangible Assets, 37
Other and Intangible Assets, Net (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Other And Intangible Assets Net Disclosure [Abstract] | |
Schedule of Other and Intangible Assets, Net | Other and intangible assets, net, include the following amounts (in thousands): December 31, 2017 2016 Useful Life Goodwill $ 747,106 $ 66,826 Indefinite Gaming licenses $ 877,174 $ 482,074 Indefinite Trade names 108,250 3,100 Indefinite Trade names 6,700 6,700 1 - 3.5 years Loyalty programs 21,820 7,700 1 - 3 years Subtotal 1,013,944 499,574 Accumulated amortization trade names (6,290 ) (4,376 ) Accumulated amortization loyalty programs (10,838 ) (7,700 ) Total gaming licenses and other intangible assets $ 996,816 $ 487,498 Non-operating real property $ 18,069 $ 14,219 Unamortized debt issuance costs - New Revolving Credit Facility $ 8,616 $ — Restricted cash 9,886 — Other 12,130 11,406 Total other assets, net $ 30,632 $ 11,406 |
Accrued Other Liabilities (Tabl
Accrued Other Liabilities (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Payables And Accruals [Abstract] | |
Schedule of Accrued Other Liabilities | Accrued other liabilities consisted of the following (in thousands): December 31, 2017 2016 Accrued general liability claims $ 13,816 $ 3,228 Unclaimed chips 4,743 1,946 Accrued purses and track related liabilities 3,256 1,007 Jackpot progressives and other accrued gaming liabilities 18,724 6,678 Player's point liabilities 11,753 6,845 Construction payables 5,276 4,005 Other 8,470 7,795 Total accrued other liabilities $ 66,038 $ 31,504 |
Long-Term Debt and Other Long39
Long-Term Debt and Other Long-Term Liabilities (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Summary of Long-term Debt | Long-term debt consisted of the following (in thousands): December 31, 2017 2016 New Term Loan $ 956,750 $ — Less: Unamortized discount and debt issuance costs (18,748 ) — Net 938,002 — 6% Senior Notes 875,000 — Plus: Unamortized debt premium 26,605 — Less: Unamortized debt issuance costs (20,716 ) — Net 880,889 — 7% Senior Notes 375,000 375,000 Less: Unamortized discount and debt issuance costs (7,146 ) (8,141 ) Net 367,854 366,859 Term Loan — 418,625 Less: Unamortized discount and debt issuance costs — (12,578 ) Net — 406,047 Prior Revolving Credit Facility — 29,000 Less: Unamortized debt issuance costs — (2,023 ) Net — 26,977 Capital leases 917 543 Long-term notes payable 2,531 — Less: Current portion (615 ) (4,545 ) Total long-term debt $ 2,189,578 $ 795,881 |
Schedule of Maturities of Principal Amount of Long-term Debt | Maturities of the principal amount of the Company’s long-term debt as of December 31, 2017 are as follows: Years ending December 31, (In thousands) 2018 $ 615 2019 425 2020 172 2021 116 2022 126 Thereafter 2,208,744 $ 2,210,198 |
7% Senior Notes | |
Schedule of Redemption Prices of Notes | On or after August 1, 2018, the Company may redeem all or a portion of the Senior Notes upon not less than 30 nor more than 60 days’ notice, at the redemption prices (expressed as percentages of the principal amount) set forth below plus accrued and unpaid interest and additional interest, if any, on the Senior Notes redeemed, to the applicable redemption date, if redeemed during the twelve month period beginning on August 1 of the years indicated below: Year Percentage 2018 105.250 % 2019 103.500 % 2020 101.750 % 2021 and thereafter 100.000 % |
6% Senior Notes | |
Schedule of Redemption Prices of Notes | On or after April 1, 2020, the Company may redeem all or a portion of the 6% Senior Notes upon not less than 30 nor more than 60 days’ notice, at the redemption prices (expressed as percentages of the principal amount) set forth below plus accrued and unpaid interest and additional interest, if any, on the 6% Senior Notes redeemed, to the applicable redemption date, if redeemed during the 12-month period beginning on April 1 of the years indicated below: Year Percentage 2020 104.500 % 2021 103.000 % 2022 101.500 % 2023 and thereafter 100.000 % |
Income Taxes (Tables)
Income Taxes (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Income Tax Disclosure [Abstract] | |
Schedule of Components of Income Tax Expense (Benefit) | The components of the Company’s provision for income taxes for the years ended December 31, 2017, 2016 and 2015 are presented below (amounts in thousands). 2017 2016 2015 Current: Federal $ (3,959 ) $ (12 ) $ (29 ) State 380 1,173 665 Local (627 ) 739 557 Total current (4,206 ) 1,900 1,193 Deferred: Federal (104,400 ) 12,748 (68,069 ) State (186 ) (1,458 ) (2,683 ) Local (7,977 ) (89 ) 21 Total deferred (112,563 ) 11,201 (70,731 ) Income tax (benefit) expense $ (116,769 ) $ 13,101 $ (69,538 ) |
Schedule of Effective Income Tax Rate Reconciliation | The following is a reconciliation of the statutory federal income tax rate to the Company’s effective tax rate for the years ended December 31, 2017, 2016 and 2015: 2017 2016 2015 Federal statutory rate 35.0 % 35.0 % 35.0 % State and local taxes 2.8 % 4.3 % 1.0 % State tax rate adjustment 5.7 % — % (3.3 ) % Stock compensation 2.3 % (2.0 ) % — % Permanent items (4.6 ) % 1.5 % 0.4 % Goodwill impairment (27.1 ) % — % — % Transaction expenses (10.7 ) % — % — % Tax Cuts and Jobs Act 264.0 % — % — % Valuation allowance (2.3 ) % (3.6 ) % (180.0 ) % Minority interest (0.1 ) % 0.1 % 0.2 % Change in tax status — % — % 18.2 % Non-taxable gain on fair value adjustment — % — % (27.9 ) % Credits 3.5 % (1.8 ) % (1.0 ) % Other 0.6 % 1.3 % 1.9 % Effective income tax rate 269.1 % 34.8 % (155.5 ) % |
Schedule of Deferred Tax Assets and Liabilities | Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of the Company’s net deferred taxes related to continuing operations at December 31, 2016 and 2015 are as follows (amounts in thousands): 2017 2016 Deferred tax assets: Loss carryforwards $ 58,245 $ 38,377 Accrued expenses 10,806 9,132 Fixed assets — 6,327 Debt 2,147 9,991 Credit carryforwards 19,838 2,576 Stock-based compensation 2,451 1,216 Other 6,738 51 100,225 67,670 Deferred tax liabilities: Identified intangibles (203,015 ) (143,823 ) Fixed assets (28,375 ) — Investment in partnerships (2,146 ) (2,742 ) Prepaid expenses (3,288 ) (2,804 ) Other (97 ) (110 ) (236,921 ) (149,479 ) Valuation allowance (26,271 ) (7,202 ) Net deferred tax liabilities $ (162,967 ) $ (89,011 ) |
Stock-Based Compensation (Table
Stock-Based Compensation (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Share Based Compensation [Abstract] | |
Schedule of Share-based Compensation, Restricted Stock Units Award Activity | A summary of the RSU activity, including performance awards and converted Isle awards, for the years ended December 31, 2015, 2016 and 2017 is as follows: Equity Awards Weighted-Average Grant Date Fair Value Weighted-Average Remaining Contractual Life Aggregate Fair Value (in years) (in millions) Unvested outstanding as of January 1, 2015 — $ — — $ — Granted (1) 917,283 4.08 Vested (89,900 ) 4.03 Unvested outstanding as of December 31, 2015 827,383 $ 4.09 2.12 $ 3.40 Granted (2) 410,694 10.81 Vested (255,707 ) 5.83 Unvested outstanding as of December 31, 2016 982,370 $ 6.45 1.41 $ 6.33 Granted (3) 600,206 20.91 Exchanged (4) 860,557 18.94 Forfeited (11,870 ) 15.74 Vested (851,764 ) 18.37 Unvested outstanding as of December 31, 2017 1,579,499 $ 12.25 0.92 $ 19.35 (1) Includes 475,409 of performance awards at 135% of target and 351,974 time-based awards at 100% of target all of which were granted in 2015. (2) Includes 176,632 of performance awards at 96.5% of target and 234,062 time-based awards at 100% of target. (3) Includes 107,309 of performance awards at 108.5% of target, 100,833 of performance awards at 100% of target and 392,064 time-based awards at 100% of target. Performance awards granted in 2017 are based on a two-year performance criteria and accounted for as two sub-awards. (4) Represents exchanged Isle RSUs as a result of the Isle Acquisition based on the average of the ERI share price on the grant dates. |
Schedule of Share-based Compensation, Stock Options Activity | A summary of the ERI Stock Option activity for the years ended December 31, 2015, 2016 and 2017: Weighted- Weighted- Average Average Range of Exercise Remaining Aggregate Options Exercise Prices Price Contractual Life Intrinsic Value (in years) (in millions) Outstanding and Exercisable as of January 1, 2015 398,200 $ 2.44 $ 16.27 $ 7.88 4.54 $ 0.2 Expired (86,000 ) $ 11.30 $ 11.30 Outstanding and Exercisable as of December 31, 2015 312,200 $ 2.44 $ 16.27 $ 6.94 3.47 $ 1.3 Expired (10,000 ) $ 11.30 $ 11.30 Exercised (132,900 ) $ 2.44 $ 3.94 $ 2.89 Outstanding and Exercisable as of December 31, 2016 169,300 $ 2.44 $ 16.27 $ 9.94 0.86 $ 1.2 Exchanged (1) 1,351,168 $ 6.87 $ 15.60 10.12 Expired (62,871 ) $ 2.44 $ 12.29 $ 4.63 Exercised (1,185,745 ) $ 6.87 $ 16.27 $ 10.45 Outstanding and Exercisable as of December 31, 2017 271,852 $ 3.94 $ 15.60 $ 9.63 1.04 $ 6.4 |
Summary of Restricted Stock Awards Activity | A summary of the ERI Restricted Stock Awards activity for the year ended December 31, 2017 is as follows: Weighted- Average Grant Date Restricted Stock Fair Value Outstanding as of December 31, 2016 — $ — Exchanged (1) 180,374 19.23 Forfeited (1,602 ) 19.13 Vested (167,963 ) 19.24 Outstanding as of December 31, 2017 10,809 $ 19.13 (1) Represents exchanged Isle Restricted Stock Awards as a result of the Isle Acquisition. |
Earnings per Share (Tables)
Earnings per Share (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Earnings Per Share Basic And Diluted [Abstract] | |
Schedule of Reconciliation of the Numerators and Denominators of the Basic and Diluted Net Income Per Share Computations | The following table illustrates the required disclosure of the reconciliation of the numerators and denominators of the basic and diluted net income per share computations during the years ended December 31, 2017, 2016 and 2015 (dollars in thousands, except per share amounts): 2017 2016 2015 Net income available to common stockholders $ 73,380 $ 24,527 $ 114,246 Shares outstanding: Weighted average shares outstanding - basic 67,133,531 47,033,311 46,550,042 Effect of dilutive securities: Stock options 98,294 96,515 120,479 RSUs 870,989 571,736 338,459 Weighted average shares outstanding - diluted 68,102,814 47,701,562 47,008,980 Net income per common share attributable to common stockholders - basic: $ 1.09 $ 0.52 $ 2.45 Net income per common share attributable to common stockholders - diluted: $ 1.08 $ 0.51 $ 2.43 |
Accumulated Other Comprehensi43
Accumulated Other Comprehensive Income (Loss) (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Equity [Abstract] | |
Summary of Change In Accumulated Other Comprehensive Income (Loss) | A summary of the change in accumulated other comprehensive income (loss) during the three years ended December 31, 2017 and 2016 is as follows (in thousands): Balance as of December 31, 2014 $ 87 Other comprehensive loss (75 ) Balance as of December 31, 2015 12 Other comprehensive income — Balance as of December 31, 2016 12 Other comprehensive income 67 Balance as of December 31, 2017 $ 79 |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Fair Value Disclosures [Abstract] | |
Schedule of Assets Measured at Fair Value on a Recurring Basis | Items Measured at Fair Value on a Recurring Basis : The following table sets forth the assets measured at fair value on a recurring basis, by input level, in the consolidated balance sheets at December 31, 2017: December 31, 2017 Level 1 Level 2 Total Assets: Marketable securities $ 7,906 $ 9,725 $ 17,631 Restricted cash and investments 9,055 4,098 13,153 |
Schedule of estimated fair value of financial instruments | The estimated fair values of the Company’s financial instruments are as follows (amounts in thousands): December 31, 2017 December 31, 2016 Carrying Fair Carrying Fair Amount Value Amount Value Financial assets: Cash and cash equivalents $ 134,596 $ 134,596 $ 61,029 $ 61,029 Restricted cash 13,153 13,153 2,414 2,414 Marketable securities 17,631 17,631 — — Financial liabilities: 7% Senior Notes $ 367,854 $ 400,800 $ 366,859 $ 397,500 6% Senior Notes 880,889 914,375 — — New Term Loan 938,002 956,750 — — Other long-term debt 2,531 2,531 — — Term Loan — — 406,047 423,858 Revolving Credit Facility — — 26,977 29,000 Capital leases 917 917 543 543 Acquisition-related contingent considerations 486 486 496 496 |
Schedule of change in acquisition-related contingent consideration liability | The following table represents the change in acquisition-related contingent consideration liabilities for the period December 31, 2014 to December 31, 2017. Balance as of January 1, 2015 $ 524 Amortization of present value discount (1) 52 Fair value adjustment for change in consideration expected to be paid (2) 38 Settlements (85 ) Balance as of December 31, 2015 529 Amortization of present value discount (1) 70 Fair value adjustment for change in consideration expected to be paid (2) (13 ) Settlements (90 ) Balance as of December 31, 2016 496 Amortization of present value discount (1) 69 Fair value adjustment for change in consideration expected to be paid (2) 11 Settlements (90 ) Balance as of December 31, 2017 $ 486 (1) Changes in present value are included as a component of interest expense in the consolidated statements of income. (2) Fair value adjustments for changes in earn-out estimates are recorded as a component of general and administrative expense in the consolidated statements of income. |
Commitment and Contingencies (T
Commitment and Contingencies (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Commitments And Contingencies Disclosure [Abstract] | |
Schedule of Future Minimum Rental Payments for Operating Leases | The Company leases land and certain equipment, including some of our slot machines, timing and photo finish equipment, videotape and closed circuit television equipment, and certain pari‑mutuel equipment, under operating leases. Future minimum payments under non‑cancellable operating leases with initial terms of one year or more consisted of the following at December 31, 2017 (in thousands): Leases 2018 $ 12,057 2019 10,034 2020 8,400 2021 7,539 2022 6,628 Thereafter 143,530 $ 188,188 |
Segment Information (Tables)
Segment Information (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Segment Reporting [Abstract] | |
Summary of Reportable Segment | The Company aggregated its operations into three reportable segments based on the similar characteristics of the operating segments within the regions in which they operated as follows: Segment Property State Nevada Eldorado Reno Nevada Silver Legacy Nevada Circus Reno Nevada Louisiana Eldorado Shreveport Louisiana Eastern Presque Isle Downs Pennsylvania Scioto Downs Ohio Mountaineer West Virginia The following table summarizes our current segments: Segment Property State West Eldorado Reno Nevada Silver Legacy Nevada Circus Reno Nevada Isle Black Hawk Colorado Lady Luck Black Hawk Colorado Midwest Waterloo Iowa Bettendorf Iowa Boonville Missouri Cape Girardeau Missouri Caruthersville Missouri Kansas City Missouri South Pompano Florida Eldorado Shreveport Louisiana Lake Charles Louisiana Lula Mississippi Vicksburg Mississippi East Presque Isle Downs Pennsylvania Nemacolin Pennsylvania Scioto Downs Ohio Mountaineer West Virginia |
Schedule of Operating Data for Reportable Segments | The following table sets forth, for the periods indicated, certain operating data for our four reportable segments. Amounts related to pre-acquisition periods (prior to May 1, 2017) conform to prior presentation as the additional operating segments associated with the Isle Acquisition are incremental to the previously disclosed reportable segments. For the year ended December 31, 2017 2016 2015 (in thousands) Revenues and expenses West: Net operating revenues $ 410,319 $ 327,541 $ 130,212 Operating income—West $ 66,108 $ 41,451 $ 14,106 Midwest: Net operating revenues $ 268,879 $ — $ — Operating income—Midwest $ 62,071 $ — $ — South: Net operating revenues $ 338,259 $ 133,557 $ 138,317 Operating income—South $ 3,680 $ 23,378 $ 21,423 East: Net operating revenues $ 462,835 $ 439,367 $ 455,816 Operating income—East $ 68,101 $ 53,361 $ 56,479 Corporate: Net revenues $ 506 $ — $ — Operating loss—Corporate $ (105,150 ) $ (29,490 ) $ (19,387 ) Total Reportable Segments Net operating revenues $ 1,480,798 $ 900,465 $ 724,345 Operating income – Total Reportable Segments $ 94,810 $ 88,700 $ 72,621 Reconciliations to Consolidated Net Income: Operating Income — Total Reportable Segments $ 94,810 $ 88,700 $ 72,621 Unallocated income and expenses: Interest expense, net (99,769 ) (50,917 ) (61,558 ) Gain on valuation of unconsolidated affiliate — — 35,582 Loss on early retirement of debt (38,430 ) (155 ) (1,937 ) Benefit (provision) for income taxes 116,769 (13,101 ) 69,538 Net income $ 73,380 $ 24,527 $ 114,246 |
Schedule of Capital Expenditures for Reportable Segments | For the Year Ended December 31, 2017 2016 2015 (in thousands) Capital Expenditures (a) West $ 44,952 $ 22,812 $ 4,682 Midwest 9,115 — — South 7,672 5,842 4,032 East (a) 10,155 18,491 26,556 Corporate 11,628 235 1,492 Total $ 83,522 $ 47,380 $ 36,762 (a) Before reimbursements from the state of West Virginia for qualified capital expenditures of $0.4 million, $4.2 million and $1.3 million for the years ended December 31, 2017, 2016 and 2015, respectively. |
Schedule of Balance Sheet Information for Reportable Segments | West Midwest South East Corporate, Other & Eliminations Total Balance sheet as of December 31, 2017 (in thousands) Total assets $ 1,278,062 $ 1,188,758 $ 804,318 $ 1,185,806 $ (910,472 ) $ 3,546,472 Goodwill 152,775 327,088 200,417 66,826 — 747,106 Balance sheet as of December 31, 2016 Total assets $ 377,688 $ — $ 128,427 $ 850,904 $ (62,975 ) $ 1,294,044 Goodwill — — — 66,826 — 66,826 |
Schedule of Goodwill by Reportable Segment | 2017 Balance at January 1 Acquisitions Impairments Balance at December 31 (in thousands) Goodwill by reportable segment: West $ — $ 152,775 $ — $ 152,775 Midwest — 327,088 — 327,088 South — 235,333 (34,916 ) 200,417 East 66,826 — — 66,826 $ 66,826 $ 715,196 $ (34,916 ) $ 747,106 2016 Balance at January 1 Acquisitions Impairments Balance at December 31 (in thousands) Goodwill by reportable segment: West $ — $ — $ — $ — Midwest — — — — South — — — — East 66,826 — — 66,826 $ 66,826 $ — $ — $ 66,826 |
Consolidating Condensed Finan47
Consolidating Condensed Financial Information (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Condensed Financial Information Of Parent Company Only Disclosure [Abstract] | |
Consolidating Condensed Balance Sheet | The consolidating condensed balance sheet as of December 31, 2017 is as follows: Balance Sheet Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated Current assets $ 27,572 $ 201,321 $ 22,139 $ — $ 251,032 Intercompany receivables 274,147 — 34,493 (308,640 ) — Investments in subsidiaries 2,437,287 — — (2,437,287 ) — Property and equipment, net 12,042 1,483,473 7,302 — 1,502,817 Other assets 37,459 1,764,291 27,282 (36,409 ) 1,792,623 Total assets $ 2,788,507 $ 3,449,085 $ 91,216 $ (2,782,336 ) $ 3,546,472 Current liabilities $ 28,677 $ 169,348 $ 25,726 $ — $ 223,751 Intercompany payables — 308,640 — (308,640 ) — Long-term debt, less current maturities 1,814,185 350,000 25,393 — 2,189,578 Deferred income tax liabilities — 199,376 — (36,409 ) 162,967 Other accrued liabilities 4,127 19,624 4,828 — 28,579 Stockholders’ equity 941,518 2,402,097 35,269 (2,437,287 ) 941,597 Total liabilities and stockholders’ equity $ 2,788,507 $ 3,449,085 $ 91,216 $ (2,782,336 ) $ 3,546,472 The consolidating condensed balance sheet as of December 31, 2016 is as follows: Balance Sheet Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated Current assets $ 1,860 $ 99,494 $ 399 $ — $ 101,753 Intercompany receivables 371,765 — 1,186 (372,951 ) — Investments in subsidiaries 297,223 — — (297,223 ) — Property and equipment, net 1,965 610,377 — — 612,342 Other assets 55,158 572,448 11 (47,668 ) 579,949 Total assets $ 727,971 $ 1,282,319 $ 1,596 $ (717,842 ) $ 1,294,044 Current liabilities $ 11,381 $ 94,499 $ 16 $ — $ 105,896 Intercompany payables — 372,951 — (372,951 ) — Long-term debt, less current maturities 420,633 375,248 — — 795,881 Deferred income tax liabilities — 136,679 — (47,668 ) 89,011 Other accrued liabilities — 7,287 — — 7,287 Stockholders’ equity 295,957 295,655 1,580 (297,223 ) 295,969 Total liabilities and stockholders’ equity $ 727,971 $ 1,282,319 $ 1,596 $ (717,842 ) $ 1,294,044 |
Consolidating Condensed Statements of Income | The consolidating condensed statements of income for the year ended December 31, 2017 is as follows: Statements of Income: Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated Revenues: Gaming and pari-mutuel commissions $ — $ 1,076,957 $ 22,070 $ — $ 1,099,027 Non-gaming — 374,246 7,525 — 381,771 Net revenues — 1,451,203 29,595 — 1,480,798 Operating expenses: Gaming and pari-mutuel commissions — 546,207 14,882 — 561,089 Non-gaming — 250,160 2,419 — 252,579 Marketing and promotions — 80,893 2,281 — 83,174 General and administrative — 235,905 5,132 — 241,037 Corporate 31,620 (4,318 ) 3,437 — 30,739 Impairment charges — 38,016 — — 38,016 Management fee (31,620 ) 31,620 — — — Depreciation and amortization 1,030 104,454 407 — 105,891 Total operating expenses 1,030 1,282,937 28,558 — 1,312,525 Loss on sale of asset or disposal of property and equipment (20 ) (299 ) — — (319 ) Proceeds from terminated sale — 20,000 — — 20,000 Transaction expenses (70,865 ) (21,912 ) — — (92,777 ) Equity in loss of unconsolidated affiliate — (367 ) — — (367 ) Operating (loss) income (71,915 ) 165,688 1,037 — 94,810 Interest expense, net (73,448 ) (25,221 ) (1,100 ) — (99,769 ) Loss on early retirement of debt, net (38,430 ) — — — (38,430 ) Subsidiary income (loss) 205,251 — — (205,251 ) — (Loss) income before income taxes 21,458 140,467 (63 ) (205,251 ) (43,389 ) Income tax benefit (provision) 51,922 69,787 (4,940 ) — 116,769 Net income (loss) $ 73,380 $ 210,254 $ (5,003 ) $ (205,251 ) $ 73,380 The consolidating condensed statements of income for the year ended December 31, 2016 is as follows: Statements of Income: Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated Revenues: Gaming and pari-mutuel commissions $ — $ 599,750 $ 265 $ — $ 600,015 Non-gaming — 300,360 90 — 300,450 Net revenues — 900,110 355 — 900,465 Operating expenses: Gaming and pari-mutuel commissions — 352,220 — — 352,220 Non-gaming — 194,586 — — 194,586 Marketing and promotions — 40,886 4 — 40,890 General and administrative — 130,720 — — 130,720 Corporate 19,560 320 — — 19,880 Management fee (19,841 ) 19,841 — — — Depreciation and amortization 454 62,995 — — 63,449 Total operating expenses 173 801,568 4 — 801,745 Loss on sale of asset or disposal of property and equipment — (836 ) — — (836 ) Transaction expenses (9,184 ) — — — (9,184 ) Operating (loss) income (9,357 ) 97,706 351 — 88,700 Interest expense, net (24,562 ) (26,355 ) — — (50,917 ) Loss on early retirement of debt, net (155 ) — — — (155 ) Subsidiary income (loss) 45,372 — — (45,372 ) — Income (loss) before income taxes 11,298 71,351 351 (45,372 ) 37,628 Income tax benefit (provision) 13,229 (26,207 ) (123 ) — (13,101 ) Net income (loss) $ 24,527 $ 45,144 $ 228 $ (45,372 ) $ 24,527 The consolidating condensed statements of income for the year ended December 31, 2015 is as follows: Statements of Income: Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated Revenues: Gaming and pari-mutuel commissions $ — $ 551,339 $ 261 $ — $ 551,600 Non-gaming — 172,745 — — 172,745 Net revenues — 724,084 261 — 724,345 Operating expenses: Gaming and pari-mutuel commissions — 330,589 — — 330,589 Non-gaming — 120,035 — — 120,035 Marketing and promotions — 31,349 7 — 31,356 General and administrative — 97,356 — — 97,356 Corporate 13,738 2,731 — — 16,469 Management fee (13,760 ) 13,760 — — — Depreciation and amortization 369 56,552 — — 56,921 Total operating expenses 347 652,372 7 — 652,726 Loss on sale of asset or disposal of property and equipment — (6 ) — — (6 ) Transaction expenses (2,368 ) (84 ) — — (2,452 ) Equity in loss of unconsolidated affiliate — 3,460 — — 3,460 Operating (loss) income (2,715 ) 75,082 254 — 72,621 Interest expense, net (10,613 ) (50,945 ) — — (61,558 ) Loss on early retirement of debt, net (1,855 ) (82 ) — — (1,937 ) Gain on valuation of unconsolidated affiliate — 35,582 — — 35,582 Subsidiary income (loss) 86,145 — — (86,145 ) — Income (loss) before income taxes 70,962 59,637 254 (86,145 ) 44,708 Income tax benefit 43,284 26,329 (75 ) — 69,538 Net income (loss) $ 114,246 $ 85,966 $ 179 $ (86,145 ) $ 114,246 |
Consolidating Condensed Statement of Cash Flows | The consolidating condensed statement of cash flows for the year ended December 31, 2017 is as follows: Statement of Cash Flows Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Entries Eldorado Resorts, Inc. Consolidated Net cash (used in) provided by operating activities $ (44,737 ) $ 170,553 $ 4,070 $ — $ 129,886 INVESTING ACTIVITIES: Purchase of property and equipment, net (11,073 ) (70,810 ) (1,639 ) — (83,522 ) Reimbursement of capital expenditures from West Virginia regulatory authorities — 361 — — 361 Proceeds from sale of property and equipment — 135 — — 135 Net cash (used in) provided by business combinations (1,355,370 ) 37,103 5,216 — (1,313,051 ) Investment in and loans to unconsolidated affiliate — (604 ) — — (604 ) Net cash (used in) provided by investing activities (1,366,443 ) (33,815 ) 3,577 — (1,396,681 ) FINANCING ACTIVITIES: Proceeds from issuance of New Term Loan 1,450,000 — — — 1,450,000 Proceeds from issuance of 6% Senior Notes 875,000 — — — 875,000 Proceeds from issuance of New Revolving Credit Facility 166,953 — — — 166,953 Payments on Term Loan (1,062 ) — — — (1,062 ) Payments on New Term Loan (493,250 ) — — — (493,250 ) Payments under New Revolving Credit Facility (166,953 ) — — — (166,953 ) Borrowings under Prior Revolving Credit Facility 41,000 — — — 41,000 Payments under Prior Revolving Credit Facility (29,000 ) — — — (29,000 ) Retirement of Term Loan (417,563 ) — — — (417,563 ) Retirement of Prior Revolving Credit Facility (41,000 ) — — — (41,000 ) Debt premium proceeds 27,500 — — — 27,500 Net proceeds from (payments to) related parties 72,011 (79,634 ) 7,623 — — Payment of other long-term obligation (43 ) — — — (43 ) Payments on capital leases — (318 ) (172 ) — (490 ) Debt issuance costs (51,526 ) — — — (51,526 ) Taxes paid related to net share settlement of equity awards (11,365 ) — — — (11,365 ) Proceeds from exercise of stock options 2,900 — — — 2,900 Net cash provided by (used in) financing activities 1,423,602 (79,952 ) 7,451 — 1,351,101 INCREASE IN CASH AND CASH EQUIVALENTS 12,422 56,786 15,098 — 84,306 CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 1,409 61,633 401 — 63,443 CASH AND CASH EQUIVALENTS, END OF YEAR $ 13,831 $ 118,419 $ 15,499 $ — $ 147,749 RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: Cash and cash equivalents $ 13,202 $ 114,925 $ 6,469 $ — $ 134,596 Restricted cash 629 2,495 143 — 3,267 Restricted cash included in other noncurrent assets — 999 8,887 — 9,886 Total cash, cash equivalents and restricted cash $ 13,831 $ 118,419 $ 15,499 $ — $ 147,749 The consolidating condensed statement of cash flows for the year ended December 31, 2016 is as follows: Statement of Cash Flows Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated Net cash (used in) provided by operating activities $ (16,321 ) $ 110,933 $ 101 $ — $ 94,713 INVESTING ACTIVITIES: Purchase of property and equipment, net 133 (47,512 ) (1 ) — (47,380 ) Reimbursement of capital expenditures from West Virginia regulatory authorities — 4,207 — — 4,207 Proceeds from sale of property and equipment — 1,560 — — 1,560 (Increase) Decrease in other assets, net (16 ) 675 — — 659 Net cash used in business combinations — (194 ) — — (194 ) Net cash provided by (used in) investing activities 117 (41,264 ) (1 ) — (41,148 ) FINANCING ACTIVITIES: Proceeds from long-term debt borrowings (4,250 ) — — — (4,250 ) Borrowings under Prior Revolving Credit Facility 73,000 — — — 73,000 Payments under Prior Revolving Credit Facility (137,500 ) — — — (137,500 ) Principal payments on capital leases — (274 ) — — (274 ) Debt issuance costs (4,288 ) — — — (4,288 ) Net proceeds from (payments to) related parties 90,353 (90,486 ) 133 — — Taxes paid related to net share settlement of equity awards (744 ) — — — (744 ) Proceeds from exercise of stock options 385 — — — 385 Net cash provided by (used in) financing activities 16,956 (90,760 ) 133 — (73,671 ) INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 752 (21,091 ) 233 — (20,106 ) CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 657 82,724 168 — 83,549 CASH AND CASH EQUIVALENTS, END OF YEAR $ 1,409 $ 61,633 $ 401 $ — $ 63,443 RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: Cash and cash equivalents $ 811 $ 59,817 $ 401 $ — $ 61,029 Restricted cash 598 1,816 — — 2,414 Total cash, cash equivalents and restricted cash $ 1,409 $ 61,633 $ 401 $ — $ 63,443 The consolidating condensed statement of cash flows for the year ended December 31, 2015 is as follows: Statement of Cash Flows Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated Net cash (used in) provided by operating activities $ (2,951 ) $ 58,783 $ 172 $ — $ 56,004 INVESTING ACTIVITIES: Purchase of property and equipment, net (2,922 ) (33,840 ) — — (36,762 ) Reimbursement of capital expenditures from West Virginia regulatory authorities — 1,266 — — 1,266 Investment in unconsolidated affiliate — (1,010 ) — — (1,010 ) Proceeds from sale of property and equipment — 153 — — 153 (Increase) Decrease in other assets, net (89 ) 204 — — 115 Net cash used in business combinations (18,394 ) (106,374 ) — — (124,768 ) Net cash used in by investing activities (21,405 ) (139,601 ) — — (161,006 ) FINANCING ACTIVITIES: Proceeds from long-term debt borrowings 800,000 — — — 800,000 Borrowings under Prior Revolving Credit Facility 131,000 — — — 131,000 Payments under Prior Revolving Credit Facility (37,500 ) — — — (37,500 ) Principal payments under 7% Senior Notes (2,125 ) — — — (2,125 ) Retirement of long-term debt (728,664 ) — — — (728,664 ) Principal payments on capital leases — (88 ) — — (88 ) Debt issuance costs (25,820 ) — — — (25,820 ) Call premium on early retirement of debt (44,090 ) — — — (44,090 ) Net (payments to) proceeds from related parties (67,788 ) 68,511 (723 ) — — Net cash provided by (used in) financing activities 25,013 68,423 (723 ) — 92,713 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 657 (12,395 ) (551 ) — (12,289 ) CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR — 95,119 719 — 95,838 CASH AND CASH EQUIVALENTS, END OF YEAR $ 657 $ 82,724 $ 168 $ — $ 83,549 RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: Cash and cash equivalents $ 657 $ 77,453 $ 168 $ — $ 78,278 Restricted cash — 5,271 — — 5,271 Total cash, cash equivalents and restricted cash $ 657 $ 82,724 $ 168 $ — $ 83,549 |
Quarterly Data (Unaudited) (Tab
Quarterly Data (Unaudited) (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Quarterly Financial Data [Abstract] | |
Quarterly Data (Unaudited) | The following table sets forth certain consolidated quarterly financial information for the years ended December 31, 2017, 2016 and 2015. The quarterly information only includes the operations of Isle from the Isle Acquisition Date through December 31, 2017 and the operations of Silver Legacy and Circus Reno from the Reno Acquisition Date through December 31, 2017. Quarter Ended March 31, June 30, September 30, December 31, (Dollars in thousands, except per share amounts) 2017: Net revenues $ 202,393 $ 375,626 $ 472,878 $ 429,901 Operating expenses 186,561 320,480 389,273 416,211 Operating income (loss) 14,028 (30,467 ) 101,493 9,756 Net income (loss) $ 945 $ (46,190 ) $ 29,687 $ 88,938 Basic net income (loss) per common share $ 0.02 $ (0.68 ) $ 0.39 $ 1.16 Diluted net income (loss) per common share $ 0.02 $ (0.68 ) $ 0.38 $ 1.14 Weighted average shares outstanding—basic 47,120,751 67,453,095 76,902,070 76,961,015 Weighted average shares outstanding—diluted 48,081,281 67,453,095 77,959,689 77,998,742 Quarter Ended March 31, June 30, September 30, December 31, (Dollars in thousands, except per share amounts) 2016: Net revenues $ 215,583 $ 233,493 $ 243,049 $ 208,340 Operating expenses 196,855 203,016 210,584 191,290 Operating income 18,281 29,585 27,739 13,095 Net income $ 3,379 $ 10,737 $ 9,450 $ 961 Basic net income per common share $ 0.07 $ 0.23 $ 0.20 $ 0.02 Diluted net income per common share $ 0.07 $ 0.22 $ 0.20 $ 0.02 Weighted average shares outstanding—basic 46,933,094 47,071,608 47,193,120 47,105,744 Weighted average shares outstanding—diluted 47,534,761 47,721,075 47,834,644 47,849,554 Quarter Ended March 31, June 30, September 30, December 31, (Dollars in thousands, except per share amounts) 2015: Net revenues $ 168,451 $ 183,578 $ 184,481 $ 187,835 Operating expenses 155,777 161,402 162,523 173,024 Operating income 12,072 23,032 24,121 13,396 Net (loss) income $ (6,171 ) $ 4,779 $ 5,419 $ 110,219 Basic net (loss) income per common share $ (0.13 ) $ 0.10 $ 0.12 $ 2.36 Diluted net (loss) income per common share $ (0.13 ) $ 0.10 $ 0.12 $ 2.33 Weighted average shares outstanding—basic 46,494,638 46,516,614 46,516,614 46,670,735 Weighted average shares outstanding—diluted 46,494,638 46,657,618 46,763,589 47,227,127 |
Organization and Basis of Pre49
Organization and Basis of Presentation - Additional information (Details) $ / shares in Units, $ in Thousands | Nov. 21, 2017USD ($) | Sep. 13, 2017USD ($) | May 01, 2017USD ($)roomMachineGameaHotel$ / sharesshares | Jul. 07, 2015USD ($) | Sep. 30, 2017USD ($) | Dec. 31, 2017USD ($)roomMachineGameTerminal | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | Apr. 17, 2017 | Mar. 29, 2017USD ($) | Aug. 22, 2016USD ($) |
Organization and Basis of Presentation | |||||||||||
Total purchase consideration | $ | $ 72,500 | ||||||||||
Loss on early retirement of debt, net | $ | $ (38,430) | $ (155) | $ (1,937) | ||||||||
Equity purchase agreement termination date | Nov. 21, 2017 | ||||||||||
Forfeited deposit | $ | $ 20,000 | ||||||||||
Proceeds from terminated sale | $ | $ 20,000 | $ 20,000 | |||||||||
6% Senior Notes | |||||||||||
Organization and Basis of Presentation | |||||||||||
Long-term debt, gross | $ | $ 500,000 | $ 375,000 | |||||||||
Interest rate (as a percent) | 6.00% | 6.00% | 6.00% | 6.00% | |||||||
Percentage of issue price of principal amount | 105.50% | ||||||||||
Loss on early retirement of debt, net | $ | $ (11,100) | $ (38,400) | |||||||||
JP Morgan Chase Bank, N.A | 6% Senior Unsecured Notes | |||||||||||
Organization and Basis of Presentation | |||||||||||
Borrowing capacity | $ | $ 375,000 | ||||||||||
Interest rate (as a percent) | 6.00% | ||||||||||
JP Morgan Chase Bank, N.A | Senior Secured Credit Facility | |||||||||||
Organization and Basis of Presentation | |||||||||||
Borrowing capacity | $ | $ 1,750,000 | ||||||||||
JP Morgan Chase Bank, N.A | New Term Loan | |||||||||||
Organization and Basis of Presentation | |||||||||||
Borrowing capacity | $ | 1,450,000 | ||||||||||
JP Morgan Chase Bank, N.A | New Revolving Credit Facility | |||||||||||
Organization and Basis of Presentation | |||||||||||
Borrowing capacity | $ | $ 300,000 | ||||||||||
Isle Casino Hotel | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of room in hotel | 238 | ||||||||||
Number of slot machines | Machine | 1,026 | ||||||||||
Number of table games | Game | 27 | ||||||||||
Number of table poker room | 9 | ||||||||||
Number of acre owned | a | 10 | ||||||||||
Lady Luck Casino | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of room in hotel | 164 | ||||||||||
Number of slot machines | Machine | 452 | ||||||||||
Number of table games | Game | 10 | ||||||||||
Number of table poker room | 5 | ||||||||||
Isle Casino Racing Pompano | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of slot machines | Machine | 1,455 | ||||||||||
Number of table poker room | 45 | ||||||||||
Number of acre owned | a | 223 | ||||||||||
Isle Casino Bettendorf | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of room in hotel | 509 | ||||||||||
Number of slot machines | Machine | 978 | ||||||||||
Number of table games | Game | 20 | ||||||||||
Number of towers in hotel | 2 | ||||||||||
Isle Casino Waterloo | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of room in hotel | 194 | ||||||||||
Number of slot machines | Machine | 940 | ||||||||||
Number of table games | Game | 25 | ||||||||||
Isle of Capri Casino Hotel Lake Charles | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of room in hotel | 493 | ||||||||||
Number of slot machines | Machine | 1,173 | ||||||||||
Number of table games | Game | 47 | ||||||||||
Number of table poker room | 13 | ||||||||||
Number of acre owned | a | 19 | ||||||||||
Number of hotels | Hotel | 2 | ||||||||||
Amount of consideration | $ | $ 134,500 | ||||||||||
Isle of Capri Casino Lula | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of room in hotel | 486 | ||||||||||
Number of slot machines | Machine | 875 | ||||||||||
Number of table games | Game | 20 | ||||||||||
Number of hotels | Hotel | 2 | ||||||||||
Lady Luck Casino Vicksburg | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of room in hotel | 89 | ||||||||||
Number of slot machines | Machine | 616 | ||||||||||
Number of table games | Game | 9 | ||||||||||
Isle of Capri Casino Boonville | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of room in hotel | 140 | ||||||||||
Number of slot machines | Machine | 893 | ||||||||||
Number of table games | Game | 20 | ||||||||||
Isle Casino Cape Girardeau | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of slot machines | Machine | 872 | ||||||||||
Number of table games | Game | 24 | ||||||||||
Number of table poker room | 4 | ||||||||||
Lady Luck Casino Caruthersville | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of slot machines | Machine | 516 | ||||||||||
Number of table games | Game | 9 | ||||||||||
Isle of Capri Casino Kansas City | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of slot machines | Machine | 966 | ||||||||||
Number of table games | Game | 18 | ||||||||||
Lady Luck Casino Nemacolin | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of slot machines | Machine | 600 | ||||||||||
Number of table games | Game | 28 | ||||||||||
Number of acre owned | a | 2,000 | ||||||||||
Circus Reno | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of room in hotel | 1,571 | ||||||||||
Number of slot machines | Machine | 712 | ||||||||||
Number of table games | Game | 24 | ||||||||||
Isle of Capri | |||||||||||
Organization and Basis of Presentation | |||||||||||
Total purchase consideration | $ | $ 1,934,745 | ||||||||||
Transaction expenses | $ | $ 92,800 | $ 8,600 | |||||||||
Accrued costs and expenses | $ | 100 | ||||||||||
Loss on early retirement of debt, net | $ | $ (27,300) | ||||||||||
Isle of Capri | Merger Agreement | |||||||||||
Organization and Basis of Presentation | |||||||||||
Right to receive per share | $ / shares | $ 23 | ||||||||||
Cash election exchange rate (as a percent) | 58.00% | ||||||||||
Aggregate consideration amount | $ | $ 552,000 | ||||||||||
Stock election exchange rate (as a percent) | 42.00% | ||||||||||
Newly issued shares of ERI common stock | shares | 28,500,000 | ||||||||||
Total purchase consideration | $ | $ 1,930,000 | ||||||||||
Isle of Capri | Merger Agreement | Converted to a Right to Receive 1.638 Share of ERI Stock | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of shares granted on conversion (per share) | shares | 1.638 | ||||||||||
Eldorado Reno | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of room in hotel | 814 | ||||||||||
Number of slot machines | Machine | 1,125 | ||||||||||
Number of table games | Game | 46 | ||||||||||
Silver Legacy | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of slot machines | Machine | 1,187 | ||||||||||
Number of table games | Game | 63 | ||||||||||
Number of rooms in themed hotel | 1,711 | ||||||||||
Number of table poker room | 13 | ||||||||||
Eldorado Shreveport | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of slot machines | Machine | 1,397 | ||||||||||
Number of table games | Game | 52 | ||||||||||
Number of table poker room | 8 | ||||||||||
Number of rooms in suite art deco-style hotel | 403 | ||||||||||
Mountaineer | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of room in hotel | 357 | ||||||||||
Number of slot machines | Machine | 1,508 | ||||||||||
Number of table games | Game | 36 | ||||||||||
Number of table poker room | 10 | ||||||||||
Presque Isle Downs | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of slot machines | Machine | 1,593 | ||||||||||
Number of table games | Game | 33 | ||||||||||
Number of table poker room | 7 | ||||||||||
Scioto Downs | |||||||||||
Organization and Basis of Presentation | |||||||||||
Number of room in hotel | 118 | ||||||||||
Number of video lottery terminals | Terminal | 2,245 |
Summary of Significant Accoun50
Summary of Significant Accounting Policies - Additional Information (Details) | 12 Months Ended | |||
Dec. 31, 2017USD ($)Customer | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | Nov. 24, 2015 | |
Restricted Cash | ||||
Loss related to change in fair value | $ 100,000 | |||
Investment in Unconsolidated Affiliates | ||||
Impairment charge | 0 | $ 0 | $ 0 | |
Goodwill and Intangible Asset Impairment | ||||
Impairment charges related to goodwill | 34,916,000 | 0 | ||
Impairment charges related to trade names | $ 3,100,000 | |||
Impairment of goodwill and indefinite-lived intangible assets | 0 | 0 | ||
Disaggregation of Revenue | ||||
Number of performance obligation | Customer | 2 | |||
Advertising | ||||
Advertising Costs | $ 33,000,000 | 15,500,000 | 11,000,000 | |
Adoption of ASC Topic 606 | ||||
Advertising | ||||
Cumulative effect on retained earnings, before tax | 4,700,000 | |||
Cumulative effect on retained earnings, net of tax | 3,500,000 | |||
Complimentaries | ||||
Disaggregation of Revenue | ||||
Loyalty point redemption revenue | $ 172,400,000 | 112,800,000 | $ 112,300,000 | |
Silver Legacy Joint Venture | ||||
Investment in Unconsolidated Affiliates | ||||
Ownership interest (as a percent) | 50.00% | 50.00% | ||
Accounts Receivable | ||||
Accounts Receivable and Credit Risk | ||||
Concentration Risk, Credit Risk, Financial Instruments | $ 0 | $ 0 | ||
Nevada Department of Insurance | ||||
Restricted Cash | ||||
Certificates of deposit | 628,000 | |||
Port Resources, Inc. | Lake Charles | ||||
Restricted Cash | ||||
Certificates of deposit | $ 1,000,000 | |||
Certificates of Deposit | Nevada Department of Insurance | ||||
Restricted Cash | ||||
Certificates of deposit, maturity date | Jan. 28, 2018 | |||
Debt instrument extended, maturity date | Jan. 29, 2019 | |||
Certificates of Deposit | West Virginia Division of Environmental Protection | ||||
Restricted Cash | ||||
Certificates of deposit, maturity date | Oct. 27, 2018 | |||
Certificates of Deposit | Port Resources, Inc. | Lake Charles | ||||
Restricted Cash | ||||
Certificates of deposit, maturity date | Jul. 13, 2018 | |||
Deposit One | West Virginia Division of Environmental Protection | ||||
Restricted Cash | ||||
Certificates of deposit | $ 123,000 | |||
Deposit Two | West Virginia Division of Environmental Protection | ||||
Restricted Cash | ||||
Certificates of deposit | $ 76,000 |
Summary of Significant Accoun51
Summary of Significant Accounting Policies - Schedule of Property, Plant and Equipment, Estimated Useful Life (Details) | 12 Months Ended |
Dec. 31, 2017 | |
Buildings and Improvements | Minimum | |
Property Plant And Equipment [Line Items] | |
Property, plant and equipment, useful life | 10 years |
Buildings and Improvements | Maximum | |
Property Plant And Equipment [Line Items] | |
Property, plant and equipment, useful life | 40 years |
Land Improvements | Minimum | |
Property Plant And Equipment [Line Items] | |
Property, plant and equipment, useful life | 10 years |
Land Improvements | Maximum | |
Property Plant And Equipment [Line Items] | |
Property, plant and equipment, useful life | 20 years |
Furniture, Fixtures and Equipment | Minimum | |
Property Plant And Equipment [Line Items] | |
Property, plant and equipment, useful life | 3 years |
Furniture, Fixtures and Equipment | Maximum | |
Property Plant And Equipment [Line Items] | |
Property, plant and equipment, useful life | 20 years |
Riverboat | Minimum | |
Property Plant And Equipment [Line Items] | |
Property, plant and equipment, useful life | 10 years |
Riverboat | Maximum | |
Property Plant And Equipment [Line Items] | |
Property, plant and equipment, useful life | 25 years |
Summary of Significant Accoun52
Summary of Significant Accounting Policies - Summary of Net Revenues Disaggregated Type of Revenue and Reportable Segment (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||||||
Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2015 | Sep. 30, 2015 | Jun. 30, 2015 | Mar. 31, 2015 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | $ 429,901 | $ 472,878 | $ 375,626 | $ 202,393 | $ 208,340 | $ 243,049 | $ 233,493 | $ 215,583 | $ 187,835 | $ 184,481 | $ 183,578 | $ 168,451 | $ 1,480,798 | $ 900,465 | $ 724,345 |
Casino | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 1,085,014 | 591,471 | 542,604 | ||||||||||||
Pari-mutuel Commissions | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 14,013 | 8,544 | 8,996 | ||||||||||||
Food and Beverage | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 198,246 | 155,217 | 102,821 | ||||||||||||
Hotel | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 133,338 | 100,462 | 43,894 | ||||||||||||
Other | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 50,187 | 44,771 | 26,030 | ||||||||||||
Corporate | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 506 | ||||||||||||||
Corporate | Other | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 506 | ||||||||||||||
West Segment | Operating Segment | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 410,319 | 327,541 | 130,212 | ||||||||||||
West Segment | Operating Segment | Casino | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 186,779 | 121,623 | 52,547 | ||||||||||||
West Segment | Operating Segment | Food and Beverage | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 102,244 | 96,708 | 45,556 | ||||||||||||
West Segment | Operating Segment | Hotel | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 91,811 | 79,880 | 23,502 | ||||||||||||
West Segment | Operating Segment | Other | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 29,485 | 29,330 | 8,607 | ||||||||||||
Midwest Segment | Operating Segment | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 268,879 | ||||||||||||||
Midwest Segment | Operating Segment | Casino | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 231,366 | ||||||||||||||
Midwest Segment | Operating Segment | Food and Beverage | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 20,452 | ||||||||||||||
Midwest Segment | Operating Segment | Hotel | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 12,177 | ||||||||||||||
Midwest Segment | Operating Segment | Other | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 4,884 | ||||||||||||||
South Segment | Operating Segment | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 338,259 | 133,557 | 138,317 | ||||||||||||
South Segment | Operating Segment | Casino | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 262,937 | 92,108 | 98,051 | ||||||||||||
South Segment | Operating Segment | Pari-mutuel Commissions | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 5,743 | ||||||||||||||
South Segment | Operating Segment | Food and Beverage | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 42,114 | 26,133 | 25,028 | ||||||||||||
South Segment | Operating Segment | Hotel | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 21,459 | 12,246 | 11,940 | ||||||||||||
South Segment | Operating Segment | Other | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 6,006 | 3,070 | 3,298 | ||||||||||||
East Segment | Operating Segment | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 462,835 | 439,367 | 455,816 | ||||||||||||
East Segment | Operating Segment | Casino | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 403,932 | 377,740 | 392,006 | ||||||||||||
East Segment | Operating Segment | Pari-mutuel Commissions | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 8,270 | 8,544 | 8,996 | ||||||||||||
East Segment | Operating Segment | Food and Beverage | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 33,436 | 32,376 | 32,237 | ||||||||||||
East Segment | Operating Segment | Hotel | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | 7,891 | 8,336 | 8,452 | ||||||||||||
East Segment | Operating Segment | Other | |||||||||||||||
Disaggregation Of Revenue [Line Items] | |||||||||||||||
Net revenues | $ 9,306 | $ 12,371 | $ 14,125 |
Summary of Significant Accoun53
Summary of Significant Accounting Policies - Schedule of Impact of Adoption Previously Reported Condensed Consolidated Balance Sheets (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 |
Accrued other liabilities | $ 66,038 | $ 31,504 | ||
Deferred income taxes | 162,967 | 89,011 | ||
Total liabilities | 2,604,875 | 998,075 | ||
Retained earnings | 194,971 | 122,078 | ||
Total stockholders' equity | 941,597 | 295,969 | $ 268,460 | $ 151,622 |
Total liabilities and stockholders' equity | 3,546,472 | 1,294,044 | ||
Adoption of ASC Topic 606 | As Reported | ||||
Accrued other liabilities | 61,346 | 27,648 | ||
Deferred income taxes | 164,130 | 90,385 | ||
Total liabilities | 2,601,346 | 995,593 | ||
Retained earnings | 198,500 | 124,560 | ||
Total stockholders' equity | 945,126 | 298,451 | ||
Total liabilities and stockholders' equity | 3,546,472 | 1,294,044 | ||
Adoption of ASC Topic 606 | ASC 606 Adjustments | ||||
Accrued other liabilities | 4,692 | 3,856 | ||
Deferred income taxes | (1,163) | (1,374) | ||
Total liabilities | 3,529 | 2,482 | ||
Retained earnings | (3,529) | (2,482) | ||
Total stockholders' equity | $ (3,529) | $ (2,482) |
Summary of Significant Accoun54
Summary of Significant Accounting Policies - Schedule of Impact of Adoption Previously Reported Consolidated Statements of Income (Details) - USD ($) $ / shares in Units, $ in Thousands | Nov. 21, 2017 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2015 | Sep. 30, 2015 | Jun. 30, 2015 | Mar. 31, 2015 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
REVENUES: | ||||||||||||||||
Revenues | $ 1,480,798 | $ 900,465 | $ 724,345 | |||||||||||||
Net operating revenues | $ 429,901 | $ 472,878 | $ 375,626 | $ 202,393 | $ 208,340 | $ 243,049 | $ 233,493 | $ 215,583 | $ 187,835 | $ 184,481 | $ 183,578 | $ 168,451 | 1,480,798 | 900,465 | 724,345 | |
EXPENSES: | ||||||||||||||||
Other | 32,156 | 30,776 | 17,475 | |||||||||||||
Marketing and promotions | 83,174 | 40,890 | 31,356 | |||||||||||||
General and administrative | 241,037 | 130,720 | 97,356 | |||||||||||||
Corporate | 30,739 | 19,880 | 16,469 | |||||||||||||
Impairment charges | 38,016 | |||||||||||||||
Depreciation and amortization | 105,891 | 63,449 | 56,921 | |||||||||||||
Total operating expenses | 416,211 | 389,273 | 320,480 | 186,561 | 191,290 | 210,584 | 203,016 | 196,855 | 173,024 | 162,523 | 161,402 | 155,777 | 1,312,525 | 801,745 | 652,726 | |
LOSS ON SALE OR DISPOSAL OF PROPERTY AND EQUIPMENT | (319) | (836) | (6) | |||||||||||||
PROCEEDS FROM TERMINATED SALE | $ 20,000 | 20,000 | ||||||||||||||
TRANSACTION EXPENSES | (92,777) | (9,184) | (2,452) | |||||||||||||
EQUITY IN (LOSS) INCOME OF UNCONSOLIDATED AFFILIATES | (367) | 3,460 | ||||||||||||||
OPERATING INCOME | 9,756 | 101,493 | (30,467) | 14,028 | 13,095 | 27,739 | 29,585 | 18,281 | 13,396 | 24,121 | 23,032 | 12,072 | 94,810 | 88,700 | 72,621 | |
OTHER INCOME (EXPENSE): | ||||||||||||||||
Interest expense, net | (99,769) | (50,917) | (61,558) | |||||||||||||
Loss on early retirement of debt, net | (38,430) | (155) | (1,937) | |||||||||||||
Total other expense | (138,199) | (51,072) | (27,913) | |||||||||||||
NET (LOSS) INCOME BEFORE INCOME TAXES | (43,389) | 37,628 | 44,708 | |||||||||||||
BENEFIT (PROVISION) FOR INCOME TAXES | 116,769 | (13,101) | 69,538 | |||||||||||||
NET INCOME | $ 88,938 | $ 29,687 | $ (46,190) | $ 945 | $ 961 | $ 9,450 | $ 10,737 | $ 3,379 | $ 110,219 | $ 5,419 | $ 4,779 | $ (6,171) | $ 73,380 | $ 24,527 | 114,246 | |
Gain on valuation of unconsolidated affiliate | $ 35,582 | |||||||||||||||
Net Income per share of Common Stock: | ||||||||||||||||
Basic | $ 1.09 | $ 0.52 | $ 2.45 | |||||||||||||
Diluted | $ 1.14 | $ 0.38 | $ (0.68) | $ 0.02 | $ 0.02 | $ 0.20 | $ 0.22 | $ 0.07 | $ 2.33 | $ 0.12 | $ 0.10 | $ (0.13) | $ 1.08 | $ 0.51 | $ 2.43 | |
Weighted Average Basic Shares Outstanding | 76,961,015 | 76,902,070 | 67,453,095 | 47,120,751 | 47,105,744 | 47,193,120 | 47,071,608 | 46,933,094 | 46,670,735 | 46,516,614 | 46,516,614 | 46,494,638 | 67,133,531 | 47,033,311 | 46,550,042 | |
Weighted Average Diluted Shares Outstanding | 77,998,742 | 77,959,689 | 67,453,095 | 48,081,281 | 47,849,554 | 47,834,644 | 47,721,075 | 47,534,761 | 47,227,127 | 46,763,589 | 46,657,618 | 46,494,638 | 68,102,814 | 47,701,562 | 47,008,980 | |
Adoption of ASC Topic 606 | As Reported | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | $ 1,606,589 | $ 983,196 | $ 784,541 | |||||||||||||
Less-promotional allowances | (133,085) | (90,300) | (64,757) | |||||||||||||
Net operating revenues | 1,473,504 | 892,896 | 719,784 | |||||||||||||
EXPENSES: | ||||||||||||||||
Other | 26,030 | 26,921 | 15,325 | |||||||||||||
Marketing and promotions | 82,525 | 40,600 | 31,227 | |||||||||||||
General and administrative | 241,095 | 130,172 | 96,870 | |||||||||||||
Corporate | 30,739 | 19,880 | 16,469 | |||||||||||||
Impairment charges | 38,016 | |||||||||||||||
Depreciation and amortization | 105,891 | 63,449 | 56,921 | |||||||||||||
Total operating expenses | 1,305,172 | 793,758 | 648,270 | |||||||||||||
LOSS ON SALE OR DISPOSAL OF PROPERTY AND EQUIPMENT | (319) | (836) | (6) | |||||||||||||
PROCEEDS FROM TERMINATED SALE | 20,000 | |||||||||||||||
TRANSACTION EXPENSES | (92,777) | (9,184) | (2,452) | |||||||||||||
EQUITY IN (LOSS) INCOME OF UNCONSOLIDATED AFFILIATES | (367) | 3,460 | ||||||||||||||
OPERATING INCOME | 94,869 | 89,118 | 72,516 | |||||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||||
Interest expense, net | (99,769) | (50,917) | (61,558) | |||||||||||||
Loss on early retirement of debt, net | (38,430) | (155) | (1,937) | |||||||||||||
Total other expense | (138,199) | (51,072) | (27,913) | |||||||||||||
NET (LOSS) INCOME BEFORE INCOME TAXES | (43,330) | 38,046 | 44,603 | |||||||||||||
BENEFIT (PROVISION) FOR INCOME TAXES | 117,270 | (13,244) | 69,580 | |||||||||||||
NET INCOME | $ 73,940 | $ 24,802 | 114,183 | |||||||||||||
Gain on valuation of unconsolidated affiliate | $ 35,582 | |||||||||||||||
Net Income per share of Common Stock: | ||||||||||||||||
Basic | $ 1.10 | $ 0.53 | $ 2.45 | |||||||||||||
Diluted | $ 1.09 | $ 0.52 | $ 2.43 | |||||||||||||
Weighted Average Basic Shares Outstanding | 67,133,531 | 47,033,311 | 46,550,042 | |||||||||||||
Weighted Average Diluted Shares Outstanding | 68,102,814 | 47,701,562 | 47,008,980 | |||||||||||||
Adoption of ASC Topic 606 | ASC 606 Adjustments | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | $ (125,791) | $ (82,731) | $ (60,196) | |||||||||||||
Less-promotional allowances | 133,085 | 90,300 | 64,757 | |||||||||||||
Net operating revenues | 7,294 | 7,569 | 4,561 | |||||||||||||
EXPENSES: | ||||||||||||||||
Other | 6,126 | 3,855 | 2,150 | |||||||||||||
Marketing and promotions | 649 | 290 | 129 | |||||||||||||
General and administrative | (58) | 548 | 486 | |||||||||||||
Total operating expenses | 7,353 | 7,987 | 4,456 | |||||||||||||
OPERATING INCOME | (59) | (418) | 105 | |||||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||||
NET (LOSS) INCOME BEFORE INCOME TAXES | (59) | (418) | 105 | |||||||||||||
BENEFIT (PROVISION) FOR INCOME TAXES | (501) | 143 | (42) | |||||||||||||
NET INCOME | $ (560) | $ (275) | 63 | |||||||||||||
Net Income per share of Common Stock: | ||||||||||||||||
Basic | $ (0.01) | $ (0.01) | ||||||||||||||
Diluted | $ (0.01) | $ (0.01) | ||||||||||||||
Casino | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | $ 1,085,014 | $ 591,471 | 542,604 | |||||||||||||
Net operating revenues | 1,085,014 | 591,471 | 542,604 | |||||||||||||
EXPENSES: | ||||||||||||||||
Cost of goods and services | 547,438 | 342,433 | 320,616 | |||||||||||||
Casino | Adoption of ASC Topic 606 | As Reported | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | 1,228,540 | 693,013 | 614,227 | |||||||||||||
EXPENSES: | ||||||||||||||||
Cost of goods and services | 638,362 | 390,325 | 357,572 | |||||||||||||
Casino | Adoption of ASC Topic 606 | ASC 606 Adjustments | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | (143,526) | (101,542) | (71,623) | |||||||||||||
EXPENSES: | ||||||||||||||||
Cost of goods and services | (90,924) | (47,892) | (36,956) | |||||||||||||
Pari-mutuel Commissions | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | 14,013 | 8,544 | 8,996 | |||||||||||||
Net operating revenues | 14,013 | 8,544 | 8,996 | |||||||||||||
EXPENSES: | ||||||||||||||||
Cost of goods and services | 13,651 | 9,787 | 9,973 | |||||||||||||
Pari-mutuel Commissions | Adoption of ASC Topic 606 | As Reported | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | 14,134 | 8,600 | 9,031 | |||||||||||||
EXPENSES: | ||||||||||||||||
Cost of goods and services | 13,509 | 9,787 | 9,973 | |||||||||||||
Pari-mutuel Commissions | Adoption of ASC Topic 606 | ASC 606 Adjustments | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | (121) | (56) | (35) | |||||||||||||
EXPENSES: | ||||||||||||||||
Cost of goods and services | 142 | |||||||||||||||
Food and Beverage | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | 198,246 | 155,217 | 102,821 | |||||||||||||
Net operating revenues | 198,246 | 155,217 | 102,821 | |||||||||||||
EXPENSES: | ||||||||||||||||
Cost of goods and services | 169,848 | 122,598 | 84,567 | |||||||||||||
Food and Beverage | Adoption of ASC Topic 606 | As Reported | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | 193,260 | 142,032 | 97,740 | |||||||||||||
EXPENSES: | ||||||||||||||||
Cost of goods and services | 94,723 | 81,878 | 52,606 | |||||||||||||
Food and Beverage | Adoption of ASC Topic 606 | ASC 606 Adjustments | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | 4,986 | 13,185 | 5,081 | |||||||||||||
EXPENSES: | ||||||||||||||||
Cost of goods and services | 75,125 | 40,720 | 31,961 | |||||||||||||
Hotel | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | 133,338 | 100,462 | 43,894 | |||||||||||||
Net operating revenues | 133,338 | 100,462 | 43,894 | |||||||||||||
EXPENSES: | ||||||||||||||||
Cost of goods and services | 50,575 | 41,212 | 17,993 | |||||||||||||
Hotel | Adoption of ASC Topic 606 | As Reported | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | 119,095 | 94,312 | 37,466 | |||||||||||||
EXPENSES: | ||||||||||||||||
Cost of goods and services | 34,282 | 30,746 | 11,307 | |||||||||||||
Hotel | Adoption of ASC Topic 606 | ASC 606 Adjustments | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | 14,243 | 6,150 | 6,428 | |||||||||||||
EXPENSES: | ||||||||||||||||
Cost of goods and services | 16,293 | 10,466 | 6,686 | |||||||||||||
Other | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | 50,187 | 44,771 | 26,030 | |||||||||||||
Net operating revenues | 50,187 | 44,771 | 26,030 | |||||||||||||
Other | Adoption of ASC Topic 606 | As Reported | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | 51,560 | 45,239 | 26,077 | |||||||||||||
Other | Adoption of ASC Topic 606 | ASC 606 Adjustments | ||||||||||||||||
REVENUES: | ||||||||||||||||
Revenues | $ (1,373) | $ (468) | $ (47) |
Summary of Significant Accoun55
Summary of Significant Accounting Policies - Schedule of Impact of Adoption Previously Reported Condensed Consolidated Statements of Cash Flows (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Net income | $ 73,380 | $ 24,527 | $ 114,246 |
(Benefit) provision for deferred income taxes | (112,561) | 11,201 | (70,731) |
Accounts payable and accrued liabilities | (18,106) | (6,349) | 4,750 |
Net cash provided by operating activities | 129,886 | 94,713 | 56,004 |
Net cash used in investing activities | (1,396,681) | (41,148) | (161,006) |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR | 63,443 | 83,549 | 95,838 |
Increase (decrease) in cash, cash equivalents and restricted cash | 84,306 | (20,106) | (12,289) |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF YEAR | 147,749 | 63,443 | 83,549 |
Adoption of ASC Topic 606 | As Reported | |||
Net income | 73,940 | 24,802 | 114,183 |
(Benefit) provision for deferred income taxes | (113,062) | 11,344 | (70,773) |
Accounts payable and accrued liabilities | (18,165) | (6,767) | 4,855 |
Net cash provided by operating activities | 130,241 | 97,570 | 56,715 |
Net cash used in investing activities | (1,407,775) | (158,754) | |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR | 61,029 | 78,278 | 87,604 |
Increase (decrease) in cash, cash equivalents and restricted cash | 73,567 | (17,249) | (9,326) |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF YEAR | 134,596 | 61,029 | 78,278 |
Adoption of ASC Topic 606 | ASC 606 Adjustments | |||
Net income | (560) | (275) | 63 |
(Benefit) provision for deferred income taxes | 501 | (143) | 42 |
Accounts payable and accrued liabilities | 59 | 418 | (105) |
ASU 2016-18 Adjustments | Restatement Adjustment | |||
Net cash provided by operating activities | (355) | (2,857) | (711) |
Net cash used in investing activities | 11,094 | (2,252) | |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR | 2,414 | 5,271 | 8,234 |
Increase (decrease) in cash, cash equivalents and restricted cash | 10,739 | (2,857) | (2,963) |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF YEAR | $ 13,153 | $ 2,414 | $ 5,271 |
Isle Acquisition and Reno Acq56
Isle Acquisition and Reno Acquisition and Preliminary Purchase Accounting - Schedule of Purchase Consideration Calculation (Details) - USD ($) $ / shares in Units, $ in Thousands | May 01, 2017 | Nov. 24, 2015 | Jul. 07, 2015 | Dec. 31, 2017 | Dec. 31, 2016 |
Business Acquisition [Line Items] | |||||
Shares of ERI common stock issued for Isle common stock, shares | 76,825,966 | 47,105,744 | |||
Closing Silver Legacy and Circus Reno net working capital | $ 8,200 | ||||
Purchase consideration | $ 72,500 | ||||
Isle of Capri | |||||
Business Acquisition [Line Items] | |||||
Cash paid for outstanding Isle common stock | $ 552,050 | ||||
Shares of ERI common stock issued for Isle common stock, shares | 28,468,182 | ||||
Shares of ERI common stock issued for Isle common stock, per share | $ 19.12 | ||||
Shares of ERI common stock issued for Isle common stock | $ 544,312 | ||||
Cash paid by ERI to retire Isle's long-term debt | 828,000 | ||||
Shares of ERI common stock for Isle equity awards | 10,383 | ||||
Purchase consideration | $ 1,934,745 | ||||
Silver Legacy Joint Venture | Resorts | |||||
Business Acquisition [Line Items] | |||||
Cash consideration paid by ERI for MGM’s 50%equity interest and MGM’s member note | $ 56,500 | ||||
Fair value of ERI’s pre-existing 50% equity interest | 56,500 | ||||
Settlement of Silver Legacy’s long-term debt | 87,854 | ||||
Prepayment penalty | 1,831 | ||||
Closing Silver Legacy and Circus Reno net working capital | 6,124 | ||||
Reverse member note | (6,107) | ||||
Deferred tax liability | 2,769 | ||||
Purchase consideration | 205,471 | ||||
Circus Reno | Resorts | |||||
Business Acquisition [Line Items] | |||||
Cash consideration paid by ERI for MGM’s 50%equity interest and MGM’s member note | 16,000 | ||||
Closing Silver Legacy and Circus Reno net working capital | 2,111 | ||||
Purchase consideration | 18,111 | ||||
Silver Legacy and Circus Reno | Resorts | |||||
Business Acquisition [Line Items] | |||||
Cash consideration paid by ERI for MGM’s 50%equity interest and MGM’s member note | 72,500 | ||||
Fair value of ERI’s pre-existing 50% equity interest | 56,500 | ||||
Settlement of Silver Legacy’s long-term debt | 87,854 | ||||
Prepayment penalty | 1,831 | ||||
Closing Silver Legacy and Circus Reno net working capital | 8,235 | ||||
Reverse member note | (6,107) | ||||
Deferred tax liability | 2,769 | ||||
Purchase consideration | $ 223,582 |
Isle Acquisition and Reno Acq57
Isle Acquisition and Reno Acquisition and Preliminary Purchase Accounting - Schedule of Purchase Consideration Calculation (Parenthetical) (Details) - USD ($) $ / shares in Units, $ in Thousands | May 01, 2017 | Nov. 24, 2015 | Jul. 07, 2015 | Apr. 28, 2017 |
Business Acquisition [Line Items] | ||||
Purchase consideration | $ 72,500 | |||
Final working capital adjustment | $ 8,200 | |||
Isle of Capri | ||||
Business Acquisition [Line Items] | ||||
Cash paid for premiums and interest on Isle's long term debt | $ 26,600 | |||
Purchase consideration | $ 1,934,745 | |||
Isle of Capri | Merger Agreement | ||||
Business Acquisition [Line Items] | ||||
Cash consideration paid as percent of outstanding shares | 58.00% | |||
Equity consideration paid as percent of outstanding shares | 42.00% | |||
Right to receive per share | $ 23 | |||
Stock election exchange rate (as a percent) | 42.00% | |||
Stock consideration (per share) | $ 19.12 | |||
Purchase consideration | $ 1,930,000 | |||
Isle of Capri | Merger Agreement | Converted to a Right to Receive 1.638 Share of ERI Stock | ||||
Business Acquisition [Line Items] | ||||
Number of shares granted on conversion (per share) | 1.638 | |||
Silver Legacy Joint Venture | ||||
Business Acquisition [Line Items] | ||||
Accrued interest | $ 1,600 | |||
Silver Legacy Joint Venture | Resorts | ||||
Business Acquisition [Line Items] | ||||
Prepayment penalty | 1,831 | |||
Purchase consideration | 205,471 | |||
Final working capital adjustment | 6,124 | |||
Silver Legacy Joint Venture | Short-term Debt | ||||
Business Acquisition [Line Items] | ||||
Long-term debt | 5,000 | |||
Silver Legacy Joint Venture | Long-term Debt | ||||
Business Acquisition [Line Items] | ||||
Long-term debt | 75,500 | |||
Silver Legacy Joint Venture | Member notes | ||||
Business Acquisition [Line Items] | ||||
Long-term debt | $ 11,500 | |||
Percentage of debt assumed | 50.00% |
Isle Acquisition and Reno Acq58
Isle Acquisition and Reno Acquisition and Preliminary Purchase Accounting - Summary of Preliminary Purchase Price Accounting to Identifiable Assets Acquired and Liabilities Assumed (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
Business Acquisition [Line Items] | |||
Goodwill | $ 747,106 | $ 66,826 | $ 66,826 |
Isle of Capri | |||
Business Acquisition [Line Items] | |||
Current and other assets, net | 135,925 | ||
Property and equipment | 908,816 | ||
Goodwill | 715,196 | ||
Intangible assets | 517,470 | ||
Other noncurrent assets | 15,082 | ||
Total assets | 2,292,489 | ||
Current liabilities | (144,306) | ||
Deferred income taxes | (186,772) | ||
Other noncurrent liabilities | (26,666) | ||
Total liabilities | (357,744) | ||
Net assets acquired | $ 1,934,745 |
Isle Acquisition and Reno Acq59
Isle Acquisition and Reno Acquisition and Preliminary Purchase Accounting - Additional Information (Details) - USD ($) | May 01, 2017 | Nov. 24, 2015 | Jul. 07, 2015 | Dec. 31, 2017 | Dec. 31, 2015 | Dec. 31, 2016 |
Business Acquisition [Line Items] | ||||||
Purchase consideration | $ 72,500,000 | |||||
Goodwill | $ 747,106,000 | $ 66,826,000 | $ 66,826,000 | |||
Isle of Capri | ||||||
Business Acquisition [Line Items] | ||||||
Net revenues generated from the acquisition date | 600,100,000 | |||||
Net income (loss) generated from the acquisition date | 102,500,000 | |||||
Purchase consideration | $ 1,934,745,000 | |||||
Goodwill | $ 715,196,000 | |||||
Silver Legacy Joint Venture | ||||||
Business Acquisition [Line Items] | ||||||
Net revenues generated from the acquisition date | 14,100,000 | |||||
Net income (loss) generated from the acquisition date | (300,000) | |||||
Silver Legacy Joint Venture | Galleon | ||||||
Business Acquisition [Line Items] | ||||||
Ownership interest held by former members of subsidiary (as a percent) | 50.00% | |||||
Silver Legacy Joint Venture | Resorts | ||||||
Business Acquisition [Line Items] | ||||||
Purchase consideration | $ 205,471,000 | |||||
Silver Legacy and Circus Reno | ||||||
Business Acquisition [Line Items] | ||||||
Goodwill | 0 | |||||
Silver Legacy and Circus Reno | Resorts | ||||||
Business Acquisition [Line Items] | ||||||
Purchase consideration | 223,582,000 | |||||
Circus Reno | ||||||
Business Acquisition [Line Items] | ||||||
Net revenues generated from the acquisition date | 8,400,000 | |||||
Net income (loss) generated from the acquisition date | $ 1,400,000 | |||||
Circus Reno | Resorts | ||||||
Business Acquisition [Line Items] | ||||||
Purchase consideration | $ 18,111,000 |
Isle Acquisition and Reno Acq60
Isle Acquisition and Reno Acquisition and Preliminary Purchase Accounting - Summary of the Final Purchase Price Accounting of the Assets Acquired and Liabilities Assumed (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Nov. 24, 2015 |
Business Acquisition [Line Items] | ||||
Goodwill | $ 747,106,000 | $ 66,826,000 | $ 66,826,000 | |
Silver Legacy and Circus Reno | ||||
Business Acquisition [Line Items] | ||||
Goodwill | $ 0 | |||
Resorts | Silver Legacy Joint Venture | ||||
Business Acquisition [Line Items] | ||||
Current and other assets, net | 21,625,000 | |||
Property and equipment | 168,037,000 | |||
Intangible assets | 5,000,000 | |||
Other noncurrent assets | 10,809,000 | |||
Net assets acquired | 205,471,000 | |||
Resorts | Circus Reno | ||||
Business Acquisition [Line Items] | ||||
Current and other assets, net | 2,115,000 | |||
Property and equipment | 14,996,000 | |||
Intangible assets | 1,000,000 | |||
Net assets acquired | 18,111,000 | |||
Resorts | Silver Legacy and Circus Reno | ||||
Business Acquisition [Line Items] | ||||
Current and other assets, net | 23,740,000 | |||
Property and equipment | 183,033,000 | |||
Intangible assets | 6,000,000 | |||
Other noncurrent assets | 10,809,000 | |||
Net assets acquired | $ 223,582,000 |
Isle Acquisition and Reno Acq61
Isle Acquisition and Reno Acquisition and Preliminary Purchase Accounting - Summary of the Final Purchase Price Accounting of the Assets Acquired and Liabilities Assumed (Parenthetical) (Details) | 12 Months Ended |
Dec. 31, 2017 | |
Loyalty Program | |
Business Acquisition [Line Items] | |
Amortization period | 1 year |
Isle Acquisition and Reno Acq62
Isle Acquisition and Reno Acquisition and Preliminary Purchase Accounting - Unaudited Pro Forma Information - (Details) - Isle of Capri - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Business Acquisition [Line Items] | ||
Net revenues | $ 1,810,815 | $ 1,840,170 |
Net income | $ 173,027 | $ 28,138 |
Accounts Receivable - Schedule
Accounts Receivable - Schedule of Accounts Receivable (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Receivables [Abstract] | ||
Accounts receivable | $ 47,017 | $ 15,915 |
Allowance for doubtful accounts | (1,220) | (1,221) |
Total | $ 45,797 | $ 14,694 |
Accounts Receivable - Additiona
Accounts Receivable - Additional Information (Details) - USD ($) $ in Millions | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Receivables [Abstract] | ||
Bad debt expense | $ 0.5 | $ 0.2 |
Investment in Unconsolidated 65
Investment in Unconsolidated Affiliates - Additional Information (Details) $ in Thousands | 1 Months Ended | 11 Months Ended | 12 Months Ended | |||
Nov. 30, 2017USD ($) | Nov. 23, 2015USD ($) | Dec. 31, 2017USD ($)aroom | Dec. 31, 2015USD ($) | Dec. 31, 2016USD ($) | Nov. 24, 2015 | |
Investment in Unconsolidated Affiliates | ||||||
Investments in and advance to affiliates, subsidiaries, associates, and joint ventures | $ 1,500 | $ 1,300 | ||||
Receivable from partnership | 243 | |||||
Equity in income (loss) of unconsolidated affiliate | (367) | $ 3,460 | ||||
Silver Legacy Joint Venture | ||||||
Investment in Unconsolidated Affiliates | ||||||
Valuation of unconsolidated affiliate | $ 35,582 | $ 35,600 | ||||
Equity in income (loss) of unconsolidated affiliate | $ 3,460 | |||||
Silver Legacy Joint Venture | Resorts | ||||||
Investment in Unconsolidated Affiliates | ||||||
Ownership percentage allowed to be acquired | 50.00% | |||||
Other Investors | ||||||
Investment in Unconsolidated Affiliates | ||||||
Variable interest entity, ownership percentage | 42.10% | |||||
Number of new rooms developed | room | 118 | |||||
Cash | $ 1,000 | |||||
Land | a | 2.4 | |||||
Cost of hotel construction | $ 16,000 | |||||
Contribution towards partnership for proportionate share of additional construction costs | $ 600 | |||||
Receivable from partnership | $ 200 |
Investment in Unconsolidated 66
Investment in Unconsolidated Affiliates - Summary of Information for the Company's Investment in and Advances (Details) - USD ($) $ in Thousands | 11 Months Ended | 12 Months Ended | |
Nov. 23, 2015 | Dec. 31, 2017 | Dec. 31, 2015 | |
Summary of company's equity investment | |||
Equity in income of unconsolidated affiliate | $ (367) | $ 3,460 | |
Silver Legacy Joint Venture | |||
Summary of company's equity investment | |||
Beginning balance | $ 14,009 | $ 14,009 | |
Equity in income of unconsolidated affiliate | 3,460 | ||
Valuation of unconsolidated affiliate | 35,582 | $ 35,600 | |
Net acquisition of non-controlling interest | 3,449 | ||
Ending balance | $ 56,500 |
Investment in Unconsolidated 67
Investment in Unconsolidated Affiliates - Summary of Results of Operations (Details) - Silver Legacy Joint Venture $ in Thousands | 11 Months Ended |
Nov. 23, 2015USD ($) | |
Unaudited results of operations | |
Net revenues | $ 117,029 |
Operating expenses | (90,608) |
Operating income | 26,421 |
Other expense | (19,226) |
Net income | $ 7,195 |
Property and Equipment - Summar
Property and Equipment - Summary of Property and Equipment (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Property Plant And Equipment [Line Items] | ||
Property and equipment, gross | $ 1,968,827 | $ 985,202 |
Less—Accumulated depreciation and amortization | (466,010) | (372,860) |
Property and equipment, net | 1,502,817 | 612,342 |
Land and Improvements | ||
Property Plant And Equipment [Line Items] | ||
Property and equipment, gross | 284,374 | 54,604 |
Building and Other Leasehold Improvements | ||
Property Plant And Equipment [Line Items] | ||
Property and equipment, gross | 1,187,642 | 628,390 |
Riverboat | ||
Property Plant And Equipment [Line Items] | ||
Property and equipment, gross | 61,091 | 40,148 |
Furniture, Fixtures and Equipment | ||
Property Plant And Equipment [Line Items] | ||
Property and equipment, gross | 420,399 | 251,504 |
Furniture, Fixtures and Equipment Held Under Capital Leases | ||
Property Plant And Equipment [Line Items] | ||
Property and equipment, gross | 870 | 3,571 |
Construction in Progress | ||
Property Plant And Equipment [Line Items] | ||
Property and equipment, gross | $ 14,451 | $ 6,985 |
Property and Equipment - Additi
Property and Equipment - Additional Information (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Property Plant And Equipment [Line Items] | |||
Depreciation, depletion and amortization, nonproduction | $ 105,891 | $ 63,449 | $ 56,921 |
Depreciation expense including amortization expense on capital leases | 58,900 | $ 51,000 | |
Assets Acquired Under Capital Lease | |||
Property Plant And Equipment [Line Items] | |||
Accumulated, depreciation and amortization | 400 | $ 2,900 | |
Capital Leases | |||
Property Plant And Equipment [Line Items] | |||
Depreciation, depletion and amortization, nonproduction | $ 100,900 |
Other and Intangible Assets, 70
Other and Intangible Assets, Net - Schedule of Other and Intangible Assets, Net (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Finite Lived And Indefinite Lived Intangible Assets By Major Class [Line Items] | |||
Goodwill | $ 747,106 | $ 66,826 | $ 66,826 |
Goodwill, useful life | Indefinite | ||
Intangible assets, excluding goodwill- gross | $ 1,013,944 | 499,574 | |
Total gaming licenses and other intangible assets | 996,816 | 487,498 | |
Non-operating real property | 18,069 | 14,219 | |
Unamortized debt issuance costs - New Revolving Credit Facility | 8,616 | ||
Restricted cash | 9,886 | ||
Other | 12,130 | 11,406 | |
Total other assets, net | 30,632 | 11,406 | |
Trade Names | |||
Finite Lived And Indefinite Lived Intangible Assets By Major Class [Line Items] | |||
Finite-intangible assets, excluding goodwill- gross | 6,700 | 6,700 | |
Accumulated amortization | $ (6,290) | (4,376) | |
Trade Names | Minimum | |||
Finite Lived And Indefinite Lived Intangible Assets By Major Class [Line Items] | |||
Finite-lived intangible asset, useful life | 1 year | ||
Trade Names | Maximum | |||
Finite Lived And Indefinite Lived Intangible Assets By Major Class [Line Items] | |||
Finite-lived intangible asset, useful life | 3 years 6 months | ||
Loyalty Program | |||
Finite Lived And Indefinite Lived Intangible Assets By Major Class [Line Items] | |||
Finite-intangible assets, excluding goodwill- gross | $ 21,820 | 7,700 | |
Accumulated amortization | $ (10,838) | (7,700) | |
Loyalty Program | Minimum | |||
Finite Lived And Indefinite Lived Intangible Assets By Major Class [Line Items] | |||
Finite-lived intangible asset, useful life | 1 year | ||
Loyalty Program | Maximum | |||
Finite Lived And Indefinite Lived Intangible Assets By Major Class [Line Items] | |||
Finite-lived intangible asset, useful life | 3 years | ||
Gaming licenses | |||
Finite Lived And Indefinite Lived Intangible Assets By Major Class [Line Items] | |||
Indefinite intangible assets, excluding goodwill- gross | $ 877,174 | 482,074 | |
Indefinite intangible assets, useful life | Indefinite | ||
Trade Names-Indefinite | |||
Finite Lived And Indefinite Lived Intangible Assets By Major Class [Line Items] | |||
Indefinite intangible assets, excluding goodwill- gross | $ 108,250 | $ 3,100 | |
Indefinite intangible assets, useful life | Indefinite |
Other and Intangible Assets, 71
Other and Intangible Assets, Net - Additional Information (Details) $ in Thousands | 3 Months Ended | 12 Months Ended | |
Dec. 31, 2017USD ($)Hotel | Dec. 31, 2017USD ($) | Dec. 31, 2016USD ($) | |
Finite Lived And Indefinite Lived Intangible Assets By Major Class [Line Items] | |||
Number of reporting units | Hotel | 3 | ||
Impairment charges related to trade names | $ 3,100 | ||
Goodwill impairment loss | 34,916 | $ 0 | |
Impairment charges | 38,016 | ||
Trade Names | |||
Trade names and customer loyalty program | |||
Amortization expense | 5,100 | 5,100 | |
Loyalty Program | |||
Trade names and customer loyalty program | |||
Amortization expense | 4,500 | $ 4,500 | |
Trade Names and Loyalty Program | |||
Trade names and customer loyalty program | |||
2,018 | $ 5,000 | 5,000 | |
2,019 | 4,600 | 4,600 | |
2,020 | $ 1,500 | 1,500 | |
Isle of Capri Casino Hotel Lake Charles | |||
Finite Lived And Indefinite Lived Intangible Assets By Major Class [Line Items] | |||
Impairment charges related to trade names | 1,500 | ||
Goodwill impairment loss | 11,700 | ||
Isle of Capri Casino Lula | |||
Finite Lived And Indefinite Lived Intangible Assets By Major Class [Line Items] | |||
Impairment charges related to trade names | 300 | ||
Lady Luck Casino Vicksburg | |||
Finite Lived And Indefinite Lived Intangible Assets By Major Class [Line Items] | |||
Impairment charges related to trade names | 1,300 | ||
Goodwill impairment loss | $ 23,200 |
Accrued Other Liabilities - Sch
Accrued Other Liabilities - Schedule of Accrued Other Liabilities (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Payables And Accruals [Abstract] | ||
Accrued general liability claims | $ 13,816 | $ 3,228 |
Unclaimed chips | 4,743 | 1,946 |
Accrued purses and track related liabilities | 3,256 | 1,007 |
Jackpot progressives and other accrued gaming liabilities | 18,724 | 6,678 |
Player's point liabilities | 11,753 | 6,845 |
Construction payables | 5,276 | 4,005 |
Other | 8,470 | 7,795 |
Total accrued other liabilities | $ 66,038 | $ 31,504 |
Long-Term Debt and Other Long73
Long-Term Debt and Other Long-Term Liabilities - Summary of Long-term Debt (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Long-term debt | ||
Less: Unamortized debt issuance costs | $ (8,616) | |
Long-term Debt | 2,210,198 | |
Capital leases | 917 | $ 543 |
Long-term notes payable | 2,531 | |
Less: Current portion | (615) | (4,545) |
Long-term debt, noncurrent | 2,189,578 | 795,881 |
New Term Loan | ||
Long-term debt | ||
Long-term debt, gross | 956,750 | |
Less: Unamortized discount and debt issuance costs | (18,748) | |
Long-term Debt | 938,002 | |
6% Senior Notes | ||
Long-term debt | ||
Long-term debt, gross | 875,000 | |
Plus: Unamortized debt premium | 26,605 | |
Less: Unamortized debt issuance costs | (20,716) | |
Long-term Debt | 880,889 | |
Term Loan | ||
Long-term debt | ||
Long-term debt, gross | 418,625 | |
Less: Unamortized discount and debt issuance costs | (12,578) | |
Long-term Debt | 406,047 | |
Prior Revolving Credit Facility | ||
Long-term debt | ||
Long-term debt, gross | 29,000 | |
Less: Unamortized debt issuance costs | (2,023) | |
Long-term Debt | 26,977 | |
7% Senior Notes | ||
Long-term debt | ||
Long-term debt, gross | 375,000 | 375,000 |
Less: Unamortized discount and debt issuance costs | (7,146) | (8,141) |
Long-term Debt | $ 367,854 | $ 366,859 |
Long-Term Debt and Other Long74
Long-Term Debt and Other Long-Term Liabilities - Schedule of Maturities of Principal Amount of Long-term Debt (Details) $ in Thousands | Dec. 31, 2017USD ($) |
Debt Disclosure [Abstract] | |
2,018 | $ 615 |
2,019 | 425 |
2,020 | 172 |
2,021 | 116 |
2,022 | 126 |
Thereafter | 2,208,744 |
Long-term Debt | $ 2,210,198 |
Long-Term Debt and Other Long75
Long-Term Debt and Other Long-Term Liabilities - Additional Information (Details) - USD ($) | Sep. 13, 2017 | Apr. 17, 2017 | Mar. 29, 2017 | Jul. 23, 2015 | Sep. 30, 2017 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | May 01, 2017 |
Long-term debt | |||||||||
Amortization of deferred financing costs, discount and debt premium | $ 6,300,000 | $ 3,500,000 | |||||||
Loss on early retirement of debt, net | (38,430,000) | (155,000) | $ (1,937,000) | ||||||
Scheduled maturities of long-term debt in 2023 | 375,000,000 | ||||||||
Scheduled maturities of long-term debt in 2024 | 956,800,000 | ||||||||
Scheduled maturities of long-term debt in 2025 | 875,000,000 | ||||||||
Property and equipment, net | 1,502,817,000 | 612,342,000 | |||||||
Other long-term liabilities | $ 28,579,000 | $ 7,287,000 | |||||||
Debt instrument interest rate terms | however, that in no event will LIBOR be less than zero or the base rate be less than 1.00% over the term of the New Term Loan Facility or the New Revolving Credit Facility. | ||||||||
Isle Acquisition | |||||||||
Long-term debt | |||||||||
Loss on early retirement of debt, net | $ (27,300,000) | ||||||||
Acquisition date | May 1, 2017 | ||||||||
Lease and Management Agreements | Nemacolin Woodland Resort | |||||||||
Long-term debt | |||||||||
Property and equipment, net | 4,200,000 | ||||||||
Other long-term liabilities | 4,500,000 | ||||||||
Lease and Management Agreements | Quad-Cities Waterfront Convention Center | |||||||||
Long-term debt | |||||||||
Property and equipment, net | 11,900,000 | ||||||||
Other long-term liabilities | $ 12,500,000 | ||||||||
6% Senior Notes | |||||||||
Long-term debt | |||||||||
Interest rate (as a percent) | 6.00% | 6.00% | 6.00% | 6.00% | |||||
Long-term debt, gross | $ 500,000,000 | $ 375,000,000 | |||||||
Percentage of issue price of principal amount | 105.50% | ||||||||
Loss on early retirement of debt, net | $ (11,100,000) | $ (38,400,000) | |||||||
Senior notes, maturity date | Apr. 1, 2025 | ||||||||
ESCROW CASH | $ 1,900,000 | ||||||||
Debt instrument interest rate terms | The 6% Senior Notes will mature on April 1, 2025, with interest payable semi-annually in arrears on April 1 and October 1, commencing October 1, 2017. | ||||||||
6% Senior Notes | Prior to April 1, 2020 | |||||||||
Long-term debt | |||||||||
Redemption price on notes redeemed (as a percent) | 106.00% | ||||||||
Percentage of issue price of principal amount | 101.00% | ||||||||
Percentage of repurchase | 100.00% | ||||||||
6% Senior Notes | Minimum | |||||||||
Long-term debt | |||||||||
Notification period on or after April 1, 2020 | 30 days | ||||||||
6% Senior Notes | Maximum | |||||||||
Long-term debt | |||||||||
Notification period on or after April 1, 2020 | 60 days | ||||||||
6% Senior Notes | Maximum | Prior to April 1, 2020 | |||||||||
Long-term debt | |||||||||
Redemption price (as a percent) | 35.00% | ||||||||
Resorts Senior Secured Notes | |||||||||
Long-term debt | |||||||||
Amortization expense of deferred financing costs | $ 500,000 | ||||||||
7% Senior Notes | |||||||||
Long-term debt | |||||||||
Interest rate (as a percent) | 7.00% | ||||||||
Long-term debt, gross | $ 375,000,000 | ||||||||
Senior notes, maturity date | Aug. 1, 2023 | ||||||||
7% Senior Notes | Prior to August 1, 2018 | |||||||||
Long-term debt | |||||||||
Redemption price on notes redeemed (as a percent) | 107.00% | ||||||||
Percentage of issue price of principal amount | 101.00% | ||||||||
Percentage of repurchase | 100.00% | ||||||||
7% Senior Notes | Prior to April 1, 2020 | |||||||||
Long-term debt | |||||||||
Redemption price (as a percent) | 101.75% | ||||||||
7% Senior Notes | Maximum | Prior to August 1, 2018 | |||||||||
Long-term debt | |||||||||
Redemption price (as a percent) | 35.00% | ||||||||
Notes | Prior to August 1, 2018 | |||||||||
Long-term debt | |||||||||
Redemption price on notes redeemed (as a percent) | 100.00% | ||||||||
Notes | Prior to April 1, 2020 | |||||||||
Long-term debt | |||||||||
Redemption price on notes redeemed (as a percent) | 100.00% | ||||||||
New Revolving Credit Facility | |||||||||
Long-term debt | |||||||||
Repayment of credit facility | $ 78,000,000 | ||||||||
Credit facility | $ 300,000,000 | ||||||||
Commitment fee on unused portion of the credit facility | 0.50% | ||||||||
Amount outstanding | $ 0 | ||||||||
Available borrowing capacity | $ 291,600,000 | ||||||||
Interest rate | 4.00% | ||||||||
Credit facility maturity date | Apr. 17, 2022 | ||||||||
Maximum required leverage ratio, year one | 650.00% | ||||||||
Maximum required leverage ratio, year two | 600.00% | ||||||||
Maximum required leverage ratio, after year two | 550.00% | ||||||||
Minimum required interest coverage ratio, year one | 200.00% | ||||||||
Minimum required interest coverage ratio, year two | 250.00% | ||||||||
Minimum required interest coverage ratio, after year two | 275.00% | ||||||||
New Revolving Credit Facility | Minimum | LIBOR | |||||||||
Long-term debt | |||||||||
Spread on variable rate (as a percent) | 1.75% | ||||||||
New Revolving Credit Facility | Minimum | Base rate | |||||||||
Long-term debt | |||||||||
Spread on variable rate (as a percent) | 0.75% | ||||||||
New Revolving Credit Facility | Maximum | LIBOR | |||||||||
Long-term debt | |||||||||
Spread on variable rate (as a percent) | 2.50% | ||||||||
New Revolving Credit Facility | Maximum | Base rate | |||||||||
Long-term debt | |||||||||
Spread on variable rate (as a percent) | 1.50% | ||||||||
New Term Loan | |||||||||
Long-term debt | |||||||||
Repayments of term loan plus accrued interest | 444,500,000 | ||||||||
ESCROW CASH | 4,500,000 | ||||||||
Credit facility | $ 1,450,000,000 | ||||||||
Amount outstanding | $ 956,800,000 | ||||||||
Interest rate | 3.60% | ||||||||
Credit facility maturity date | Apr. 17, 2024 | ||||||||
Credit facility quarterly principal payments | $ 3,600,000 | ||||||||
Credit facility, payment terms | The Company was required to make quarterly principal payments in an amount equal to $3.6 million on the New Term Loan Facility on the last day of each fiscal quarter beginning on June 30, 2017 but satisfied this requirement as a result of the principal prepayment of $444.5 million on September 13, 2017 in conjunction with the issuance of the additional 6% Senior Notes. | ||||||||
Credit facility principal prepayment | 444,500,000 | ||||||||
New Term Loan | LIBOR | |||||||||
Long-term debt | |||||||||
Spread on variable rate (as a percent) | 2.25% | ||||||||
New Term Loan | Base rate | |||||||||
Long-term debt | |||||||||
Spread on variable rate (as a percent) | 1.25% | ||||||||
Credit Facility | |||||||||
Long-term debt | |||||||||
Loss on early retirement of debt, net | $ (27,300,000) | ||||||||
7% Senior Notes | Minimum | |||||||||
Long-term debt | |||||||||
Notification period on or after August 1, 2018 | 30 days | ||||||||
7% Senior Notes | Maximum | |||||||||
Long-term debt | |||||||||
Notification period on or after August 1, 2018 | 60 days | ||||||||
Prior Revolving Credit Facility | |||||||||
Long-term debt | |||||||||
Repayment of credit facility | 78,000,000 | ||||||||
Credit facility | $ 150,000,000 | ||||||||
Term of debt | 5 years | ||||||||
Commitment fee on unused portion of the credit facility | 0.50% | ||||||||
Prior Revolving Credit Facility | Minimum | LIBOR | |||||||||
Long-term debt | |||||||||
Spread on variable rate (as a percent) | 2.50% | ||||||||
Prior Revolving Credit Facility | Minimum | Base rate | |||||||||
Long-term debt | |||||||||
Spread on variable rate (as a percent) | 1.50% | ||||||||
Prior Revolving Credit Facility | Maximum | LIBOR | |||||||||
Long-term debt | |||||||||
Spread on variable rate (as a percent) | 3.25% | ||||||||
Prior Revolving Credit Facility | Maximum | Base rate | |||||||||
Long-term debt | |||||||||
Spread on variable rate (as a percent) | 2.25% | ||||||||
Term Loan | |||||||||
Long-term debt | |||||||||
Repayments of term loan plus accrued interest | $ 444,500,000 | ||||||||
Credit facility | $ 425,000,000 | ||||||||
Term of debt | 7 years | ||||||||
Term Loan | LIBOR | |||||||||
Long-term debt | |||||||||
Spread on variable rate (as a percent) | 3.25% | ||||||||
Floor rate (as a percent) | 1.00% | ||||||||
Term Loan | Base rate | |||||||||
Long-term debt | |||||||||
Spread on variable rate (as a percent) | 2.25% | ||||||||
Letter of Credit | |||||||||
Long-term debt | |||||||||
Amount outstanding | $ 8,400,000 | ||||||||
JP Morgan Chase Bank, N.A | 6% Senior Unsecured Notes | |||||||||
Long-term debt | |||||||||
Borrowing capacity | $ 375,000,000 | ||||||||
Interest rate (as a percent) | 6.00% | ||||||||
JP Morgan Chase Bank, N.A | Senior Secured Credit Facility | |||||||||
Long-term debt | |||||||||
Borrowing capacity | $ 1,750,000,000 | ||||||||
JP Morgan Chase Bank, N.A | New Revolving Credit Facility | |||||||||
Long-term debt | |||||||||
Borrowing capacity | 300,000,000 | ||||||||
JP Morgan Chase Bank, N.A | New Term Loan | |||||||||
Long-term debt | |||||||||
Borrowing capacity | $ 1,450,000,000 |
Long-Term Debt and Other Long76
Long-Term Debt and Other Long-Term Liabilities - Schedule of Redemption Prices of Notes (Details) | 12 Months Ended |
Dec. 31, 2017 | |
7% Senior Notes | Year Beginning August 1, 2018 | |
Long-term debt | |
Redemption price (as a percent) | 105.25% |
7% Senior Notes | Year Beginning August 1, 2019 | |
Long-term debt | |
Redemption price (as a percent) | 103.50% |
7% Senior Notes | Year Beginning August 1, 2020 | |
Long-term debt | |
Redemption price (as a percent) | 101.75% |
7% Senior Notes | Year Beginning August 1, 2021 and Thereafter | |
Long-term debt | |
Redemption price (as a percent) | 100.00% |
6% Senior Notes | Year Beginning August 1, 2020 | |
Long-term debt | |
Redemption price (as a percent) | 104.50% |
6% Senior Notes | Year Beginning April 1, 2021 | |
Long-term debt | |
Redemption price (as a percent) | 103.00% |
6% Senior Notes | Year Beginning April 1, 2022 | |
Long-term debt | |
Redemption price (as a percent) | 101.50% |
6% Senior Notes | Year Beginning April 1, 2023 and Thereafter | |
Long-term debt | |
Redemption price (as a percent) | 100.00% |
Income Taxes - Additional Infor
Income Taxes - Additional Information (Details) - USD ($) | 12 Months Ended | ||||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Nov. 24, 2015 | |
Effective income tax rate | 35.00% | 35.00% | 35.00% | ||
Decrease in net deferred tax liabilities | $ 111,900,000 | ||||
Recognition of the Pennsylvania and West Virginia deferred tax assets resulted in an income tax benefit | 5,200,000 | $ 1,400,000 | $ 80,300,000 | ||
Deferred tax assets, write off | $ 8,100,000 | ||||
Federal jobs credit carryforwards | $ 19,600,000 | ||||
Federal jobs credit carryforwards, expiration year | 2,024 | ||||
Operating loss carryforwards, limitations | Utilization of net operating loss, credit, and other carryforwards are subject to annual limitations due to ownership changes as provided by the Internal Revenue Code of 1986, as amended and similar state provisions. An ownership change is defined as a greater than 50% change in ownership by 5% stockholders in any threeyear period. Under Sections 382 and 383 of the Internal Revenue Code of 1986, as amended, the Company had a “change in ownership” event that limits the utilization of net operating loss, credit, and other carryforwards that were previously available to MTR, Isle of Capri and the Company to offset future taxable income. The “change in ownership” event for MTR occurred on September 19, 2014 in connection with the MTR Merger. The “change in ownership” event for Isle of Capri and the Company occurred on May 1, 2017 in connection with the merger with Isle of Capri. This limitation resulted in no significant loss of federal attributes, but did result in significant loss of state attributes. The federal and state net operating loss credit and other carryforwards are stated net of limitations. | ||||
Limitation of loss carryforwards, minimum percentage for ownership change | 50.00% | ||||
Percentage of shareholders holding change in ownership | 5.00% | ||||
Change in ownership period by the stockholders | 3 years | ||||
Unrecognized Tax Benefits | $ 0 | ||||
Federal | |||||
Net operating loss carryforwards | $ 147,200,000 | ||||
Net operating loss, expiration year | 2,030 | ||||
State | |||||
Net operating loss carryforwards | $ 387,700,000 | ||||
Net operating loss, expiration year | 2,018 | ||||
Silver Legacy Joint Venture | |||||
Ownership interest (as a percent) | 50.00% | 50.00% | |||
Scenario Forecast | |||||
Effective income tax rate | 21.00% |
Income Taxes - Schedule of Comp
Income Taxes - Schedule of Components of Income Tax Expense (Benefit) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Current: | |||
Federal | $ (3,959) | $ (12) | $ (29) |
State | 380 | 1,173 | 665 |
Local | (627) | 739 | 557 |
Total current | (4,206) | 1,900 | 1,193 |
Deferred: | |||
Federal | (104,400) | 12,748 | (68,069) |
State | (186) | (1,458) | (2,683) |
Local | (7,977) | (89) | 21 |
Total deferred | (112,563) | 11,201 | (70,731) |
Income tax (benefit) expense | $ (116,769) | $ 13,101 | $ (69,538) |
Income Taxes - Schedule of Effe
Income Taxes - Schedule of Effective Income Tax Rate Reconciliation (Details) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Reconciliation of the expected statutory federal income tax provision | |||
Federal statutory rate | 35.00% | 35.00% | 35.00% |
State and local taxes | 2.80% | 4.30% | 1.00% |
State tax rate adjustment | 5.70% | (3.30%) | |
Stock compensation | 2.30% | (2.00%) | |
Permanent items | (4.60%) | 1.50% | 0.40% |
Goodwill impairment | (27.10%) | ||
Transaction expenses | (10.70%) | ||
Tax Cuts and Jobs Act | 264.00% | ||
Valuation allowance | (2.30%) | (3.60%) | (180.00%) |
Minority interest | (0.10%) | 0.10% | 0.20% |
Change in tax status | 18.20% | ||
Non-taxable gain on fair value adjustment | (27.90%) | ||
Credits | 3.50% | (1.80%) | (1.00%) |
Other | 0.60% | 1.30% | 1.90% |
Effective income tax rate | 269.10% | 34.80% | (155.50%) |
Income Taxes - Schedule of Defe
Income Taxes - Schedule of Deferred Tax Assets and Liabilities (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Deferred tax assets: | ||
Loss carryforwards | $ 58,245 | $ 38,377 |
Accrued expenses | 10,806 | 9,132 |
Fixed assets | 6,327 | |
Debt | 2,147 | 9,991 |
Credit carryforwards | 19,838 | 2,576 |
Stock-based compensation | 2,451 | 1,216 |
Other | 6,738 | 51 |
Deferred tax assets | 100,225 | 67,670 |
Deferred tax liabilities: | ||
Identified intangibles | (203,015) | (143,823) |
Fixed assets | (28,375) | |
Investment in partnerships | (2,146) | (2,742) |
Prepaid expenses | (3,288) | (2,804) |
Other | (97) | (110) |
Deferred tax liabilities | (236,921) | (149,479) |
Valuation allowance | (26,271) | (7,202) |
Net deferred tax liabilities | $ (162,967) | $ (89,011) |
Employee Benefit Plans - Additi
Employee Benefit Plans - Additional Information (Details) - USD ($) | Jan. 01, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
Defined contribution plan, first match threshold, percentage | 4.00% | |||
Defined contribution plan, maximum annual contributions per employee, amount | $ 1,000 | |||
Matching Contributions | $ 1,600,000 | $ 1,500,000 | ||
Age limit for inclusion in 401k plan | 21 years | |||
Limit of months of completed service for inclusion in 401k plan | 6 months | |||
Limit of hours of completed service for inclusion in 401k plan | 1000 hours | |||
Isle of Capri | ||||
Matching Contributions | $ 1,000,000 | |||
Employee service completion days | 90 days | |||
Eldorado Shreveport | ||||
Defined contribution plan, first match threshold, percentage | 6.00% | |||
Mountaineer | ||||
Matching Contributions | $ 1,100,000 | 1,200,000 | $ 1,300,000 | |
Scioto Downs | ||||
Scioto Downs | ||||
Fair value of plan assets | 1,200,000 | |||
Fair value of benefit obligations | 800,000 | |||
Funded status of plan | 400,000 | |||
Cash contributions to pension plan | $ 0 | $ 0 | $ 0 | |
Resorts | ||||
Defined contribution plan, first match threshold, percentage | 4.00% | |||
Matching Contributions | $ 500,000 | |||
Age limit for inclusion in 401k plan | 21 years | |||
Limit of months of completed service for inclusion in 401k plan | 6 months | |||
Limit of hours of completed service for inclusion in 401k plan | 1000 hours | |||
MTR Gaming | ||||
Matching Contributions | $ 100,000 | |||
MTR Gaming Plans | ||||
Race track and simulcast wagering handles - Percent | 0.25% | |||
Net win from gaming operations - Percent | 1.00% | |||
Excess Net Terminal Income threshold | $ 160,000,000 | |||
Minimum | ||||
Defined contribution plan, contributions per employee, percent | 1.00% | |||
Minimum | Resorts | ||||
Defined contribution plan, contributions per employee, percent | 1.00% | |||
Maximum | ||||
Defined contribution plan, contributions per employee, percent | 100.00% | |||
Defined contribution plan, employer matching contribution, percent of match | 50.00% | |||
Maximum | Eldorado Shreveport | ||||
Defined contribution plan, employer matching contribution, percent of match | 50.00% | |||
Maximum | Resorts | ||||
Defined contribution plan, contributions per employee, percent | 100.00% | |||
Defined contribution plan, employer matching contribution, percent of match | 25.00% |
Stock-Based Compensation - Addi
Stock-Based Compensation - Additional Information (Details) - USD ($) $ / shares in Units, $ in Thousands | Jan. 26, 2018 | Jan. 27, 2017 | Jan. 22, 2016 | Jan. 23, 2015 | Mar. 31, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Common stock, shares authorized | 100,000,000 | 100,000,000 | ||||||
Common stock, par value per share | $ 0.00001 | $ 0.00001 | ||||||
Stock-based compensation expense | $ 6,322 | $ 3,341 | $ 1,488 | |||||
Reduction in income tax expense related to stock based compensation | 1,000 | 800 | ||||||
Cash received from the exercise of stock options | $ 2,900 | $ 385 | ||||||
Exercise of stock options | 1,185,745 | 132,900 | 0 | |||||
Expired of stock options | 62,871 | 10,000 | 86,000 | |||||
Tax benefit recognized from stock option exercises | $ 1,000 | $ 800 | ||||||
Ex Executive Officer | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Severance costs | $ 1,400 | |||||||
Stock Options | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Vesting period | 3 years | |||||||
Performance Awards | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Granted (in shares) | 107,309 | 176,632 | 475,409 | |||||
Percentage of target to be achieved to be eligible to receive performance awards | 108.50% | 96.50% | 135.00% | |||||
Restricted Stock Units (RSUs) | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Granted (in shares) | 600,206 | 410,694 | 917,283 | |||||
Fair value, per unit | $ 15.50 | $ 10.77 | ||||||
Unrecognized compensation expense | $ 11,100 | $ 2,500 | ||||||
Recognition period of unrecognized compensation cost | 11 months 1 day | 1 year 4 months 28 days | ||||||
Weighted average remaining life | 11 months 1 day | 1 year 4 months 28 days | 2 years 1 month 13 days | |||||
Aggregate fair value | $ 19,350 | $ 6,330 | $ 3,400 | |||||
Restricted Stock Units (RSUs) | Executive Officer | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Granted (in shares) | 298,761 | 367,519 | 685,606 | |||||
Fair value, per unit | $ 4.03 | |||||||
Restricted Stock Units (RSUs) | Executive Officer | Subsequent Event | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Granted (in shares) | 353,897 | |||||||
Fair value, per unit | $ 32.52 | |||||||
Restricted Stock Units (RSUs) | Ex Executive Officer | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Stock-based compensation expense | $ 500 | |||||||
Vested | 167,511 | |||||||
Restricted Stock Units (RSUs) | Non Employee Board | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Granted (in shares) | 46,282 | 34,920 | 89,900 | |||||
Fair value, per unit | $ 4.03 | |||||||
Restricted Stock Units (RSUs) | Key Employees | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Granted (in shares) | 246,755 | |||||||
Restricted Stock Units (RSUs) | Plan 2015 | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Granted (in shares) | 14,661 | 9,171 | ||||||
Performance Awards Two | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Granted (in shares) | 100,833 | |||||||
Percentage of target to be achieved to be eligible to receive performance awards | 100.00% | |||||||
Restricted Stock | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Unrecognized compensation cost for unvested restricted stock | $ 100 | |||||||
Weighted average remaining life | 4 months 24 days | |||||||
Aggregate fair value | $ 100 | |||||||
Minimum | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Performance period | 1 year | |||||||
Minimum | Plan 2015 | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Payout range as a percent of award target | 0.00% | |||||||
Minimum | Performance Awards | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Vesting period | 1 year | |||||||
Maximum | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Performance period | 2 years | |||||||
Maximum | Plan 2015 | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Payout range as a percent of award target | 200.00% | |||||||
Maximum | Performance Awards | ||||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||||
Vesting period | 2 years |
Stock-Based Compensation - Summ
Stock-Based Compensation - Summary of RSU Activity Including Performance Awards and Converted Isle Awards (Details) - Restricted Stock Units (RSUs) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Equity Awards | |||
Outstanding at the beginning of the Period (in shares) | 982,370 | 827,383 | |
Granted (in shares) | 600,206 | 410,694 | 917,283 |
Exchanged (in shares) | 860,557 | ||
Forfeited (in shares) | (11,870) | ||
Vested (in shares) | (851,764) | (255,707) | (89,900) |
Outstanding at the end of the Period (in shares) | 1,579,499 | 982,370 | 827,383 |
Weighted-Average Grant Date Fair Value | |||
Unvested outstanding as of beginning of period | $ 6.45 | $ 4.09 | |
Granted | 20.91 | 10.81 | $ 4.08 |
Exchanged | 18.94 | ||
Forfeited | 15.74 | ||
Vested | 18.37 | 5.83 | 4.03 |
Unvested outstanding as of end of period | $ 12.25 | $ 6.45 | $ 4.09 |
Weighted- Average Remaining Contractual Life | |||
Weighted- Average Remaining Contractual Life (in years) | 11 months 1 day | 1 year 4 months 28 days | 2 years 1 month 13 days |
Aggregate Intrinsic Value | |||
Aggregate Fair Value | $ 19,350 | $ 6,330 | $ 3,400 |
Stock-Based Compensation - Su84
Stock-Based Compensation - Summary of RSU Activity Including Performance Awards and Converted Isle Awards (Parenthetical) (Details) - shares | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Performance Awards | |||
Summary of the RSU activity | |||
Granted (in shares) | 107,309 | 176,632 | 475,409 |
Percentage of target to be achieved to be eligible to receive performance awards | 108.50% | 96.50% | 135.00% |
Time-based Awards | |||
Summary of the RSU activity | |||
Granted (in shares) | 392,064 | 234,062 | 351,974 |
Percentage of target to be achieved to be eligible to receive performance awards | 100.00% | 100.00% | 100.00% |
Performance Awards Two | |||
Summary of the RSU activity | |||
Granted (in shares) | 100,833 | ||
Percentage of target to be achieved to be eligible to receive performance awards | 100.00% |
Stock-Based Compensation - Sche
Stock-Based Compensation - Schedule of Share-based Compensation, Stock Options Activity (Details) - USD ($) $ / shares in Units, $ in Millions | 12 Months Ended | |||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Options | ||||
Outstanding at the beginning of the Period (in shares) | 169,300 | 312,200 | 398,200 | |
Exchanged (in shares) | 1,351,168 | |||
Expired (in shares) | (62,871) | (10,000) | (86,000) | |
Exercised (in shares) | (1,185,745) | (132,900) | 0 | |
Outstanding at the end of the Period (in shares) | 271,852 | 169,300 | 312,200 | 398,200 |
Range of Exercise Price | ||||
Lower end of exercise price | $ 3.94 | $ 2.44 | $ 2.44 | $ 2.44 |
Upper end of exercise price | 15.60 | 16.27 | 16.27 | 16.27 |
Weighted-Average Exercise Price | ||||
Outstanding at the beginning of the period (in dollars per share) | 9.94 | 6.94 | 7.88 | |
Exchanged (in dollars per share) | 10.12 | |||
Expired (in dollars per share) | 4.63 | 11.30 | 11.30 | |
Exercised (in dollars per share) | 10.45 | 2.89 | ||
Outstanding at the end of the period (in dollars per share) | $ 9.63 | $ 9.94 | $ 6.94 | $ 7.88 |
Weighted- Average Remaining Contractual Life | ||||
Weighted- Average Remaining Contractual Life (in years) | 1 year 14 days | 10 months 9 days | 3 years 5 months 19 days | 4 years 6 months 14 days |
Aggregate Intrinsic Value | ||||
Aggregate Intrinsic Value | $ 6.4 | $ 1.2 | $ 1.3 | $ 0.2 |
Exchanged | ||||
Range of Exercise Price | ||||
Lower end of exercise price | $ 6.87 | |||
Upper end of exercise price | 15.60 | |||
Expired | ||||
Range of Exercise Price | ||||
Lower end of exercise price | 2.44 | |||
Upper end of exercise price | 12.29 | $ 11.30 | $ 11.30 | |
Exercised | ||||
Range of Exercise Price | ||||
Lower end of exercise price | 6.87 | 2.44 | ||
Upper end of exercise price | $ 16.27 | $ 3.94 |
Stock-Based Compensation - Su86
Stock-Based Compensation - Summary of Restricted Stock Awards Activity (Details) - Restricted Stock Awards | 12 Months Ended |
Dec. 31, 2017$ / sharesshares | |
Restricted Stock | |
Exchanged (in shares) | shares | 180,374 |
Forfeited (in shares) | shares | (1,602) |
Vested (in shares) | shares | (167,963) |
Outstanding at the end of the Period (in shares) | shares | 10,809 |
Weighted-Average Grant Date Fair Value | |
Exchanged | $ / shares | $ 19.23 |
Forfeited | $ / shares | 19.13 |
Vested | $ / shares | 19.24 |
Unvested outstanding as of end of period | $ / shares | $ 19.13 |
Earnings per Share - Schedule o
Earnings per Share - Schedule of Reconciliation of the Numerators and Denominators of the Basic and Diluted Net Income Per Share Computations (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||||||
Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2015 | Sep. 30, 2015 | Jun. 30, 2015 | Mar. 31, 2015 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Net income available to common stockholders | $ 88,938 | $ 29,687 | $ (46,190) | $ 945 | $ 961 | $ 9,450 | $ 10,737 | $ 3,379 | $ 110,219 | $ 5,419 | $ 4,779 | $ (6,171) | $ 73,380 | $ 24,527 | $ 114,246 |
Shares outstanding: | |||||||||||||||
Weighted average shares outstanding - basic | 76,961,015 | 76,902,070 | 67,453,095 | 47,120,751 | 47,105,744 | 47,193,120 | 47,071,608 | 46,933,094 | 46,670,735 | 46,516,614 | 46,516,614 | 46,494,638 | 67,133,531 | 47,033,311 | 46,550,042 |
Weighted average shares outstanding - diluted | 77,998,742 | 77,959,689 | 67,453,095 | 48,081,281 | 47,849,554 | 47,834,644 | 47,721,075 | 47,534,761 | 47,227,127 | 46,763,589 | 46,657,618 | 46,494,638 | 68,102,814 | 47,701,562 | 47,008,980 |
Net income per common share attributable to common stockholders - basic: | $ 1.09 | $ 0.52 | $ 2.45 | ||||||||||||
Net income per common share attributable to common stockholders - diluted: | $ 1.14 | $ 0.38 | $ (0.68) | $ 0.02 | $ 0.02 | $ 0.20 | $ 0.22 | $ 0.07 | $ 2.33 | $ 0.12 | $ 0.10 | $ (0.13) | $ 1.08 | $ 0.51 | $ 2.43 |
Stock Options | |||||||||||||||
Shares outstanding: | |||||||||||||||
Effect of dilutive securities | 98,294 | 96,515 | 120,479 | ||||||||||||
Restricted Stock Units (RSUs) | |||||||||||||||
Shares outstanding: | |||||||||||||||
Effect of dilutive securities | 870,989 | 571,736 | 338,459 |
Accumulated Other Comprehensi88
Accumulated Other Comprehensive Income (Loss) - Summary of Change In Accumulated Other Comprehensive Income (Loss) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Accumulated Other Comprehensive Income Loss [Line Items] | |||
Beginning Balance | $ 12 | ||
Other comprehensive income | 67 | $ (75) | |
Ending Balance | 79 | $ 12 | |
Scioto Downs | Defined Benefit Pension Plan | |||
Accumulated Other Comprehensive Income Loss [Line Items] | |||
Beginning Balance | 12 | 12 | 87 |
Other comprehensive income | 67 | 0 | (75) |
Ending Balance | $ 79 | $ 12 | $ 12 |
Fair Value Measurements - Sched
Fair Value Measurements - Schedule of Assets Measured at Fair Value on a Recurring Basis (Details) - Fair Value Recurring Basis $ in Thousands | Dec. 31, 2017USD ($) |
Assets: | |
Marketable securities | $ 17,631 |
Restricted cash and investments | 13,153 |
Level 1 | |
Assets: | |
Marketable securities | 7,906 |
Restricted cash and investments | 9,055 |
Level 2 | |
Assets: | |
Marketable securities | 9,725 |
Restricted cash and investments | $ 4,098 |
Fair Value Measurements - Addit
Fair Value Measurements - Additional Information (Details) - USD ($) | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items] | ||
Fair value assets, Level 1 to Level 2 transfers amount | $ 0 | |
Fair value assets, Level 2 to Level 1 transfers amount | 0 | |
Accounts Receivable | ||
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items] | ||
Concentration Risk, Credit Risk, Financial Instruments | $ 0 | $ 0 |
Fair Value Measurements - Summa
Fair Value Measurements - Summary of Estimated Fair Value of Financial Instruments (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Financial assets: | ||
Restricted cash | $ 9,886 | |
Financial liabilities: | ||
Long-term debt | 2,210,198 | |
Capital leases | 917 | $ 543 |
7% Senior Notes | ||
Financial liabilities: | ||
Long-term debt | 367,854 | 366,859 |
Term Loan | ||
Financial liabilities: | ||
Long-term debt | 406,047 | |
New Term Loan | ||
Financial liabilities: | ||
Long-term debt | 938,002 | |
Carrying Amount | ||
Financial assets: | ||
Cash and cash equivalents | 134,596 | 61,029 |
Restricted cash | 13,153 | 2,414 |
Marketable securities | 17,631 | 0 |
Financial liabilities: | ||
Capital leases | 917 | 543 |
Acquisition-related contingent considerations | 486 | 496 |
Carrying Amount | 7% Senior Notes | ||
Financial liabilities: | ||
Long-term debt | 367,854 | 366,859 |
Carrying Amount | Term Loan | ||
Financial liabilities: | ||
Long-term debt | 0 | 406,047 |
Carrying Amount | 6% Senior Notes | ||
Financial liabilities: | ||
Long-term debt | 880,889 | 0 |
Carrying Amount | New Term Loan | ||
Financial liabilities: | ||
Long-term debt | 938,002 | 0 |
Carrying Amount | Other long-term debt | ||
Financial liabilities: | ||
Long-term debt | 2,531 | 0 |
Carrying Amount | Revolving Credit Facility | ||
Financial liabilities: | ||
Long-term debt | 0 | 26,977 |
Fair Value | ||
Financial assets: | ||
Cash and cash equivalents | 134,596 | 61,029 |
Restricted cash | 13,153 | 2,414 |
Marketable securities | 17,631 | 0 |
Financial liabilities: | ||
Capital leases | 917 | 543 |
Acquisition-related contingent considerations | 486 | 496 |
Fair Value | 7% Senior Notes | ||
Financial liabilities: | ||
Long-term debt | 400,800 | 397,500 |
Fair Value | Term Loan | ||
Financial liabilities: | ||
Long-term debt | 0 | 423,858 |
Fair Value | 6% Senior Notes | ||
Financial liabilities: | ||
Long-term debt | 914,375 | 0 |
Fair Value | New Term Loan | ||
Financial liabilities: | ||
Long-term debt | 956,750 | 0 |
Fair Value | Other long-term debt | ||
Financial liabilities: | ||
Long-term debt | 2,531 | 0 |
Fair Value | Revolving Credit Facility | ||
Financial liabilities: | ||
Long-term debt | $ 0 | $ 29,000 |
Fair Value Measurements - Sum92
Fair Value Measurements - Summary of Change in Acquisition-Related Contingent Consideration Liability (Details) - Acquisition-Related Contingent Considerations - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Change in acquisition-related contingent consideration liabilities | |||
Balance at the beginning of the period | $ 496 | $ 529 | $ 524 |
Amortization of present value discount | 69 | 70 | 52 |
Fair value adjustment for change in consideration expected to be paid | 11 | (13) | 38 |
Settlements | (90) | (90) | (85) |
Balance at the end of the period | $ 486 | $ 496 | $ 529 |
Commitments and Contingencies -
Commitments and Contingencies - Additional Information (Details) $ in Millions | 12 Months Ended | ||
Dec. 31, 2017USD ($) | Dec. 31, 2016USD ($)EmployeeAgreement | Dec. 31, 2015USD ($) | |
Capital lease | |||
Future minimum lease payments - 2018 | $ 0.6 | ||
Future minimum lease payments - 2019 | 0.4 | ||
Future minimum lease payments - 2020 | 0.1 | ||
Interest reduced to arrive at present value of minimum lease payments | 0.2 | ||
Present value of minimum lease payments | $ 0.9 | ||
Bond requirements | |||
Entity number of employees | Employee | 12,500 | ||
Number of collective bargaining agreements | Agreement | 11 | ||
Number of employees covered under collective bargaining agreements | Employee | 970 | ||
Scioto Downs | |||
Expenses under the terms of the ground lease | |||
Renewal term | 2 years | ||
Other Operating Leases | |||
Future minimum payments under non-cancellable operating leases | |||
Rental expense | $ 28.2 | $ 17 | $ 14 |
C. S. & Y. Associates | |||
Future minimum payments under non-cancellable operating leases | |||
Rental expense | $ 0.6 | $ 0.6 | $ 0.6 |
Mountaineer Pari-mutuel Clerks | |||
Expenses under the terms of the ground lease | |||
Renewal term | 1 year |
Commitments and Contingencies94
Commitments and Contingencies - Schedule of Future Minimum Rental Payments For Operating Leases (Details) - Shreveport Ground Operating Lease $ in Thousands | Dec. 31, 2017USD ($) |
Future minimum payments under non-cancellable operating leases | |
2,018 | $ 12,057 |
2,019 | 10,034 |
2,020 | 8,400 |
2,021 | 7,539 |
2,022 | 6,628 |
Thereafter | 143,530 |
Total | $ 188,188 |
Related Affiliates - Additional
Related Affiliates - Additional Information (Details) | 1 Months Ended | 12 Months Ended | |||
Nov. 30, 2017USD ($) | Dec. 31, 2017USD ($)aroom | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | Oct. 31, 2017 | |
Related affiliates | |||||
Receivable from partnership | $ 243,000 | ||||
Other Investors | |||||
Related affiliates | |||||
Variable interest entity, ownership percentage | 42.10% | ||||
Number of new rooms developed | room | 118 | ||||
Cash | $ 1,000,000 | ||||
Land | a | 2.4 | ||||
Cost of hotel construction | $ 16,000,000 | ||||
Contribution towards partnership for proportionate share of additional construction costs | $ 600,000 | ||||
Receivable from partnership | $ 200,000 | ||||
Recreational Enterprises, Inc. | |||||
Related affiliates | |||||
Percentage of outstanding shares owned | 14.50% | ||||
Donald L Carano | |||||
Related affiliates | |||||
Officers remuneration | $ 300,000 | $ 400,000 | $ 400,000 | ||
Gary Carano Family | |||||
Related affiliates | |||||
Related party transactions | 0 | 0 | 0 | ||
Hotel Casino Management | Minimum | |||||
Related affiliates | |||||
Percentage of outstanding shares owned | 5.00% | ||||
Raymond J. Poncia | |||||
Related affiliates | |||||
Officers remuneration | $ 200,000 | 200,000 | 200,000 | ||
C. S. & Y. Associates | |||||
Related affiliates | |||||
Area of real property leased | a | 30,000 | ||||
Lease expiration date | Jun. 30, 2027 | ||||
Annual rent payable | $ 600,000 | $ 600,000 | $ 600,000 | ||
C. S. & Y. Associates | Minimum | |||||
Related affiliates | |||||
Rent percentage of revenues | 3.00% | ||||
Rent payable is 3% of | $ 6,500,000 | ||||
Annual rent payable | $ 400,000 | ||||
C. S. & Y. Associates | Maximum | |||||
Related affiliates | |||||
Rent percentage of revenues | 0.10% | ||||
Rent payable is 0.1% of | $ 75,000,000 |
Segment Information - Additiona
Segment Information - Additional Information (Details) | 4 Months Ended | 8 Months Ended |
Apr. 30, 2017Regionsegment | Dec. 31, 2017Regionsegment | |
Segment Reporting [Abstract] | ||
Number of geographic regions | Region | 3 | 4 |
Number of reportable segments | segment | 3 | 4 |
Segment Information - Summary o
Segment Information - Summary of Reportable Segment (Details) | 4 Months Ended | 8 Months Ended |
Apr. 30, 2017 | Dec. 31, 2017 | |
Nevada Segment | Eldorado Reno | NEVADA | ||
Segment Reporting Information [Line Items] | ||
Property | Eldorado Reno | |
State | Nevada | |
Nevada Segment | Silver Legacy | NEVADA | ||
Segment Reporting Information [Line Items] | ||
Property | Silver Legacy | |
State | Nevada | |
Nevada Segment | Circus Reno | NEVADA | ||
Segment Reporting Information [Line Items] | ||
Property | Circus Reno | |
State | Nevada | |
Louisiana Segment | Eldorado Shreveport | LOUISIANA | ||
Segment Reporting Information [Line Items] | ||
Property | Eldorado Shreveport | |
State | Louisiana | |
Eastern Segment | Presque Isle Downs | PENNSYLVANIA | ||
Segment Reporting Information [Line Items] | ||
Property | Presque Isle Downs | |
State | Pennsylvania | |
Eastern Segment | Scioto Downs | OHIO | ||
Segment Reporting Information [Line Items] | ||
Property | Scioto Downs | |
State | Ohio | |
Eastern Segment | Mountaineer | WEST VIRGINIA | ||
Segment Reporting Information [Line Items] | ||
Property | Mountaineer | |
State | West Virginia | |
West Segment | Eldorado Reno | NEVADA | ||
Segment Reporting Information [Line Items] | ||
Property | Eldorado Reno | |
State | Nevada | |
West Segment | Silver Legacy | NEVADA | ||
Segment Reporting Information [Line Items] | ||
Property | Silver Legacy | |
State | Nevada | |
West Segment | Circus Reno | NEVADA | ||
Segment Reporting Information [Line Items] | ||
Property | Circus Reno | |
State | Nevada | |
West Segment | Isle Black Hawk | COLORADO | ||
Segment Reporting Information [Line Items] | ||
Property | Isle Black Hawk | |
State | Colorado | |
West Segment | Lady Luck Black Hawk | COLORADO | ||
Segment Reporting Information [Line Items] | ||
Property | Lady Luck Black Hawk | |
State | Colorado | |
Midwest Segment | Waterloo | IOWA | ||
Segment Reporting Information [Line Items] | ||
Property | Waterloo | |
State | Iowa | |
Midwest Segment | Bettendorf | IOWA | ||
Segment Reporting Information [Line Items] | ||
Property | Bettendorf | |
State | Iowa | |
Midwest Segment | Boonville | MISSOURI | ||
Segment Reporting Information [Line Items] | ||
Property | Boonville | |
State | Missouri | |
Midwest Segment | Cape Girardeau | MISSOURI | ||
Segment Reporting Information [Line Items] | ||
Property | Cape Girardeau | |
State | Missouri | |
Midwest Segment | Caruthersville | MISSOURI | ||
Segment Reporting Information [Line Items] | ||
Property | Caruthersville | |
State | Missouri | |
Midwest Segment | Kansas City | MISSOURI | ||
Segment Reporting Information [Line Items] | ||
Property | Kansas City | |
State | Missouri | |
South Segment | Eldorado Shreveport | LOUISIANA | ||
Segment Reporting Information [Line Items] | ||
Property | Eldorado Shreveport | |
State | Louisiana | |
South Segment | Pompano | FLORIDA | ||
Segment Reporting Information [Line Items] | ||
Property | Pompano | |
State | Florida | |
South Segment | Lake Charles | LOUISIANA | ||
Segment Reporting Information [Line Items] | ||
Property | Lake Charles | |
State | Louisiana | |
South Segment | Lula | MISSISSIPPI | ||
Segment Reporting Information [Line Items] | ||
Property | Lula | |
State | Mississippi | |
South Segment | Vicksburg | MISSISSIPPI | ||
Segment Reporting Information [Line Items] | ||
Property | Vicksburg | |
State | Mississippi | |
East Segment | Presque Isle Downs | PENNSYLVANIA | ||
Segment Reporting Information [Line Items] | ||
Property | Presque Isle Downs | |
State | Pennsylvania | |
East Segment | Scioto Downs | OHIO | ||
Segment Reporting Information [Line Items] | ||
Property | Scioto Downs | |
State | Ohio | |
East Segment | Mountaineer | WEST VIRGINIA | ||
Segment Reporting Information [Line Items] | ||
Property | Mountaineer | |
State | West Virginia | |
East Segment | Nemacolin | PENNSYLVANIA | ||
Segment Reporting Information [Line Items] | ||
Property | Nemacolin | |
State | Pennsylvania |
Segment Information - Schedule
Segment Information - Schedule of Operating Data for Reportable Segments (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||||||
Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2015 | Sep. 30, 2015 | Jun. 30, 2015 | Mar. 31, 2015 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Revenues and expenses | |||||||||||||||
Net operating revenues | $ 429,901 | $ 472,878 | $ 375,626 | $ 202,393 | $ 208,340 | $ 243,049 | $ 233,493 | $ 215,583 | $ 187,835 | $ 184,481 | $ 183,578 | $ 168,451 | $ 1,480,798 | $ 900,465 | $ 724,345 |
Operating (loss) income | 9,756 | 101,493 | (30,467) | 14,028 | 13,095 | 27,739 | 29,585 | 18,281 | 13,396 | 24,121 | 23,032 | 12,072 | 94,810 | 88,700 | 72,621 |
Unallocated income and expenses: | |||||||||||||||
Interest expense, net | (99,769) | (50,917) | (61,558) | ||||||||||||
Gain on valuation of unconsolidated affiliate | 35,582 | ||||||||||||||
Loss on early retirement of debt, net | (38,430) | (155) | (1,937) | ||||||||||||
Benefit (provision) for income taxes | 116,769 | (13,101) | 69,538 | ||||||||||||
NET INCOME | $ 88,938 | $ 29,687 | $ (46,190) | $ 945 | $ 961 | $ 9,450 | $ 10,737 | $ 3,379 | $ 110,219 | $ 5,419 | $ 4,779 | $ (6,171) | 73,380 | 24,527 | 114,246 |
Operating Segment | West Segment | |||||||||||||||
Revenues and expenses | |||||||||||||||
Net operating revenues | 410,319 | 327,541 | 130,212 | ||||||||||||
Operating (loss) income | 66,108 | 41,451 | 14,106 | ||||||||||||
Operating Segment | Midwest Segment | |||||||||||||||
Revenues and expenses | |||||||||||||||
Net operating revenues | 268,879 | ||||||||||||||
Operating (loss) income | 62,071 | ||||||||||||||
Operating Segment | South Segment | |||||||||||||||
Revenues and expenses | |||||||||||||||
Net operating revenues | 338,259 | 133,557 | 138,317 | ||||||||||||
Operating (loss) income | 3,680 | 23,378 | 21,423 | ||||||||||||
Operating Segment | East Segment | |||||||||||||||
Revenues and expenses | |||||||||||||||
Net operating revenues | 462,835 | 439,367 | 455,816 | ||||||||||||
Operating (loss) income | 68,101 | 53,361 | 56,479 | ||||||||||||
Corporate | |||||||||||||||
Revenues and expenses | |||||||||||||||
Net operating revenues | 506 | ||||||||||||||
Operating (loss) income | $ (105,150) | $ (29,490) | $ (19,387) |
Segment Information - Schedul99
Segment Information - Schedule of Capital Expenditures for Reportable Segments (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Segment Reporting Information [Line Items] | |||
Capital Expenditures | $ 83,522 | $ 47,380 | $ 36,762 |
Operating Segment | West Segment | |||
Segment Reporting Information [Line Items] | |||
Capital Expenditures | 44,952 | 22,812 | 4,682 |
Operating Segment | Midwest Segment | |||
Segment Reporting Information [Line Items] | |||
Capital Expenditures | 9,115 | ||
Operating Segment | South Segment | |||
Segment Reporting Information [Line Items] | |||
Capital Expenditures | 7,672 | 5,842 | 4,032 |
Operating Segment | East Segment | |||
Segment Reporting Information [Line Items] | |||
Capital Expenditures | 10,155 | 18,491 | 26,556 |
Corporate | |||
Segment Reporting Information [Line Items] | |||
Capital Expenditures | $ 11,628 | $ 235 | $ 1,492 |
Segment Information - Schedu100
Segment Information - Schedule of Capital Expenditures for Reportable Segments (Parenthetical) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Segment Reporting [Abstract] | |||
Reimbursement of capital expenditures from West Virginia regulatory authorities | $ 361 | $ 4,207 | $ 1,266 |
Segment Information - Schedu101
Segment Information - Schedule of Balance Sheet Information for Reportable Segments (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
Segment Reporting Asset Reconciling Item [Line Items] | |||
Total assets | $ 3,546,472 | $ 1,294,044 | |
Goodwill | 747,106 | 66,826 | $ 66,826 |
Corporate, Other & Eliminations | |||
Segment Reporting Asset Reconciling Item [Line Items] | |||
Total assets | (910,472) | (62,975) | |
West Segment | |||
Segment Reporting Asset Reconciling Item [Line Items] | |||
Goodwill | 152,775 | ||
West Segment | Operating Segment | |||
Segment Reporting Asset Reconciling Item [Line Items] | |||
Total assets | 1,278,062 | 377,688 | |
Midwest Segment | |||
Segment Reporting Asset Reconciling Item [Line Items] | |||
Goodwill | 327,088 | ||
Midwest Segment | Operating Segment | |||
Segment Reporting Asset Reconciling Item [Line Items] | |||
Total assets | 1,188,758 | ||
South Segment | |||
Segment Reporting Asset Reconciling Item [Line Items] | |||
Goodwill | 200,417 | ||
South Segment | Operating Segment | |||
Segment Reporting Asset Reconciling Item [Line Items] | |||
Total assets | 804,318 | 128,427 | |
East Segment | |||
Segment Reporting Asset Reconciling Item [Line Items] | |||
Goodwill | 66,826 | 66,826 | $ 66,826 |
East Segment | Operating Segment | |||
Segment Reporting Asset Reconciling Item [Line Items] | |||
Total assets | $ 1,185,806 | $ 850,904 |
Segment Information - Schedu102
Segment Information - Schedule of Goodwill by Reportable Segment (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Segment Reporting Information [Line Items] | ||
Balance at January 1 | $ 66,826 | $ 66,826 |
Acquisitions | 715,196 | 0 |
Impairments | (34,916) | 0 |
Balance at December 31 | 747,106 | 66,826 |
West Segment | ||
Segment Reporting Information [Line Items] | ||
Acquisitions | 152,775 | |
Balance at December 31 | 152,775 | |
Midwest Segment | ||
Segment Reporting Information [Line Items] | ||
Acquisitions | 327,088 | |
Balance at December 31 | 327,088 | |
South Segment | ||
Segment Reporting Information [Line Items] | ||
Acquisitions | 235,333 | |
Impairments | (34,916) | |
Balance at December 31 | 200,417 | |
East Segment | ||
Segment Reporting Information [Line Items] | ||
Balance at January 1 | 66,826 | 66,826 |
Acquisitions | 0 | |
Impairments | 0 | |
Balance at December 31 | $ 66,826 | $ 66,826 |
Consolidating Condensed Fina103
Consolidating Condensed Financial Information - Additional Information (Details) | Dec. 31, 2017 | Sep. 13, 2017 | Apr. 17, 2017 | Mar. 29, 2017 | Dec. 31, 2015 |
7% Senior Notes | |||||
Condensed Financial Statements Captions [Line Items] | |||||
Interest rate (as a percent) | 7.00% | 7.00% | |||
6% Senior Notes | |||||
Condensed Financial Statements Captions [Line Items] | |||||
Interest rate (as a percent) | 6.00% | 6.00% | 6.00% | 6.00% |
Consolidating Condensed Fina104
Consolidating Condensed Financial Information - Consolidating Condensed Balance Sheet (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Condensed Balance Sheet | ||
Current assets | $ 251,032 | $ 101,753 |
Property and equipment, net | 1,502,817 | 612,342 |
Other assets | 1,792,623 | 579,949 |
Total assets | 3,546,472 | 1,294,044 |
Current liabilities | 223,751 | 105,896 |
Long-term debt, less current maturities | 2,189,578 | 795,881 |
Deferred income tax liabilities | 162,967 | 89,011 |
Other accrued liabilities | 28,579 | 7,287 |
Stockholders’ equity | 941,597 | 295,969 |
Total liabilities and stockholders’ equity | 3,546,472 | 1,294,044 |
Reportable Legal Entities | Eldorado Resorts, Inc. (Parent Obligor) | ||
Condensed Balance Sheet | ||
Current assets | 27,572 | 1,860 |
Intercompany receivables | 274,147 | 371,765 |
Investments in subsidiaries | 2,437,287 | 297,223 |
Property and equipment, net | 12,042 | 1,965 |
Other assets | 37,459 | 55,158 |
Total assets | 2,788,507 | 727,971 |
Current liabilities | 28,677 | 11,381 |
Long-term debt, less current maturities | 1,814,185 | 420,633 |
Other accrued liabilities | 4,127 | |
Stockholders’ equity | 941,518 | 295,957 |
Total liabilities and stockholders’ equity | 2,788,507 | 727,971 |
Reportable Legal Entities | Guarantor Subsidiaries | ||
Condensed Balance Sheet | ||
Current assets | 201,321 | 99,494 |
Property and equipment, net | 1,483,473 | 610,377 |
Other assets | 1,764,291 | 572,448 |
Total assets | 3,449,085 | 1,282,319 |
Current liabilities | 169,348 | 94,499 |
Intercompany payables | 308,640 | 372,951 |
Long-term debt, less current maturities | 350,000 | 375,248 |
Deferred income tax liabilities | 199,376 | 136,679 |
Other accrued liabilities | 19,624 | 7,287 |
Stockholders’ equity | 2,402,097 | 295,655 |
Total liabilities and stockholders’ equity | 3,449,085 | 1,282,319 |
Reportable Legal Entities | Non-Guarantor Subsidiaries | ||
Condensed Balance Sheet | ||
Current assets | 22,139 | 399 |
Intercompany receivables | 34,493 | 1,186 |
Property and equipment, net | 7,302 | |
Other assets | 27,282 | 11 |
Total assets | 91,216 | 1,596 |
Current liabilities | 25,726 | 16 |
Long-term debt, less current maturities | 25,393 | |
Other accrued liabilities | 4,828 | |
Stockholders’ equity | 35,269 | 1,580 |
Total liabilities and stockholders’ equity | 91,216 | 1,596 |
Consolidating and Eliminating Entries | ||
Condensed Balance Sheet | ||
Intercompany receivables | (308,640) | (372,951) |
Investments in subsidiaries | (2,437,287) | (297,223) |
Other assets | (36,409) | (47,668) |
Total assets | (2,782,336) | (717,842) |
Intercompany payables | (308,640) | (372,951) |
Deferred income tax liabilities | (36,409) | (47,668) |
Stockholders’ equity | (2,437,287) | (297,223) |
Total liabilities and stockholders’ equity | $ (2,782,336) | $ (717,842) |
Consolidating Condensed Fina105
Consolidating Condensed Financial Information - Consolidating Condensed Statements of Income (Details) - USD ($) $ in Thousands | Nov. 21, 2017 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2015 | Sep. 30, 2015 | Jun. 30, 2015 | Mar. 31, 2015 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
Revenues: | ||||||||||||||||
Net revenues | $ 429,901 | $ 472,878 | $ 375,626 | $ 202,393 | $ 208,340 | $ 243,049 | $ 233,493 | $ 215,583 | $ 187,835 | $ 184,481 | $ 183,578 | $ 168,451 | $ 1,480,798 | $ 900,465 | $ 724,345 | |
Operating expenses: | ||||||||||||||||
Marketing and promotions | 83,174 | 40,890 | 31,356 | |||||||||||||
General and administrative | 241,037 | 130,720 | 97,356 | |||||||||||||
Corporate | 30,739 | 19,880 | 16,469 | |||||||||||||
Impairment charges | 38,016 | |||||||||||||||
Depreciation and amortization | 105,891 | 63,449 | 56,921 | |||||||||||||
Total operating expenses | 416,211 | 389,273 | 320,480 | 186,561 | 191,290 | 210,584 | 203,016 | 196,855 | 173,024 | 162,523 | 161,402 | 155,777 | 1,312,525 | 801,745 | 652,726 | |
Loss on sale of asset or disposal of property and equipment | (319) | (836) | (6) | |||||||||||||
Proceeds from terminated sale | $ 20,000 | 20,000 | ||||||||||||||
Transaction expenses | (92,777) | (9,184) | (2,452) | |||||||||||||
Equity in loss of unconsolidated affiliate | (367) | 3,460 | ||||||||||||||
OPERATING INCOME | 9,756 | 101,493 | (30,467) | 14,028 | 13,095 | 27,739 | 29,585 | 18,281 | 13,396 | 24,121 | 23,032 | 12,072 | 94,810 | 88,700 | 72,621 | |
Interest expense, net | (99,769) | (50,917) | (61,558) | |||||||||||||
Loss on early retirement of debt, net | (38,430) | (155) | (1,937) | |||||||||||||
Gain on valuation of unconsolidated affiliate | 35,582 | |||||||||||||||
NET (LOSS) INCOME BEFORE INCOME TAXES | (43,389) | 37,628 | 44,708 | |||||||||||||
Benefit (provision) for income taxes | 116,769 | (13,101) | 69,538 | |||||||||||||
NET INCOME | $ 88,938 | $ 29,687 | $ (46,190) | $ 945 | $ 961 | $ 9,450 | $ 10,737 | $ 3,379 | $ 110,219 | $ 5,419 | $ 4,779 | $ (6,171) | 73,380 | 24,527 | 114,246 | |
Gaming and Pari-mutuel Commissions | ||||||||||||||||
Revenues: | ||||||||||||||||
Net revenues | 1,099,027 | 600,015 | 551,600 | |||||||||||||
Operating expenses: | ||||||||||||||||
Operating expenses | 561,089 | 352,220 | 330,589 | |||||||||||||
Non-gaming | ||||||||||||||||
Revenues: | ||||||||||||||||
Net revenues | 381,771 | 300,450 | 172,745 | |||||||||||||
Operating expenses: | ||||||||||||||||
Operating expenses | 252,579 | 194,586 | 120,035 | |||||||||||||
Reportable Legal Entities | Eldorado Resorts, Inc. (Parent Obligor) | ||||||||||||||||
Operating expenses: | ||||||||||||||||
Corporate | 31,620 | 19,560 | 13,738 | |||||||||||||
Management fee | (31,620) | (19,841) | (13,760) | |||||||||||||
Depreciation and amortization | 1,030 | 454 | 369 | |||||||||||||
Total operating expenses | 1,030 | 173 | 347 | |||||||||||||
Loss on sale of asset or disposal of property and equipment | (20) | |||||||||||||||
Transaction expenses | (70,865) | (9,184) | (2,368) | |||||||||||||
OPERATING INCOME | (71,915) | (9,357) | (2,715) | |||||||||||||
Interest expense, net | (73,448) | (24,562) | (10,613) | |||||||||||||
Loss on early retirement of debt, net | (38,430) | (155) | (1,855) | |||||||||||||
Subsidiary income (loss) | 205,251 | 45,372 | 86,145 | |||||||||||||
NET (LOSS) INCOME BEFORE INCOME TAXES | 21,458 | 11,298 | 70,962 | |||||||||||||
Benefit (provision) for income taxes | 51,922 | 13,229 | 43,284 | |||||||||||||
NET INCOME | 73,380 | 24,527 | 114,246 | |||||||||||||
Reportable Legal Entities | Guarantor Subsidiaries | ||||||||||||||||
Revenues: | ||||||||||||||||
Net revenues | 1,451,203 | 900,110 | 724,084 | |||||||||||||
Operating expenses: | ||||||||||||||||
Marketing and promotions | 80,893 | 40,886 | 31,349 | |||||||||||||
General and administrative | 235,905 | 130,720 | 97,356 | |||||||||||||
Corporate | (4,318) | 320 | 2,731 | |||||||||||||
Impairment charges | 38,016 | |||||||||||||||
Management fee | 31,620 | 19,841 | 13,760 | |||||||||||||
Depreciation and amortization | 104,454 | 62,995 | 56,552 | |||||||||||||
Total operating expenses | 1,282,937 | 801,568 | 652,372 | |||||||||||||
Loss on sale of asset or disposal of property and equipment | (299) | (836) | (6) | |||||||||||||
Proceeds from terminated sale | 20,000 | |||||||||||||||
Transaction expenses | (21,912) | (84) | ||||||||||||||
Equity in loss of unconsolidated affiliate | (367) | 3,460 | ||||||||||||||
OPERATING INCOME | 165,688 | 97,706 | 75,082 | |||||||||||||
Interest expense, net | (25,221) | (26,355) | (50,945) | |||||||||||||
Loss on early retirement of debt, net | (82) | |||||||||||||||
Gain on valuation of unconsolidated affiliate | 35,582 | |||||||||||||||
NET (LOSS) INCOME BEFORE INCOME TAXES | 140,467 | 71,351 | 59,637 | |||||||||||||
Benefit (provision) for income taxes | 69,787 | (26,207) | 26,329 | |||||||||||||
NET INCOME | 210,254 | 45,144 | 85,966 | |||||||||||||
Reportable Legal Entities | Non-Guarantor Subsidiaries | ||||||||||||||||
Revenues: | ||||||||||||||||
Net revenues | 29,595 | 355 | 261 | |||||||||||||
Operating expenses: | ||||||||||||||||
Marketing and promotions | 2,281 | 4 | 7 | |||||||||||||
General and administrative | 5,132 | |||||||||||||||
Corporate | 3,437 | |||||||||||||||
Depreciation and amortization | 407 | |||||||||||||||
Total operating expenses | 28,558 | 4 | 7 | |||||||||||||
OPERATING INCOME | 1,037 | 351 | 254 | |||||||||||||
Interest expense, net | (1,100) | |||||||||||||||
NET (LOSS) INCOME BEFORE INCOME TAXES | (63) | 351 | 254 | |||||||||||||
Benefit (provision) for income taxes | (4,940) | (123) | (75) | |||||||||||||
NET INCOME | (5,003) | 228 | 179 | |||||||||||||
Reportable Legal Entities | Gaming and Pari-mutuel Commissions | Guarantor Subsidiaries | ||||||||||||||||
Revenues: | ||||||||||||||||
Net revenues | 1,076,957 | 599,750 | 551,339 | |||||||||||||
Operating expenses: | ||||||||||||||||
Operating expenses | 546,207 | 352,220 | 330,589 | |||||||||||||
Reportable Legal Entities | Gaming and Pari-mutuel Commissions | Non-Guarantor Subsidiaries | ||||||||||||||||
Revenues: | ||||||||||||||||
Net revenues | 22,070 | 265 | 261 | |||||||||||||
Operating expenses: | ||||||||||||||||
Operating expenses | 14,882 | |||||||||||||||
Reportable Legal Entities | Non-gaming | Guarantor Subsidiaries | ||||||||||||||||
Revenues: | ||||||||||||||||
Net revenues | 374,246 | 300,360 | 172,745 | |||||||||||||
Operating expenses: | ||||||||||||||||
Operating expenses | 250,160 | 194,586 | 120,035 | |||||||||||||
Reportable Legal Entities | Non-gaming | Non-Guarantor Subsidiaries | ||||||||||||||||
Revenues: | ||||||||||||||||
Net revenues | 7,525 | 90 | ||||||||||||||
Operating expenses: | ||||||||||||||||
Operating expenses | 2,419 | |||||||||||||||
Consolidating and Eliminating Entries | ||||||||||||||||
Operating expenses: | ||||||||||||||||
Subsidiary income (loss) | (205,251) | (45,372) | (86,145) | |||||||||||||
NET (LOSS) INCOME BEFORE INCOME TAXES | (205,251) | (45,372) | (86,145) | |||||||||||||
NET INCOME | $ (205,251) | $ (45,372) | $ (86,145) |
Consolidating Condensed Fina106
Consolidating Condensed Financial Information - Consolidating Condensed Statement of Cash Flows (Details) - USD ($) $ in Thousands | 12 Months Ended | |||||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Condensed Statement of Cash Flows | ||||||
Net cash (used in) provided by operating activities | $ 129,886 | $ 94,713 | $ 56,004 | |||
INVESTING ACTIVITIES: | ||||||
Purchase of property and equipment, net | (83,522) | (47,380) | (36,762) | |||
Reimbursement of capital expenditures from West Virginia regulatory authorities | 361 | 4,207 | 1,266 | |||
Proceeds from sale of property and equipment | 135 | 1,560 | 153 | |||
Decrease in other assets, net | 659 | 115 | ||||
Net cash (used in) provided by business combinations | (1,313,051) | (194) | (124,768) | |||
Investment in and loans to unconsolidated affiliate | (604) | (1,010) | ||||
Net cash used in investing activities | (1,396,681) | (41,148) | (161,006) | |||
FINANCING ACTIVITIES: | ||||||
Proceeds from issuance of Term Loan | 800,000 | |||||
Payments on Term Loan | (4,250) | |||||
Retirement of long-term debt | (728,664) | |||||
Debt premium proceeds | 27,500 | |||||
Payment of other long-term obligation | (43) | |||||
Payments on capital leases | (490) | (274) | (88) | |||
Debt issuance costs | (51,526) | (4,288) | (25,820) | |||
Call premium on early retirement of debt | (44,090) | |||||
Taxes paid related to net share settlement of equity awards | (11,365) | (744) | ||||
Proceeds from exercise of stock options | 2,900 | 385 | ||||
Net cash provided by (used in) financing activities | 1,351,101 | (73,671) | 92,713 | |||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH | 84,306 | (20,106) | (12,289) | |||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR | 63,443 | 83,549 | 95,838 | |||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF YEAR | 147,749 | 63,443 | 83,549 | |||
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: | ||||||
Cash and cash equivalents | $ 134,596 | $ 61,029 | $ 78,278 | |||
Restricted cash | 3,267 | 2,414 | 5,271 | |||
Restricted cash included in other noncurrent assets | 9,886 | |||||
Total cash, cash equivalents and restricted cash | 63,443 | 63,443 | 83,549 | 147,749 | 63,443 | 83,549 |
New Term Loan | ||||||
FINANCING ACTIVITIES: | ||||||
Proceeds from issuance of Term Loan | 1,450,000 | |||||
Payments under Term Loan | (493,250) | |||||
6% Senior Notes | ||||||
FINANCING ACTIVITIES: | ||||||
Proceeds from issuance of 6% Senior Notes | 875,000 | |||||
New Revolving Credit Facility | ||||||
FINANCING ACTIVITIES: | ||||||
Borrowings under Revolving Credit Facility | 166,953 | |||||
Payments under Revolving Credit Facility | (166,953) | |||||
Term Loan | ||||||
FINANCING ACTIVITIES: | ||||||
Payments on Term Loan | (1,062) | (4,250) | 425,000 | |||
Retirement of long-term debt | (417,563) | |||||
New Revolving Credit Facility | ||||||
FINANCING ACTIVITIES: | ||||||
Payments under Revolving Credit Facility | (166,953) | |||||
Prior Revolving Credit Facility | ||||||
FINANCING ACTIVITIES: | ||||||
Borrowings under Revolving Credit Facility | 41,000 | 73,000 | 131,000 | |||
Payments under Revolving Credit Facility | (29,000) | (137,500) | (37,500) | |||
Retirement of long-term debt | (41,000) | |||||
7% Senior Notes | ||||||
FINANCING ACTIVITIES: | ||||||
Proceeds from issuance of 6% Senior Notes | 375,000 | |||||
Principal payments under 7% Senior Notes | (2,125) | |||||
Reportable Legal Entities | Eldorado Resorts, Inc. (Parent Obligor) | ||||||
Condensed Statement of Cash Flows | ||||||
Net cash (used in) provided by operating activities | (44,737) | (16,321) | (2,951) | |||
INVESTING ACTIVITIES: | ||||||
Purchase of property and equipment, net | (11,073) | 133 | (2,922) | |||
Decrease in other assets, net | (16) | (89) | ||||
Net cash (used in) provided by business combinations | (1,355,370) | (18,394) | ||||
Net cash used in investing activities | (1,366,443) | 117 | (21,405) | |||
FINANCING ACTIVITIES: | ||||||
Proceeds from issuance of Term Loan | 800,000 | |||||
Payments on Term Loan | (4,250) | |||||
Retirement of long-term debt | (728,664) | |||||
Debt premium proceeds | 27,500 | |||||
Net proceeds from (payments to) related parties | 72,011 | 90,353 | (67,788) | |||
Payment of other long-term obligation | (43) | |||||
Debt issuance costs | (51,526) | (4,288) | (25,820) | |||
Call premium on early retirement of debt | (44,090) | |||||
Taxes paid related to net share settlement of equity awards | (11,365) | (744) | ||||
Proceeds from exercise of stock options | 2,900 | 385 | ||||
Net cash provided by (used in) financing activities | 1,423,602 | 16,956 | 25,013 | |||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH | 12,422 | 752 | 657 | |||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR | 1,409 | 657 | ||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF YEAR | 13,831 | 1,409 | 657 | |||
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: | ||||||
Cash and cash equivalents | 13,202 | 811 | 657 | |||
Restricted cash | 629 | 598 | ||||
Total cash, cash equivalents and restricted cash | 1,409 | 1,409 | 657 | 13,831 | 1,409 | 657 |
Reportable Legal Entities | Guarantor Subsidiaries | ||||||
Condensed Statement of Cash Flows | ||||||
Net cash (used in) provided by operating activities | 170,553 | 110,933 | 58,783 | |||
INVESTING ACTIVITIES: | ||||||
Purchase of property and equipment, net | (70,810) | (47,512) | (33,840) | |||
Reimbursement of capital expenditures from West Virginia regulatory authorities | 361 | 4,207 | 1,266 | |||
Proceeds from sale of property and equipment | 135 | 1,560 | 153 | |||
Decrease in other assets, net | 675 | 204 | ||||
Net cash (used in) provided by business combinations | 37,103 | (194) | (106,374) | |||
Investment in and loans to unconsolidated affiliate | (604) | (1,010) | ||||
Net cash used in investing activities | (33,815) | (41,264) | (139,601) | |||
FINANCING ACTIVITIES: | ||||||
Net proceeds from (payments to) related parties | (79,634) | (90,486) | 68,511 | |||
Payments on capital leases | (318) | (274) | (88) | |||
Net cash provided by (used in) financing activities | (79,952) | (90,760) | 68,423 | |||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH | 56,786 | (21,091) | (12,395) | |||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR | 61,633 | 82,724 | 95,119 | |||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF YEAR | 118,419 | 61,633 | 82,724 | |||
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: | ||||||
Cash and cash equivalents | 114,925 | 59,817 | 77,453 | |||
Restricted cash | 2,495 | 1,816 | 5,271 | |||
Restricted cash included in other noncurrent assets | 999 | |||||
Total cash, cash equivalents and restricted cash | 61,633 | 61,633 | 82,724 | 118,419 | 61,633 | 82,724 |
Reportable Legal Entities | Non-Guarantor Subsidiaries | ||||||
Condensed Statement of Cash Flows | ||||||
Net cash (used in) provided by operating activities | 4,070 | 101 | 172 | |||
INVESTING ACTIVITIES: | ||||||
Purchase of property and equipment, net | (1,639) | (1) | ||||
Net cash (used in) provided by business combinations | 5,216 | |||||
Net cash used in investing activities | 3,577 | (1) | ||||
FINANCING ACTIVITIES: | ||||||
Net proceeds from (payments to) related parties | 7,623 | 133 | (723) | |||
Payments on capital leases | (172) | |||||
Net cash provided by (used in) financing activities | 7,451 | 133 | (723) | |||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH | 15,098 | 233 | (551) | |||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR | 401 | 168 | 719 | |||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF YEAR | 15,499 | 401 | 168 | |||
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: | ||||||
Cash and cash equivalents | 6,469 | 401 | 168 | |||
Restricted cash | 143 | |||||
Restricted cash included in other noncurrent assets | 8,887 | |||||
Total cash, cash equivalents and restricted cash | 401 | 401 | 168 | $ 15,499 | $ 401 | $ 168 |
Reportable Legal Entities | New Term Loan | Eldorado Resorts, Inc. (Parent Obligor) | ||||||
FINANCING ACTIVITIES: | ||||||
Proceeds from issuance of Term Loan | 1,450,000 | |||||
Payments under Term Loan | (493,250) | |||||
Reportable Legal Entities | 6% Senior Notes | Eldorado Resorts, Inc. (Parent Obligor) | ||||||
FINANCING ACTIVITIES: | ||||||
Proceeds from issuance of 6% Senior Notes | 875,000 | |||||
Reportable Legal Entities | New Revolving Credit Facility | Eldorado Resorts, Inc. (Parent Obligor) | ||||||
FINANCING ACTIVITIES: | ||||||
Borrowings under Revolving Credit Facility | 166,953 | |||||
Reportable Legal Entities | Term Loan | Eldorado Resorts, Inc. (Parent Obligor) | ||||||
FINANCING ACTIVITIES: | ||||||
Payments on Term Loan | (1,062) | |||||
Retirement of long-term debt | (417,563) | |||||
Reportable Legal Entities | New Revolving Credit Facility | Eldorado Resorts, Inc. (Parent Obligor) | ||||||
FINANCING ACTIVITIES: | ||||||
Payments under Revolving Credit Facility | (166,953) | |||||
Reportable Legal Entities | Prior Revolving Credit Facility | Eldorado Resorts, Inc. (Parent Obligor) | ||||||
FINANCING ACTIVITIES: | ||||||
Borrowings under Revolving Credit Facility | 41,000 | 73,000 | 131,000 | |||
Payments under Revolving Credit Facility | (29,000) | $ (137,500) | (37,500) | |||
Retirement of long-term debt | $ (41,000) | |||||
Reportable Legal Entities | 7% Senior Notes | Eldorado Resorts, Inc. (Parent Obligor) | ||||||
FINANCING ACTIVITIES: | ||||||
Principal payments under 7% Senior Notes | $ (2,125) |
Quarterly Data (Unaudited) (Det
Quarterly Data (Unaudited) (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||||||
Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2015 | Sep. 30, 2015 | Jun. 30, 2015 | Mar. 31, 2015 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Quarterly Data Unaudited | |||||||||||||||
Net revenues | $ 429,901 | $ 472,878 | $ 375,626 | $ 202,393 | $ 208,340 | $ 243,049 | $ 233,493 | $ 215,583 | $ 187,835 | $ 184,481 | $ 183,578 | $ 168,451 | $ 1,480,798 | $ 900,465 | $ 724,345 |
Operating expenses | 416,211 | 389,273 | 320,480 | 186,561 | 191,290 | 210,584 | 203,016 | 196,855 | 173,024 | 162,523 | 161,402 | 155,777 | 1,312,525 | 801,745 | 652,726 |
Operating income (loss) | 9,756 | 101,493 | (30,467) | 14,028 | 13,095 | 27,739 | 29,585 | 18,281 | 13,396 | 24,121 | 23,032 | 12,072 | 94,810 | 88,700 | 72,621 |
Net income (loss) | $ 88,938 | $ 29,687 | $ (46,190) | $ 945 | $ 961 | $ 9,450 | $ 10,737 | $ 3,379 | $ 110,219 | $ 5,419 | $ 4,779 | $ (6,171) | $ 73,380 | $ 24,527 | $ 114,246 |
Earnings Per Share, Basic [Abstract] | |||||||||||||||
Basic net income (loss) per common share | $ 1.16 | $ 0.39 | $ (0.68) | $ 0.02 | $ 0.02 | $ 0.20 | $ 0.23 | $ 0.07 | $ 2.36 | $ 0.12 | $ 0.10 | $ (0.13) | |||
Weighted average shares outstanding—basic | 76,961,015 | 76,902,070 | 67,453,095 | 47,120,751 | 47,105,744 | 47,193,120 | 47,071,608 | 46,933,094 | 46,670,735 | 46,516,614 | 46,516,614 | 46,494,638 | 67,133,531 | 47,033,311 | 46,550,042 |
Earnings Per Share, Diluted [Abstract] | |||||||||||||||
Diluted net income (loss) per common share | $ 1.14 | $ 0.38 | $ (0.68) | $ 0.02 | $ 0.02 | $ 0.20 | $ 0.22 | $ 0.07 | $ 2.33 | $ 0.12 | $ 0.10 | $ (0.13) | $ 1.08 | $ 0.51 | $ 2.43 |
Weighted average shares outstanding—diluted | 77,998,742 | 77,959,689 | 67,453,095 | 48,081,281 | 47,849,554 | 47,834,644 | 47,721,075 | 47,534,761 | 47,227,127 | 46,763,589 | 46,657,618 | 46,494,638 | 68,102,814 | 47,701,562 | 47,008,980 |
Schedule II - Valuation and 108
Schedule II - Valuation and Qualifying Accounts (Details) - Allowance for Doubtful Accounts - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Balance at Beginning of Period | $ 1,221 | $ 2,074 | $ 2,589 |
Acquisition | 461 | ||
Additions | 531 | 161 | (18) |
Deductions | 993 | 1,014 | 497 |
Balance at End of Period | $ 1,220 | $ 1,221 | $ 2,074 |
Schedule II - Valuation and 109
Schedule II - Valuation and Qualifying Accounts (Parenthetical) (Details) - Allowance for Doubtful Accounts - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Uncollectible accounts written off | $ 700,000 | $ 900,000 | |
Uncollectible accounts recoveries | $ 0 |