Consolidating Condensed Financial Information | Note 14. 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 due 2023, 6% Senior Notes due 2025, 6% Senior Notes due 2026 and Credit Facility. As of September 30, 2018, the following wholly-owned subsidiaries of the Company were guarantors, on a joint and several basis, under the 7% Senior Notes due 2023, 6% Senior Notes due 2025, 6% Senior Notes due 2026 and 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; Pompano Park JV Holdings L.L.C.; 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.; St. Charles Gaming Company, L.L.C.; Elgin Riverboat Resort-Riverboat Casino; Elgin Holdings I LLC; Elgin Holdings II LLC, PPI Development Holdings LLC; and PPI Development LLC. Each of the subsidiaries’ guarantees is joint and several with the guarantees of the other subsidiaries. The consolidating condensed balance sheet as of September 30, 2018 is as follows: Balance Sheet Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated (in thousands) Current assets $ 48,687 $ 350,653 $ 26,868 $ — $ 426,208 Intercompany receivables 65,375 — 23,067 (88,442 ) — Investments in subsidiaries 2,931,271 — — (2,931,271 ) — Escrow cash — — 604,100 — 604,100 Property and equipment, net 13,077 1,472,777 3,012 — 1,488,866 Other assets 28,421 1,929,196 27,032 (26,649 ) 1,958,000 Total assets $ 3,086,831 $ 3,752,626 $ 684,079 $ (3,046,362 ) $ 4,477,174 Current liabilities $ 54,422 $ 178,758 $ 28,756 $ — $ 261,936 Intercompany payables — 63,442 25,000 (88,442 ) — Long-term debt, less current maturities 1,992,301 375,000 600,133 — 2,967,434 Deferred income tax liabilities — 221,139 — (26,649 ) 194,490 Other accrued liabilities 4,036 13,127 — — 17,163 Stockholders’ equity 1,036,072 2,901,160 30,190 (2,931,271 ) 1,036,151 Total liabilities and stockholders’ equity $ 3,086,831 $ 3,752,626 $ 684,079 $ (3,046,362 ) $ 4,477,174 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 (in thousands) Current assets $ 27,572 $ 201,321 $ 22,139 $ — $ 251,032 Intercompany receivables 274,148 — 34,492 (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 37,458 1,764,291 27,283 (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 — 283,640 25,000 (308,640 ) — Long-term debt, less current maturities 1,814,185 375,000 393 — 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 statement of operations for the three months ended September 30, 2018 is as follows: Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated (in thousands) Revenues: Gaming and pari-mutuel commissions $ — $ 359,897 $ 8,272 $ — $ 368,169 Non-gaming 10 116,639 2,435 — 119,084 Net revenues 10 476,536 10,707 — 487,253 Operating expenses: Gaming and pari-mutuel commissions — 174,602 5,460 — 180,062 Non-gaming — 68,046 627 — 68,673 Marketing and promotions — 22,687 435 — 23,122 General and administrative — 73,755 1,844 — 75,599 Corporate 8,596 94 527 — 9,217 Impairment charges — — 3,787 — 3,787 Management fee (7,067 ) 7,067 — — — Depreciation and amortization 923 34,782 55 — 35,760 Total operating expenses 2,452 381,033 12,735 — 396,220 Loss on sale of asset or disposal of property and equipment — (101 ) (9 ) — (110 ) Proceeds from terminated sale 5,000 — — 5,000 Transaction expenses (4,090 ) (1 ) — — (4,091 ) Equity in loss of unconsolidated affiliate — (63 ) — — (63 ) Operating (loss) income (1,532 ) 95,338 (2,037 ) — 91,769 Interest expense, net (26,482 ) (6,088 ) (1,515 ) — (34,085 ) Subsidiary income (loss) 60,864 — — (60,864 ) — Income (loss) before income taxes 32,850 89,250 (3,552 ) (60,864 ) 57,684 Income tax benefit (provision) 4,854 (25,778 ) 944 — (19,980 ) Net income (loss) $ 37,704 $ 63,472 $ (2,608 ) $ (60,864 ) $ 37,704 The consolidating condensed statement of operations for the three months ended September 30, 2017 is as follows: Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated (in thousands) Revenues: Gaming and pari-mutuel commissions $ — $ 343,825 $ 8,823 $ — $ 352,648 Non-gaming — 117,347 2,883 — 120,230 Net revenues — 461,172 11,706 — 472,878 Operating expenses: Gaming and pari-mutuel commissions — 168,102 5,877 — 173,979 Non-gaming — 75,445 920 — 76,365 Marketing and promotions — 25,623 816 — 26,439 General and administrative — 73,840 1,810 — 75,650 Corporate 7,865 (1,464 ) 1,317 — 7,718 Management fee (7,666 ) 7,366 300 — — Depreciation and amortization 303 28,675 144 — 29,122 Total operating expenses 502 377,587 11,184 — 389,273 Gain on sale of asset or disposal of property and equipment — 4 — — 4 Transaction expenses (455 ) (1,639 ) — — (2,094 ) Equity in loss of unconsolidated affiliate — (23 ) — — (23 ) Operating (loss) income (957 ) 81,927 522 — 81,492 Interest expense, net (22,583 ) (6,184 ) (416 ) — (29,183 ) Loss on early retirement of debt, net (10,030 ) — — — (10,030 ) Subsidiary income (loss) 51,738 — — (51,738 ) — (Loss) income before income taxes 18,168 75,743 106 (51,738 ) 42,279 Income tax benefit (provision) 11,519 (24,085 ) (26 ) — (12,592 ) Net (loss) income $ 29,687 $ 51,658 $ 80 $ (51,738 ) $ 29,687 The consolidating condensed statement of operations for the nine months ended September 30, 2018 is as follows: Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated (in thousands) Revenues: Gaming and pari-mutuel commissions $ — $ 1,036,650 $ 23,767 $ — $ 1,060,417 Non-gaming 10 316,216 7,604 — 323,830 Net revenues 10 1,352,866 31,371 — 1,384,247 Operating expenses: Gaming and pari-mutuel commissions — 503,741 15,817 — 519,558 Non-gaming — 198,113 2,022 — 200,135 Marketing and promotions — 64,943 1,312 — 66,255 General and administrative — 218,054 5,492 — 223,546 Corporate 30,148 751 2,119 — 33,018 Impairment charges — 9,815 3,787 — 13,602 Management fee (19,234 ) 19,234 — — — Depreciation and amortization 2,646 96,180 378 — 99,204 Total operating expenses 13,560 1,110,831 30,927 — 1,155,318 Loss on sale of asset or disposal of property and equipment — (386 ) (7 ) — (393 ) Proceeds from terminated sale 5,000 — 5,000 Transaction expenses (9,543 ) (500 ) — — (10,043 ) Equity in loss of unconsolidated affiliate — (116 ) — — (116 ) Operating (loss) income (18,093 ) 241,033 437 — 223,377 Interest expense, net (75,827 ) (18,293 ) (2,459 ) — (96,579 ) Loss on early retirement of debt, net (162 ) — — — (162 ) Subsidiary income (loss) 164,940 — — (164,940 ) — Income (loss) before income taxes 70,858 222,740 (2,022 ) (164,940 ) 126,636 Income tax benefit (provision) 24,497 (56,519 ) 741 — (31,281 ) Net income (loss) $ 95,355 $ 166,221 $ (1,281 ) $ (164,940 ) $ 95,355 The consolidating condensed statement of operations for the nine months ended September 30, 2017 is as follows: Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated (in thousands) Revenues: Gaming and pari-mutuel commissions $ — $ 760,033 $ 14,510 $ — $ 774,543 Non-gaming — 271,515 4,839 — 276,354 Net revenues — 1,031,548 19,349 — 1,050,897 Operating expenses: Gaming and pari-mutuel commissions — 389,182 9,722 — 398,904 Non-gaming — 178,036 1,569 — 179,605 Marketing and promotions — 56,641 1,458 — 58,099 General and administrative — 165,279 3,060 — 168,339 Corporate 21,413 (1,791 ) 2,112 — 21,734 Management fee (21,214 ) 20,714 500 — — Depreciation and amortization 635 68,767 233 — 69,635 Total operating expenses 834 876,828 18,654 — 896,316 Loss on sale of asset or disposal of property and equipment (21 ) (30 ) — — (51 ) Transaction expenses (69,628 ) (19,544 ) — — (89,172 ) Equity in loss of unconsolidated affiliate — (305 ) — — (305 ) Operating (loss) income (70,483 ) 134,841 695 — 65,053 Interest expense, net (49,576 ) (19,110 ) (694 ) — (69,380 ) Loss on early retirement of debt, net (37,347 ) — — — (37,347 ) Subsidiary income (loss) 77,393 — — (77,393 ) — (Loss) income before income taxes (80,013 ) 115,731 1 (77,393 ) (41,674 ) Income tax benefit (provision) 64,455 (38,405 ) 66 — 26,116 Net (loss) income $ (15,558 ) $ 77,326 $ 67 $ (77,393 ) $ (15,558 ) The consolidating condensed statement of cash flows for the nine months ended September 30, 2018 is as follows: Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Entries Eldorado Resorts, Inc. Consolidated (in thousands) Net cash (used in) provided by operating activities $ (22,743 ) $ 283,414 $ 2,777 $ — $ 263,448 INVESTING ACTIVITIES: Purchase of property and equipment, net (2,620 ) (85,384 ) (1,078 ) — (89,082 ) Proceeds from sale of property and equipment — 920 — — 920 Cash (used in) provided by business combinations (328,925 ) 22,651 — — (306,274 ) Investment in and loans to unconsolidated affiliate — (698 ) — — (698 ) Net cash used in investing activities (331,545 ) (62,511 ) (1,078 ) — (395,134 ) FINANCING ACTIVITIES: Proceeds from issuance of 6% Senior Notes due 2026 — — 600,000 — 600,000 Borrowings under Revolving Credit Facility 215,358 — — — 215,358 Payments under Revolving Credit Facility (35,358 ) — — — (35,358 ) Net proceeds from (payments to) related parties 208,772 (215,048 ) 6,276 — — Payments on other long-term payables (67 ) (217 ) (217 ) — (501 ) Debt issuance costs (5,401 ) — — — (5,401 ) Taxes paid related to net share settlement of equity awards (10,601 ) — — — (10,601 ) Proceeds from exercise of stock options 154 — — — 154 Net cash provided by (used in) financing activities 372,857 (215,265 ) 606,059 — 763,651 Increase in cash, cash equivalents and restricted cash 18,569 5,638 607,758 — 631,965 Cash, cash equivalents and restricted cash, beginning of period 13,837 118,483 15,429 — 147,749 Cash, cash equivalents and restricted cash, end of period $ 32,406 $ 124,121 $ 623,187 $ — $ 779,714 RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: Cash and cash equivalents $ 31,688 $ 122,451 9,947 $ — $ 164,086 Restricted cash 718 670 234 — 1,622 Restricted and escrow cash included in other noncurrent assets — 1,000 613,006 — 614,006 Total cash, cash equivalents and restricted cash $ 32,406 $ 124,121 $ 623,187 $ — $ 779,714 The consolidating condensed statement of cash flows for the nine months ended September 30, 2017 is as follows: Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Eldorado Resorts, Inc. Consolidated (in thousands) Net cash (used in) provided by operating activities $ (64,274 ) $ 131,253 $ 4,652 $ — $ 71,631 INVESTING ACTIVITIES: Purchase of property and equipment, net (4,128 ) (48,439 ) (363 ) — (52,930 ) Cash (used in) provided by business combinations (1,355,371 ) 37,103 5,216 — (1,313,052 ) Net cash used in investing activities (1,359,499 ) (11,336 ) 4,853 — (1,365,982 ) FINANCING ACTIVITIES: Proceeds from issuance of Term Loan 1,450,000 — — — 1,450,000 Proceeds from issuance of 6% Senior Notes Due 2025 875,000 — — — 875,000 Borrowings under Revolving Credit Facility 207,953 — — — 207,953 Payments under Term Loan (866,750 ) — — — (866,750 ) Payments under Revolving Credit Facility (236,953 ) — — — (236,953 ) Net (payments to) proceeds from related parties 41,526 (46,694 ) 5,168 — — Debt premium proceeds 27,500 27,500 Payments on other long-term payables (23 ) (242 ) (105 ) — (370 ) Debt issuance costs (51,338 ) — — — (51,338 ) Taxes paid related to net share settlement of equity awards (10,927 ) — — — (10,927 ) Proceeds from exercise of stock options 2,900 — — — 2,900 Net cash provided by (used in) financing activities 1,438,888 (46,936 ) 5,063 — 1,397,015 Increase in cash, cash equivalents and restricted cash 15,115 72,981 14,568 — 102,664 Cash, cash equivalents and restricted cash, beginning of period 1,410 61,702 332 — 63,444 Cash, cash equivalents and restricted cash, end of period $ 16,525 $ 134,683 $ 14,900 $ — $ 166,108 RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: Cash and cash equivalents $ 15,775 $ 113,302 $ 5,826 $ — $ 134,903 Restricted cash 750 20,381 177 — 21,308 Restricted cash included in other noncurrent assets — 1,000 8,897 — 9,897 Total cash, cash equivalents and restricted cash $ 16,525 $ 134,683 $ 14,900 $ — $ 166,108 |