Consolidating Condensed Financial Information | Note 17. 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 March 31, 2019, following wholly-owned subsidiaries of the Company are 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.; Old PID, Inc. (f/k/a 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.; St. Charles Gaming Company, L.L.C; Elgin Riverboat Resort–Riverboat Casino; Elgin Holdings I LLC; Elgin Holdings II LLC, PPI Development Holdings LLC; PPI Development LLC; Tropicana Entertainment, Inc.; New Tropicana Holdings, Inc.; New Tropicana OpCo, Inc.; TLH LLC; TropWorld Games LLC; TEI R7 Investment LLC; TEI Management Services LLC; Tropicana St. Louis LLC; TEI (St. Louis) RE, LLC; TEI (STLH), LLC; TEI (ES), LLC; Aztar Riverboat Holding Company, LLC; Aztar Indiana Gaming Company, LLC ; New Jazz Enterprises, LLC; Catfish Queen Partnership in Commendam; Centroplex Centre Convention Hotel LLC; Columbia Properties Tahoe, LLC; MB Development, LLC; Lighthouse Point, LLC and Tropicana Laughlin, LLC. Each of the subsidiaries’ guarantees is joint and several with the guarantees of the other subsidiaries. The consolidating condensed balance sheet as of March 31, 2019 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 $ 69,364 $ 294,777 $ 24,184 $ (5,335 ) $ 382,990 Intercompany receivables — 235,559 21,914 (257,473 ) — Investment in and advances to unconsolidated affiliates 130,338 1,902 — — 132,240 Investments in subsidiaries 3,716,505 — — (3,716,505 ) — Property and equipment, net 17,775 2,847,556 4,789 — 2,870,120 Other assets 63,993 2,673,033 24,574 (32,432 ) 2,729,168 Total assets $ 3,997,975 $ 6,052,827 $ 75,461 $ (4,011,745 ) $ 6,114,518 Current liabilities $ 94,871 $ 283,102 $ 16,706 $ (5,335 ) $ 389,344 Intercompany payables 232,473 — 25,000 (257,473 ) — Long-term financing obligation to GLPI — 962,505 — — 962,505 Long-term debt, less current maturities 2,435,971 621,180 — — 3,057,151 Deferred income tax liabilities — 236,454 — (32,432 ) 204,022 Other accrued liabilities 171,397 266,835 — — 438,232 Stockholders’ equity 1,063,263 3,682,751 33,755 (3,716,505 ) 1,063,264 Total liabilities and stockholders’ equity $ 3,997,975 $ 6,052,827 $ 75,461 $ (4,011,745 ) $ 6,114,518 The consolidating condensed balance sheet as of December 31, 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 $ 48,268 $ 497,309 $ 27,619 $ — $ 573,196 Intercompany receivables — 11,885 23,988 (35,873 ) — Investment in and advances to unconsolidated affiliates — 1,892 — — 1,892 Investments in subsidiaries 3,648,961 — — (3,648,961 ) — Property and equipment, net 18,555 2,859,271 4,780 — 2,882,606 Other assets 35,072 2,423,807 26,674 (31,785 ) 2,453,768 Total assets $ 3,750,856 $ 5,794,164 $ 83,061 $ (3,716,619 ) $ 5,911,462 Current liabilities $ 48,579 $ 328,319 $ 25,279 $ — $ 402,177 Intercompany payables 10,873 — 25,000 (35,873 ) — Long-term financing obligation to GLPI — 959,835 — — 959,835 Long-term debt, less current maturities 2,640,046 621,193 34 — 3,261,273 Deferred income tax liabilities — 231,795 — (31,785 ) 200,010 Other accrued liabilities 22,206 36,808 — — 59,014 Stockholders’ equity 1,029,152 3,616,214 32,748 (3,648,961 ) 1,029,153 Total liabilities and stockholders’ equity $ 3,750,856 $ 5,794,164 $ 83,061 $ (3,716,619 ) $ 5,911,462 The consolidating condensed statement of operations for the three months ended March 31, 2019 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 $ — 466,441 $ 4,410 $ — $ 470,851 Non-gaming 1,397 161,502 2,073 — 164,972 Net revenues 1,397 627,943 6,483 — 635,823 Operating expenses: Gaming and pari-mutuel commissions — 207,142 3,164 — 210,306 Non-gaming — 94,884 400 — 95,284 Marketing and promotions — 32,053 248 — 32,301 General and administrative — 118,552 1,336 — 119,888 Corporate 16,141 529 84 — 16,754 Impairment charges — 958 — — 958 Management fee (4,735 ) 4,735 — — — Depreciation and amortization 1,150 56,607 — — 57,757 Total operating expenses 12,556 515,460 5,232 — 533,248 Gain on sale or disposal of property and equipment 409 21,396 513 — 22,318 Transaction expenses (1,227 ) (475 ) (192 ) — (1,894 ) Income (loss) from unconsolidated affiliates 655 (50 ) — — 605 Operating (loss) income (11,322 ) 133,354 1,572 — 123,604 Interest expense, net (37,432 ) (35,834 ) (244 ) — (73,510 ) Unrealized loss on restricted investments (1,460 ) — — — (1,460 ) Subsidiary income (loss) 72,255 — — (72,255 ) — Income (loss) before income taxes 22,041 97,520 1,328 (72,255 ) 48,634 Income tax benefit (provision) 16,188 (26,265 ) (328 ) — (10,405 ) Net income (loss) $ 38,229 $ 71,255 $ 1,000 $ (72,255 ) $ 38,229 The consolidating condensed statement of operations for the three months ended March 31, 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 $ — $ 335,793 $ 7,735 $ — $ 343,528 Non-gaming — 94,023 2,641 — 96,664 Net revenues — 429,816 10,376 — 440,192 Operating expenses: Gaming and pari-mutuel commissions — 164,303 5,248 — 169,551 Non-gaming — 63,975 712 — 64,687 Marketing and promotions — 20,835 466 — 21,301 General and administrative — 72,427 1,775 — 74,202 Corporate 10,294 322 953 — 11,569 Impairment charges — 9,815 — — 9,815 Management fee (5,137 ) 5,137 — — — Depreciation and amortization 772 30,601 161 — 31,534 Total operating expenses 5,929 367,415 9,315 — 382,659 Loss on sale or disposal of property and equipment — (706 ) — — (706 ) Transaction expenses (2,118 ) (430 ) — — (2,548 ) Loss from unconsolidated affiliates — (85 ) — — (85 ) Operating (loss) income (8,047 ) 61,180 1,061 — 54,194 Interest expense, net (24,432 ) (6,286 ) (533 ) — (31,251 ) Subsidiary income (loss) 43,305 — — (43,305 ) — Income (loss) before income taxes 10,826 54,894 528 (43,305 ) 22,943 Income tax benefit (provision) 10,029 (12,303 ) 186 — (2,088 ) Net income (loss) $ 20,855 $ 42,591 $ 714 $ (43,305 ) $ 20,855 The consolidating condensed statement of cash flows for the three months ended March 31, 2019 is as follows: Eldorado Resorts, Inc. (Parent Obligor) Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating and Entries Eldorado Resorts, Inc. Consolidated (in thousands) Net cash provided by (used in) operating activities $ 13,524 $ 53,239 $ (1,323 ) $ — $ 65,440 INVESTING ACTIVITIES: Purchase of property and equipment, net (1,154 ) (37,198 ) (8 ) — (38,360 ) Proceeds from sale of property and equipment, net of cash sold 550 168,997 (1,602 ) — 167,945 Purchase of restricted investments — — (80 ) — (80 ) Net cash (used in) provided by investing activities (604 ) 131,799 (1,690 ) — 129,505 FINANCING ACTIVITIES: Payments under Revolving Credit Facility (205,000 ) — — — (205,000 ) Net proceeds from (payments to) related parties 221,599 (223,672 ) 2,073 — — Payments on other long-term payables (23 ) (12 ) (83 ) — (118 ) Debt issuance costs (386 ) — — — (386 ) Taxes paid related to net share settlement of equity awards (4,322 ) — — — (4,322 ) Net cash provided by (used in) financing activities 11,868 (223,684 ) 1,990 — (209,826 ) Increase (decrease) in cash, cash equivalents and restricted cash 24,788 (38,646 ) (1,023 ) — (14,881 ) Cash, cash equivalents and restricted cash, beginning of period 12,844 222,672 11,175 — 246,691 Cash, cash equivalents and restricted cash, end of period $ 37,632 $ 184,026 $ 10,152 $ — $ 231,810 RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: Cash and cash equivalents $ 37,632 170,099 9,152 $ — $ 216,883 Restricted cash — 7,892 — — 7,892 Restricted and escrow cash included in other noncurrent assets — 6,035 1,000 — 7,035 Total cash, cash equivalents and restricted cash $ 37,632 $ 184,026 $ 10,152 $ — $ 231,810 The consolidating condensed statement of cash flows for the three months ended March 31, 2018 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 $ (7,128 ) $ 87,253 $ (2,118 ) $ — $ 78,007 INVESTING ACTIVITIES: Purchase of property and equipment, net (1,233 ) (19,011 ) (1,027 ) — (21,271 ) Proceeds from sale of property and equipment — 150 — — 150 Net cash used in investing activities (1,233 ) (18,861 ) (1,027 ) — (21,121 ) FINANCING ACTIVITIES: Net proceeds from (payments to) related parties 62,560 (66,660 ) 4,100 — — Payments on other long-term payables (22 ) (78 ) (70 ) — (170 ) Debt issuance costs (304 ) — — — (304 ) Taxes paid related to net share settlement of equity awards (7,502 ) — — — (7,502 ) Net cash provided by (used in) financing activities 54,732 (66,738 ) 4,030 — (7,976 ) INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH 46,371 1,654 885 — 48,910 CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR 13,836 118,483 15,430 — 147,749 CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD $ 60,207 $ 120,137 $ 16,315 $ — $ 196,659 RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: Cash and cash equivalents $ 59,490 $ 116,394 $ 7,254 $ — $ 183,138 Restricted cash 717 2,743 199 — 3,659 Restricted cash included in other noncurrent assets — 1,000 8,862 — 9,862 TOTAL CASH, CASH EQUIVALENTS AND RESTRICTED CASH $ 60,207 $ 120,137 $ 16,315 $ — $ 196,659 |