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 June 30, 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.; Isle of Capri Black Hawk, L.L.C.; IOC-Black Hawk Distribution Company, LLC; IOC-Black Hawk County, Inc.; Isle of Capri Bettendorf, L.C.; PPI, Inc.; Pompano Park 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; 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, L.L.C.; Columbia Properties Tahoe, LLC; MB Development, LLC; Lighthouse Point, LLC; Tropicana Atlantic City Corp,; Tropicana St. Louis RE 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 June 30, 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 $ 59,772 $ 617,528 $ 29,796 $ (4,458 ) $ 702,638 Intercompany receivables (93,615 ) 324,986 26,102 (257,473 ) — Investment in and advances to unconsolidated affiliates 128,955 2,427 — — 131,382 Investments in subsidiaries 3,776,532 — — (3,776,532 ) — Property and equipment, net 18,384 2,690,182 5,239 — 2,713,805 Other assets 86,034 2,486,417 17,712 (55,986 ) 2,534,177 Total assets $ 3,976,062 $ 6,121,540 $ 78,849 $ (4,094,449 ) $ 6,082,002 Current liabilities $ 92,313 $ 275,483 $ 19,902 $ (4,458 ) $ 383,240 Intercompany payables 232,473 — 25,000 (257,473 ) — Long-term financing obligation to GLPI — 965,208 — — 965,208 Long-term debt, less current maturities 2,397,286 621,169 — — 3,018,455 Deferred income tax liabilities — 248,114 — (55,986 ) 192,128 Other accrued liabilities 168,472 268,980 — — 437,452 Stockholders’ equity 1,085,518 3,742,586 33,947 (3,776,532 ) 1,085,519 Total liabilities and stockholders’ equity $ 3,976,062 $ 6,121,540 $ 78,849 $ (4,094,449 ) $ 6,082,002 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 June 30, 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 $ — 456,938 $ 59 $ — $ 456,997 Non-gaming 1,785 176,874 1,465 — 180,124 Net revenues 1,785 633,812 1,524 — 637,121 Operating expenses: Gaming and pari-mutuel commissions — 203,240 — — 203,240 Non-gaming — 95,356 — — 95,356 Marketing and promotions — 32,079 1 — 32,080 General and administrative — 117,529 (98 ) — 117,431 Corporate 20,721 155 175 — 21,051 Impairment charges — — — — — Management fee (5,820 ) 5,820 — — — Depreciation and amortization 1,240 55,293 — — 56,533 Total operating expenses 16,141 509,472 78 — 525,691 Gain (loss) on sale or disposal of property and equipment — 81 (447 ) — (366 ) Transaction expenses (6,802 ) (418 ) (72 ) — (7,292 ) (Loss) income from unconsolidated affiliates (1,383 ) 161 — — (1,222 ) Operating (loss) income (22,541 ) 124,164 927 — 102,550 Interest expense, net (35,585 ) (35,725 ) (488 ) — (71,798 ) Unrealized loss on restricted investments (1,398 ) — — — (1,398 ) Subsidiary income (loss) 60,019 — — (60,019 ) — Income (loss) before income taxes 495 88,439 439 (60,019 ) 29,354 Income tax benefit (provision) 18,441 (28,618 ) (241 ) — (10,418 ) Net income (loss) $ 18,936 $ 59,821 $ 198 $ (60,019 ) $ 18,936 The consolidating condensed statement of operations for the three months ended June 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 $ — $ 340,960 $ 7,760 $ — $ 348,720 Non-gaming — 105,555 2,527 — 108,082 Net revenues — 446,515 10,287 — 456,802 Operating expenses: Gaming and pari-mutuel commissions — 164,837 5,108 — 169,945 Non-gaming — 66,092 683 — 66,775 Marketing and promotions — 21,421 411 — 21,832 General and administrative — 71,872 1,873 — 73,745 Corporate 11,259 335 638 — 12,232 Impairment charges — — — — — Management fee (7,030 ) 7,030 — — — Depreciation and amortization 950 30,798 162 — 31,910 Total operating expenses 5,179 362,385 8,875 — 376,439 Gain on sale of asset or disposal of property and equipment — 421 2 — 423 Transaction expenses (3,335 ) (69 ) — — (3,404 ) Equity in income of unconsolidated affiliate — 32 — — 32 Operating (loss) income (8,514 ) 84,514 1,414 — 77,414 Interest expense, net (25,075 ) (5,919 ) (411 ) — (31,405 ) Subsidiary income (loss) 60,771 — — (60,771 ) — Income (loss) before income taxes 27,182 78,595 1,003 (60,771 ) 46,009 Income tax benefit (provision) 9,614 (18,438 ) (389 ) — (9,213 ) Net income (loss) $ 36,796 $ 60,157 $ 614 $ (60,771 ) $ 36,796 The consolidating condensed statement of operations for the six months ended June 30, 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 $ — $ 923,379 $ 4,469 $ — $ 927,848 Non-gaming 3,182 338,376 3,538 — 345,096 Net revenues 3,182 1,261,755 8,007 — 1,272,944 Operating expenses: Gaming and pari-mutuel commissions — 410,382 3,164 — 413,546 Non-gaming — 190,241 399 — 190,640 Marketing and promotions — 64,131 250 — 64,381 General and administrative — 236,078 1,241 — 237,319 Corporate 36,862 684 259 — 37,805 Impairment charges — 958 — — 958 Management fee (10,555 ) 10,555 — — — Depreciation and amortization 2,389 111,901 — — 114,290 Total operating expenses 28,696 1,024,930 5,313 — 1,058,939 Gain on sale or disposal of property and equipment 409 21,477 66 — 21,952 Transaction expenses (8,029 ) (895 ) (262 ) — (9,186 ) (Loss) income from unconsolidated affiliates (729 ) 112 — — (617 ) Operating (loss) income (33,863 ) 257,519 2,498 — 226,154 Interest expense, net (73,016 ) (71,559 ) (733 ) — (145,308 ) Unrealized loss on restricted investments (2,858 ) — — — (2,858 ) Subsidiary income (loss) 132,273 — — (132,273 ) — Income (loss) before income taxes 22,536 185,960 1,765 (132,273 ) 77,988 Income tax benefit (provision) 34,629 (54,883 ) (569 ) — (20,823 ) Net income (loss) $ 57,165 $ 131,077 $ 1,196 $ (132,273 ) $ 57,165 The consolidating condensed statement of operations for the six months ended June 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 $ — $ 676,753 $ 15,495 $ — $ 692,248 Non-gaming — 199,578 5,168 — 204,746 Net revenues — 876,331 20,663 — 896,994 Operating expenses: Gaming and pari-mutuel commissions — 329,140 10,356 — 339,496 Non-gaming — 130,067 1,395 — 131,462 Marketing and promotions — 42,256 877 — 43,133 General and administrative — 144,299 3,648 — 147,947 Corporate 21,553 657 1,591 — 23,801 Impairment charges — 9,815 — — 9,815 Management fee (12,167 ) 12,167 — — — Depreciation and amortization 1,723 61,398 323 — 63,444 Total operating expenses 11,109 729,799 18,190 — 759,098 Gain on sale of asset or disposal of property and equipment — (285 ) 2 — (283 ) Proceeds from terminated sale — — — — — Transaction expenses (5,453 ) (499 ) — — (5,952 ) Equity in loss of unconsolidated affiliate — (53 ) — — (53 ) Operating (loss) income (16,562 ) 145,695 2,475 — 131,608 Interest expense, net (49,507 ) (12,205 ) (944 ) — (62,656 ) Subsidiary income (loss) 104,076 — — (104,076 ) — (Loss) income before income taxes 38,007 133,490 1,531 (104,076 ) 68,952 Income tax benefit (provision) 19,644 (30,741 ) (204 ) — (11,301 ) Income (loss) from continuing operations 57,651 102,749 1,327 (104,076 ) 57,651 Income from discontinued operations, net of taxes — — — — — Net (loss) income $ 57,651 $ 102,749 $ 1,327 $ (104,076 ) $ 57,651 The consolidating condensed statement of cash flows for the six months ended June 30, 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 $ (60,562 ) $ 190,281 $ (1,861 ) $ — $ 127,858 INVESTING ACTIVITIES: Purchase of property and equipment, net (3,015 ) (93,641 ) (458 ) — (97,114 ) Proceeds from sale of property and equipment, net of cash sold 516 169,163 (2,070 ) — 167,609 Sale of restricted investments — — 4,985 — 4,985 Net cash (used in) provided by investing activities (2,499 ) 75,522 2,457 — 75,480 FINANCING ACTIVITIES: Payments under Revolving Credit Facility (245,000 ) — — — (245,000 ) Net proceeds from (payments to) related parties 315,214 (313,099 ) (2,115 ) — — Payments on other long-term payables (48 ) (24 ) (171 ) — (243 ) Debt issuance costs (449 ) — — — (449 ) Taxes paid related to net share settlement of equity awards (7,512 ) — — — (7,512 ) Net cash provided by (used in) financing activities 62,205 (313,123 ) (2,286 ) — (253,204 ) Decrease in cash, cash equivalents and restricted cash (856 ) (47,320 ) (1,690 ) — (49,866 ) 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 $ 11,988 $ 175,352 $ 9,485 $ — $ 196,825 RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: Cash and cash equivalents $ 11,988 161,890 9,261 $ — $ 183,139 Restricted cash — 7,034 224 — 7,258 Restricted and escrow cash included in other noncurrent assets — 6,428 — — 6,428 Total cash, cash equivalents and restricted cash $ 11,988 $ 175,352 $ 9,485 $ — $ 196,825 The consolidating condensed statement of cash flows for the six months ended June 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) Net cash (used in) provided by operating activities $ (34,171 ) $ 179,830 $ 2,845 $ — $ 148,504 INVESTING ACTIVITIES: Purchase of property and equipment, net (2,246 ) (51,862 ) (1,073 ) — (55,181 ) Proceeds from sale of property and equipment — 840 — — 840 Deposits on acquisitions (15,000 ) — — (15,000 ) Net cash used in investing activities (17,246 ) (51,022 ) (1,073 ) — (69,341 ) FINANCING ACTIVITIES: Net proceeds from (payments to) related parties 128,564 (128,034 ) (530 ) — — Payments on other long-term payables (44 ) (157 ) (143 ) — (344 ) Debt issuance costs (305 ) — — — (305 ) Taxes paid related to net share settlement of equity awards (9,677 ) — — — (9,677 ) Net cash provided by (used in) financing activities 118,538 (128,191 ) (673 ) — (10,326 ) Increase in cash, cash equivalents and restricted cash 67,121 617 1,099 — 68,837 Cash, cash equivalents and restricted cash, beginning of period 13,836 118,483 15,430 — 147,749 Cash, cash equivalents and restricted cash, end of period $ 80,957 $ 119,100 $ 16,529 $ — $ 216,586 RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: Cash and cash equivalents $ 80,240 $ 114,283 $ 7,493 $ — $ 202,016 Restricted cash 717 3,817 149 — 4,683 Restricted cash included in other noncurrent assets — 1,000 8,887 — 9,887 Total cash, cash equivalents and restricted cash $ 80,957 $ 119,100 $ 16,529 $ — $ 216,586 |