Caesars Entertainment (CZR) 8-K Results of Operations and Financial Condition

Exhibit 99.1

ELDORADO RESORTS REPORTS THIRD QUARTER NET REVENUE OF $663.2 MILLION,

OPERATING INCOME OF $124.9 MILLION, AND ADJUSTED EBITDA OF $197.8 MILLION

Reno, Nevada (November 6, 2019) – Eldorado Resorts, Inc. (NASDAQ: ERI) (“Eldorado,” “ERI,” or “the Company”) today reported operating results for the third quarter ended September 30, 2019.

Third Quarter and Recent Highlights:

• Net revenue of $663.2 million, an increase of 36.1% on a GAAP basis and decrease of 4.1% on a same-store basis

• Operating income of $124.9 million, an increase of 36.1% on a GAAP basis and 36.5% on a same-store basis, with net income of $37.1 million

• Adjusted EBITDA rose 7.9% year over year on a same-store basis

• Adjusted EBITDA margin expanded 330 basis points on a same-store basis versus the comparable prior-year period

• Sports betting launched at six properties in Iowa, Indiana and Mississippi during the quarter bringing the total number of Eldorado casinos now currently offering sports betting to thirteen properties

• Company repaid $70 million of debt in third quarter andyear-to-date has reduced debt by more than $300 million

“Eldorado generated record third quarter Adjusted EBITDA of $197.8 million on a 36.5% increase in operating income and a 4.1% decline in net revenues on a same-store basis. Adjusted EBITDA grew 7.9% year over year on a same-store basis reflecting further success with our margin enhancement and operating efficiency initiatives coupled with revenue recognition from our new sports betting partnerships. We achieved a330-basis point year-over-year increase in our consolidated Adjusted EBITDA margin to 29.8%, a quarterly record,” said Tom Reeg, Chief Executive Officer of Eldorado Resorts.

“As we continue to move through the regulatory review process in advance of the expected closing in the first half of 2020 for the Caesars Entertainment acquisition, our senior management and integration team has now had the opportunity to visit every domestic Caesars asset. We are increasingly excited about the opportunity to combine best practices from each company. We remain confident that the national, multi-brand footprint across all major and regional markets created by the combination of Eldorado and Caesars is a strategically, financially and operationally compelling opportunity that is expected to deliver value to shareholders and stakeholders of both companies.”

($ in thousands, except per share data)	Total Net Revenue
	Three Months Ended
	September 30,
	2019			2019 Divestitures		2019 Pre-Acquisition		2019 Total			2018			2018 Divestitures(1)		2018 Pre-Acquisition(2)			2018 Total(3)			Change
West	$	151,418		$	—	$	—	$	151,418		$	129,092		$	—	$	30,354		$	159,446			-5.0	%
Midwest		95,865			—		—		95,865			99,834			—		—			99,834			-4.0	%
South		108,018			—		—		108,018			106,569			—		14,275			120,844			-10.6	%
East		186,562			—		—		186,562			127,722			46,551		107,504			188,675			-1.1	%
Central		119,410			—		—		119,410			23,897			—		98,446			122,343			-2.4	%
Corporate and Other		1,908			—		—		1,908			139			—		30			169			1029.0	%
Total Net Revenue	$	663,181		$	—	$	—	$	663,181		$	487,253		$	46,551	$	250,609		$	691,311			-4.1	%
($ in thousands, except per share data)	Operating Income
	Three Months Ended
	September 30,
	2019			2019 Divestitures		2019 Pre-Acquisition		2019 Total			2018			2018 Divestitures(1)		2018 Pre-Acquisition(2)			2018 Total(3)			Change
West	$	35,358		$	—	$	—	$	35,358		$	31,894		$	—	$	4,290		$	36,184			-2.3	%
Midwest		30,221			—		—		30,221			26,637			—		—			26,637			13.5	%
South		15,185			—		—		15,185			16,176			—		(1,435	)		14,741			3.0	%
East		45,341			—		—		45,341			23,637			4,234		22,378			41,781			8.5	%
Central		25,793			—		—		25,793			2,868			—		17,506			20,374			26.6	%
Corporate and Other		(26,991	)		—		—		(26,991	)		(9,443	)		—		(38,788	)		(48,231	)		-44.0	%
Total Operating Income	$	124,907		$	—	$	—	$	124,907		$	91,769		$	4,234	$	3,951		$	91,486			36.5	%
($ in thousands, except per share data)	Adjusted EBITDA
	Three Months Ended
	September 30,
	2019			2019 Divestitures		2019 Pre-Acquisition		2019 Total			2018			2018 Divestitures(1)		2018 Pre-Acquisition(2)			2018 Total(3)			Change
West	$	49,483		$	—	$	—	$	49,483		$	41,434		$	—	$	7,388		$	48,822			1.4	%
Midwest		35,693			—		—		35,693			35,278			—		—			35,278			1.2	%
South		24,699			—		—		24,699			26,015			—		591			26,606			-7.2	%
East		57,191			—		—		57,191			32,114			8,295		30,481			54,300			5.3	%
Central		37,441			—		—		37,441			5,850			—		24,770			30,620			22.3	%
Corporate and Other		(6,719	)		—		—		(6,719	)		(6,601	)		—		(5,710	)		(12,311	)		-45.4	%
Total Adjusted EBITDA(6)	$	197,788		$	—	$	—	$	197,788		$	134,090		$	8,295	$	57,520		$	183,315			7.9	%
Net Income	$	37,055						$	37,704
Basic EPS	$	0.48						$	0.49
Diluted EPS	$	0.47						$	0.48

($ in thousands, except per share data)	Total Net Revenue
	Nine Months Ended
	September 30,
	2019			2019 Divestitures(4)			2019 Pre-Acquisition		2019 Total(5)			2018			2018 Divestitures(1)		2018 Pre-Acquisition(2)			2018 Total(3)			Change
West	$	397,241		$	—		$	—	$	397,241		$	346,550		$	—	$	87,316		$	433,866			-8.4	%
Midwest		289,893			—			—		289,893			301,235			—		—			301,235			-3.8	%
South		357,667			—			—		357,667			341,612			—		51,711			393,323			-9.1	%
East		523,250			8,071			—		515,179			370,576			133,537		287,936			524,975			-1.9	%
Central		362,673			—			—		362,673			23,897			—		349,241			373,138			-2.8	%
Corporate and Other		5,401			—			—		5,401			377			—		94			471			1046.7	%
Total Net Revenue	$	1,936,125		$	8,071		$	—	$	1,928,054		$	1,384,247		$	133,537	$	776,298		$	2,027,008			-4.9	%
($ in thousands, except per share data)	Operating Income
	Nine Months Ended
	September 30,
	2019			2019 Divestitures(4)			2019 Pre-Acquisition		2019 Total(5)			2018			2018 Divestitures(1)		2018 Pre-Acquisition(2)			2018 Total(3)			Change
West	$	66,772		$	—		$	—	$	66,772		$	63,898		$	—	$	13,635		$	77,533			-13.9	%
Midwest		87,066			—			—		87,066			80,725			—		—			80,725			7.9	%
South		61,723			—			—		61,723			50,099			—		355			50,454			22.3	%
East		107,715			(91	)		—		107,806			67,164			13,262		46,261			100,163			7.6	%
Central		80,896			—			—		80,896			2,868			—		70,105			72,973			10.9	%
Corporate and Other		(53,111	)		—			—		(53,111	)		(41,377	)		—		(52,127	)		(93,504	)		-43.2	%
Total Operating Income	$	351,061		$	(91	)	$	—	$	351,152		$	223,377		$	13,262	$	78,229		$	288,344			21.8	%
($ in thousands, except per share data)	Adjusted EBITDA
	Nine Months Ended
	September 30,
	2019			2019 Divestitures(4)			2019 Pre-Acquisition		2019 Total(5)			2018			2018 Divestitures(1)		2018 Pre-Acquisition(2)			2018 Total(3)			Change
West	$	107,831		$	—		$	—	$	107,831		$	91,616		$	—	$	22,914		$	114,530			-5.8	%
Midwest		108,770			—			—		108,770			105,717			—		—			105,717			2.9	%
South		92,479			—			—		92,479			86,634			—		6,451			93,085			-0.7	%
East		144,113			(38	)		—		144,151			87,657			19,469		70,864			139,052			3.7	%
Central		115,366			—			—		115,366			5,850			—		93,691			99,541			15.9	%
Corporate and Other		(25,458	)		—			—		(25,458	)		(21,824	)		—		(15,230	)		(37,054	)		-31.3	%
Total Adjusted EBITDA(6)	$	543,101		$	(38	)	$	—	$	543,139		$	355,650		$	19,469	$	178,690		$	514,871			5.5	%
Net Income	$	94,220							$	95,355
Basic EPS	$	1.21							$	1.23
Diluted EPS	$	1.20							$	1.22

(1) Figures are for Presque Isle Downs and Nemacolin for the three and nine months ended September 30, 2018.

(2) Figures are for Grand Victoria Casino (“GV”) and Tropicana Entertainment, Inc. (“TEI”) for the three and nine months ended September 30, 2018. Such figures are based on unaudited internal financial statements and have not been reviewed by the Company’s auditors and do not conform to GAAP.

(3) Total figures for 2018 include combined results of operations for ERI, TEI and GV and exclude results of operations for Presque Isle Downs and Nemacolin. Such presentation does not conform to GAAP or the Securities and Exchange Commission rules for pro forma presentation; however, we believe that the additional financial information will be helpful to investors in comparing current results with results of prior periods. This isnon-GAAP data and should not be considered a substitute for data prepared in accordance with GAAP, but should be viewed in addition to the results of the operations reported by the Company.

(4) Figures are for Presque Isle Downs for the period beginning January 1, 2019 and ending January 11, 2019 and Nemacolin for the period beginning January 1, 2019 and ending March 8, 2019.

(5) Total figures for 2019 exclude results of operations for Presque Isle Downs and Nemacolin.

(6) Adjusted EBITDA is not a GAAP measurement and is presented solely as a supplemental disclosure because the Company believes it is a widely used measure of operating performance in the gaming industry. See “Reconciliation of GAAP Measures toNon-GAAP Measures” below for a definition of Adjusted EBITDA and a quantitative reconciliation of Adjusted EBITDA to operating income (loss), which the Company believes is the most comparable financial measure calculated in accordance with GAAP.

Balance Sheet and Liquidity

As of September 30, 2019, Eldorado had $2.95 billion of debt outstanding. Total cash and cash equivalents were $208.8 million, excluding restricted cash. No amounts were outstanding under the Company’s $500 million Revolving Credit Facility.

“During the third quarter of 2019, we continued to utilize our free cash flow from operations to reduce debt. During the quarter we paid down $70 million on our term loan bringingyear-to-date debt reduction to over $300 million,” said Bret Yunker, Chief Financial Officer.

Summary of 2019 Third Quarter Region Results

The property results for properties owned by Tropicana Entertainment have been included in results of operations for the third quarter of 2018, which preceded the date of acquisition of such properties. The full quarter property results for Grand Victoria Casino are included in the results of operations for the third quarter of 2018 following the completion of the acquisition of the property by Eldorado on August 7, 2018. Results for Presque Isle Downs and Lady Luck Nemacolin have been excluded as both assets were divested. Such presentation does not conform to GAAP or the Securities and Exchange Commission rules for pro forma presentation; however, we believe that the additional financial information will be helpful to investors in comparing current results with results of prior periods.

West Region(THE ROW, Isle Casino Hotel Black Hawk, Lady Luck Casino Black Hawk, Tropicana Laughlin Hotel and Casino and MontBleu Casino Resort & Spa)

Net revenue for the West Region properties for the quarter ended September 30, 2019 declined approximately 5.0% to $151.4 million compared to $159.4 million in the prior-year period and operating income decreased to $35.4 million from $36.2 million in theyear-ago quarter. West Region third quarter Adjusted EBITDA improved 1.4% to $49.5 million, reflecting a positive sequential performance versus the 2019 second quarter period following the completion of renovations including room remodels and casino floor enhancements at the Company’s two Black Hawk properties. The West region’s 2019 third quarter Adjusted EBITDA margin improved by 200 basis points to 32.7%.

Midwest Region(Isle Casino Waterloo, Isle Casino Bettendorf, Isle of Capri Casino Boonville, Isle Casino Cape Girardeau, Lady Luck Casino Caruthersville and Isle of Capri Casino Kansas City)

Net revenue for the Midwest Region properties for the quarter ended September 30, 2019 decreased approximately 4.0% to $95.9 million compared to $99.8 million in the prior-year period while operating income increased to $30.2 million from $26.6 million in theyear-ago quarter. Adjusted EBITDA rose approximately 1.2% to $35.7 million compared to the prior year as the Adjusted EBITDA margin for the segment rose 190 basis points to 37.2%. Adjusted EBITDA for the Midwest Region in the prior-year period was $35.3 million reflecting an Adjusted EBITDA margin of 35.3%.

South Region(Isle Casino Racing Pompano Park, Eldorado Shreveport, Isle of Capri Casino Lula, Lady Luck Casino Vicksburg, Isle of Capri Lake Charles, Trop Casino Greenville and Belle of Baton Rouge Casino & Hotel)

Net revenue for the South Region properties for the quarter ended September 30, 2019 declined approximately 10.6% to $108.0 million compared to $120.8 million in the prior-year period while operating income increased to $15.2 million from $14.7 million in the prior-year period. South Region 2019 third quarter Adjusted EBITDA declined approximately 7.2% to $24.7 million, primarily reflecting the impact in the quarter from poor weather in Louisiana and Florida. Despite this impact, the region’s Adjusted EBITDA margin improved 85 basis points to 22.9%.

East Region(Eldorado Scioto Downs Racino, Mountaineer Casino Racetrack and Resort and Tropicana Casino and Resort, Atlantic City)

Net revenue for the East Region properties for the quarter ended September 30, 2019 declined approximately 1.1% to $186.6 million compared to $188.7 million in the prior-year period and operating income increased to $45.3 million from $41.8 million in theyear-ago period. East Region 2019 third quarter Adjusted EBITDA rose 5.3% to $57.2 million compared to Adjusted EBITDA of $54.3 million in the prior-year period as the EBITDA margin improved 190 basis points to 30.7%. All three East Region properties generated year over year Adjusted EBITDA growth.

Central Region(Grand Victoria Casino, Tropicana Evansville and Lumière Place)

Net revenue for the Central Region for the quarter ended September 30, 2019 decreased approximately 2.4% to $119.4 million compared to $122.3 million in the prior-year period while operating income increased to $25.8 million from $20.4 million in the prior-year period. Central Region Adjusted EBITDA for the third quarter rose 22.3% to $37.4 million compared to Adjusted EBITDA of $30.6 million in the prior-year period as the Central Region’s Adjusted EBITDA margin improved 630 basis points to 31.4%. All three Central Region properties generated year over year Adjusted EBITDA growth.

Reconciliation of GAAP Measures toNon-GAAP Measures

Adjusted EBITDA (defined below), anon-GAAP financial measure, has been presented as a supplemental disclosure because it is a widely used measure of performance and basis for valuation of companies in our industry and we believe that thisnon-GAAP supplemental information will be helpful in understanding the Company’s ongoing operating results. Management has historically used Adjusted EBITDA when evaluating operating performance because we believe that the inclusion or exclusion of certain recurring andnon-recurring items is necessary to provide a full understanding of our core operating results and as a means to evaluateperiod-to-period results. Adjusted EBITDA represents operating income (loss) before depreciation and amortization, stock-based compensation, transaction expenses, severance expense, selling costs associated with the disposition of properties, preopening expenses, costs associated with resolving the historical Tropicana bankruptcy, impairment charges, equity in income (loss) of unconsolidated affiliates, (gain) loss on the sale or disposal of property and equipment, (gain) loss associated with the sales of Presque Isle Downs and Nemacolin and othernon-cash regulatory gaming assessments. Adjusted EBITDA also excludes the expense associated with our Master Lease with GLPI as the transaction was accounted for as a financing obligation and the associated expense is included in interest expense. Adjusted EBITDA is not a measure of performance or liquidity calculated in accordance with accounting principles generally accepted in the United States (“US GAAP”), is unaudited and should not be considered an alternative to, or more meaningful than, net income (loss) as an indicator of our operating performance. Uses of cash flows that are not reflected in Adjusted EBITDA include capital expenditures, interest payments, income taxes, debt principal repayments, payments under our Master Lease and certain regulatory gaming assessments, which can be significant. As a result, Adjusted EBITDA should not be considered as a measure of our liquidity. Other companies that provide EBITDA information may calculate EBITDA differently than we do. The definition of Adjusted EBITDA may not be the same as the definitions used in any of our debt agreements.

Third Quarter Conference Call

Eldorado will host a conference call at 4:30PM EST today. Senior management will discuss the financial results and host a question and answer session. Thedial-in number for the audio conference call is (334)323-0501, conference ID 2091971 (domestic and international callers). Participants can also access a live webcast of the call through the “Events & Presentations” section of Eldorado’s website athttp://www.eldoradoresorts.com/ and a replay of the webcast will be archived on the site for 90 days following the live event.

About Eldorado Resorts, Inc.

Eldorado Resorts is a leading casino entertainment company that owns and operatestwenty-six properties in twelve states, including Colorado, Florida, Illinois, Indiana, Iowa, Louisiana, Mississippi, Missouri, Nevada, New Jersey, Ohio and West Virginia. In aggregate, Eldorado’s properties feature approximately 26,600 slot machines, VLTs ande-tables and approximately 750 table games, and over 11,800 hotel rooms. For more information, please visitwww.eldoradoresorts.com.

Forward-Looking Statements

This press release includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include, among others, statements regarding the expected synergies and benefits of a potential combination of Eldorado and Caesars, including the expected accretive effect of the proposed transaction on Eldorado’s results of operations; the anticipated benefits of geographic diversity that would result from the proposed transaction and the expected results of Caesars’ gaming properties; expectations about future business plans, prospective performance and opportunities; required regulatory approvals; the expected timing of the completion of the proposed transaction; and the anticipated financing of the proposed transaction , as well as expectations, future operating results and other information that is not historical information. When used in this press release, the terms or phrases such as “anticipates,” “believes,” “projects,” “plans,” “intends,” “expects,” “might,” “may,” “estimates,” “could,” “should,” “would,” “will likely continue,” and variations of such words or similar expressions are intended to identify forward-looking statements. Although our expectations, beliefs and projections are expressed in good faith and with what we believe is a reasonable basis, there can be no assurance that these expectations, beliefs and projections will be realized. There is no assurance that the proposed transaction will be consummated and there are a number of risks and uncertainties that could cause our actual results to differ materially from those expressed in the forward-looking statements made herein. Such risks, uncertainties and other important factors include, but are not limited to: (a) risks related to the combination of Caesars and Eldorado and the integration of their respective businesses and assets; (b) the possibility that the proposed transaction with Caesars and related transactions do not close when expected or at all because required regulatory, stockholder or other approvals are not received or other conditions to the consumption thereof are not satisfied on a timely basis or at all; (c) the risk that the financing required to fund the proposed transaction with Caesars and related transactions is not obtained on the terms anticipated or at all; (d) potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the proposed transaction; (e) potential litigation challenging the proposed transaction; (f) the possibility that the anticipated benefits of the proposed transaction, including cost savings and expected synergies, are not realized when expected or at all, including as a result of the impact of, or issues arising from, the implementation of our operating strategies and integration of our business and Caesars’ business; (g) conditions imposed on the companies in order to obtain required regulatory approvals; (h) uncertainties in the global economy and credit markets and its potential impact on our ability to finance the proposed transaction; (i) the possibility that the proposed transaction may be more expensive to complete than expected, including as a result of unexpected factors or events; (j) diversion of management’s attention from ongoing business operations and opportunities; (k) the ability to retain certain of our key employees and Caesars’ key employees; (l) risks associated with increased leverage from the proposed transaction; (m) changes in the value of Eldorado’s common stock between the date of the merger agreement and the closing of the proposed transaction; (n) competitive responses to the proposed transaction; (o) legislative, regulatory and economic developments; (p) uncertainties as to the timing of the consummation of the proposed transaction and the ability of each party to consummate the proposed transaction; (q) the impact of provisions of the Merger Agreement limiting the operation of our business prior to the closing of proposed transaction with Caesars and (r) other risks and uncertainties described in our reports on Form10-K, Form10-Q and Form8-K.

In light of these and other risks, uncertainties and assumptions, the forward-looking events discussed in this press release might not occur. These forward-looking statements speak only as of the date of this press release, even if subsequently made available on our website or otherwise, and we do not intend to update publicly any forward-looking statement to reflect events or circumstances that occur after the date on which the statement is made, except as may be required by law.

Additional Information

This communication does not constitute an offer to buy or solicitation of an offer to sell any securities. In connection with Eldorado’s previously announced transaction with Caesars Entertainment Corporation (“Caesars”), Eldorado has filed with the Securities and Exchange Commission (the “SEC”) a registration statement on FormS-4 (the “registration statement”) that includes a joint proxy statement of Eldorado and Caesars that also constitutes a prospectus of Eldorado and Caesars (the “joint proxy statement/prospectus”). Each of Eldorado and Caesars has provided the joint proxy statement/prospectus to their respective stockholders. Eldorado and Caesars also plan to file other relevant documents with the SEC regarding the proposed transaction. This document is not a substitute for the joint proxy statement/prospectus or registration statement or any other document which Eldorado or Caesars may file with the SEC in connection with the proposed transaction. INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS AND OTHER RELEVANT DOCUMENTS FILED WITH THE SEC CAREFULLY AND IN THEIR ENTIRETY BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. You may obtain a copy of the joint proxy statement/prospectus, the registration statement and other relevant documents filed by Eldorado and Caesars without charge at the SEC’s website, www.sec.gov, or by directing a request to (1) Eldorado Resorts, Inc. by mail at 100 West Liberty Street, Suite 1150, Reno, Nevada 89501, Attention: Investor Relations, by telephone at (775)328-0112 or by going to the Investor page on Eldorado’s corporate website at www.eldoradoresorts.com; or (2) Caesars Entertainment Corporation by mail at Caesars Palace, One Caesars Palace Drive, Las Vegas, Nevada 89109, Attention: Investor Relations, by telephone at (800)319-0047, or by going to the Investors page on Caesars’ corporate website at investor.caesars.com.

Certain Information Regarding Participants

Eldorado, Caesars and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from Eldorado and Caesars stockholders in respect of the proposed transaction under the rules of the SEC. You may obtain information regarding the names, affiliations and interests of Eldorado’s directors and executive officers in Eldorado’s Annual Report on Form10-K for the year ended December 31, 2018, which was filed with the SEC on March 1, 2019, and its definitive proxy statement for its 2019 Annual Meeting, which was filed with the SEC on April 26, 2019.

Investors may obtain information regarding the names, affiliations and interests of Caesars’ directors and executive officers in Caesars’ Annual Report on Form10-K for the year ended December 31, 2018, which was filed with the SEC on February 22, 2019, and its proxy statement for its 2019 Annual Meeting, which was filed with the SEC on May 15, 2019. Other information regarding the participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, is contained in the joint proxy statement/prospectus and other relevant materials to be filed with the SEC regarding the proposed transaction. Investors should read the joint proxy statement/prospectus carefully and in its entirety before making any voting or investment decisions.

Contact:

Brian Agnew	Joseph N. Jaffoni, Richard Land
Eldorado Resorts	JCIR
775/328-0112	212/835-8500
investorrelations@eldoradoresorts.com	eri@jcir.com

- Tables follow -

ELDORADO RESORTS, INC.

CONSOLIDATED STATEMENTS OF INCOME

($ in thousands, except per share data)

(Unaudited)

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2019			2018			2019			2018
REVENUES:
Casino and pari-mutuel commissions	$	458,000		$	368,169		$	1,385,848		$	1,060,417
Food and beverage		78,435			58,153			229,072			164,644
Hotel		94,318			44,780			237,493			114,447
Other		32,428			16,151			83,712			44,739
Net revenues		663,181			487,253			1,936,125			1,384,247
EXPENSES:
Casino and pari-mutuel commissions		202,555			180,062			616,101			519,558
Food and beverage		60,406			45,381			180,288			134,927
Hotel		27,315			13,977			76,101			40,178
Other		12,092			9,315			34,064			25,030
Marketing and promotions		33,292			23,122			97,673			66,255
General and administrative		122,767			75,599			360,086			223,546
Corporate		13,014			9,217			50,819			33,018
Impairment charges		—			3,787			958			13,602
Depreciation and amortization		52,592			35,760			166,882			99,204
Total operating expenses		524,033			396,220			1,582,972			1,155,318
(Loss) gain on sale or disposal of property and equipment		(284	)		(110	)		21,668			(393	)
Proceeds from terminated sales		—			5,000			—			5,000
Transaction expenses		(12,442	)		(4,091	)		(21,628	)		(10,043	)
Loss from unconsolidated affiliates		(1,515	)		(63	)		(2,132	)		(116	)
Operating income		124,907			91,769			351,061			223,377
OTHER EXPENSE:
Interest expense, net		(71,897	)		(34,085	)		(217,205	)		(96,579	)
Loss on early retirement of debt, net		(1,204	)		—			(1,204	)		(162	)
Unrealized gain on restricted investments		3,318			—			460			—
Total other expense		(69,783	)		(34,085	)		(217,949	)		(96,741	)
Income before income taxes		55,124			57,684			133,112			126,636
Provision for income taxes		(18,069	)		(19,980	)		(38,892	)		(31,281	)
Net income	$	37,055		$	37,704		$	94,220		$	95,355
Net income per share of common stock:
Basic	$	0.48		$	0.49		$	1.21		$	1.23
Diluted	$	0.47		$	0.48		$	1.20		$	1.22
Weighted average basic shares outstanding		77,721,353			77,522,664			77,657,553			77,445,611
Weighted average diluted shares outstanding		78,449,747			78,283,588			78,588,517			78,208,040

ELDORADO RESORTS, INC.

SUMMARY INFORMATION AND RECONCILIATION OF

OPERATING INCOME (LOSS) TO ADJUSTED EBITDA

($ in thousands)

	Three Months Ended September 30, 2019
	Operating Income			Depreciation and Amortization		Stock-based Compensation		Transaction Expenses(6)		Other(7)			Adjusted EBITDA
West	$	35,358		$	13,934	$	—	$	—	$	191		$	49,483
Midwest		30,221			4,515		4		—		953			35,693
South		15,185			9,000		2		—		512			24,699
East		45,341			11,630		—		—		220			57,191
Central		25,793			11,627		—		—		21			37,441
Corporate		(26,991	)		1,886		4,260		12,442		1,684			(6,719	)
Total	$	124,907		$	52,592	$	4,266	$	12,442	$	3,581		$	197,788
	Three Months Ended September 30, 2018
	Operating Income			Depreciation and Amortization		Stock-based Compensation		Transaction Expenses(6)		Other(8)			Adjusted EBITDA
ExcludingPre-Acquisition/Including Divestitures:
West	$	31,894		$	9,475	$	—	$	—	$	65		$	41,434
Midwest		26,637			8,605		15		—		21			35,278
South		16,176			9,704		9		—		126			26,015
East		23,637			4,486		2		—		3,989			32,114
Central		2,868			2,215		—		—		767			5,850
Corporate		(9,443	)		1,275		2,468		4,091		(4,992	)		(6,601	)
Total ExcludingPre-Acquisition/Including Divestitures	$	91,769		$	35,760	$	2,494	$	4,091	$	(24	)	$	134,090
Divestitures:
East	$	4,234		$	55	$	2	$	—	$	4,004		$	8,295
Total Divestitures (1)	$	4,234		$	55	$	2	$	—	$	4,004		$	8,295
Pre-Acquisition:
West	$	4,290		$	3,098	$	—	$	—	$	—		$	7,388
Midwest		—			—		—		—		—			—
South		(1,435	)		2,022		—		—		4			591
East		22,378			8,072		—		—		31			30,481
Central		17,506			6,884		—		—		380			24,770
Corporate		(38,788	)		448		—		1,529		31,101			(5,710	)
TotalPre-Acquisition (2)	$	3,951		$	20,524	$	—	$	1,529	$	31,516		$	57,520
IncludingPre-Acquisition/Excluding Divestitures:
West	$	36,184		$	12,573	$	—	$	—	$	65		$	48,822
Midwest		26,637			8,605		15		—		21			35,278
South		14,741			11,726		9		—		130			26,606
East		41,781			12,503		—		—		16			54,300
Central		20,374			9,099		—		—		1,147			30,620
Corporate		(48,231	)		1,723		2,468		5,620		26,109			(12,311	)
Total IncludingPre-Acquisition/Excluding Divestitures (3)	$	91,486		$	56,229	$	2,492	$	5,620	$	27,488		$	183,315

	Nine Months Ended September 30, 2019
	Operating Income			Depreciation and Amortization		Stock-based Compensation			Transaction Expenses(6)		Other(7)			Adjusted EBITDA
Including Divestitures:
West	$	66,772		$	40,585	$	—		$	—	$	474		$	107,831
Midwest		87,066			20,650		29			—		1,025			108,770
South		61,723			29,865		11			—		880			92,479
East		107,715			36,019		7			—		372			144,113
Central		80,896			34,317		—			—		153			115,366
Corporate		(53,111	)		5,446		15,676			21,628		(15,097	)		(25,458	)
Total Including Divestitures	$	351,061		$	166,882	$	15,723		$	21,628	$	(12,193	)	$	543,101
Divestitures:
East	$	(91	)	$	—	$	7		$	—	$	46		$	(38	)
Total Divestitures (4)	$	(91	)	$	—	$	7		$	—	$	46		$	(38	)
Excluding Divestitures:
West	$	66,772		$	40,585	$	—		$	—	$	474		$	107,831
Midwest		87,066			20,650		29			—		1,025			108,770
South		61,723			29,865		11			—		880			92,479
East		107,806			36,019		—			—		326			144,151
Central		80,896			34,317		—			—		153			115,366
Corporate		(53,111	)		5,446		15,676			21,628		(15,097	)		(25,458	)
Total Excluding Divestitures (5)	$	351,152		$	166,882	$	15,716		$	21,628	$	(12,239	)	$	543,139
	Nine Months Ended September 30, 2018
	Operating Income			Depreciation and Amortization		Stock-based Compensation			Transaction Expenses(6)		Other(8)			Adjusted EBITDA
ExcludingPre-Acquisition/Including Divestitures:
West	$	63,898		$	27,046	$	(32	)	$	—	$	704		$	91,616
Midwest		80,725			24,654		90			—		248			105,717
South		50,099			26,343		50			—		10,142			86,634
East		67,164			15,252		11			—		5,230			87,657
Central		2,868			2,215		—			—		767			5,850
Corporate		(41,377	)		3,694		9,526			10,043		(3,710	)		(21,824	)
Total ExcludingPre-Acquisition/Including Divestitures	$	223,377		$	99,204	$	9,645		$	10,043	$	13,381		$	355,650
Divestitures:
East	$	13,262		$	1,632	$	11		$	—	$	4,564		$	19,469
Total Divestitures (1)	$	13,262		$	1,632	$	11		$	—	$	4,564		$	19,469
Pre-Acquisition:
West	$	13,635		$	9,271	$	—		$	—	$	8		$	22,914
Midwest		—			—		—			—		—			—
South		355			6,076		—			—		20			6,451
East		46,261			24,444		—			—		159			70,864
Central		70,105			22,939		—			—		647			93,691
Corporate		(52,127	)		1,537		—			4,259		31,101			(15,230	)
TotalPre-Acquisition (2)	$	78,229		$	64,267	$	—		$	4,259	$	31,935		$	178,690
IncludingPre-Acquisition/Excluding Divestitures:
West	$	77,533		$	36,317	$	(32	)	$	—	$	712		$	114,530
Midwest		80,725			24,654		90			—		248			105,717
South		50,454			32,419		50			—		10,162			93,085
East		100,163			38,064		—			—		825			139,052
Central		72,973			25,154		—			—		1,414			99,541
Corporate		(93,504	)		5,231		9,526			14,302		27,391			(37,054	)
Total IncludingPre-Acquisition/Excluding Divestitures (3)	$	288,344		$	161,839	$	9,634		$	14,302	$	40,752		$	514,871

(1) Figures are for Presque Isle Downs and Nemacolin for the three and nine months ended September 30, 2018.

(2) Figures are for Grand Victoria Casino and Tropicana for the three and nine months ended September 30, 2018. Such figures are based on unaudited internal financial statements and have not been reviewed by the Company’s auditors and do not conform to GAAP.

(3) Total figures for the three and nine months ended September 30, 2018 include combined results of operations for Grand Victoria Casino, Tropicana and the Company and exclude results of operations for Presque Isle Downs and Nemacolin. Such presentation does not conform to GAAP or the Securities and Exchange Commission rules for pro forma presentation; however, we believe that the additional financial information will be helpful to investors in comparing current results with results of prior periods. This isnon-GAAP data and should not be considered a substitute for data prepared in accordance with GAAP, but should be viewed in addition to the results of operations reported by the Company.

(4) Figures are for Presque Isle Downs for the period beginning January 1, 2019 and ending January 11, 2019 and Nemacolin for the period beginning January 1, 2019 and ending March 8, 2019.

(5) Total figures for 2019 exclude results of operations for Presque Isle Downs and Nemacolin.

(6) Transaction expenses represent primarily costs related to the pending acquisition of Caesars for the three and nine months ended September 30, 2019 and costs related to the acquisitions of Grand Victoria Casino, Tropicana and Isle for the three and nine months ended September 30, 2018.

(7) Other, for the three and nine months ended September 30, 2019, is comprised of severance expense, (gain) loss on the sale or disposal of property and equipment, equity in income (loss) of unconsolidated affiliate, impairment charges,pre-opening charges for Tropicana, the (gain) loss associated with the sales of Presque Isle Downs and Nemacolin and selling costs associated with the pending divestitures of Mountaineer, Cape Girardeau, Caruthersville, Kansas City and Vicksburg.

(8) Other, for the three and nine months ended September 30, 2018 is comprised of severance expense, (gain) loss on the sale or disposal of property and equipment, equity in income (loss) of an unconsolidated affiliate, an impairment charge at Vicksburg, selling costs associated with the divestitures of Presque Isle Downs and Nemacolin, the terminated sale of Vicksburg and the purchase of Grand Victoria Casino.