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 September 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, Tropicana Laughlin, LLC, ELDO FIT, LLC and CRS ANNEX, 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, 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 $ 78,612 $ 864,016 $ 20,911 $ — $ 963,539 Intercompany receivables — 438,466 32,402 (470,868 ) — Investment in and advances to unconsolidated affiliates 127,480 2,316 — — 129,796 Investments in subsidiaries 3,847,795 — — (3,847,795 ) — Property and equipment, net 17,544 2,616,883 684 — 2,635,111 Other assets 72,945 2,299,720 15,868 (35,738 ) 2,352,795 Total assets $ 4,144,376 $ 6,221,401 $ 69,865 $ (4,354,401 ) $ 6,081,241 Current liabilities $ 75,851 $ 321,286 $ 17,834 $ — $ 414,971 Intercompany payables 445,868 — 25,000 (470,868 ) — Long-term financing obligation to GLPI — 967,982 — — 967,982 Long-term debt, less current maturities 2,329,800 621,155 — — 2,950,955 Deferred income tax liabilities — 260,449 166 (35,738 ) 224,877 Other liabilities 166,080 229,598 — — 395,678 Stockholders’ equity 1,126,777 3,820,931 26,865 (3,847,795 ) 1,126,778 Total liabilities and stockholders’ equity $ 4,144,376 $ 6,221,401 $ 69,865 $ (4,354,401 ) $ 6,081,241 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 — 7,831 28,042 (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 2,863,311 740 — 2,882,606 Other assets 35,072 2,423,807 26,674 (31,785 ) 2,453,768 Total assets $ 3,750,856 $ 5,794,150 $ 83,075 $ (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 liabilities 22,206 36,808 — — 59,014 Stockholders’ equity 1,029,152 3,616,200 32,762 (3,648,961 ) 1,029,153 Total liabilities and stockholders’ equity $ 3,750,856 $ 5,794,150 $ 83,075 $ (3,716,619 ) $ 5,911,462 The consolidating condensed statement of operations for the three months ended September 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 $ — 457,852 $ 148 $ — $ 458,000 Non-gaming 1,785 202,018 1,378 — 205,181 Net revenues 1,785 659,870 1,526 — 663,181 Operating expenses: Gaming and pari-mutuel commissions — 202,555 — — 202,555 Non-gaming — 99,813 — — 99,813 Marketing and promotions — 33,291 1 — 33,292 General and administrative — 122,802 (35 ) — 122,767 Corporate 13,490 (541 ) 65 — 13,014 Management fee (6,401 ) 6,401 — — — Depreciation and amortization 1,311 51,225 56 — 52,592 Total operating expenses 8,400 515,546 87 — 524,033 Loss on sale or disposal of property and equipment — (284 ) — — (284 ) Transaction expenses (12,442 ) — — — (12,442 ) (Loss) income from unconsolidated affiliates (1,552 ) 37 — — (1,515 ) Operating (loss) income (20,609 ) 144,077 1,439 — 124,907 Other Expense: Interest expense, net (35,600 ) (35,948 ) (349 ) — (71,897 ) Loss on early retirement of debt, net (1,204 ) — — — (1,204 ) Unrealized gain on restricted investments 3,318 — — — 3,318 Subsidiary income (loss) 71,256 — — (71,256 ) — Income (loss) before income taxes 17,161 108,129 1,090 (71,256 ) 55,124 Income tax benefit (provision) 19,894 (37,633 ) (330 ) — (18,069 ) Net income (loss) $ 37,055 $ 70,496 $ 760 $ (71,256 ) $ 37,055 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 Other Expense: Interest expense, net (27,582 ) (6,088 ) (415 ) — (34,085 ) Subsidiary income (loss) 61,964 — — (61,964 ) — Income (loss) before income taxes 32,850 89,250 (2,452 ) (61,964 ) 57,684 Income tax benefit (provision) 4,854 (25,778 ) 944 — (19,980 ) Net income (loss) $ 37,704 $ 63,472 $ (1,508 ) $ (61,964 ) $ 37,704 The consolidating condensed statement of operations for the nine months ended September 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 $ — $ 1,381,231 $ 4,617 $ — $ 1,385,848 Non-gaming 4,966 540,394 4,917 — 550,277 Net revenues 4,966 1,921,625 9,534 — 1,936,125 Operating expenses: Gaming and pari-mutuel commissions — 612,937 3,164 — 616,101 Non-gaming — 290,053 400 — 290,453 Marketing and promotions — 97,422 251 — 97,673 General and administrative — 358,884 1,202 — 360,086 Corporate 50,352 166 301 — 50,819 Impairment charges — 958 — — 958 Management fee (16,956 ) 16,956 — — — Depreciation and amortization 3,701 163,125 56 — 166,882 Total operating expenses 37,097 1,540,501 5,374 — 1,582,972 Gain on sale or disposal of property and equipment 409 21,193 66 — 21,668 Transaction expenses (20,470 ) (913 ) (245 ) — (21,628 ) (Loss) income from unconsolidated affiliates (2,281 ) 149 — — (2,132 ) Operating (loss) income (54,473 ) 401,553 3,981 — 351,061 Other Expense: Interest expense, net (108,617 ) (107,507 ) (1,081 ) — (217,205 ) Loss on early retirement of debt, net (1,204 ) — — — (1,204 ) Unrealized gain on restricted investments 460 — — — 460 Subsidiary income (loss) 203,531 — — (203,531 ) — Income (loss) before income taxes 39,697 294,046 2,900 (203,531 ) 133,112 Income tax benefit (provision) 54,523 (92,515 ) (900 ) — (38,892 ) Net income (loss) $ 94,220 $ 201,531 $ 2,000 $ (203,531 ) $ 94,220 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 Other Expense: Interest expense, net (76,927 ) (18,293 ) (1,359 ) — (96,579 ) Loss on early retirement of debt, net (162 ) — — — (162 ) Subsidiary income (loss) 166,040 — — (166,040 ) — Income (loss) before income taxes 70,858 222,740 (922 ) (166,040 ) 126,636 Income tax benefit (provision) 24,497 (56,519 ) 741 — (31,281 ) Net income (loss) $ 95,355 $ 166,221 $ (181 ) $ (166,040 ) $ 95,355 The consolidating condensed statement of cash flows for the nine months ended September 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 (used in) provided by operating activities $ (83,572 ) $ 342,979 $ 676 $ — $ 260,083 INVESTING ACTIVITIES: Purchase of property and equipment, net (3,510 ) (131,506 ) — — (135,016 ) Sale of restricted investments — — 4,962 — 4,962 Proceeds from sale of property and equipment, net of cash sold 33 171,398 (2,070 ) — 169,361 Investments in and loans to unconsolidated affiliates (815 ) — — — (815 ) Net cash (used in) provided by investing activities (4,292 ) 39,892 2,892 — 38,492 FINANCING ACTIVITIES: Net proceeds from (payments to) related parties 434,993 (430,633 ) (4,360 ) — — Payments on Term Loan (70,000 ) — — — (70,000 ) Net payments under Revolving Credit Facility (245,000 ) — — — (245,000 ) Debt issuance costs (458 ) — — — (458 ) Taxes paid related to net share settlement of equity awards (7,574 ) — — — (7,574 ) Dividends received (paid) — 7,900 (7,900 ) — — Payments on other long-term payables (72 ) (36 ) (264 ) (372 ) Net cash provided by (used in) financing activities 111,889 (422,769 ) (12,524 ) — (323,404 ) Increase (decrease) in cash, cash equivalents and restricted cash 24,025 (39,898 ) (8,956 ) — (24,829 ) 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 $ 36,869 $ 182,774 $ 2,219 $ — $ 221,862 RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO AMOUNTS REPORTED WITHIN THE CONDENSED CONSOLIDATED BALANCE SHEETS: Cash and cash equivalents $ 36,869 169,819 2,143 $ — $ 208,831 Restricted cash — 6,361 76 — 6,437 Restricted and escrow cash included in other noncurrent assets — 6,594 — — 6,594 Total cash, cash equivalents and restricted cash $ 36,869 $ 182,774 $ 2,219 $ — $ 221,862 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 Eliminating Entries Eldorado Resorts, Inc. Consolidated (in thousands) Net cash (used in) provided by operating activities $ (22,743 ) $ 283,410 $ 2,781 $ — $ 263,448 INVESTING ACTIVITIES: Purchase of property and equipment, net (2,620 ) (86,405 ) (57 ) — (89,082 ) Proceeds from sale of property and equipment — 920 — — 920 Net cash (used in) provided by business combinations (328,925 ) 22,651 — — (306,274 ) Investment in and loans to unconsolidated affiliates — (698 ) — — (698 ) Net cash used in investing activities (331,545 ) (63,532 ) (57 ) — (395,134 ) FINANCING ACTIVITIES: Net proceeds from (payments to) related parties 208,772 (214,023 ) 5,251 — — Proceeds from issuance of New Term Loan — — — — — Proceeds from issuance of 6% Senior Notes due 2026 — — 600,000 — 600,000 Net borrowings under Revolving Credit Facility 180,000 — — — 180,000 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 Payments on other long-term payables (67 ) (217 ) (217 ) — (501 ) Net cash provided by (used in) financing activities 372,857 (214,240 ) 605,034 — 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 |