UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10‑K

(Mark One)

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 20172018

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period           to           

Commission File No. 001‑36629

ELDORADO RESORTS, INC.

(Exact name of registrant as specified in its charter)

 

Nevada

46‑3657681

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

100 West Liberty Street, Suite 1150

Reno, Nevada 89501

(Address of principal executive offices)

Telephone: (775) 328‑0100

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

 

 

Title of each class

 

Name of each exchange on which registered

 

 

Common Stock, $.00001, par value

 

NASDAQ Stock Market

 

 

Securities registered pursuant to section 12(g) of the Act:  None

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes      No  

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.    Yes      No  

Indicate by check mark whether the registrant (1) has filed reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes      No  

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S‑T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes      No  

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§299.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non‑accelerated filer, a smaller reporting company, or emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b‑2 of the Exchange Act.

 

Large accelerated filer 

 

Accelerated filer 

Non‑accelerated filer 

(Do not check if a smaller reporting company)

Smaller reporting company 

Emerging growth company

 

 

 

If an emerging growth company, indicate by checkmark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b‑2 of the Exchange Act).    Yes      No  

The aggregate market value of the common stock held by non-affiliates of the Registrant was $1.3$2.5 billion at June 30, 20172018 based upon the closing price for the shares of ERI’s common stock as reported by The Nasdaq Stock Market.

As of February 23, 2018,25, 2019, there were 77,241,11577,433,982 outstanding shares of the Registrant’s Common Stock.

Documents Incorporated by Reference

Portions of the Registrant’s definitive proxy statement to be filed with the Commission pursuant to Regulation 14A in connection with the Registrant’s Annual Meeting of Stockholders (the “Proxy Statement”) are incorporated by reference into Part III of this report.  Such Proxy Statement will be filed with the Commission not later than 120 days after the conclusion of the Registrant’s fiscal year ended December 31, 2017.2018.


 

 

 

 

 


 

ELDORADO RESORTS, INC.

ANNUAL REPORT FOR THE YEAR ENDED DECEMBER 31, 20172018

TABLE OF CONTENTS

 

Part I

 

 

 

 

 

 

 

Item 1.

 

Business

1

 

 

 

 

Item 1A.

 

Risk Factors

1013

 

 

 

 

Item 1B.

 

Unresolved Staff Comments

2126

 

 

 

 

Item 2.

 

Properties

2126

 

 

 

 

Item 3.

 

Legal Proceedings

2228

 

 

 

 

Item 4.

 

Mine Safety Disclosures

2228

 

 

 

 

Part II

 

 

 

 

 

 

 

Item 5.

 

Market for Registrants’ Common Equity and Related Stockholder Matters and Issuer Purchases of Equity Securities

2329

 

 

 

 

Item 6.

 

Selected Financial Data

2430

 

 

 

 

Item 7.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

2633

 

 

 

 

Item 7A.

 

Quantitative and Qualitative Disclosures About Market Risk

5059

 

 

 

 

Item 8.

 

Financial Statements and Supplementary Data

5160

 

 

 

 

Item 9.

 

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

5160

 

 

 

 

Item 9A.

 

Controls and Procedures

5160

 

 

 

 

Item 9B.

 

Other Information

5563

 

 

 

 

Part III

 

 

 

 

 

 

 

Item 10.

 

Directors, Executive Officers and Corporate Governance

5664

 

 

 

 

Item 11.

 

Executive Compensation

5664

 

 

 

 

Item 12.

 

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

5664

 

 

 

 

Item 13.

 

Certain Relationships and Related Transactions, and Director Independence

5664

 

 

 

 

Item 14.

 

Principal Accounting Fees and Services

5664

 

 

 

 

Part IV

 

 

 

 

 

 

 

Item 15.

 

Financial Statement Schedules

5765

 

 

EXHIBITS

5866

 

 

SIGNATURES

6372

 

 

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS OF ELDORADO RESORTS, INC.

6473

 

 

 

i


 

PART I

Item 1.  Business.

Eldorado Resorts, Inc., a Nevada corporation, is referred to as the “Company,” “ERI,” or the “Registrant,” and together with its subsidiaries may also be referred to as “we,” “us” or “our.”

Overview

We are a geographically diversified gaming and hospitality company owning and operating 20company. As of December 31, 2018, we owned 28 gaming facilities in ten13 states. Our properties, which are located in Ohio, Louisiana, Nevada, New Jersey, Pennsylvania, West Virginia, Colorado, Florida, Iowa, Mississippi, Illinois, Indiana and Missouri, feature approximately 21,00030,000 slot machines and video lottery terminals (“VLTs”), approximately 600800 table games and over 7,000approximately 12,600 hotel rooms. Our primary source of revenue is generated by gaming operations, and we utilize our hotels, restaurants, bars, entertainment, racing, retail shops and other services to attract customers to our properties.

We were founded in 1973 by the Carano Familyfamily with the opening of the Eldorado Hotel Casino in Reno, Nevada. In 1993, we partnered with MGM Resorts International on theto build Silver Legacy Resort Casino (“Silver Legacy”), the first mega-themed resort in Reno. In 2005, we acquired our first property outside of Reno when we acquiredpurchased a casino in Shreveport, Louisiana, now known as Eldorado Shreveport. In September 2014, we merged with MTR Gaming Group, Inc. (“MTR Merger”) and acquired its three gaming and racing facilities in Ohio, Pennsylvania and West Virginia. The following year, in November 2015, we acquired Circus Circus Reno (“Circus Reno”) and the 50% membership interest in the Silver Legacy that was owned by MGM Resorts International (the “Circus Reno/Silver Legacy Purchase” or the “Reno Acquisition”).

International. On May 1, 2017, we completed our most recent – and largest - acquisition to date when we acquiredof Isle of Capri Casinos, Inc. (“Isle” or “Isle of Capri”), adding another 13 gaming properties to our portfolio (the “Isle. On August 7, 2018, we acquired the Elgin Riverboat Resort – Riverboat Casino d/b/a Grand Victoria Casino (“Elgin”) (“Elgin Acquisition” or the “Isle Merger”).

Properties

As of December 31, 2017, On October 1, 2018, we owned and operated approximately 950,000 square feet of casino space with approximately 21,000 slot machines and VLTs, approximately 600 table and poker games and over 7,000 hotel rooms.

We view each operating property as an operating unit. Prior tocompleted our acquisition of Isle, we aggregated ourTropicana Entertainment, Inc. (“Tropicana”), adding seven properties into three reportable business segments: (i) Nevada, (ii) Louisiana and (iii) Eastern. Following our acquisition of Isle, we aggregated our properties into four reportable business segments: (i) West, (ii) Midwest, (iii) South and (iv) East. For further financial information related to our segments asportfolio (the “Tropicana Acquisition”).

We own 22 of our casinos and forlease or manage our remaining casinos, including five casinos that are subject to a master lease with GLP Capital, L.P., the three years ended December 31, 2017, see Note 18, Segment Information, to our consolidated financial statements presentedoperating partnership of Gaming and Leisure Properties, Inc. (“GLPI”), that we entered into in Part IV, Item 15.connection with the Tropicana Acquisition on October 1, 2018 (the “Master Lease”). (See full description under “Master Lease”).


Properties

The following table sets forth certain information regarding our properties (listed by the segment in which each such property is reported) as of and for the year ended December 31, 2017:2018:

 

 

 

Year

Opened

 

Year

Acquired

 

Slot

Machines

and VLTs

 

 

Table and

Poker Games

 

 

Hotel

Rooms

 

 

Restaurants

 

 

Bars

 

 

Casino Sq. Footage

 

 

Hotel

Occupancy (1)

 

 

Average

Daily Rate (1)

 

West Region:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eldorado Reno

 

1973

 

N/A

 

 

1,125

 

 

 

46

 

 

 

814

 

 

 

10

 

 

 

18

 

 

 

71,500

 

 

 

73.7

%

 

$

 

100.55

 

Silver Legacy

 

1995

 

2015

 

 

1,187

 

 

 

76

 

 

 

1,711

 

 

 

7

 

 

 

14

 

 

 

92,400

 

 

 

61.2

%

 

$

 

101.00

 

Circus Reno

 

1978

 

2015

 

 

712

 

 

 

24

 

 

 

1,571

 

 

 

7

 

 

 

4

 

 

 

65,515

 

 

 

54.2

%

 

$

 

82.72

 

Isle Black Hawk (2)

 

1998

 

2017

 

 

1,026

 

 

 

36

 

 

 

402

 

 

 

3

 

 

 

2

 

 

 

27,811

 

 

 

85.0

%

 

$

 

61.99

 

Lady Luck Black Hawk (2)

 

2003

 

2017

 

 

452

 

 

 

15

 

 

N/A

 

 

 

2

 

 

 

2

 

 

 

17,614

 

 

N/A

 

 

$

N/A

 

Midwest Region:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Waterloo

 

2007

 

2017

 

 

940

 

 

 

25

 

 

 

194

 

 

 

3

 

 

 

1

 

 

 

40,286

 

 

 

71.6

%

 

$

 

66.56

 

Bettendorf

 

2000

 

2017

 

 

978

 

 

 

20

 

 

 

509

 

 

 

3

 

 

 

1

 

 

 

36,659

 

 

 

56.1

%

 

$

 

59.20

 

Boonville

 

2001

 

2017

 

 

893

 

 

 

20

 

 

 

140

 

 

 

3

 

 

 

1

 

 

 

28,000

 

 

 

83.4

%

 

$

 

69.50

 

Cape Girardeau

 

2012

 

2017

 

 

872

 

 

 

24

 

 

N/A

 

 

 

4

 

 

 

2

 

 

 

41,536

 

 

N/A

 

 

 

N/A

 

Caruthersville

 

2007

 

2017

 

 

516

 

 

 

9

 

 

N/A

 

 

 

2

 

 

 

1

 

 

 

23,816

 

 

N/A

 

 

 

N/A

 

Kansas City

 

2000

 

2017

 

 

966

 

 

 

18

 

 

N/A

 

 

 

4

 

 

 

1

 

 

 

39,788

 

 

N/A

 

 

 

N/A

 

South Region:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pompano

 

1995

 

2017

 

 

1,455

 

 

 

45

 

 

N/A

 

 

 

6

 

 

 

4

 

 

 

45,000

 

 

N/A

 

 

 

N/A

 

Eldorado Shreveport

 

2000

 

2005

 

 

1,397

 

 

 

60

 

 

 

403

 

 

 

4

 

 

 

2

 

 

 

59,000

 

 

 

81.7

%

 

$

 

67.02

 

Lula

 

2000

 

2017

 

 

875

 

 

 

20

 

 

 

486

 

 

 

3

 

 

 

2

 

 

 

56,985

 

 

 

24.7

%

 

$

 

37.59

 

Vicksburg

 

1993

 

2017

 

 

616

 

 

 

9

 

 

 

89

 

 

 

3

 

 

 

1

 

 

 

25,000

 

 

 

45.9

%

 

$

 

62.38

 

Lake Charles

 

1995

 

2017

 

 

1,173

 

 

 

47

 

 

 

493

 

 

 

3

 

 

 

1

 

 

 

26,248

 

 

 

71.4

%

 

$

 

62.43

 

East Region:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Presque Isle Downs

 

2007

 

2014

 

 

1,593

 

 

 

40

 

 

N/A

 

 

 

5

 

 

 

4

 

 

 

59,355

 

 

N/A

 

 

 

N/A

 

Nemacolin

 

2013

 

2017

 

 

600

 

 

 

28

 

 

N/A

 

 

 

1

 

 

 

1

 

 

 

31,000

 

 

N/A

 

 

 

N/A

 

Scioto Downs

 

2012

 

2014

 

 

2,245

 

 

N/A

 

 

N/A

 

 

 

6

 

 

 

8

 

 

 

83,000

 

 

N/A

 

 

 

N/A

 

Mountaineer

 

1992

 

2014

 

 

1,508

 

 

 

36

 

 

 

357

 

 

 

5

 

 

 

7

 

 

 

79,380

 

 

 

73.1

%

 

$

 

49.34

 

 

 

Year

Acquired

 

Slot

Machines

and VLTs

 

 

Table and

Poker Games

 

 

Hotel

Rooms

 

 

Approximate

Casino Square

Footage

 

West Region:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eldorado Resort Casino Reno

 

N/A

 

 

1,117

 

 

 

36

 

 

 

814

 

 

 

71,500

 

Silver Legacy Resort Casino

 

2015

 

 

1,119

 

 

 

61

 

 

 

1,685

 

 

 

90,100

 

Circus Circus Reno

 

2015

 

 

722

 

 

N/A

 

 

 

1,571

 

 

 

65,500

 

MontBleu Casino Resort & Spa

 

2018

 

 

474

 

 

 

17

 

 

 

438

 

 

 

45,000

 

Tropicana Laughlin Hotel and Casino

 

2018

 

 

895

 

 

 

20

 

 

 

1,487

 

 

 

53,700

 

Isle Casino Hotel - Black Hawk

 

2017

 

 

966

 

 

 

38

 

 

 

238

 

 

 

28,900

 

Lady Luck Casino - Black Hawk

 

2017

 

 

442

 

 

 

7

 

 

 

164

 

 

 

14,900

 

Midwest Region:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Isle Casino Waterloo

 

2017

 

 

939

 

 

 

23

 

 

 

194

 

 

 

39,300

 

Isle Casino Bettendorf

 

2017

 

 

969

 

 

 

15

 

 

 

509

 

 

 

36,700

 

Isle of Capri Casino Boonville

 

2017

 

 

881

 

 

 

20

 

 

 

140

 

 

 

26,600

 

Isle Casino Cape Girardeau

 

2017

 

 

863

 

 

 

24

 

 

N/A

 

 

 

41,500

 

Lady Luck Casino Caruthersville

 

2017

 

 

507

 

 

 

9

 

 

N/A

 

 

 

21,000

 

Isle of Capri Casino Kansas City

 

2017

 

 

938

 

 

 

13

 

 

N/A

 

 

 

39,800

 

South Region:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Isle Casino Racing Pompano Park

 

2017

 

 

1,596

 

 

 

39

 

 

N/A

 

 

 

45,000

 

Eldorado Resort Casino Shreveport

 

2005

 

 

1,388

 

 

 

60

 

 

 

403

 

 

 

80,600

 

Isle of Capri Casino Lula

 

2017

 

 

862

 

 

 

25

 

 

 

486

 

 

 

57,000

 

Lady Luck Casino Vicksburg

 

2017

 

 

607

 

 

N/A

 

 

 

89

 

 

 

25,000

 

Isle of Capri Casino Hotel Lake Charles

 

2017

 

 

1,164

 

 

 

45

 

 

 

493

 

 

 

26,200

 

Belle of Baton Rouge Casino & Hotel

 

2018

 

 

773

 

 

 

14

 

 

 

288

 

 

 

28,500

 

Trop Casino Greenville

 

2018

 

 

590

 

 

 

10

 

 

 

40

 

 

 

22,800

 

East Region:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Presque Isle Downs & Casino  (1)

 

2014

 

 

1,596

 

 

 

39

 

 

N/A

 

 

 

59,400

 

Lady Luck Casino Nemacolin (1)

 

2017

 

 

600

 

 

 

28

 

 

N/A

 

 

 

24,700

 

Eldorado Gaming Scioto Downs

 

2014

 

 

2,238

 

 

N/A

 

 

N/A

 

 

 

130,000

 

Mountaineer Casino, Racetrack &

   Resort

 

2014

 

 

1,486

 

 

 

46

 

 

 

357

 

 

 

75,500

 

Tropicana Casino and Resort, Atlantic

   City

 

2018

 

 

2,464

 

 

 

125

 

 

 

2,366

 

 

 

128,000

 

Central Region:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Victoria Casino

 

2018

 

 

1,088

 

 

 

30

 

 

N/A

 

 

 

36,700

 

Lumière Place Casino

 

2018

 

 

1,401

 

 

 

58

 

 

 

494

 

 

 

75,000

 

Tropicana Evansville

 

2018

 

 

1,128

 

 

 

41

 

 

 

338

 

 

 

45,400

 

Total

 

 

 

 

29,813

 

 

 

843

 

 

 

12,594

 

 

 

1,434,300

 

(1)

Hotel occupancyWe sold Presque Isle Downs & Casino in January 2019 and average daily rate figures are for the period beginning May 1, 2017 and ending December 31, 2017 for properties acquiredhave entered into an agreement to sell Lady Luck Casino Nemacolin. The Lady Luck Casino Nemacolin sale is expected to close in the Isle Acquisition.

(2)

Hotel occupancy and average daily rate for Isle Black Hawk and Lady Luck Black Hawk are presented on a combined basis.first quarter of 2019.

West Region

The West segment consists of fiveseven properties that are located in Nevada and Colorado. Three of the properties are located in Reno, Nevada and two are located in Black Hawk, Colorado. Reno is located at the base of the Sierra Nevada Mountains along Interstate 80, approximately 135 miles east of Sacramento, California and 225 miles east of San Francisco, California. Reno, along with nearby Lake Tahoe, is a destination market that attracts year-round visitation by offering gaming, numerous summer and winter recreational activities and popular special events. The Eldorado Reno, Silver Legacy and Circus Reno properties (the “Reno Tri-Properties”) are connected in a “seamless” manner by enclosed, climate controlled skywalks. We believe that the centralized location and critical mass of these three properties, together with the ease of access between the facilities, provide significant advantages over the freestanding hotel/casinos in the Reno market. Of the 31 casinos currently operating in the Reno market, we believe we compete principally with four other hotel‑casinos that each generate at least $36 million in annual gaming revenues. We also compete with Native American tribes, including casinos located in northern California, which we consider to be a significant target market.

Black Hawk is located approximately 40 miles east of the Denver, Colorado metropolitan area which serves as Black Hawk’s primary feeder market. Our two Black Hawk properties are connected via sky bridges. When casinos having multiple gaming licenses in the same building are combined, the Black Hawk/Central City market consists of 21 gaming facilities (five of which have more than 500 slot machines).


Eldorado Resort Casino Reno

Eldorado Resort Casino Reno (“Eldorado Reno”) is a premier hotel, casino and entertainment facility. The interior of the hotel is designed to create a European ambiance where hotel guests enjoy panoramic views of Reno’s skyline and the majestic Sierra Nevada mountain range. Eldorado Reno is centrally located in downtown Reno, Nevada. Eldorado Reno includes a casino, 11 restaurants, a showroom, VIP room, retail shops, convention center and an outdoor plaza located diagonal to Eldorado Reno which hosts a variety of special events. Eldorado Reno is connected with our other two Reno properties, Silver Legacy and Circus Reno, in a “seamless” manner by enclosed climate controlled skywalks (branded as “the Row”). The Row draws from residents of the Reno area as well as tourist visitation from northern California and the Pacific Northwest.

Silver Legacy Resort Casino

Silver Legacy is the tallest building in northern Nevada consisting of 37-, 34- and 31-floor tiers. Silver Legacy’s opulent interior showcases a casino built around Sam Fairchild’s 120-foot tall mining rig, which appears to mine for silver. The rig is situated beneath a 180-foot diameter dome, which is a distinctive landmark on the Reno skyline. The Silver Legacy is centrally located in downtown Reno, Nevada and offers retail shops, exercise anda casino, six restaurants, including the recently opened Ruth’s Chris Steak House, a 21,000 square-foot spa facilities, a salon andwhich opened in the fourth quarter of 2018, The Spa at Silver Legacy, an outdoor swimming pool and sundeck.sundeck and retail shops.

Circus Circus Reno

Circus Reno is an iconic, circus‑themed hotel‑casino and entertainment complex with two hotel towers, and features a midway with 157 games, live circus acts, an arcade and a full service wedding chapel.towers. It is conveniently located as the first casino directly off Interstate 80 when entering downtown Reno, Nevada. Circus Reno offers a casino, eight dining venues including a recently renovated food court, a midway featuring over 150 games, live circus acts, an arcade and a full service wedding chapel.

Isle Casino Hotel-Black Hawk

Isle Casino Hotel-Black Hawk (“Isle Black Hawk”) is one of the first gaming facilities reached by customers arriving from Denver via Highway 119, the main thoroughfare connecting Denver to Black Hawk. Black Hawk is located approximately 40 miles east of the Denver, Colorado metropolitan area which serves as Isle Black Hawk’s primary feeder market. The property includes a land-based casino, and also hashotel, three dining venues, approximately 5,000 square feet of flexflexible space that can be used for meetings and special events.events, along with numerous surface parking spaces and an attached parking garage. Isle Black Hawk is connected to our Lady Luck Casino-Black Hawk property via sky bridges.

Lady Luck Casino-Black Hawk

Lady Luck Casino-Black Hawk (“Lady Luck Black Hawk”) is located across the intersection of Main Street and Mill Street from the Isle Casino Hotel-BlackBlack Hawk. The property consists of a land-based casino, and also hashotel, a restaurant, approximately 2,250 square feet of flexflexible space that can be used for meetings and special events.events, along with numerous surface parking spaces. Lady Luck Black Hawk is connected to our Isle Casino Hotel-Black Hawk property via sky bridges. The Denver, Colorado metropolitan area also serves as Lady Luck Black Hawk’s primary feeder market.

Tropicana Laughlin Hotel and Casino

Tropicana Laughlin Hotel and Casino ("Tropicana Laughlin") is located on an approximately 31-acre site on Casino Drive, Laughlin, Nevada's principal thoroughfare. Amenities include a hotel, a heated outdoor swimming pool, seven restaurants, an entertainment lounge with live music, a premium lounge for high-end players, an 800-seat multi-purpose showroom and concert hall, meeting and convention space, retail stores, an arcade and a covered parking structure. Tropicana Laughlin primarily draws customers from southern California and Arizona.

MontBleu Casino Resort & Spa

MontBleu Casino Resort & Spa (“MontBleu”) is situated on approximately 21 acres in South Lake Tahoe, Nevada surrounded by the Sierra Nevada Mountains. In addition to the casino, the property offers a hotel, three restaurants and various non-gaming amenities, including retail shops, two nightclubs, a 1,300-seat showroom, approximately 14,000 square feet of meeting and convention space, a parking garage, a full-service health spa and workout area, an indoor heated lagoon-style pool with whirlpool and a 110-seat wedding chapel. MontBleu’s primary feeder markets include Northern California, the Reno area and the Pacific Northwest.


Midwest Region

The Midwest segment consists of six properties, four of which are dockside casinos and two land-based casinos, located in Iowa and Missouri.

Isle Casino Waterloo

OurIsle Casino Waterloo Iowa property(“Waterloo”) is located in Iowa adjacent to Highway 218 and US 20. The property consists of a single-level land-based casino and offers a wide variety of non-gaming amenities. Ouramenities including a hotel and three restaurants. Waterloo primarily draws customers from within a twenty-five mile radius of the property. The property is the only gaming facility in the Waterloo, Iowa market. We compete with other casinos in easternalso attracts customers from Cedar Rapids and Mason City, Iowa.

Isle Casino Bettendorf

OurIsle Casino Bettendorf property(“Bettendorf”) is located in Iowa off Interstate 74, an interstate highway serving the Quad Cities metropolitan area, which consists of Bettendorf and Davenport, Iowa and Moline and Rock Island, Illinois. The property currentlyBettendorf consists of a land-based casino, includesthree dining venues, two hotel towers and offers 40,000 square feet of flexible convention/convention and banquet space. The Quad Cities metropolitan area currently has three gaming operations, including our gaming facility.facility, and is the main feeder market for Bettendorf.

Isle of Capri Casino Boonville

OurIsle of Capri Casino Boonville property(“Boonville”) is located in Missouri three miles off Interstate 70, approximately halfway between Kansas City and St. Louis. It is the only gaming facility in central Missouri. The property consists of a single level dockside casino, three dining venues and offers a 32,400 square foot pavilion and entertainment center and is the only gaming facility in central Missouri. We believe that ourcenter. Boonville casino attracts customers primarily from the Columbia and Jefferson City areas.


Isle Casino Cape Girardeau

OurIsle Casino Cape Girardeau property(“Cape Girardeau”) is located three and a half miles from Interstate 55 in Southeast Missouri, approximately 120 miles south of St. Louis, Missouri. The propertyCape Girardeau consists of a dockside casino, three dining venues and offers a pavilion and entertainment center with a wide variety of non-gaming amenities, including an events center, and overlooks the Mississippi river. Our Cape Girardeau property isprimarily attracts customers from within a fifty-mile radius of the only gaming facility in the Cape Girardeau, Missouri market and primarily competes with other gaming operations in Southwest Illinois and Southeast Missouri.property.

Lady Luck Casino Caruthersville

OurLady Luck Casino Caruthersville property(“Caruthersville”) is a riverboat casino located in Missouri along the Mississippi River in Southeast Missouri. The propertyCaruthersville consists of a dockside casino, two dining venues, a 40,000 square foot pavilion and also includes a 28-space RV Park. Our casino inpark. Cape Girardeau is located approximately 85 miles north of ourCaruthersville. Caruthersville casino.draws a significant amount of customers from the state of Tennessee including the communities of Dyersburg and Jackson. The property also attracts customers from Blytheville, Paragould and Jonesboro, Arkansas.

Isle of Capri Casino Kansas City

OurIsle of Capri Kansas City property(“Kansas City”) consists of a dockside casino and two dining venues. It is the closest gaming facility to downtown Kansas City, Missouri. We believe that our Kansas City casino attracts customers primarily from the Kansas City metropolitan area. The Kansas City market consists of four dockside gaming facilities, a land-based facility and a Native American casino.

South Region

The South segment consists of fiveseven properties, four of which areincluding five dockside casinos in Louisiana and Mississippi, one land-based casino in Mississippi and one racino in Florida.

Pompano

Isle Casino Racing Pompano Park

Isle Casino Racing Pompano Park (“Pompano”), a casino and harness racing track located in Pompano Beach, Florida, is located off Interstate 95 and the Florida Turnpike on a 223-acre owned site, near Fort Lauderdale, midway between Miami and West Palm Beach. Pompano Parkoffers four dining venues and is the only racetrack licensed to conduct harness racing in Florida. We competeIn April 2018, we announced the formation of a joint venture with seven other pari-mutuelsthe Cordish Companies (“Cordish”) to master plan and three Native American gaming facilities indevelop a mixed-use entertainment and hospitality destination expected to be located on unused land adjacent to the market.casino and racetrack. Pompano primarily attracts customers from with a 25-mile radius of the property.


Eldorado Resort Casino Shreveport

Eldorado Resort Casino Shreveport

(“Eldorado ShreveportShreveport”) is a premier resort with a tri-level riverboat casino and an all-suite art deco-style hotel located in Shreveport, Louisiana adjacent to Interstate 20, a major highway that connects the Shreveport market with the attractive feeder markets of East Texas and Dallas/Fort Worth, Texas. There are currently six casinosThe property offers five restaurants, including a gourmet steakhouse, and a racino operating in380-seat grand ballroom. The principal target markets for Eldorado Shreveport are patrons from the Shreveport/Bossier City market.Dallas/Fort Worth Metroplex and East Texas, which provides Eldorado Shreveport access to a large customer base within approximately 200 miles of Shreveport.

Isle of Capri Casino Lula

OurIsle of Capri Casino Lula property(“Lula”) is located off of Highway 49, the only road crossing the Mississippi River between Mississippi and Arkansas for more than 50 miles in either direction. The propertyLula consists of two dockside casinos, three dining venues and offers a land-based pavilion and entertainment center. Our Lula property is the only gaming facility in Coahoma County, Mississippi and draws a significant amount of business from the Little Rock, Arkansas metropolitan area, which is located approximately 120 miles west of the property. Coahoma CountyLula is also located approximately 60 miles southwest of Memphis, Tennessee. Lula competes with Native American casinos in Oklahoma and racinos in West Memphis, Arkansas and Hot Springs, Arkansas.

Lady Luck Casino Vicksburg

OurLady Luck Vicksburg property(“Vicksburg”) is located off Interstate 20 and Highway 61 in western Mississippi, approximately 50 miles west of Jackson, Mississippi, and consists of a dockside casino, hotel and four dining venues. Vicksburg’s customers are drawn primarily from within a hotel. The Vicksburg market consists60-mile radius of five dockside casinos.the property.


Isle of Capri Casino Hotel Lake Charles

OurIsle of Capri Casino Hotel Lake Charles property(“Lake Charles”) is located on a 19-acre site along Interstate 10, the main thoroughfare connecting Houston, Texas to Lake Charles, Louisiana. Lake Charles offers a dockside casino, three dining venues and a 14,750 square foot entertainment center comprised of a 1,142-seat special events center designed for concerts, banquets and other events, meeting facilities and administrative offices. Lake Charles is the closest gaming market to the Houston metropolitan area, which is located approximately 140 miles west of Lake Charles. The Lake Charles market consists of three dockside gaming facilities, a Native American casino and a pari-mutuel facility/racino. In addition, a Native American electronic bingo hall opened approximately 100 miles north of Houston. We believe our Lake Charles property attracts customers primarily from southeast Texas and from local residents.

Trop Casino Greenville

Trop Casino Greenville (“Greenville”), located in Greenville, Mississippi, is a land-based gaming facility with slot machines and table games, two restaurants, a bar and 734 onsite parking spaces. The property also leases and operates the Greenville Inn & Suites, located less than a mile from the casino, and offers free shuttle service to and from Greenville. The property draws customers primarily from the local market and, to some extent, from the Little Rock, Vicksburg and Tunica markets.

Belle of Baton Rouge Casino & Hotel

Belle of Baton Rouge Casino & Hotel (“Baton Rouge”) is a dockside riverboat situated on approximately 23 acres on the Mississippi River in the downtown historic district of Baton Rouge, Louisiana. Amenities include a hotel, 25,000 square feet of meeting space, an outdoor pool, a fitness center, three dining venues and an entertainment venue inside a 56,000-square-foot glass atrium. The majority of Baton Rouge’s customers are drawn from within a 50-mile radius of the property.

East Region

The East segment consists of fourfive properties, including three of which are racinos located in Pennsylvania, Ohio and West Virginia.Virginia, and two casinos in Pennsylvania and New Jersey.

Presque Isle Downs & Casino

Presque Isle Downs & Casino (“Presque Isle Downs”) is a casino and live thoroughbred horse racing facility located along Interstate 90 in Erie, Pennsylvania. The property offers live thoroughbred horse racing conducted from May through September and on‑site pari‑mutuel wagering and thoroughbred and harness racing simulcast from other prominent tracks, as well as wagering on Presque Isle Downs’ races. Additionally, the property offers four dining venues. Presque Isle Downs’ market is comprised of nine casinos, including Mountaineer, in West Virginia, Ohio and Pennsylvania.primary customers are locals or customers who reside within shorter distances from the property.


Lady Luck Casino Nemacolin

Lady Luck Casino Nemacolin (“Nemacolin”) is a casino located on the 2,000 acre2,000-acre Nemacolin Woodlands Resort in Western Pennsylvania. Our Nemacolin property is the only casino in Fayette County, Pennsylvania. The closest competing casino to property offers one dining option. Nemacolin is approximatelyattracts customers staying at the Nemacolin Woodlands Resort as well as from the 2.5 million people who reside within 60 miles away. The Nemacolin facility competes primarily with a casino and a racino inof the Pittsburgh, Pennsylvania area and a casino in Rocky Gap, Maryland.property.

Eldorado Gaming Scioto Downs

Eldorado Gaming Scioto Downs (“Scioto Downs”) is a modern “racino” located in the heart of Centralcentral Ohio, off Highway 23/South High Street, approximately eight miles from downtown Columbus andColumbus. Scioto Downs is one of only two licensed gaming facilities in the Columbus area. The Scioto Downs racino also offers live standard bred harness horse racing conducted from May through mid‑September and on‑site pari‑mutuel wagering and thoroughbred, harness and greyhound racing simulcast from other prominent tracks, as well as wagering on Scioto Downs’ races. Scioto Downs also offers three dining venues and a 118-room third party hotel connected to the casino. Scioto Downs attracts customers primarily from the greater Columbus area.

In addition, Scioto Downs, through its subsidiary RacelineBet, Inc., also operates Racelinebet.com, a national account wagering service that offers online and telephone wagering on horse races as a marketing affiliate of TwinSpires.com, an affiliate of Churchill Downs Inc.Incorporated.

Mountaineer Casino, Racetrack & Resort

Mountaineer Casino, Racetrack & Resort (“Mountaineer”) is a hotel, casino, entertainment and live thoroughbred horse racing facility located on the Ohio River at the northern tip of West Virginia’s northwestern panhandle approximately thirty miles from the Pittsburgh International Airport and a one‑hour drive from downtown Pittsburgh. Mountaineer is a diverse gaming, entertainment and convention complex offering live thoroughbred horse racing conducted from March through December and on‑site pari‑mutuel wagering and thoroughbred, harness and greyhound racing simulcast from other prominent tracks as well as wagering on Mountaineer’s races. Mountaineer’sAdditionally, the property offers five dining venues. Mountaineer attracts customers primarily from the greater Pittsburgh area.

Tropicana Casino and Resort, Atlantic City

Tropicana Casino and Resort, Atlantic City (“Trop AC”) is situated on approximately 15 acres with approximately 660 feet of ocean frontage in Atlantic City, New Jersey. Located within driving distance from the densely populated New York-to-Washington D.C. corridor, the Atlantic City market typically attracts day-trip and overnight customers from within a 300-mile radius. Trop AC is one of the larger properties in Atlantic City featuring four hotel towers and the adjacent Chelsea Hotel in addition to approximately 124,800 square feet of gaming space. The property also features The Quarter, a Havana-themed, Las Vegas-style, approximately 200,000 square-foot indoor entertainment and retail center, 23 restaurants, nightclubs, shops and an IMAX theatre. Other amenities include a 2,000-seat showroom, an up-scale Disco themed nightclub, a full-service spa and salon, a health club and indoor pool, a beach and pool bar and approximately 99,000 square feet of meeting and convention space.

Central Region

The Central segment consists of three properties located in Indiana, Illinois and Missouri.

Tropicana Evansville

Tropicana Evansville (“Evansville”) is a large casino hotel and entertainment complex and a popular attraction in Evansville, the third largest city in the state of Indiana. The property serves customers in the tri-state region of southern Indiana, southeastern Illinois and western Kentucky and is the only full-service casino within an 85-mile radius. The land-based complex, which is anchored on each end by two hotels and encompasses approximately 79,000 square feet of enclosed space, includes approximately 45,000 square feet of casino floor, four dining venues, an entertainment lounge and back of house space.


Lumière Place Casino

Lumière Place Casino (“Lumière”) is located on approximately 20 acres in historic downtown St. Louis, Missouri near business and entertainment districts and overlooks the Mississippi River. Its location provides significant foot traffic from nearby venues including The Dome at America's Center, a multi-purpose stadium and convention center which is connected to Lumière via a pedestrian tunnel, the Gateway Arch and Busch Stadium. In addition to the casino, the Lumière complex includes the all-suites HoteLumière, the luxury Four Seasons Hotel St. Louis, three full service restaurants, retail shops, indoor pool and fitness center, full service spa and 28,000 square feet of meeting and convention space.

Grand Victoria Casino

The Elgin Riverboat Resort – Riverboat Casino d/b/a Grand Victoria Casino (“Elgin”) is located in Elgin, Illinois approximately 40 miles west of downtown Chicago along the banks of the Fox River. The property features a dock-side casino and four dining venues. It also offers approximately 7,500 square feet of meeting, event and banquet space, a 1,450-space parking garage and additional surface parking for 600 vehicles.

Master Lease

The Master Lease provides for the lease of land, buildings, structures and other improvements on the land (including barges and riverboats), easements and similar appurtenances to the land and improvements relating to the operation of the leased properties. Our properties that are currently subject to the Master Lease are Trop AC, Laughlin, Greenville, Baton Rouge and Evansville. The Master Lease provides for an initial term of fifteen years with no purchase option. At our option, the Master Lease may be extended for up to four five-year renewal terms beyond the initial 15-year term. If we elect to renew the term of the Master Lease, the renewal will be effective as to all, but not less than all, of the leased property then subject to the Master Lease. We do not have the ability to terminate its obligations under the Master Lease prior to its expiration without GLPI’s consent. The obligations of the tenant under the Master Lease are guaranteed by ERI.

The rent payable under the Master Lease is comprised of nine casinos, including Presque Isle Downs property,“Base Rent” and “Percentage Rent.” Base rent is the sum of:

Building Base Rent: a fixed component equal to $60.9 million during the first year of the Master Lease, and thereafter escalated annually by 2%, subject to a cap that would cause the preceding year’s adjusted revenue to rent ratio for the properties in West Virginia, Ohiothe aggregate not to fall below 1.20:1.00 for the first five years of the Master Lease and Pennsylvania.1.80:1.00 thereafter; plus

Land Base Rent: a fixed component equal to $13.4 million, subject to adjustment in the event of the termination of the Master Lease with respect to any of the leased properties.

The percentage rent payable under the Master Lease is adjusted every two years based on the actual net revenues of the leased properties during the two-year period then ended. The initial variable rent percentage, which is fixed for the first two years, is $13.4 million per year. The actual percentage increase is based on actual performance and may change materially.

The Master Lease is commonly known as a triple net lease. Accordingly, in addition to rent, we are required to pay the following, among other things: (i) lease payments to the underlying ground lessor for properties that are subject to ground leases; (ii) facility maintenance costs; (iii) all insurance premiums for insurance with respect to the leased properties and the business conducted on the leased properties; (iv) taxes levied on or with respect to the leased properties (other than taxes on the income of the lessor); and (v) all utilities and other services necessary or appropriate for the leased properties and the business conducted on the leased properties.

The foregoing summary of the Master Lease is qualified in its entirety by reference to the Master Lease, which has been filed with the Securities and Exchange Commission.  It was determined that the Master Lease did not meet the requirements of a normal leaseback under Accounting Standards Codification (“ASC”) 840 “Leases” due to prohibited forms of continuing involvement and is therefore accounted for as a financing obligation.


Business Strengths and Strategy

Personal service and high qualityhigh-quality amenities

We focus on customer satisfaction and delivering superior guest experiences. We seek to provide our customers with an extraordinary level of personal service and popular gaming, dining and entertainment experiences designed to exceed customer expectations in a clean, safe, friendly and fun environment. Our senior management is actively involved in the daily operations of our properties, frequently interacting with gaming, hotel and restaurant patrons to ensure that they are receiving the highest level of personal attention. Management believes that personal service is an integral part of fostering customer loyalty and generating repeat business. We continually monitor our casino operations to react to changing market conditions and customer demands. We target both premium-play and value-conscious gaming patrons with differentiated offerings at our state-of-the-art casinos, which feature the latest in game technology, innovative bonus options, dynamic signage, customer-convenient features and non-gaming amenities at a reasonable value and price point. As we acquire properties, we have the ability to connect systems and market to our new customers by offering the benefits of our One Club player loyalty program which allows players to earn and redeem rewards across our portfolio.

Diversified portfolio across markets and customer segments

We are geographically diversified across the United States, with no single property accounting for more than 12%14% of our net revenues for the year ended December 31, 2017.2018 after giving pro forma effect to the Elgin Acquisition and Tropicana Acquisition. Our customer pool draws from a diversified base of both local and out-of-town patrons. We have also initiatedimplemented changes to our marketing strategystrategies to reach more potential customers through targeted direct mailingsmail, expanded electronic communications and electronic marketing.cross-property marketing initiatives. We believe we have assembled a platform on which we can continue to grow and provide a differentiated customer experience.

Management team with deep gaming industry experience and strong local relationships

We have an experienceda management team that includes among others, Gary Carano, our Chief Executive Officer and the Chairman of the Board, who has more than thirty years of experience in the gaming and hotel industry. Mr. Carano was the driving force behind ERI’s development and operations in Nevada and Louisiana and ERI’s acquisition of Isle of Capri, MTR Gaming and Circus Reno. In addition to Gary Carano, our senior executives havewith significant experience in the gaming and finance industries. Our extensive management experience, ability to identify attractive acquisition opportunities and implement our operating strategies to realize synergies and unwavering commitment to our team members, guests and equity holders have been the primary drivers of our strategic goals and success. We take pride in our reinvestment in our properties and the communities we support along with emphasizing our family-style approach in an effort to build loyalty among our team members and guests. We will continue to focus on the future growth and diversification of our company while maintaining our core values and striving for operational excellence.

Betting, Online Gaming and Development Opportunities

William Hill

In September 2018, we entered into a 25-year agreement, which became effective January 2019, with William Hill PLC and William Hill US, its U.S. subsidiary (together, “William Hill”) pursuant to which we (i) granted to William Hill the right to conduct betting activities in retail channels and under our first skin and third skin for online channels with respect to our current and future properties located in the United States and the territories and possessions of the United States, including Puerto Rico and the U.S. Virgin Islands and (ii) agreed that William Hill will have the right to conduct real money online gaming activities utilizing our second skin available with respect to properties in such territory.  Pursuant to the terms of the agreement, in January 2019 we received a 20% equity stake in William Hill US as well as 13.4 million ordinary shares of William Hill PLC, and we will receive a revenue share from the operation of retail betting and online betting and gaming activities. “Skin” in the context of this agreement refers to Eldorado’s ability to grant to William Hill an online channel that allows William Hill to operate online casino and sports gaming activities in reliance on, and utilizing the benefit of, any licenses granted to Eldorado or its subsidiaries.   

The Stars Group

In November 2018, we entered into a 20-year agreement with The Stars Group Inc. (“TSG”) pursuant to which we agreed to provide TSG with options to obtain access to our second skin for online sports wagering and third skin for real money online gaming and poker, in each case with respect to our properties in the United States. Under the terms of the agreement, we will receive a revenue share from the operation of the applicable verticals by TSG under our licenses. Pursuant to the terms of the TSG agreement, we received 1.1 million TSG common shares and we may receive an additional $5.0 million in TSG common shares upon the exercise of the first option by TSG. We may also receive additional TSG common shares in the future based on TSG net gaming revenue generated in our markets.


Pompano

In April 2018, we entered into a joint venture with Cordish to master plan and develop a mixed-use entertainment and hospitality destination expected to be located on unused land adjacent to the casino and racetrack at our Pompano property. As the managing member, Cordish will operate the business and manage the development, construction, financing, marketing, leasing, maintenance and day-to-day operation of the various phases of the project. Additionally, Cordish will be responsible for the development of the master plan for the project with our input and will submit it for our review and approval. We and Cordish have made initial cash contributions of $250,000 each and could be required to make additional contributions to a maximum of $2.0 million ($1.0 million per member) at the request of the managing member. We have agreed to contribute land to the joint venture for the project. We will participate evenly with Cordish in the profits and losses of the joint venture.

Competition

The gaming industry is characterized by an increasingly high degree of competition and competition is intense in most of the markets in which we operate.  We compete with a variety of gaming operations, including land-based casinos, dockside casinos, riverboat casinos, casinos located on racing tracks and casinos located on Native American reservations as well as other forms of legalized gaming such as video gaming terminals (VGTs) at bars, restaurants and truck stops. We also compete, to a lesser extent, with other forms of legalized gaming and entertainment such as online gambling, bingo, pull tab games, card parlors, sports books, fantasy sports websites, “cruise-to-nowhere” operations, pari-mutuel or telephonic betting on horse racing and dog racing, state-sponsored lotteries, jai-alai, and, in the future, may compete with gaming at other venues. In addition, we compete more generally with other forms of entertainment for the discretionary spending of our customers.  Certain of our competitors are large gaming companies with greater name recognition and marketing and financial resources.  In some instances, particularly in the case of Native American casinos, our competitors pay lower taxes or no taxes.  These factors create additional challenges for us in competing for customers and accessing cash flow or financing to fund improvements for our casino and entertainment product that enable us to remain competitive.

Governmental Gaming Regulations

The gaming and racing industries are highly regulated, and we must maintain our licenses and pay gaming taxes to continue our operations. We are subject to extensive regulation under laws, rules and supervisory procedures primarily in the jurisdictions where our facilities are located or docked. These laws, rules and regulations generally concern the responsibility, financial stability and characters of the owners, managers, and persons with financial interests in the gaming operations. If additional gaming regulations are adopted in a jurisdiction in which we operate, such regulations could impose restrictions or costs that could have a significant adverse effect on us. From time to time, various proposals have been introduced in legislatures of jurisdictions in which we have operations that, if enacted, could adversely affect the tax, regulatory, operational or other aspects of the gaming industry and us. We do not know whether or when such legislation will be enacted. Gaming companies are currently subject to significant state and local taxes and fees in addition to normal federal and state corporate income taxes, and such taxes and fees are subject to increase at any time. Any material increase in these taxes or fees could adversely affect us.

Some jurisdictions, including those in which we are licensed, empower their regulators to investigate participation by licensees in gaming outside their jurisdiction and require access to periodic reports respecting those gaming activities. Violations of laws in one jurisdiction could result in disciplinary action in other jurisdictions.

Under provisions of gaming laws in jurisdictions in which we have operations, and under our organizational documents, certain of our securities are subject to restriction on ownership which may be imposed by specified governmental authorities. The restrictions may require a holder of our securities to dispose of the securities or, if the holder refuses, or is unable, to dispose of the securities, we may be required to repurchase the securities.

A more detailed description of the regulations to which we are subject is contained in Exhibit 99.1 to this Annual Report on Form 10‑K, which is incorporated herein by reference.


Reporting and Record‑Keeping Requirements

We are required periodically to submit detailed financial and operating reports and furnish any other information about us and our subsidiaries that gaming authorities may require. We are required to maintain a current stock ledger that may be examined by gaming authorities at any time. If any securities are held in trust by an agent or by a nominee, the record holder may be required to disclose the identity of the beneficial owner to gaming authorities. A failure to make such disclosure may be grounds for finding the record holder unsuitable. Gaming authorities may, and in certain jurisdictions do, require certificates for our securities to bear a legend indicating that the securities are subject to specified gaming laws.

Taxation

Gaming companies are typically subject to significant taxes and fees in addition to normal federal, state and local income taxes, and such taxes and fees are subject to increase at any time. We pay substantial taxes and fees with respect to our operations. From time to time, federal, state, local and provincial legislators and officials have proposed changes in tax laws, or in the administration of such laws, affecting the gaming industry. It is not possible to determine with certainty the likelihood of changes in tax laws or in the administration of such laws.

Internal Revenue Service Regulations

The Internal Revenue Service requires operators of casinos located in the United States to file information returns for U.S. citizens, including names and addresses of winners, for keno, bingo and slot machine winnings in excess of stipulated amounts. The Internal Revenue Service also requires operators to withhold taxes on some keno, bingo and slot machine winnings of nonresident aliens. We are unable to predict the extent to which these requirements, if extended, might impede or otherwise adversely affect operations of, and/or income from, the other games.

Regulations adopted by the Financial Crimes Enforcement Network of the Treasury Department (“FINCEN”) and the Nevada Gaming Authorities require the reporting of currency transactions in excess of $10,000 occurring within a gaming day, including identification of the patron by name and social security number. This reporting obligation began in May 1985 and may have resulted in the loss of gaming revenues to jurisdictions outside the United States which are exempt from the ambit of these regulations. In addition to currency transaction reporting requirements, suspicious financial activity is also required to be reported to FINCEN.

Other Laws and Regulations

Our businesses are subject to various federal, state and local laws and regulations in addition to gaming regulations. These laws and regulations include, but are not limited to, restrictions and conditions concerning alcoholic beverages, food service, smoking, environmental matters, employees and employment practices, currency transactions, taxation, zoning and building codes, and marketing and advertising. Such laws and regulations could change or could be interpreted differently in the future, or new laws and regulations could be enacted. Material changes, new laws or regulations, or material differences in interpretations by courts or governmental authorities could adversely affect our operating results.

The sale of alcoholic beverages is subject to licensing, control and regulation by applicable local regulatory agencies. All licenses are revocable and are not transferable. The agencies involved have full power to limit, condition, suspend or revoke any license, and any disciplinary action could, and revocation would, have a material adverse effect upon our operations.

Intellectual Property

We use a variety of trade names, service marks, trademarks, patents and copyrights in our operations and believe that we have all the licenses necessary to conduct our continuing operations. We have registered several service marks, trademarks, patents and copyrights with the United States Patent and Trademark Office or otherwise acquired the licenses to use those which are material to conduct our business. We also own patents relating to unique casino games. We file copyright applications to protect our creative artworks, which are often featured in property branding, as well as our distinctive website content.


Seasonality

Casino, hotel and racing operations in our markets are subject to seasonal variation. Seasonal weather conditions can frequently adversely affect transportation routes to each of our properties and also may cause flooding and other effects that result in the closure of our Southern properties and cancellations of live horse racing at the Eastern properties. As a result, unfavorable seasonal conditions could have a material adverse effect on our operations.

Environmental Matters

We are subject to various federal, state and local environmental, health and safety laws and regulations, including those relating to the use, storage, discharge, emission and disposal of hazardous materials and solid, animal and hazardous wastes and exposure to hazardous materials. Such laws and regulations can impose liability on potentially responsible parties, including the owners or operators of real property, to clean up, or contribute to the cost of cleaning up, sites at which hazardous wastes or materials were disposed of or released. In addition to investigation and remediation liabilities that could arise under such laws and regulations, we could also face personal injury, property damage, fines or other claims by third parties concerning environmental compliance or contamination or exposure to hazardous materials and could be subject to significant fines or penalties for any violations. We have from time to time been responsible for investigating and remediating, or contributing to remediation costs related to, contamination located at or near certain of our facilities, including contamination related to underground storage tanks and groundwater contamination arising from prior uses of land on which certain of our facilities are located. In addition, we have been, and may in the future be, required to manage, abate, remove or contain manure and wastewater generated by concentrated animal feeding operations due to our racetrack operations, mold, lead, asbestos‑containing materials or other hazardous conditions found in or on our properties. Although we have incurred, and expect that we will continue to incur, costs related to the investigation, identification and remediation of hazardous materials or conditions known or discovered to exist at our properties, those costs have not had, and are not expected to have, a material adverse effect on our financial condition, results of operations or cash flow.

Employees and Labor Relations

As of December 31, 2017,2018, we had approximately 12,50018,700 employees. As of such date, we had 1121 collective bargaining agreements covering approximately 9703,400 employees. ThreeTwo collective bargaining agreements are scheduled to expire this year.in 2019, and we are currently renegotiating three collective bargaining agreements that expired in 2018. There can be no assurance that we will be able to extend or enter into replacement agreements. If we are able to extend or enter into replacement agreements, there can be no assurance as to whether the terms will be on comparable terms to the existing agreements.

Cautionary Statement Regarding Forward‑Looking Information

This report 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 statements regarding our strategies, objectives and plans for future development or acquisitions of properties or operations, as well as expectations, future operating results and other information that is not historical information. When used in this report, 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. Specifically, forward-looking statements may include, among others, statements concerning:

projections of future results of operations or financial condition;

expectations regarding our business and results of operations of our existing casino properties and prospects for future development;development and expansion of sports betting and online betting and gaming;

expectations regarding trends that will affect our market and the gaming industry generally and the impact of those trends on our business and results of operations;

our ability to comply with the covenants in the agreements governing our outstanding indebtedness;

our ability to meet our projected debt service obligations, operating expenses, and maintenance capital expenditures;

expectations regarding availability of capital resources;


 

our intention to pursue development opportunities and acquisitions and our ability to obtain financing for, and realize the anticipated benefits, of such development and acquisitions; and

the impact of regulation on our business and our ability to receive and maintain necessary approvals for our existing properties and future projects.

Any forward‑looking statements are based upon a number of estimates and assumptions that, while considered reasonable by us, is inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control, and are subject to change. Actual results of operations may vary materially from any forward‑looking statements made herein. Forward‑looking statements speak only as of the date they are made, and we assume no duty to update forward-looking statements. Forward-looking statements should not be regarded as a representation by us or any other person that the forward‑looking statements will be achieved. Undue reliance should not be placed on any forward‑looking statements. Some of the contingencies and uncertainties to which any forward‑looking statement contained herein is subject include, but are not limited to, the following:

our substantial indebtedness and significant financial commitments, including our obligations under the Master Lease, could adversely affect our results of operations and our ability to service such obligations;obligations, react to changes in our markets and pursue development and acquisition opportunities;

restrictions and limitations in agreements governing our debt could significantly affect our ability to operate our business and our liquidity;

risks relating to payment of a significant portion of our cash flow as debt service and rent under the Master Lease;

financial, operational, regulatory or other potential challenges that may arise as a result of leasing of a number of our properties from a single lessor;

our facilities operate in very competitive environments and we face increasing competition;competition, including through legalization of online betting and gaming;

uncertainty regarding legalization of betting and online gaming in the jurisdictions in which we operate and conditions applicable to obtaining the licenses required to enable our betting and online gaming partners to conduct betting and gaming activities;

the ability to identify suitable acquisition opportunities and realize growth and cost synergies from any future acquisitions;

future maintenance, development or expansion projects will be subject to significant development and construction risks;

our operations are particularly sensitive to reductions in discretionary consumer spending and are affected by changes in general economic and market conditions;

our gaming operations are highly regulated by governmental authorities and the cost of complying or the impact of failing to comply with such regulations;

changes in gaming taxes and fees in jurisdictions in which we operate;

risks relating to pending claims or future claims that may be brought against us;

changes in interest rates and capital and credit markets;

our ability to comply with certain covenants in our debt documents;documents and the Master Lease;

the effect of disruptions to our information technology and other systems and infrastructure;

construction factors relating to maintenance and expansion of operations;

our ability to attract and retain customers;

weather or road conditions limiting access to our properties;

the effect of war, terrorist activity, acts of violence, natural disasters and other catastrophic events;

the intense competition to attract and retain management and key employees in the gaming industry; and

Other factors set forth under “Item 1A. Risk Factors.”


In light of these and other risks, uncertainties and assumptions, the forward‑looking events discussed in this report might not occur. These forward‑looking statements speak only as of the date of this Annual Report on Form 10‑K, 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.

You should also be aware that while we from time to time communicate with securities analysts, we do not disclose to them any material non‑public information, internal forecasts or other confidential business information. Therefore, you should not assume that we agree with any statement or report issued by any analyst, irrespective of the content of the statement or report. To the extent that reports issued by securities analysts contain projections, forecasts or opinions, those reports are not our responsibility and are not endorsed by us.


Available Information

We are required to file annual, quarterly and specialother current reports proxy statements and other information with the Securities and Exchange Commission (the “SEC”(“SEC”). You may read and copy, at prescribed rates, any documentBecause we have filedsubmit filings to the SEC electronically, access to this information is available at the SEC’s public reference room in Washington, D.C. Please call the SEC at 1‑800‑SEC‑0330 (1‑800‑732‑0330) for further information on the public reference room. The SEC also maintains a website that(www.sec.gov). This site contains reports proxy and information statements and other information regarding registrantsissuers that file electronically with the SEC (http://www.sec.gov). You also may read and copy reports and other information filed by us at the office of The NASDAQ Stock Market, One Liberty Plaza, 165 Broadway, New York, NY 10006.SEC.

We make our Annual Reports on Form 10‑K, our Quarterly Reports on Form 10‑Q, our Current Reports on Form 8‑K, and all amendments to these reports, available free of charge on our corporate website (www.eldoradoresorts.com) as soon as reasonably practicable after such reports are filed with, or furnished to, the SEC. In addition, our Code of Ethics and Business Conduct and charters of the Audit Committee, Compensation Committee, and the Nominating and Corporate Governance Committee are available on our website. We will provide reasonable quantities of electronic or paper copies of filings free of charge upon request. In addition, we will provide a copy of the above referenced charters to stockholders upon request.

References in this document to our website address do not incorporate by reference the information contained on the website into this Annual Report on Form 10‑K.

Item 1A.

Risk Factors.

Risk Factors Relating to our Operations

Our business is sensitive to reductions in discretionary consumer spending as a result of downturns in the economy and other factors outside our control

Consumer demand for casino hotel and racetrack properties such as ours is particularly sensitive to downturns in the economy and the associated impact on discretionary spending on leisure activities. Changes in discretionary consumer spending or consumer preferences brought about by factors such as perceived or actual general economic conditions, effects of declines in consumer confidence in the economy, the impact of high energy and food costs, the increased cost of travel, the potential for continued bank failures, decreased disposable consumer income and wealth, or fears of war and future acts of terrorism could further reduce customer demand for the amenities that we offer. In addition, increases in gasoline prices, including increases prompted by global political and economic instabilities, can adversely affect our operations because most of our patrons travel to our properties by car or on airlines that may pass on increases in fuel costs to passengers in the form of higher ticket prices. Further, security concerns, terrorist attacks and other geopolitical events can have a material adverse effect on leisure and business travel, discretionary spending and other areas of economic behavior that directly impact the gaming and entertainment industries in general and our business in particular. Economic downturns, geopolitical events and other related factors which impact discretionary consumer spending and other economic events that are beyond our control have had direct effects on our business and the tourism industry in the past and could adversely affect us in the future.


We face substantial competition in the hotel and casino industry and expect that such competition will continue

The gaming industry is characterized by an increasingly high degree of competition amongand competition is intense in most of the markets in which we operate.  We compete with a large numbervariety of participants,gaming operations, including land-based casinos, dockside casinos, riverboat casinos, casinos located on racing tracks and casinos located on Native American reservations and other forms of legalized gaming such as video gaming terminals (VGTs) at bars, restaurants and truck stops. We also compete, to a lesser extent, with other forms of legalized gaming and entertainment such as online computer gambling, bingo, pull tab games, card parlors, sports books, fantasy sports websites, “cruise-to-nowhere” operations, pari-mutuel or telephonic betting on horse racing and dog racing, state-sponsored lotteries, jai-alai, and, in the future, may compete with gaming at other venues. In addition, we compete more generally with other forms of entertainment for the discretionary spending of our customers.


Gaming competition is intense  Certain of our competitors are large gaming companies with greater name recognition and marketing and financial resources.  In some instances, particularly in mostthe case of the marketsNative American casinos, our competitors pay lower taxes or no taxes.  These factors create additional challenges for us in which we operate. Statescompeting for customers and accessing cash flow or financing to fund improvements for our casino and entertainment product that enable us to remain competitive.  

In addition, states that already have legalized casino gaming may further expand gaming, and other states that have not yet legalized gaming may do so in the future. Legalized casino gaming in these states and on Native American reservations in or near our markets or changes to gaming laws in states in which we have operations and in states near our operations could increase competition and could adversely affect our operations. There has been significant competition in our markets as a result of the expansion of facilities by existing market participants, the entrance of new gaming participants into a market or legislative changes in prior years and expanded gaming is under consideration in certain of our markets. For example, gaming facilities in Ohio that commenced operations in recent years present significant competition for Mountaineer, Presque Isle Downs, Nemacolin and Scioto Downs. In addition, the Governor of Pennsylvania signed legislation in October 2017 expanding gaming to allow for up to ten additional casino locations, video gaming terminals (VGTs) at truck stops, interactive gaming (iGaming), gaming at airports and potentially sports wagering. Further,In Missouri, there are two billsproposals pending before the Missouri General Assembly for the expansion of gaming by allowingin the state.  The Missouri sports betting bill would allow Class B gaming licensees and daily fantasy sports licensees to conduct sports wagering andincluding on mobile devices so long as such devices are located within the operationstate of VLTsMissouri.  The Missouri video lottery terminal bill would allow the state lottery to operate video gaming terminals, similar to slot machines, at various locations distributed across the state including bars, restaurants, veterans and fraternal organizations and convenience stores throughout the state.  Each of these bills are in the early stages of the law making process and subject to significant changes in proposed statutory language prior to enactment. Any such expansion of legalized gaming could adversely impact our properties.

Casino gaming is currently prohibited in several jurisdictions from which the Shreveport/Bossier City and Lake Charles markets draw customers, primarily Texas. The Texas legislature has from time to time considered proposals to legalize gaming, and there can be no assurance that casino gaming will not be approved in Texas in the future, which could have a material adverse effect on Eldorado Shreveport and Isle Lake Charles. Additionally, since visitors from California comprise a significant portion of our customer base in Reno, we also compete with Native American gaming operations in California. Native American tribes are allowed to operate slot machines, lottery games and banking and percentage games on Native American lands. Although many existing Native American gaming facilities in northern California are modest compared to the Nevada properties, aA number of Native American tribes have established large-scale gaming facilities in California. Additionally, from time to time the State of Florida has entered into or amended gaming compacts with Native American casinos or enacted, amended or discussed possible changes in gaming laws which could have positive or negative impacts on our Pompano operations. In addition, various forms of internet gaming have been approved in Nevada, New Jersey, Delaware, and Pennsylvania, and legislation permitting internet gaming has been proposed by the federal government and other states. The expansion of internet gaming in Nevada and other jurisdictions could result in significant additional competition.

Increased competition may require us to make substantial capital expenditures to maintain and enhance the competitive positions of our properties to increase the attractiveness and add to the appeal of our facilities. Because we are highly leveraged, after satisfyinga significant portion of our cash flow is required to pay obligations under our outstanding indebtedness and the Master Lease, there can be no assurance that we will have sufficient funds to undertake these expenditures or that we will be able to obtain sufficient financing to fund such expenditures. If we are unable to make such expenditures, our competitive position could be negatively affected.


Our operations in certain jurisdictions depend on agreements with third parties

Our operations in several jurisdictions depend on agreements with third parties. If we are unable to renew these agreements on satisfactory terms as they expire, our business may be disrupted and, in the event of disruptions in multiple jurisdictions, could have a material adverse effect on our financial condition and results of operations. For example, Iowa law requires that each gambling venue in Iowa must have a licensed “Qualified Sponsoring Organization,” or QSO, which is a tax-exempt non-profit organization. The QSO must donate the profits it receives from casino operations to educational, civic, public, charitable, patriotic or religious uses. EachBoth of our three Iowa properties hashave an agreement with a local QSO. We have the right to renew our agreements for Bettendorf and Waterloo when they expire in 2025 and 2021, respectively.

The Federal Interstate Horse Racing Act and the state racing laws in certain jurisdictions where we have racetracks require that, in order to simulcast races, we have written agreements with the horse owners and trainers at those racetracks or that we share proceeds of slot machines at the applicable racetrack. If we fail to maintain operative agreements with the horsemen at our racetracks, we will not be permitted to conduct live racing and export and import simulcasting, and may not be permitted to continue our gaming operations, at the applicable racetrack at those facilities, which could have material adverse effect on our business, financial condition and results of operations.

Some of our casinos are located on leased property. If we default on one or more leases, the applicable lessors could terminate the affected leases and we could lose possession of the affected casino.  

We currently lease certain parcels of land on which several of our properties are located, including five of the properties that we acquired in the Tropicana Acquisition. As a ground lessee, we have the right to use the leased land; however, we do not hold fee ownership of the underlying land. Accordingly, we have no interest in the leased land or improvements thereon at the expiration of the ground leases. Moreover, since we do not completely control the land underlying the property, a landowner could take certain actions to disrupt our rights in the land leased under the long-term leases which are beyond our control.  If the entity owning any leased land chose to disrupt our use either permanently or for a significant period of time, then the value of our assets could be impaired and our business and operations could be adversely affected. Our leases provide that they may be terminated for a number of reasons, including failure to pay rent, taxes or other payment obligations or the breach of other covenants contained in the leases. In particular, the Master Lease requires initial annual rent payments of at least $87.6 million, which is subject to escalation annually, and obligates us to make specified minimum capital expenditures with respect to the leased properties. If our business and properties fail to generate sufficient earnings, the payments required to service the rent obligations under the Master Lease could materially and adversely limit our ability to react to changes in our business and make acquisitions and investments in our properties. If we were to default on any one or more of these leases, the applicable lessors could terminate the affected leases and we could lose possession of the affected land and any improvements on the land, including the hotels and casinos. A termination of our ground leases or the Master Lease could result in a default under our debt agreements and could have a management agreementmaterial adverse effect on our business, financial condition and results of operations. Further, in the event that any lessor of our leased properties, including properties that are subject to the Master Lease, encounters financial, operational, regulatory or other challenges, there can be no assurance that such lessor will be able to comply with Nemacolin Woodlands Resort,its obligations under the applicable lease.

Certain of our leases, including the Master Lease, are “triple-net” leases. Accordingly, in addition to rent, we are required to pay, among other things, the following: (1) lease payments to the underlying ground lessor for properties that are subject to ground leases; (2) facility maintenance costs; (3) all insurance premiums for insurance with respect to the leased properties and the business conducted on the leased properties; (4) taxes levied on or with respect to the leased properties (other than taxes on the income of the lessor); and (5) all utilities and other services necessary or appropriate for the leased properties and the business conducted on the leased properties. We are responsible for incurring the costs described in the preceding sentence notwithstanding the fact that many of the benefits received in exchange for such costs shall in part accrue to the lessor as the owner of the gaming license issued byassociated facilities. In addition, we remain obligated for lease payments and other obligations under the Pennsylvania Gaming Control Board allowing operationMaster Lease and other ground leases even if one or more of a casino at the resort. Under the terms of this agreement,such leased facilities is unprofitable or if we constructed and currently operate a casino at the resort. Our management agreement is subjectdecide to a buy-out provision on or after December 31, 2021, as well as other terms and conditions whichwithdraw from those locations. We could result in termination of the management agreement. The base term of the agreement is ten years, with four, five-year renewal options. Additionally, each partyincur special charges relating to the management agreement has certainclosing of such facilities including lease termination rights. If the management agreement is terminated, we will no longercosts, impairment charges and other special charges that would reduce our net income and could have the right to managea material adverse effect on our casino at Nemacolin Woodlands Resort.business, financial condition and results of operations.


We are subject to extensive Federal, state and local regulation and licensing, and gaming authorities have significant control over our operations, which could have an adverse effect on our business

Licensing Requirements.  The ownership and operation of casino gaming, riverboat and horseracinghorse racing facilities are subject to extensive federal, state, and local regulation, and regulatory authorities at the federal, state, and local levels have broad powers with respect to the licensing of gaming businesses and may revoke, suspend, condition or limit our gaming or other licenses, impose substantial fines, and take other actions, each of which poses a significant risk to our business, financial condition, and results of operations. We currently hold all state and local licenses and related approvals necessary to conduct our present gaming operations, but we must periodically apply to renew many of our licenses and registrations. We cannot assure you that we will be able to obtain such renewals. Any failure to maintain or renew our existing licenses, registrations, permits or approvals would have a material adverse effect on us. Furthermore, if additional laws or regulations are adopted or existing laws or regulations are amended or interpreted differently, these regulations could impose additional restrictions or costs that could have a significant adverse effect on us.

Gaming authorities with jurisdiction over our operations may, in their discretion, require the holder of any securities issued by us to file applications, be investigated, and be found suitable to own our securities if they have reason to believe that the security ownership would be inconsistent with the declared policies of their respective jurisdictions. Further, the costs of any investigation conducted by any of the Gaming Authorities under these circumstances must be paid by the applicant, and refusal or failure to pay these charges may constitute grounds for a finding that the applicant is unsuitable to own the securities. If any of the Gaming Authorities determines that a person is unsuitable to own our securities, then, under the applicable gaming or horse racing laws and regulations, we can be sanctioned, including the loss of approvals that are required for us to continue our gaming operations in the relevant jurisdictions, if such unsuitable person does not timely sell our securities.

Our officers, directors, and key employees are also subject to a variety of regulatory requirements and various licensing and related approval procedures in the various jurisdictions in which we operate gaming facilities. If any of the applicable Gaming Authorities were to find an officer, director or key employee of ours unsuitable for licensing or unsuitable to continue having a relationship with us, we would have to sever all relationships with that person. Furthermore, the Gaming Authorities may require us to terminate the employment of any person who refuses to file appropriate applications. Either result could materially adversely affect our gaming operations.

Applicable gaming laws and regulations restrict our ability to issue securities, incur debt and undertake other financing activities. Such transactions would generally require approval of applicable Gaming Authorities, and our financing counterparties, including lenders, might be subject to various licensing and related approval procedures in the various jurisdictions in which we operate gaming facilities. If state regulatory authorities were to find any person unsuitable with regard to his, her or its relationship to us or any of our subsidiaries, we would be required to sever our relationships with that person, which could materially adversely affect our business.

Compliance with Other Laws.  We are also subject to a variety of other federal, state and local laws, rules, regulations and ordinances that apply to non-gaming businesses, including zoning, environmental, construction and land-use laws and regulations governing smoking and the serving of alcoholic beverages. Legislation in various forms to ban indoor tobacco smoking has been enacted or introduced in many states and local jurisdictions, including several of the jurisdictions in which we operate. If additional restrictions on smoking are enacted in our jurisdictions, we could experience a significant decrease in gaming revenue and, particularly if such restrictions are not applicable to all competitive facilities in that gaming market, our business could be materially adversely affected. Under various federal, state and local laws and regulations, an owner or operator of real property may be held liable for the costs of removal or remediation of certain hazardous or toxic substances or wastes located on its property, regardless of whether or not the present owner or operator knows of, or is responsible for, the presence of such substances or wastes. We have not identified any issues associated with our properties that could reasonably be expected to have a material adverse effect on us or the results of our operations. However, several of our properties are located in industrial areas or were used for industrial purposes for many years. As a consequence, it is possible that historical or neighboring activities have affected one or more of our properties and that, as a result, environmental issues could arise in the future, the precise nature of which we cannot now predict. The coverage and attendant compliance costs associated with these laws, regulations and ordinances may result in future additional costs.


Regulations adopted by FINCEN require us to report currency transactions in excess of $10,000 occurring within a gaming day, including identification of the patron by name and social security number. U.S. Treasury Department regulations also require us to report certain suspicious activity, including any transaction that exceeds $5,000, if we know, suspect or have reason to believe that the transaction involves funds from illegal activity or is designed to evade federal regulations or reporting requirements. Substantial penalties can be imposed if we fail to comply with these regulations. FINCEN has recently increased its focus on gaming companies.

We are required to report certain customer’s gambling winnings via form W-2G to comply with current Internal Revenue Service regulations. Should these regulations change, we would expect to incur additional costs to comply with the revised reporting requirements.

Taxation and Fees. In addition, gaming companies are generally subject to significant revenue-based taxes and fees in addition to normal federal, state, and local income taxes, and such taxes and fees are subject to increase at any time. We pay substantial taxes and fees with respect to our operations. From time to time, federal, state, and local legislators and officials have proposed changes in tax laws, or in the administration of such laws, affecting the gaming industry. In addition, worsening economic conditions could intensify the efforts of state and local governments to raise revenues through increases in gaming taxes and/or property taxes. It is not possible to determine with certainty the likelihood of changes in tax laws or in the administration of such laws. Such changes, if adopted, could have a material adverse effect on our business, financial condition and results of operations. The large number of state and local governments with significant current or projected budget deficits makes it more likely that those governments that currently permit gaming will seek to fund such deficits with new or increased gaming taxes and/or property taxes, and worsening economic conditions could intensify those efforts. Any material increase, or the adoption of additional taxes or fees, could have a material adverse effect on our future financial results.

Income Taxes. We are subject to tax in multiple U.S. tax jurisdictions. Significant judgment is required in determining our provision for income taxes, deferred tax assets or liabilities and in evaluating our tax positions. While we believe our tax positions are consistent with the tax laws in the jurisdictions in which we conduct our business, it is possible that these positions may be overturned by jurisdictional tax authorities, which may have a significant impact on our provision for income taxes.

Tax laws are dynamic and subject to change as new laws are passed and new interpretations of the law are issued or applied. The U.S. recently enacted significant tax reform, and certain provisions of the new law may adversely affect us. In addition, governmental tax authorities are increasingly scrutinizing the tax positions of companies. If U.S. or state tax authorities change applicable tax laws, our overall taxes could increase, and our business, financial condition or results of operations may be adversely impacted.

We have partnership agreements to expand our sportsbook business and engage in online sportsbook, casino gaming and poker. There can be no assurance that regulations authorizing such activities will be approved in the jurisdictions in which we operate or that the market for such gaming activities will develop as expected.

During the second quarter of 2018, the U.S. Supreme Court overturned the Federal ban on sports betting.  As a result, several jurisdictions in which we operate legalized sports betting and additional jurisdictions may do so in the future.  We currently accept wagers on sporting events in Nevada, New Jersey and West Virginia and anticipate accepting wagers on sporting events during the first quarter of 2019 at our casinos located in Pennsylvania and Mississippi. However, our ability to expand our sports betting and online operations is dependent on adoption of regulations permitting sports betting in the United States and may be negatively impacted by a recent opinion of the U.S. Justice Department’s Office of Legal Counsel relating to the restrictions on online gaming under existing Federal statutes. There can be no assurances when, or if, regulations enabling sports betting and online sportsbook, casino gaming and poker will be adopted, or the terms of such regulations, in certain of the jurisdictions in which we operate.  


Following the repeal of the Federal ban on sports betting, we entered into a definitive agreement with William Hill pursuant to which William Hill has agreed to operate as our sports betting operator, including with respect to mobile and online sports wagering, for a period of 25 years. We also entered into a 20-year agreement with TSG pursuant to which we agreed to provide TSG with options to obtain access to certain of our licenses for online sports wagering and real money online gaming and poker.  We received equity interests in William Hill US, William Hill PLC and TSG in consideration for the execution of these agreements and we may in the future receive additional consideration, including revenue sharing based on the betting and gaming operations conducted under the authority of our licenses or in our markets.  To the extent permitted under our agreements with William Hill and TSG, we will continue to evaluate options for additional partnerships to operate online betting and gaming activities under the authority of our licenses and may in the future enter into additional partnership agreements with respect to such operations.

The market for sports betting and online gaming is rapidly evolving and highly competitive with an increasing number of competitors. The success of our sportsbook and online betting and gaming partners, the value of our equity interests in William Hill and TSG and the results of operations from sports betting and online sportsbook and gaming conducted at our properties or under the authority of our licenses are dependent on a number of factors that are beyond our control, including:

the timing of adoption of regulations authorizing such betting and gaming activities and the restrictions contained in such regulations;

the tax rates and license fees applicable to such activities;

our ability to gain market share in a newly developing market;

the potential that the market does not develop at all or does not develop as we anticipate;

our ability to compete with new entrants in the market;

changes in consumer demographics and public tastes and preferences; and

the availability and popularity of other forms of entertainment.

There can be no assurance as to the returns that we will receive from our current and anticipated sports betting and online gaming operations or our partnerships with William Hill and TSG or future similar arrangements with other market service providers.

We rely on our key personnel and we may face difficulties in attracting and retaining qualified employees for our casinos and race tracks

Our future success will depend upon, among other things, our ability to keep our senior executives and highly qualified employees. We compete with other potential employers for employees, and we may not succeed in hiring or retaining the executives and other employees that we need. A sudden loss of or inability to replace key employees could have a material adverse effect on our business, financial condition and results of operation.

In addition, the operation of our business requires qualified executives, managers and skilled employees with gaming and horse racing industry experience and qualifications who are able to obtain the requisite licenses and approval from the applicable Gaming Authorities. While not currently the case, thereThere has from time to time been a shortage of skilled labor in our markets. In addition to limitations that may otherwise exist in the supply of skilled labor, the continued expansion of gaming near our facilities, including the expansion of Native American gaming, may make it more difficult for us to attract qualified individuals. While we believe that we will continue to be able to attract and retain qualified employees, shortages of skilled labor will make it increasingly difficult and expensive to attract and retain the services of a satisfactory number of qualified employees, and we may incur higher costs than expected as a result.


Work stoppages, organizing drives and other labor problems could negatively impact our future profits

As of December 31, 2017,2018, we had 1121 collective bargaining agreements covering approximately 9703,400 employees. A lengthy strike or other work stoppages at any of our casino properties could have an adverse effect on our business and results of operations. Given the large number of employees, labor unions are making a concerted effort to recruit more employees in the gaming industry, including at some of our properties. As a result, we cannot provide any assurance that we will not experience additional and more successful union organization activity in the future.


Some of our casinos are located on leased property. If we default on one or more leases, the applicable lessors could terminate the affected leases and we could lose possession of the affected casino

We lease certain parcels of land on which several of our properties are located. As a ground lessee, we have the right to use the leased land; however, we do not hold fee ownership in the underlying land. Accordingly, with respect to the leased land, we will have no interest in the land or improvements thereon at the expiration of the ground leases. Moreover, since we do not completely control the land underlying the property, a landowner could take certain actions to disrupt our rights in the land leased under the long-term leases which are beyond our control. If the entity owning any leased land chose to disrupt our use either permanently or for a significant period of time, then the value of our assets could be impaired and our business and operations could be adversely affected. If we were to default on any one or more of these leases, the applicable lessors could terminate the affected leases and we could lose possession of the affected land and any improvements on the land, including the hotels and casinos. This would have a significant adverse effect on our business, financial condition and results of operations as we would then be unable to operate all or portions of the affected facilities and may result in the default under our new credit facility.

Because we own real property, we will be subject to extensive environmental regulation, which creates uncertainty regarding future environmental expenditures and liabilities

We are subject to various federal, state and local environmental, health and safety laws and regulations that govern activities that may have adverse environmental effects, such as discharges to air and water, as well as the use, storage, discharge, emission and disposal of solid, animal and hazardous wastes and exposure to hazardous materials. These laws and regulations are complex and frequently subject to change. In addition, our horseracinghorse racing facilities are subject to laws and regulations that address the impacts of manure and wastewater generated by Concentrated Animal Feeding Operations (“CAFO”) on water quality, including, but not limited to, storm water discharges. CAFO regulations include permit requirements and water quality discharge standards. Enforcement of CAFO regulations has been receiving increased governmental attention. Compliance with these and other environmental laws can, in some circumstances, require significant capital expenditures. We have from time to time been responsible for investigating and remediating, or contributing to remediation costs related to, contamination located at or near certain of our facilities, including contamination related to underground storage tanks and groundwater contamination arising from prior uses of land on which certain of our facilities are located. In addition, we have been, and may in the future be, required to manage, abate, remove or contain manure and wastewater generated by concentrated animal feeding operations due to our racetrack operations, mold, lead, asbestos‑containing materials or other hazardous conditions found in or on our properties. Moreover, violations can result in significant fines or penalties and, in some instances, interruption or cessation of operations.

We are also subject to laws and regulations that create liability and cleanup responsibility for releases of regulated materials into the environment. Certain of these laws and regulations impose strict, and under certain circumstances joint and several, liability on a current or previous owner or operator of property for the costs of remediating regulated materials on or emanating from its property. The costs of investigation, remediation or removal of those substances may be substantial.


An earthquake, hurricane, flood, other natural disaster, or act of terrorism or other casualty events could adversely affect our business and we may not have sufficient insurance coverage to cover such losses

The operations of our facilities are subject to disruption or reduced patronage as a result of severe weather conditions, natural disasters and other casualty events.events, including acts of terrorism or violence. The Reno area has been, and may in the future be, subject to earthquakes and other natural disasters and Eldorado Shreveport iscertain of our other properties are located in a designated flood zone.zones or are otherwise subject to significant disruption based on adverse weather conditions. Because many of our gaming operations are located on or adjacent to bodies of water, these facilities are subject to risks in addition to those associated with other casinos, including loss of service due to casualty, forces of nature, mechanical failure, extended or extraordinary maintenance, flood, hurricane or other severe weather conditions and other disasters. For example, flooding along the Mississippi River can impact fiveeight or more of our properties and result in them being closed for differing periods of time. Our properties in Florida, Mississippi, Louisiana and LouisianaNew Jersey are particularly vulnerable to hurricanes, wind and storm surge. Our Pompano property was closed for four days in 2017 because of storms. In addition, severe weather such as high winds and blizzards occasionally limits access to our land-based facilities in Colorado and Reno. Inadequate insurance or lack of available insurance for these and other certain types or levels of risk could expose us to significant losses in the event that a catastrophe occurred for which we are underinsured. Further, if properties subject to the Master Lease are impacted by a casualty event, the Master Lease requires us to repair or restore the affected properties even if the cost of such repair or restoration exceeds the insurance proceeds that we receive. Under such circumstances, the rent under the Master Lease is required to be paid during the period of repair or restoration even if all or a portion of the affected property is not operating. In addition to the damage caused to our properties by a casualty loss, we may suffer business disruption as a result of the casualty event or be subject to claims by third parties that may be injured or harmed. While we carry general liability insurance and business interruption insurance, there can be no assurance that insurance will be available or adequate to cover all loss and damage to which our business or our assets might be subjected. In addition, certain casualty events, such as labor strikes, nuclear events, loss of income due to terrorism, violence, deterioration or corrosion, insect or animal damage and pollution, may not be covered under our policies. Any losses we incur that are not adequately covered by insurance may decrease our future operating income, require us to fund replacements or repairs for destroyed property and reduce the funds available for payments of our obligations. Further, we renew our insurance policies on an annual basis. The cost of coverage may become so high that we may need to further reduce our policy limits or agree to certain exclusions from coverage. Among other factors, it is possible that regional political tensions, homeland security concerns, other catastrophic events or any change in government legislation governing insurance coverage for acts of terrorism could materially adversely affect available insurance coverage and result in increased premiums on available coverage (which may cause us to elect to reduce our policy limits), additional exclusions from coverage or higher deductibles. Among other potential future adverse changes, in the future we may elect to not, or may not be able to, obtain any coverage for losses due to acts of terrorism.


We are subject to risks relating to mechanical failure, forces of nature, casualty, extraordinary maintenance and other causes

All of our facilities will generally be subject to the risk that operations could be halted for a temporary or extended period of time, as the result of casualty, forces of nature, mechanical failure, or extended or extraordinary maintenance, among other causes. In addition, our gaming operations could be damaged or halted due to extreme weather conditions. These risks are particularly pronounced at our riverboat and dockside facilities because of their locations on and adjacent to water.

Our reliance on our computer systems and software could expose us to great financial harm if any of our computer systems or software were subject to any material disruption or corruption.

We rely significantly on our computer systems and software to receive and properly process internal and external data, including data related to our player loyalty program. A disruption or corruption of the proper functioning of our computer systems or software could cause us to lose data or record erroneous data, which could result in material losses. We cannot guarantee that our efforts to maintain competitive computer systems and software will be successful. Our computer systems and software may fail or be subject to bugs or other errors, resulting in service interruptions or other unintended consequences. If any of these risks materialize, they could have a material adverse effect on our business, financial condition, and results of operations.

We are or may become involved in legal proceedings that, if adversely adjudicated or settled, could impact our business and financial condition

From time to time, we are named in lawsuits or other legal proceedings relating to our respective businesses. In particular, the nature of our business subjects us to the risk of lawsuits filed by customers, past and present employees, competitors, business partners and others in the ordinary course of business. As with all legal proceedings, no assurances can be given as to the outcome of these matters. Moreover, legal proceedings can be expensive and time consuming, and we may not be successful in defending or prosecuting these lawsuits, which could result in settlements or damages that could significantly impact our business, financial condition and results of operations.


Our information technology and other systems are subject to cyber security risk including misappropriation of customer information or other breaches of information security

We collect information relating to our guests and employees for various business purposes, including marketing and promotional purposes. The collection and use of personal data are governed by privacy laws and regulations enacted in the United States. We rely on information technology and other systems to maintain and transmit this personal and financial information, credit card settlements, credit card funds transmissions, mailing lists and reservations information. Our information and processes are subject to the ever-changing threat of compromised security, in the form of a risk of potential breach, system failure, computer virus, or unauthorized or fraudulent use by customers, company employees, or employees of third partythird-party vendors.  We face cybersecurity threats, which may range from uncoordinated individual attempts to sophisticated and targeted measures directed at us. Cyber-attacks and security breaches may include, but are not limited to, attempts to access information, including customer and company information, computer malware such as viruses, denial of service, ransomware attacks that encrypt, exfiltrate, or otherwise render data unusable or unavailable in an effort to extort money or other consideration as a condition to purportedly returning the data to a usable form, operator errors or misuse, or inadvertent releases of data, and other forms of electronic security breaches. The steps we take to deter and mitigate these risks may not be successful, and any resulting compromise or loss of data or systems could adversely impact, operations or regulatory compliance and could result in remedial expenses, fines, litigation, and loss of reputation, potentially impacting our financial results.

In addition, third party service providers and other business partners process and maintain proprietary business information and data related to our guests, suppliers and other business partners. Our information technology and other systems that maintain and transmit this information, or those of service providers or business partners, may also be compromised by a malicious third partythird-party penetration of our network security or that of a third party service provider or business partner, or impacted by intentional or unintentional actions or inactions by our employees or those of a third party service provider or business partner. As a result, our business information, guest, supplier, and other business partner data may be lost, disclosed, accessed or taken without their consent.


Any such loss, disclosure or misappropriation of, or access to, guests’ or business partners’ information or other breach of our information security can result in legal claims or legal proceedings, including regulatory investigations and actions, may have a serious impact on our reputation and may adversely affect our businesses, operating results and financial condition. Furthermore, the loss, disclosure or misappropriation of our business information may adversely affect our reputation, businesses, operating results and financial condition.

Our operations have historically been subject to seasonal variations and quarterly fluctuations in operating results, and we can expect to experience such variations and fluctuations in the future

Historically, our operations have typically been subject to seasonal variations. Our strongest operating results for our Reno properties have generally occurred in the second and third quarters and the weakest results have generally occurred during the period from November through February when weather conditions adversely affected operating results. Winter conditions can frequently adversely affect transportation routes to Reno, where a significant of our visitors arrive by ground transportation, and certain of our other properties and cause cancellations of live horse racing. For example, the Reno-Tahoe area experienced exceptionally high levels of snowfall in the first quarter of 2017, with certain resorts in the Tahoe area reporting over 50 feet of snowfall during such time, which adversely affected visitation to our Reno properties and adversely affected our results of operations for the first quarter.quarter of 2017. As a result, unfavorable seasonal conditions could have a material adverse effect on our operations.

The concentration and evolution of the slot machine manufacturing industry could impose additional costs on us

There are a limited number of slot machine manufacturers servicing the gaming industry and a large majority of our revenues are derived from slot machines at our casinos. It is important, for competitive reasons, that we offer the most popular and up-to-date slot machine games with the latest technology to customers.

In recent years, slot machine manufacturers have frequently refused to sell slot machines featuring the most popular games, instead requiring participating lease arrangements. Generally, a participating lease is substantially more expensive over the long-term than the cost to purchase a new slot machine.

For competitive reasons, we may be forced to acquire new slot machines, slot machine systems or gaming and hotel technology and equipment, or enter into participating lease arrangements, that are more expensive than our costs associated with the continued operation of our existing slot machines, equipment and software. If the newer slot machines, equipment or software do not result in sufficient incremental revenues to offset the increased investment, or if we are unable to successfully implement new software or technology, it could adversely affect our operations and profitability.


We face risks associated with growth and acquisitions

As part of our business strategy, we regularly evaluate opportunities for growth through development of gaming operations in existing or new markets, through acquiring other gaming entertainment facilities or through redeveloping our existing gaming facilities. In the future, we may also pursue expansion opportunities, including joint ventures, in jurisdictions where casino gaming is not currently permitted in order to be prepared to develop projects upon approval of casino gaming.

Although we only intend to engage in acquisitions that, if consummated, will be accretive to us and our stockholders, we cannot be sure that we will be able to identify attractive acquisition opportunities or that we will experience the return on investment that we expect. In particular, while we currently anticipate that the acquisitions of Tropicana and Elgin will be accretive to our earnings per share in 2019, this expectation is based on estimates and assumes certain synergies expected to be realized over a 12-month period following the completion of the acquisitions. Such estimates and assumptions could materially change due to factors beyond our control and could delay, decrease or eliminate the expected accretive effect of the acquisitions and cause resulting dilution to our earnings per share or negatively impact the price of our common stock.

In addition, acquisitions require significant management attention and resources to integrate new properties, businesses and operations. Potential difficulties we may encounter as part of the integration process include:

the inability to successfully incorporate acquired assets in a manner that permits us to achieve the full revenue and other benefits anticipated to result from the acquired operations;

complexities associated with managing the combined business, including difficulties addressing possible differences in cultures and management philosophies and the challenge of integrating complex systems, technology, networks and other assets of each of the companies in a seamless manner that minimizes any adverse impact on customers, suppliers, employees and other constituencies; and


potential unknown liabilities and unforeseen increased expenses associated with acquired properties.  

potential unknown liabilities and unforeseen increased expenses associated with acquired properties.  

In addition, it is possible that the integration process could result in:

diversion of the attention of our management;

the disruption of, or the loss of momentum in, our ongoing businesses; and

inconsistencies in standards, controls, procedures and policies,  

any of which could adversely affect our ability to maintain relationships with customers, suppliers, employees and other constituencies or our ability to achieve the anticipated benefits, or could reduce our earnings or otherwise adversely affect our business and financial results.

There can be no assurance that we will be able to identify, acquire, develop or profitably manage additional companies or operations or successfully integrate such companies or operations, into our existing operations without substantial costs, delays or other problems. Additionally, there can be no assurance that we will receive gaming or other necessary licenses or approvals for new projects that we may pursue or that gaming will be approved in jurisdictions where it is not currently approved.

We may experience construction delays or cost overruns during our expansion or development projects that could adversely affect our operations

From time to time, we may commence development and construction projects on new properties or at our current properties. We also evaluate other expansion opportunities as they become available and may in the future engage in additional construction projects.  As an example, we recently formed a joint venture with Cordish to master plan and develop a mixed-use entertainment and hospitality destination expected to be located on unused land adjacent to the Pompano casino and racetrack.  The anticipated costs and construction periods for development and construction projects are based upon budgets, conceptual design documents and construction schedule estimates prepared by us or, in the case of Pompano, our joint venture partner, in consultation with our architects. Constructionarchitects, all of which are subject to assumptions that may be subject to change based on unforeseen circumstances. Development and construction projects entail significant risks, which can substantially increase costs or delay completion of a project. Such risks include shortages of materials or skilled labor, unforeseen engineering, environmental or geological problems, work stoppages, weather interference and unanticipated cost increases. Most of these factors are beyond our control. In addition, difficulties or delays in obtaining any of the requisite entitlements, licenses, permits or authorizations from regulatory authorities can increase the cost or delay the completion of an expansion or development. Significant budget overruns or delays with respect to expansion and development projects could adversely affect our results of operations.


Our planned capital expenditures may not result in our expected improvements in our business

We regularly expend capital to construct, maintain and renovate our properties to remain competitive, maintain the value and brand standards of our properties and comply with applicable laws and regulations. Our ability to realize the expected returns on our capital investments is dependent on a number of factors, including, general economic conditions; changes to construction plans and specifications; delays in obtaining or inability to obtain necessary permits, licenses and approvals; disputes with contractors; disruptions to our business caused by construction; and other unanticipated circumstances or cost increases.

While we believe that the overall budgets for our planned capital expenditures are reasonable, these costs are estimates and the actual costs may be higher than expected. In addition, we can provide no assurance that these investments will be sufficient or that we will realize our expected returns on our capital investments, or any returns at all. A failure to realize our expected returns on capital investments could materially adversely affect our business, financial condition and results of operations.


We may incur impairments to goodwill, indefinite-lived intangible assets, or long-lived assets, which could negatively affect our operating results

As of December 31, 2017,2018, we had $1.7$2.4 billion of goodwill and other intangible assets. We perform annual impairment testing for goodwill and indefinite-lived intangible assets as of October 1 of each fiscal year, or on an interim basis if indicators of impairment exist. For properties with goodwill and/or other intangible assets with indefinite lives, these tests could require the comparison of the implied fair value of each reporting unit to carrying value. In conjunction with the classification of Vicksburg’s operations as assets held for sale at March 31, 2018 as a result of the announced sale to Churchill Downs Incorporated, an impairment charge totaling $9.8 million was recorded due to the carrying value exceeding the estimated net sales proceeds. The impairment reduced the value of goodwill. Additionally, in conjunction with the agreement to sell our rights and obligations to operate Nemacolin, an impairment charge totaling $3.8 million was recorded in 2018 due to the carrying value of the property and equipment being sold exceeding the estimated net sales proceeds.

During the fourth quarter of 2017, we recorded an impairment charge totaling $38.0 million to reduce the carrying value of goodwill and/or trade names related to our Lake Charles, Lula and Vicksburg reporting units.

We must make various assumptions and estimates in performing our impairment testing.  The implied fair value includesOur qualitative assessments including assumptions regarding market and industry conditions and our financial performance. Our quantitative assessment relies on estimates of future cash flows that are based on reasonable and supportable assumptions which represent our best estimates of the cash flows expected to result from the use of the assets including their eventual disposition and by a market approach based upon valuation multiples for similar companies. Changes in estimates or market conditions, increases in our cost of capital, reductions in transaction multiples, operating and capital expenditure assumptions or application of alternative assumptions and definitions, could produce significantly different results.

We also evaluate long-lived assets for impairment if indicators of impairment exist. In assessing the recoverability of the carrying value of such property, equipment and other long-lived assets, we make assumptions regarding future cash flows and residual values.

Future cash flow estimates are, by their nature, subjective and actual results may differ materially from our estimates. If our ongoing estimates of future cash flows are not met, we may have to record additional impairment charges in future accounting periods. Our estimates of cash flows are based on the current regulatory, social and economic climates, recent operating information and budgets, and current operating plans of the various properties where we conduct operations. These estimates could be negatively impacted by changes in federal, state or local regulations, economic downturns, internal operating decisions, or other events affecting various forms of travel and access to our properties.

Risks Related to our Capital Structure and Equity Ownership

We haveOur obligations under our indebtedness and Master Lease are significant indebtedness

As of December 31, 2017,2018, we and our restricted subsidiaries had $2.2$3.3 billion of total indebtedness outstanding consisting of $956.8 million outstanding under our term loan facility (the New Term Loan Facility” or “New Term“Term Loan”), $600 million in aggregate principal amount of outstanding 6.0% senior notes due 2026 (the “6% Senior Notes due 2026”), $875.0 million in aggregate principal amount of outstanding 6.0% senior notes due 2025 (the “6% Senior Notes”Notes due 2025”) and, $375.0 million in aggregate principal amount of outstanding 7.0% senior notes due 2023 (the “7% Senior Notes”Notes due 2023”) and $246.0 million of principal outstanding under our loan to fund the purchase of Elgin (“Lumière Loan”). As of December 31, 2017,2018, we had no borrowings$245.0 outstanding under our $300.0$500.0 million revolving credit facility (the “New Revolving“Revolving Credit Facility” and, together with the New Term Loan, the “New Credit“Credit Facility”). This indebtednessIn addition, our annual rent payment under the Master Lease is at least $87.6 million and is subject to annual escalation.  These financial obligations may have important negative consequences for us, including:

limiting our ability to satisfy our obligations;

increasing our vulnerability to general adverse economic and industry conditions;


limiting our flexibility in planning for, or reacting to, changes in our businesses and the markets in which we operate;

limiting our flexibility in planning for, or reacting to, changes in our businesses and the markets in which we operate;

placing us at a competitive disadvantage compared to competitors that have less debt;

increasing our vulnerability to, and limiting our ability to react to, changing market conditions, changes in our industry and economic downturns;


limiting our ability to obtain additional financing to fund working capital requirements, capital expenditures, debt service, acquisitions, general corporate or other obligations;

limiting our ability to obtain additional financing to fund working capital requirements, capital expenditures, debt service, acquisitions, general corporate or other obligations;

subjecting us to a number of restrictive covenants that, among other things, limit our ability to pay dividends and distributions, make acquisitions and dispositions, borrow additional funds, and make capital expenditures and other investments;

restricting our and our wholly-owned subsidiaries ability to make dividend payments and other payments;

limiting our ability to use operating cash flow in other areas of our business because we must dedicate a significant portion of these funds to make principal and/or interest payments on our outstanding debt;

exposing us to interest rate risk due to the variable interest rate on borrowings under our New Credit Facility;

causing our failure to comply with the financial and restrictive covenants contained in our current or future indebtedness, which could cause a default under such indebtedness and which, if not cured or waived, could have a material adverse effect on us; and

affecting our ability to renew gaming and other licenses necessary to conduct our business.

In addition, the Master Lease requires us to make specific minimum investments in capital expenditures and, subject to certain caps, the rent escalations under the Master Lease will continue to apply regardless of the cash flows generated by the properties subject to the Master Lease and the obligations under the Master Lease are guaranteed by ERI.  If the cash flows generated by the leased properties decrease, or do not increase at the same rate as the rent escalations, the rent payable under the Master Lease and required capital expenditures could constitute a higher percentage of cash flows generated by the leased properties, which could materially exacerbate the consequences described above.

Despite our current indebtedness levels, we and our subsidiaries may still incur significant additional indebtedness. Incurring more indebtedness could increase the risks associated with our substantial indebtedness

We and our subsidiaries may be able to incur substantial additional indebtedness, including additional secured indebtedness, and may enter into financing obligations similar to the Master Lease in the future. As of December 31, 2017,2018, we had $291.6$242.3 million of borrowing capacity, after consideration of $8.4$12.7 million in outstanding letters of credit, under our New Credit Facility. Our existing debt agreements currently permit, and we expect that agreements governing debt that we incur in the future will permit, us to incur certain other additional secured and unsecured debt. Further, we may incur other liabilities that do not constitute indebtedness. The risks that we face based on our outstanding indebtedness may intensify if we incur additional indebtedness or financing obligations in the future.

We may not be able to generate sufficient cash to service all of our indebtedness and pay rent under the Master Lease and may be forced to take other actions to satisfy our obligations under our indebtedness, which may not be successful

Our ability to satisfy our rent obligations under the Master Lease and make scheduled payments on or to refinance our debt obligations depends on our financial condition and operating performance, which is subject to prevailing economic and competitive conditions and to certain financial, business, legislative, regulatory and other factors beyond our control. We cannot assure you that we will maintain a level of cash flows from operating activities sufficient to permit us to pay rent under the Master Lease and the principal, premium, if any, and interest on our indebtedness.

If our cash flows and capital resources are insufficient to fund our debt service and rent obligations, we may be forced to reduce or delay investments and capital expenditures, or to sell assets, seek additional capital or restructure or refinance our indebtedness. These alternative measures may not be successful and may not permit us to meet our scheduled debt service and rent obligations. If our operating results and available cash are insufficient to meet our debt service and rent obligations, we could face substantial liquidity problems and might be required to dispose of material assets or operations to meet our debt service and other obligations. We may not be able to consummate those dispositions or to obtain the proceeds that we could realize from them, and these proceeds may not be adequate to meet any debt service obligations then due. Additionally, the agreements governing our existing debt restrict sales of assets and limit the use of the proceeds from any disposition;disposition and our Master Lease limits our ability to dispose of leased properties; as a result, we may not be allowed, under these documents, to dispose of certain of our properties and use proceeds from such dispositions to satisfy all current debt service obligations.


The agreements governing our debt and the Master Lease impose significant operating and financial restrictions on us and our subsidiaries, which may prevent us from capitalizing on business opportunities

The agreements governing our existing debt impose significant operating and financial restrictions on us. These restrictions limit our ability, among other things, to:

incur additional debt;

create liens or other encumbrances;

pay dividends or make other restricted payments;

agree to payment restrictions affecting our restricted subsidiaries;

prepay subordinated indebtedness;

make investments, loans or other guarantees;

sell or otherwise dispose of a portion of our assets; or

make acquisitions or merge or consolidate with another entity.

In addition, the credit agreement governing the New Credit Facility contains certain financial covenants, including minimum interest coverage ratio and maximum total leverage ratio covenants.

As a result of these covenants and restrictions, we are limited in how we conduct our business and we may be unable to raise additional debt or equity financing to compete effectively or to take advantage of new business opportunities. The restrictions caused by such covenants could also place us at a competitive disadvantage to less leveraged competitors.

A failure to comply with the covenants contained in the agreements governing our existing or future indebtedness could result in an event of default, which, if not cured or waived, could result in the acceleration of the indebtedness and have a material adverse effect on our business, financial condition and results of operations. If our indebtedness were to be accelerated, there can be no assurance that our assets would be sufficient to repay such indebtedness in full. Moreover, in the event that such indebtedness is accelerated, there can be no assurance that we will be able to refinance it on acceptable terms, or at all.

In addition, our Master Lease imposes restrictions on the business activities of the tenant, including restrictions on transfers of leased properties, requirements to make minimum specified levels of capital expenditures and limitations on the operation of the leased properties.  The Master Lease also restricts payments of dividends if the tenant does not meet the specified minimum adjusted revenue to rent ratio.

As a result of these covenants and restrictions, we are limited in how we conduct our business and we may be unable to raise additional debt or equity financing to compete effectively or to take advantage of new business opportunities. The restrictions caused by such covenants could also place us at a competitive disadvantage to our competitors.

The market price of our common stock could fluctuate significantly

The U.S. securities markets in general have experienced significant price fluctuations in recent years. The market price of our common stock may be volatile and subject to wide fluctuations. In addition, the trading volume of our common stock may fluctuate and cause significant price variations to occur. Some of the factors that could cause fluctuations in, or have a material adverse effect on, the stock price or trading volume of our common stock include:

general market and economic conditions, including market conditions in the hotel and casino industries;

actual or expected variations in operating results;

differences between actual operating results and those expected by investors and analysts;

changes in recommendations by securities analysts;

operations and stock performance of competitors;

accounting charges, including charges relating to the impairment of goodwill;

significant acquisitions or strategic alliances by us or by competitors;

sales of our common stock or other securities in the future, including sales by our directors and officers or significant investors;

recruitment or departure of key personnel;


conditions and trends in the gaming and entertainment industries;

conditions and trends in the gaming and entertainment industries;

changes in the estimate of the future size and growth of our markets; and

changes in reserves for professional liability claims.


We cannot assure you that the stock price of our common stock will not fluctuate or decline significantly in the future. In addition, the stock market in general can experience considerable price and volume fluctuations that may be unrelated to our performance. If the market price of our common stock fluctuates significantly, we may become the subject of securities class action litigation which may result in substantial costs and a diversion of management’s attention and resources.

We have not historically paid dividends and may not pay dividends in the future

We do not currently expect to pay dividends on its common stock. Any determination to pay dividends in the future will be at the discretion of our board of directors and will depend upon among other factors, our earnings, cash requirements, financial condition, requirements to comply with the covenants under its debt instruments, legal considerations, and other factors that our board of directors deems relevant. In addition, the agreements governing our indebtedness restrict its ability to pay dividends. If we do not pay dividends, then the return on an investment in its common stock will depend entirely upon any future appreciation in its stock price. There is no guarantee that our common stock will appreciate in value or maintain its value.

Item 1B.

Unresolved Staff Comments.

None.

Item 2.

Properties.

Information relating to the location and general characteristics of our properties is provided in Part I, Item I, Business, Properties.

As of December 31, 2017,2018, our facilities are located on property that we own or lease, were as follows:

We lease approximately 30,000 square feet on the approximately 159,000 square foot parcel on which Eldorado Reno is located, in Reno, Nevada.

We own two parcels of property totaling approximately 38,000 square feet across the street from Eldorado Reno and two adjacent parcels totaling 18,687approximately 18,700 square feet.

We own five acres of land in Reno, Nevada where the Silver Legacy is located.

Circus Reno leases approximately 36,000 square feet on the approximately 10 acres on which Circus Reno is located, in Reno, Nevada.

We lease approximately nine acres of land in Shreveport, Louisiana on which Eldorado Shreveport is located.

Mountaineer is located on approximately 1,680 acres of land that we own in Chester, Hancock County, West Virginia. Included in the 1,680 acres of land is approximately 1,290 acres of land that are considered non‑operating real properties.

Scioto Downs is located on approximately 208 acres of land that we own in Columbus, Ohio.

Presque Isle Downs is located on 272 acres of land that we own in Summit Township, Erie County, Pennsylvania. In addition, we own two other parcels of land: a 213‑acre site in McKean Township, Pennsylvania and a 6‑six acre site in Summit Township that formerly housed an off‑track wagering facility, each of which are considered non‑operating real properties.

We own approximately 10 acres of land in Black Hawk, Colorado for use in connection with our Black Hawk operations. The property leases an additional parcel of land adjoining the Isle-BlackIsle Black Hawk where the Lady Luck Hotel and parking lot are located. We own or lease approximately seven acres of land in Black Hawk, Colorado for use in connection with the Lady Luck-BlackLuck Black Hawk. The property leases an additional parcel of land near the Lady Luck-BlackLuck Black Hawk for parking as described above.


We own approximately 223 acres of land at Pompano.

We own approximately 223 acres of land at Pompano. We have agreed to contribute a portion of this land to our joint venture project with Cordish.

We own approximately 2.7 acres and lease approximately 16.2 acres of land in Calcasieu Parish, Louisiana for use in connection with our Lake Charles operations.


We own approximately 24.6 acres of land in Bettendorf, Iowa used in connection with the operations of our Bettendorf property. We also operate under a long-term lease with the City of Bettendorf, the QC Waterfront Convention Center that is adjacent to our northernmost hotel tower. We also lease approximately eight acres of land on a month-to-month basis.

We own approximately 24.6 acres of land in Bettendorf, Iowa used in connection with the operations of our Bettendorf property. We also operate under a long-term lease with the City of Bettendorf, the QC Waterfront Convention Center that is adjacent to our northernmost hotel tower. We also lease approximately eight acres of land on a month-to-month basis.

We own approximately 54 acres of land in Waterloo, Iowa used in connection with the operation of our Waterloo property.

We lease approximately 1,000 acres of land in Coahoma County, Mississippi and utilize approximately 50 acres in connection with the operations in Lula, Mississippi. We also own approximately 100 acres in Coahoma County, which may be utilized for future development.

We own approximately 60 acres in Vicksburg, Mississippi which are used in connection with the operations of our Vicksburg property.

We lease our 27 acre27-acre casino site in Boonville, Missouri.

We own approximately 22 acres in Cape Girardeau, Missouri which are used in connection with the operations of our Cape Girardeau property.

We own approximately 37 acres, including our riverboat casino in Caruthersville, Missouri.

We lease approximately 28 acres of land in connection with the operation of our Kansas City property.

We operate under a lease for 30 acres of land and building in which we operate our Nemacolin casino.

We lease approximately 18 acres of land and our principalcasino and hotel in Atlantic City under the Master Lease.

We lease approximately 29 acres of land and our casino and two hotels in Evansville, Indiana under the Master Lease.

We lease approximately 94 acres of land, our casino and hotel in Laughlin, Nevada under the Master Lease.

We lease approximately seven acres, our riverboat and land side casino and hotel in Greenville, Mississippi under the Master Lease.

We lease approximate 18 acres of land, our dockside gaming facility and a hotel in Baton Rouge, Louisiana. Approximately 14 acres are leased under the Master Lease, while the remainder our leased from unrelated third parties.

We own approximately 19 acres of land and our gaming facility and hotels in St. Louis, Missouri related to our Lumière casino. The purchase of this real property was financed under the Lumière Loan.

We lease approximately 21 acres of land in South Lake, Tahoe, Nevada, on which our casino and hotel facilities and related parking lot are located.

We lease our corporate offices in Reno, Nevada, and Creve Coeur, Missouri.Missouri and Las Vegas, Nevada.

We own additional property and have various property leases and options to either lease or purchase property that are not directly related to our existing operations and that may be utilized in the future in connection with expansion projects at our existing facilities or development of new projects.

Substantially all of our assets are pledged to secure our outstanding indebtedness under the senior notes and credit obligations.


Item 3.

Legal Proceedings.

We are a party to various legal and administrative proceedings, which have arisen in the normal course of our business. Estimated losses are accrued for these proceedings when the loss is probable and can be estimated. The current liability for the estimated losses associated with these proceedings is not material to our consolidated financial condition and those estimated losses are not expected to have a material impact on our results of operations. In addition, we maintain what we believe is adequate insurance coverage to further mitigate the risks of such proceedings. However, such proceedings can be costly, time consuming and unpredictable and, therefore, no assurance can be given that the final outcome of such proceedings may not materially impact our consolidated financial condition or results of operations. Further, no assurance can be given that the amount of scope of existing insurance coverage will be sufficient to cover losses arising from such matter.

Item 4.

Mine Safety Disclosures.

Not applicable.


PART II

Item 5.

Market for Registrants’ Common Equity and Related Stockholder Matters and Issuer Purchases of Equity Securities.

Our Common Stock is quoted on the NASDAQ Global Select Market under the symbol “ERI”. On February 23, 2018,25, 2019, the NASDAQ Official Closing Price for our common stock was $33.55.$48.09. As of February 23, 2018,25, 2019, there were approximately 568698 holders of record of our common stock.

We have not paid any cash dividends on our common stock. We intend to retain all of our earnings to finance the development of our business, and thus, do not anticipate paying cash dividends on our common stock for the foreseeable future. Payment of any cash dividends in the future will be at the discretion of our Board of Directors and will depend upon, among other things, our future earnings, operations and capital requirements, our general financial condition and general business conditions. In addition, our senior secured credit facility and senior notes restrict, among other things, our ability to pay dividends. In addition, the Master Lease prohibits, and future financing arrangements may prohibit, the payment of dividends under certain conditions. For further information relating to our and our subsidiaries’ dividend policies, see Part II, Item 7, Liquidity and Capital Resources, included in this report.

The following table sets forth the range of high and low closing sale prices for our common stock for two most recent fiscal years.

 

 

Stock Price

 

 

 

High

 

 

Low

 

Year ended December 31, 2017:

 

 

 

 

 

 

 

 

 

 

First quarter

 

$

 

19.70

 

 

$

 

15.10

 

Second quarter

 

 

 

21.60

 

 

 

 

17.80

 

Third quarter

 

 

 

25.65

 

 

 

 

19.10

 

Fourth quarter

 

 

 

33.95

 

 

 

 

24.05

 

Year ended December 31, 2016:

 

 

 

 

 

 

 

 

 

 

First quarter

 

$

 

11.60

 

 

$

 

9.17

 

Second quarter

 

 

 

15.27

 

 

 

 

11.16

 

Third quarter

 

 

 

15.32

 

 

 

 

13.59

 

Fourth quarter

 

 

 

16.95

 

 

 

 

10.80

 

 

Equity Compensation Plan Information

The following table sets forth information as of December 31, 2017,2018, with respect to compensation plans under which equity securities that we have authorized for issuance.

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of securities

 

 

 

 

 

 

 

 

 

 

 

 

 

remaining available for

 

 

 

 

 

 

 

 

 

 

 

 

 

remaining available for

 

 

 

 

 

 

 

 

 

 

 

 

 

future issuance under

 

 

 

 

 

 

 

 

 

 

 

 

 

future issuance under

 

 

Number of securities to

 

 

Weighted average

 

 

equity compensation

 

 

Number of securities to

 

 

Weighted average

 

 

equity compensation

 

 

be issued upon exercise

 

 

exercise price of

 

 

plans (excluding

 

 

be issued upon exercise

 

 

exercise price of

 

 

plans (excluding

 

 

of outstanding options,

 

 

outstanding options,

 

 

securities reflected

 

 

of outstanding options,

 

 

outstanding options,

 

 

securities reflected

 

Plan Category

 

warrants and rights

 

 

warrants and rights

 

 

in column (a))

 

 

warrants and rights

 

 

warrants and rights

 

 

in column (a))

 

 

 

(a)

 

 

 

 

(b)

 

 

 

(c)

 

 

 

(a)

 

 

 

 

(b)

 

 

 

(c)

 

MTR Gaming Group, Inc. 2010 Long Term

Incentive Plan

 

 

 

30,600

 

 

 

$

 

3.98

 

 

 

 

 

 

 

 

30,600

 

 

 

$

 

3.98

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Isle of Capri Casinos, Inc. Second Amended and

Restated 2009 Long Term Stock Incentive Plan

 

 

 

316,231

 

 

 

$

 

12.43

 

 

 

 

 

 

 

 

132,548

 

 

 

$

 

13.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eldorado Resorts, Inc. 2015 Equity Incentive Plan

 

 

 

1,504,520

 

 

 

$

 

11.91

 

 

 

 

1,508,162

 

 

 

 

1,173,627

 

 

 

$

 

21.89

 

 

 

 

1,363,121

 

 


The Eldorado Resorts, Inc. 2015 Equity Incentive Plan, the Isle of Capri Casinos, Inc. Second Amended and Restated 2009 Long Term Incentive Plan and the MTR Gaming Group, Inc. 2010 Long Term Incentive Plan were approved by stockholders. No future equity awards will be made pursuant to the Isle of Capri Casinos, Inc. Second Amended and Restated 2009 Long Term Incentive Plan and the MTR Gaming Group, Inc. 2010 Long Term Incentive Plan. However, outstanding awards granted under the acquired plans will continue unaffected.

Share Repurchase Program

In November 2018, the Company’s board of directors authorized a common stock repurchase program of up to $150 million of stock (the “Share Repurchase Program”) pursuant to which the Company may, from time to time, repurchase shares of common stock on the open market (either with or without a 10b5-1 plan) or through privately negotiated transactions. The Share Repurchase Program has no time limit and may be suspended or discontinued at any time without notice. There is no minimum number of shares of common stock that the Company is required to repurchase under the Share Repurchase Program. 

The Company acquired 223,823 shares of common stock at an aggregate value of $9.1 million and an average of $40.80 per share during the fourth quarter of 2018.


Stock Performance Graph

The following graph demonstrates a comparison of cumulative total returns of the Company, the NASDAQ Market Index (which is considered to be a broad index) and the Dow Jones US Gambling Index for the period since our common stock began trading on September 22, 2014. The following graph assumes $100 invested in each of the above groups and the reinvestment of dividends, if applicable.

Comparison of Cumulative Total Return

Assumes Initial Investment of $100

December 20172018

 

Past stock price performance is not necessarily indicative of future results. The performance graph should not be deemed filed or incorporated by reference into any other of our filings under the Securities Act of 1933 or the Exchange Act of 1934, unless we specifically incorporate the performance graph by reference therein.

Item 6.

Selected Financial Data.

The following table sets forth selected consolidated financial data of the Company as of and for each of the five years ended December 31, 2017.2018. This information should be read in conjunction with “Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the audited consolidated financial statements and notes thereto contained elsewhere in this Annual Report on Form 10-K. OperatingThe historical operating results for the periods presented below are not necessarily indicative of the results that mayof operations to be expected forin future years.

The presentation of information herein for periods prior to our acquisitions of theMTR Gaming Group, Inc., Circus Reno, properties, MTRSilver Legacy, Isle, Elgin and IsleTropicana are not fully comparable because the results of operations for Isle, Circus Reno and MTR Gamingthese acquired entities are not included for periods prior to such acquisitions and the results of operations of the Silver Legacy Joint Venture were not consolidated prior to our acquisition of the Reno properties (see Note 1 below).acquisitions.


SELECTED CONSOLIDATED FINANCIAL DATA

(dollars in thousands)

 

 

Year Ended December 31,

 

 

 

Year Ended December 31,

 

 

2017

 

 

 

2016

 

 

2015

 

 

2014

 

 

 

2013

 

 

 

2018 (3)

 

 

2017 (3)

 

 

2016 (3)

 

 

2015 (3)

 

 

2014 (4)

 

Consolidated Statement of Operations Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

$

 

1,473,504

 

 

$

 

892,896

 

 

$

 

719,784

 

 

$

 

361,823

 

 

$

 

247,186

 

 

 

$

 

2,056,007

 

 

$

 

1,480,798

 

 

$

 

900,465

 

 

$

 

724,345

 

 

$

 

361,823

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

94,869

 

 

 

89,118

 

 

 

72,516

 

 

 

17,555

 

 

 

22,582

 

 

 

 

 

310,103

 

 

 

94,810

 

 

 

 

88,700

 

 

 

 

72,621

 

 

 

 

17,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income before income taxes (1)

 

 

(43,330

)

 

 

38,046

 

 

 

44,603

 

 

 

(12,554

)

 

 

18,897

 

 

 

 

 

135,622

 

 

 

(43,389

)

 

 

 

37,628

 

 

 

 

44,708

 

 

 

 

(12,554

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

73,940

 

 

 

24,802

 

 

 

114,183

 

 

 

(14,322

)

 

 

18,897

 

 

 

 

 

95,235

 

 

 

73,380

 

 

 

 

24,527

 

 

 

 

114,246

 

 

 

 

(14,322

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Net loss attributable to non-controlling interest (2)

 

 

 

 

 

 

 

 

 

 

 

(103

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(103

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to the Company (2)

 

$

 

73,940

 

 

$

 

24,802

 

 

$

 

114,183

 

 

$

 

(14,425

)

 

$

 

18,897

 

 

 

$

 

95,235

 

 

$

 

73,380

 

 

$

 

24,527

 

 

$

 

114,246

 

 

$

 

(14,425

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) per common share

 

$

 

1.10

 

 

$

 

0.53

 

 

$

 

2.45

 

 

$

 

(0.48

)

 

$

 

0.81

 

 

 

$

 

1.23

 

 

$

 

1.09

 

 

$

 

0.52

 

 

$

 

2.45

 

 

$

 

(0.48

)

Diluted net income (loss) per common share

 

$

 

1.09

 

 

$

 

0.52

 

 

$

 

2.43

 

 

$

 

(0.48

)

 

$

 

0.81

 

 

 

$

 

1.22

 

 

$

 

1.08

 

 

$

 

0.51

 

 

$

 

2.43

 

 

$

 

(0.48

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31,

 

 

At December 31,

 

 

2017

 

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2018 (3)

 

 

2017 (3)

 

 

2016 (3)

 

 

2015 (4)

 

 

2014 (4)

 

Consolidated Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

134,596

 

 

$

 

61,029

 

 

$

 

78,278

 

 

$

 

87,604

 

 

$

 

29,813

 

 

$

 

230,752

 

 

$

 

134,596

 

 

$

 

61,029

 

 

$

 

78,278

 

 

$

 

87,604

 

Total assets

 

 

 

3,546,472

 

 

 

 

1,294,044

 

 

 

 

1,325,008

 

 

 

 

1,171,559

 

 

 

 

270,182

 

 

 

 

5,911,462

 

 

 

 

3,546,472

 

 

 

 

1,294,044

 

 

 

 

1,325,008

 

 

 

 

1,171,559

 

Total debt (3)(2)

 

 

 

2,190,193

 

 

 

 

800,426

 

 

 

 

866,237

 

 

 

 

775,059

 

 

 

 

170,760

 

 

 

 

3,261,735

 

 

 

 

2,190,193

 

 

 

 

800,426

 

 

 

 

866,237

 

 

 

 

775,059

 

Stockholders’ equity

 

 

 

945,126

 

 

 

 

298,451

 

 

 

 

270,667

 

 

 

 

151,622

 

 

 

 

75,575

 

 

 

 

1,029,153

 

 

 

 

941,597

 

 

 

 

295,969

 

 

 

 

268,460

 

 

 

 

151,622

 

 

Footnotes to Selected Consolidated Financial Data:

(1)

Prior to September 19, 2014, we were taxed as a partnership under the Internal Revenue Code pursuant to which income taxes were primarily the responsibility of the partners. On September 18, 2014, as part of the merger with MTR Gaming Group, Inc. (“MTR”), we became a C corporation subject to the federal and state corporate‑level income taxes at prevailing corporate tax rates. While taxed as a partnership, we were not subject to federal income tax liability but made distributions to our equity holders to cover such liabilities.

(2)

Prior to our acquisition of the Reno properties, non‑controlling interest represented the minority partners’ share of our subsidiary’s 50% joint venture interest in the Silver Legacy. The non‑controlling interest was owned by certain of our affiliates and was approximately 4%. The non‑controlling interest in the Silver Legacy was 1.9%. We acquired the remaining 50% joint venture interest pursuant to our acquisition of the Reno properties and exercised our right to acquire such non‑controlling interest.

(3)

Total debt, including the current portion, is reported net of unamortized discounts and premiums, and includes capital leases of $0.6 million, $0.9 million, $0.5 million $0.8 million and $0.3$0.8 million for the years ended December 31, 2018, 2017, 2016 2015 and 2013,2015, respectively. There were no capital leases in 2014.

(3)

Amounts reflect the adoption of ASC 606. The Company adopted this standard effective January 1, 2018, and elected to apply the full retrospective adoption method. See the Company’s Current Report on Form 8-K filed with the SEC on September 5, 2018, which recast certain financial information contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017.

(4)

Amounts have not been adjusted to reflect the impact of the adoption of ASC 606.

The following events and transactions affect the year-to-year comparability of the selected financial data presented above:

In September 2014, we completed the merger with MTR Gaming Group, Inc. (“MTR”), which added Mountaineer, Presque Isle Downs and Scioto Downs to our operations.

In November 2015, we consummated the purchase of Circus Reno and the interest in the Silver Legacy that we did not previously own.  Prior to our acquisition of the Silver Legacy, non‑controlling interest represented the minority partners’ share of our subsidiary’s 50% joint venture interest in the Silver Legacy. The non‑controlling interest was owned by certain of our affiliates and was an approximately 4% interest in our subsidiary, representing an approximately 1.9% indirect interest in the Silver Legacy. We acquired the remaining 50% joint venture interest pursuant to our acquisition of the Silver Legacy and, in connection therewith, exercised our right to acquire such non‑controlling interest.


In May 2017, we completed our acquisition of Isle, adding 13 gaming properties to our portfolio.

In August 2018, we acquired Elgin.

In October 2018, we completed our acquisition of Tropicana, adding seven additional properties to our portfolio.

In 2014, we incurred costs associated with the acquisition of MTR totaling $7.4 million.

In 2015, in conjunction with the acquisition of Silver Legacy and Circus Reno, we incurred costs totaling $2.5 million and recorded a $35.6 million gain related to the valuation of our pre-acquisition investment in the Silver Legacy.

In 2015, in connection with the refinancing of all of our then outstanding indebtedness, we issued $375 million of senior notes and entered into a new $425 million term loan and a new $150 million revolving credit facility. As a result of the 2015 refinancing, we recognized a $1.9 million net loss on the early retirement of debt.

In 2015, we recorded a $69.6 million net benefit for income taxes resulting from an adjustment to our valuation allowance.

In 2016, transaction expenses related to our acquisition of Isle totaled $8.6 million.

In 2017, legal, accounting, financial advisory services, severance, stock awards and other costs related to our acquisition of Isle totaled $92.8 million.

In 2017, we recorded a $20.0 million forfeited deposit as income related to the terminated sale of Lake Charles.

In 2017, the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act. In connection with these changes, for certain of our net deferred tax liabilities, we recorded a decrease of $111.9 million, net of the related change in valuation allowance, with a corresponding net adjustment to deferred income tax benefit.

In 2017, we recorded impairment charges totaling $38.0 million related to goodwill and/or trade names associated with our Lake Charles, Vicksburg and Lula reporting units.

In 2017, we recognized a loss totaling $27.3 million as a result of the debt refinancing transaction related to our acquisition of Isle.  In connection with such acquisition, we issued an additional $500 million of senior notes and used the proceeds of the offering to repay all of the outstanding borrowings under our revolving credit facility and repay a portion of the outstanding borrowings under our term loan. We recognized a loss of $11.1 million on the retirement of existing debt.

In 2018, we recorded impairment charges totaling $13.6 million related to the pending sale of our Nemacolin property and Vicksburg operations as assets held for sale. Upon the termination of the sale of Vicksburg, we recognized a $5.0 million termination fee as income.

In 2018, transaction expenses related to our acquisitions of Isle, Elgin and Tropicana totaled $20.8 million.

In 2018, we issued $600 million of senior notes to fund the Tropicana Acquisition. Additionally, in connection with the Tropicana Acquisition we incurred a $246 million interest-only mortgage note.

In 2018, we entered into the Master Lease with GLPI in conjunction with the Tropicana Acquisition and recorded a direct financing obligation and corresponding asset. Minimum lease payments are recorded as interest expense and totaled $24.4 million in 2018.

 


Item 7.

Management’sManagement’s Discussion and Analysis of Financial Condition and Results of Operations.

You should read the following discussion together with the financial statements, including the related notes and the other financial information, contained in this Annual Report on Form 10-K.

Eldorado Resorts, Inc., a Nevada corporation, is referred to as the “Company,” “ERI,” or the “Registrant,” and together with its subsidiaries may also be referred to as “we,” “us” or “our.”

Overview

We are a geographically diversified gaming and hospitality company owning and operating 20with 28 gaming facilities in 10 states.13 states as of December 31, 2018. Our properties, which are located in Ohio, Louisiana, Nevada, New Jersey, Pennsylvania, West Virginia, Colorado, Florida, Iowa, Mississippi, Illinois, Indiana and Missouri, feature approximately 21,00030,000 slot machines and video lottery terminals (“VLTs”), approximately 600800 table games and over 7,000approximately 12,600 hotel rooms. Our primary source of revenue is generated by gaming operations, and we utilize our hotels, restaurants, bars, entertainment, racing, retail shops and other services to attract customers to our properties.

We were founded in 1973 by the Carano Familyfamily with the opening of the Eldorado Hotel Casino in Reno, Nevada. In 1993, we partnered with MGM Resorts International on theto build Silver Legacy Resort Casino, the first mega-themed resort in Reno. In 2005, we acquired our first property outside of Reno when we acquiredpurchased a casino in Shreveport, Louisiana, now known as Eldorado Shreveport. In September 2014, we merged with MTR Gaming Group, Inc. and acquired its three gaming and racing facilities in Ohio, Pennsylvania and West Virginia. The following year, in November 2015, we acquired Circus Circus Reno and the 50% membership interest in the Silver Legacy that was owned by MGM Resorts International.

On May 1, 2017, we completed our most recent – and largest - acquisition to date when we acquiredof Isle of Capri Casinos, Inc. (“Isle” or “Isle of Capri”), adding another 13 gaming properties to our portfolio. On August 7, 2018, we acquired the Elgin Riverboat Resort – Riverboat Casino d/b/a Grand Victoria Casino (“Elgin”) (“Elgin Acquisition”). On October 1, 2018, we completed our acquisition of Tropicana Entertainment, Inc. (“Tropicana”), adding seven properties to our portfolio (the “Tropicana Acquisition”).

Throughout the year endedAs of December 31, 2017,2018, we owned and operated the following properties:

Eldorado Resort Casino Reno (Eldorado Reno)A 814-room hotel, casino and entertainment facility connected via an enclosed skywalk to Silver Legacy and Circus Reno located in downtown Reno, Nevada that includes 1,1251,117 slot machines and 4636 table games;

Silver Legacy Resort Casino (Silver Legacy)A 1,711-room1,685-room themed hotel and casino connected via an enclosed skywalk to Eldorado Reno and Circus Reno that includes 1,1871,119 slot machines, 6348 table games and a 13 table13-table poker room;

Circus Circus Reno (Circus Reno)A 1,571-room hotel-casino and entertainment complex connected via an enclosed skywalk to Eldorado Reno and Silver Legacy that includes 712722 slot machines and 24 table games;machines; 

Eldorado Resort Casino Shreveport (Eldorado Shreveport)A 403-room, all suite art deco-style hotel and tri-level riverboat dockside casino situated on the Red River in Shreveport, Louisiana that includes 1,3971,388 slot machines, 52 table games and an eight tableeight-table poker room;

Mountaineer Casino, Racetrack & Resort (Mountaineer)A 357-room hotel, casino, entertainment and live thoroughbred horse racing facility located on the Ohio River at the northern tip of West Virginias northwestern panhandle that includes 1,5081,486 slot machines, 36 table games includingand a 10 table10-table poker room;

Presque Isle Downs & Casino (Presque Isle Downs)A casino and live thoroughbred horse racing facility with 1,5931,596 slot machines, 3332 table games and a seven tableseven-table poker room located in Erie, Pennsylvania; and

Eldorado Gaming Scioto Downs (Scioto Downs)A modern racino offering 2,2452,238 VLTs, harness racing and a 118-room third party hotel connected to Scioto Downs located 15 minutes from downtown Columbus, Ohio.

In addition, on May 1, 2017, we consummated our acquisition of Isle of Capri Casinos, Inc. and acquired the following properties:

Isle Casino HotelBlack Hawk (“Isle Black Hawk”)A land-based casino on an approximately 10-acre site in Black Hawk, Colorado that includes 1,026966 slot machines, 2728 table games, a nine table10-table poker room and a 238-room hotel;

Lady Luck CasinoBlack Hawk (“Lady Luck Black Hawk”)A land-based casino across the intersection from Isle Casino Hotel in Black Hawk Colorado, that includes 452442 slot machines, 10seven table games five poker tables and a 164-room hotel with a parking structure connecting Isle Casino Hotel-BlackBlack Hawk and Lady Luck Casino-BlackBlack Hawk;


 

Isle Casino Racing Pompano Park (“Pompano”)A casino and harness racing track on an approximately 223-acre owned site in Pompano Beach, Florida that includes 1,4551,596 slot machines and a 45 table39-table poker room;

Isle Casino Bettendorf (“Bettendorf”)A land-based single-level casino located off Interstate 74 in Bettendorf, Iowa that includes 978969 slot machines and 2015 table games with two hotel towers with 509 hotel rooms;

Isle Casino Waterloo (“Waterloo”)A single-level land-based casino in Waterloo, Iowa that includes 940939 slot machines, 2523 table games, and a 194-room hotel;

Isle of Capri Casino Hotel Lake Charles (“Lake Charles”)A gaming vessel on an approximately 19 acre19-acre site in Lake Charles, Louisiana, with 1,1731,164 slot machines, 4734 table games, including 1311 poker tables, and two hotels offering 493 rooms;

Isle of Capri Casino Lula (“Lula”)Two dockside casinos in Lula, Mississippi with 875862 slot machines and 2025 table games, two on-site hotels with a total of 486 rooms and a 28-space RV Park;

Lady Luck Casino Vicksburg (“Vicksburg”)A dockside casino in Vicksburg, Mississippi that includes 616607 slot machines nine table games and a hotel with a total of 89 rooms;

Isle of Capri Casino Boonville (“Boonville”)A single-level dockside casino in Boonville, Missouri that includes 893881 slot machines, 20 table games and a 140-room hotel;

Isle Casino Cape Girardeau (“Cape Girardeau”)A dockside casino and pavilion and entertainment center in Cape Girardeau, Missouri that includes 872863 slot machines, and 2420 table games includingand four poker tables;

Lady Luck Casino Caruthersville (“Caruthersville”)—A riverboat casino located along the Mississippi River in Caruthersville, Missouri that includes 516507 slot machines and nine table games;

Isle of Capri Casino Kansas City (“Kansas City”)A dockside casino located close to downtown Kansas City, Missouri offering 966938 slot machines and 1813 table games;  and

Lady Luck Casino Nemacolin (“Nemacolin”)A casino property located on the 2,000-acre Nemacolin Woodlands Resort in Western Pennsylvania that includes 600 slot machines and 28 table games.

Tropicana Casino and Resort, Atlantic City (“Trop AC”)—A casino and resort situated on approximately 15 acres with approximately 660 feet of ocean frontage in Atlantic City, New Jersey that includes approximately 2,464 slot machines, 107 table games, 18 poker tables and 2,366 hotel rooms;

Tropicana Evansville (“Evansville”)—A casino hotel and entertainment complex in Evansville, Indiana featuring 1,128 slot machines, 33 table games, eight poker tables and two on-site hotels with a total of 338 rooms;

Lumière Place Casino (“Lumière”)—A casino located on approximately 20 acres, located in historic downtown St. Louis, Missouri near business and entertainment districts and overlooks the Mississippi River with approximately 1,401 slot machines, 48 table games, 10 poker tables and 494 hotel rooms;

Tropicana Laughlin Hotel and Casino (“Laughlin”)—A casino in Casino Drive, Laughlin, Nevada that includes approximately 895 slot machines, 20 table games and 1,487 hotel rooms;

MontBleu Casino Resort & Spa (“MontBleu”)—A casino situated on approximately 21 acres in South Lake Tahoe, Nevada surrounded by the Sierra Nevada Mountains featuring approximately 474 slot machines, 17 table games and 438 hotel rooms;

Trop Casino Greenville (“Greenville”)—A landside gaming facility located in Greenville, Mississippi with approximately 590 slot machines, 10 table games and 40 hotel rooms;

Belle of Baton Rouge Casino & Hotel (“Baton Rouge”)—A dockside riverboat situated on approximately 23 acres on the Mississippi River in the downtown historic district of Baton Rouge featuring approximately 773 slot machines, 14 table games and 288 hotel rooms; and

Grand Victoria Casino (“Elgin”)—A casino located in Elgin, Illinois featuring approximately 1,088 slot machines and 30 table games.

In addition, Scioto Downs, through its subsidiary RacelineBet, Inc., also operates Racelinebet.com, a national account wagering service that offers online and telephone wagering on horse races as a marketing affiliate of TwinSpires.com, an affiliate of Churchill Downs Inc.Incorporated.


Acquisitions and Development Opportunities

Acquisition of Isle of Capri Casinos, Inc.

On May 1, 2017, we completed our acquisition of Isle of Capri Casinos, Inc. pursuant to the Agreement and Plan of Merger dated as of September 19, 2016 with Isle of Capri Casinos, Inc., a Delaware corporation, Eagle I Acquisition Corp., a Delaware corporation and our wholly-owned subsidiary, and Eagle II Acquisition Company LLC, a Delaware limited liability company and our wholly-owned subsidiary.Isle. As a result of the acquisition of Isle, Isle became a wholly-owned subsidiary of ours and, at the effective time of the acquisition of Isle, each outstanding share of Isle common stock converted into the right to receive $23.00 in cash or 1.638 shares of our common stock, at the election of the applicable Isle shareholder and subject to proration such that the outstanding shares of Isle common stock were exchanged for aggregate consideration comprised of 58% cash, or $552.0 million, and 42% of our common stock, or 28.5 million newly issued shares of our common stock. The total purchase consideration was $1.93 billion.

In connection with our acquisition of Isle, we completed a debt financing transaction comprised of: (a) a senior secured credit facility in an aggregate principal amount of $1.75 billion with a (i) term loan facility of $1.45 billion and (ii) revolving credit facility of $300.0 million and (b) $375.0 million of senior unsecured notes. The proceeds of such borrowings were used to pay the cash portion of the consideration payable in the acquisition of Isle, refinance all of Isle’s existing credit facilities, redeem or otherwise repurchase all of Isle’s senior and senior subordinated notes, refinance our existing credit facility and pay transaction fees and expenses related to the foregoing.

Grand Victoria Casino

On August 7, 2018, we completed the acquisition of the Grand Victoria Casino in Elgin, Illinois. We purchased Elgin for $328.8 million, including a working capital adjustment totaling $1.3 million. The Elgin Acquisition was financed using cash on hand and borrowings under the Company’s revolving credit facility.

Tropicana Entertainment Inc.

On October 1, 2018, we acquired Tropicana in a cash transaction valued at $1.9 billion. At the closing of the transaction Tropicana became a wholly-owned subsidiary of ours. Immediately prior to our acquisition, Tropicana sold Tropicana Aruba Resort and GLP Capital, L.P., a wholly owned subsidiary of Gaming and Leisure Properties, Inc. (“GLPI”), acquired substantially all of Tropicana’s real estate, other than the real estate underlying MontBleu and Lumière, for approximately $964 million. We acquired the real estate underlying Lumière for $246 million with the proceeds of a $246 million loan from GLPI. We funded the remaining consideration payable with our cash on hand and cash on hand at Tropicana, borrowings under our revolving credit facility and proceeds from our offering of $600 million of 6.0% senior notes due 2026. In addition, our borrowing capacity on our revolving credit facility increased from $300 million to $500 million effective October 1, 2018, and the maturity of the revolving credit facility was extended to October 1, 2023.

Substantially concurrently with the acquisition of the real estate portfolio by GLPI, we entered into a triple net master lease for the Tropicana properties acquired by GLPI with an initial term of 15 years, with renewals of up to 20 years at our option (“Master Lease”). Under the Master Lease, we are required to pay the following, among other things: lease payments to the underlying ground lessor for properties that are subject to ground leases, facility maintenance costs, all insurance premiums for insurance with respect to the leased properties and the business conducted on the leased properties, taxes levied on or with respect to the leased properties (other than taxes on the income of the lessor and all utilities and other services necessary or appropriate for the leased properties and the business conducted on the leased properties). The annual rent under the terms of the lease was initially approximately $87.6 million and is subject to annual escalation. We do not have the ability to terminate the obligations under the Master Lease prior to its expiration without GLPI’s consent.

Lumière Loan

In connection with the purchase of the real estate related to Lumière, GLPI, Tropicana St. Louis RE LLC, a wholly-owned subsidiary of ours (“Tropicana St. Louis RE”), and GLPI entered into a loan agreement, dated as of October 1, 2018 (the “Lumière Loan”), relating to a loan of $246 million by GLPI to Tropicana St. Louis RE to fund the entire purchase price of the real estate underlying Lumière. The Lumière Loan is guaranteed by us, bears interest at a rate equal to (i) 9.09% until October 1, 2019 and (ii) 9.27% thereafter and matures on October 1, 2020. The Lumière Loan is secured by a first priority mortgage on the Lumière real estate until October 1, 2019. In connection with the issuance of the Lumière Loan, we agreed to use our commercially reasonable efforts to transfer one or more of Elgin, Bettendorf, Waterloo, Lula, Vicksburg and Mountaineer or such other property or properties mutually acceptable to Tropicana St. Louis RE and GLPI, provided that the aggregate value of such property, individually or collectively, is at least $246 million (the “Replacement Property”), to GLPI with a simultaneous leaseback to us of such Replacement Property.  In connection with such Replacement Property sale, (i) we and GLPI will enter into an amendment to the Master Lease to revise the economic terms to include the Replacement Property, (ii) GLPI, or one of its affiliates, will assume the Lumière Loan and Tropicana St. Louis RE’s obligations under the


Lumière Loan in consideration of the acquisition of the Replacement Property and our Tropicana St. Louis RE’s obligations under the Lumière Loan will be deemed to have been satisfied, (iii) the Lumière Real Property will be released from the lien placed on it in connection with the Lumière Loan (if such lien has not yet been released in accordance with the terms of the Lumière Loan) and (iv) in the event the value of the Replacement Property is greater than the outstanding obligations of Tropicana St. Louis RE under the Lumière Loan, GLPI will pay Tropicana St. Louis RE the difference between the value of the Replacement Property and the amount of outstanding obligations under the Lumière Loan. If such Replacement Property transaction is not consummated prior to the maturity date of the Lumière Loan, other than as a result of certain failures to perform by GLPI, then the amounts outstanding will be paid in full and the rent under the Master Lease will automatically increase, subject to certain escalations.

William Hill

In September 2018, we entered into a 25-year agreement, which became effective January 2019, with William Hill PLC and William Hill US, its U.S. subsidiary (together, “William Hill”) pursuant to which we (i) granted to William Hill the right to conduct betting activities in retail channels and under our first skin and third skin for online channels with respect to our current and future properties located in the United States and the territories and possessions of the United States, including Puerto Rico and the U.S. Virgin Islands and (ii) agreed that William Hill will have the right to conduct real money online gaming activities utilizing our second skin available with respect to properties in such territory.  Pursuant to the terms of the agreement, in January 2019 we received a 20% equity stake in William Hill US as well as 13.4 million ordinary shares of William Hill PLC, and we will receive a revenue share from the operation of retail betting and online betting and gaming activities.  

The Stars Group

In November 2018, we entered into a 20-year agreement with The Stars Group Inc. (“TSG”) pursuant to which we agreed to provide TSG with options to obtain access to our second skin for online sports wagering and third skin for real money online gaming and poker, in each case with respect to our properties in the United States. Under the terms of the agreement, we will receive a revenue share from the operation of the applicable verticals by TSG under our licenses. Pursuant to the terms of the TSG agreement, we received 1.1 million TSG common shares and we may receive an additional $5.0 million in TSG common shares upon the exercise of the first option by TSG. We may also receive additional TSG common shares in the future based on TSG net gaming revenue generated in our markets.

Pompano Joint Venture

In April 2018, we entered into a joint venture with Cordish Companies (“Cordish”) to master plan and develop a mixed-use entertainment and hospitality destination expected to be located on unused land adjacent to the casino and racetrack at our Pompano property.  As the managing member, Cordish will operate the business and manage the development, construction, financing, marketing, leasing, maintenance and day-to-day operation of the various phases of the project. Additionally, we will be responsible for the development of the master plan for the project with our input and will submit it for our review and approval. We and Cordish have made initial cash contributions of $250,000 each and could be required to make additional contributions to a maximum of $2.0 million ($1.0 million per member) at the request of the managing member. We have agreed to contribute land to the joint venture for the project. While we hold a 50% variable interest in the joint venture, we are not the primary beneficiary; as such the investment in the joint venture is accounted for using the equity method. We will participate evenly with Cordish in the profits and losses of the joint venture, which is included in loss from unconsolidated affiliates on the Consolidated Statements of Income.

Dispositions

On February 28, 2018, we entered into definitive agreements to sell substantially all of the assets and liabilities of Presque Isle Downs and Vicksburg to Churchill Downs Incorporated (“CDI”). Under the terms of the agreements, CDI agreed to purchase Presque Isle Downs for cash consideration of approximately $178.9 million and Vicksburg for cash consideration of approximately $50.6 million, in each case subject to a customary working capital adjustment. In conjunction with the classification of Vicksburg’s operations as assets held for sale at March 31, 2018 as a result of the announced sale to CDI, an impairment charge totaling $9.8 million was recorded due to the carrying value exceeding the estimated net sales proceeds.


The definitive agreements provided that the dispositions were subject to receipt of required regulatory approvals, termination of the waiting period under the Hart-Scott-Rodino Act and other customary closing conditions, including, in the case of Presque Isle Downs, the prior closing of the sale of Vicksburg or the entry into an agreement to acquire another asset of ours. On May 7, 2018, we and CDI each received a Request for Additional Information and Documentary Materials, often referred to as a “Second Request,” from the Federal Trade Commission in connection with its review of the Vicksburg acquisition.

On July 6, 2018, in consideration of the time and expense needed to reply to the Second Request, the Company and CDI entered into a termination agreement and release pursuant to which the parties agreed to terminate the asset purchase agreement with respect to Vicksburg and to enter into an asset purchase agreement pursuant to which CDI would acquire and assume the rights and obligations to operate Nemacolin (the “Vicksburg Termination Agreement”). The Vicksburg Termination Agreement also provided that CDI would pay us a $5.0 million termination fee upon execution of a definitive agreement with respect to the Nemacolin transaction.  On August 10, 2018, we entered into a definitive agreement to sell substantially all of the assets and liabilities of Nemacolin to CDI.  Under the terms of the agreement, CDI agreed to purchase Nemacolin for cash consideration of approximately $0.1 million, subject to a customary working capital adjustment.

As a result of the agreement to sell Nemacolin, an impairment charge of $3.8 million for the year ended December 31, 2018 was recorded due to the carrying value of the net property and equipment being sold exceeding the estimated net sales proceeds.

We closed on the sale of Presque Isle Downs on January 11, 2019. We expect to close on the sale of Nemacolin in the first quarter of 2019, subject to satisfaction of closing conditions, including receipt of Pennsylvania regulatory approvals.

Reportable Segments

The executive decision maker of our company reviews operating results, assesses performance and makes decisions on a “significant market” basis. Our management views each of its properties as an operating segment. Operating segments are aggregated based on their similar economic characteristics, types of customers, types of services and products provided, the regulatory environments in which they operate, and their management and reporting structure. Prior to our acquisition of Isle, our principal operating activities occurred in three geographic regions: Nevada, Louisiana and parts of the eastern United States. We aggregated our operations into three reportable segments based onFollowing the similar characteristics ofIsle Acquisition, the operating segments within the regions in which they operated as follows:

Segment

Property

State

Nevada

Eldorado Reno

Nevada

Silver Legacy

Nevada

Circus Reno

Nevada

Louisiana

Eldorado Shreveport

Louisiana

Eastern

Presque Isle Downs

Pennsylvania

Scioto Downs

Ohio

Mountaineer

West Virginia

Following our acquisition of Isle, ourCompany’s principal operating activities expanded and now occuroccurred in four geographic regions and reportable segments: West, Midwest, South and East. Following the Tropicana Acquisition and Elgin Acquisition, an additional segment, Central, was added increasing our reportable segments based on the similar characteristics of the operating segments within the regions in which they operate. The following table summarizes our current segments:to five.

Segment

Property

State

West

Eldorado Reno

Nevada

Silver Legacy

Nevada

Circus Reno

Nevada

Isle Black Hawk

Colorado

Lady Luck Black Hawk

Colorado

Midwest

Waterloo

Iowa

Bettendorf

Iowa

Boonville

Missouri

Cape Girardeau

Missouri

Caruthersville

Missouri

Kansas City

Missouri

South

Pompano

Florida

Eldorado Shreveport

Louisiana

Lake Charles

Louisiana

Lula

Mississippi

Vicksburg

Mississippi

East

Presque Isle Downs

Pennsylvania

Nemacolin

Pennsylvania

Scioto Downs

Ohio

Mountaineer

West Virginia

Presentation of Financial Information

The financial information included in this Item 7 for periods prior to our acquisitionacquisitions of Isle, Elgin, and Tropicana are those of ERI and its subsidiaries. The presentation of information herein for periods prior to our acquisitionacquisitions of Isle, Elgin and Tropicana and after our acquisition of Isle, Elgin and Tropicana are not fully comparable because the results of operations for Isle, Elgin and Tropicana are not included for periods prior to ourtheir respective acquisition of Isle. dates.

Summary financial results of Isle for the three and nine months ended January 22, 2017 are included in Isle’s Quarterly Report on Form 10-Q as filed with the Securities and Exchange Commission (‘‘SEC’’). In conjunction with our acquisition of Isle, Isle is no longer required to file quarterly and annual reports with the SEC and terminated its registration on May 11, 2017.


The presentationSummary financial results of information hereinTropicana for periods prior tothe three and after six months ended June 30, 2018 are included in Tropicana’s Quarterly Report on Form 10-Q as filed with the SEC. In conjunction with our acquisition of Tropicana, Tropicana is no longer required to file quarterly and annual reports with the Reno properties are not fully comparable because the results of operations for Circus Reno are not included for periods prior to our acquisition of the Reno propertiesSEC and the results of operations of the Silver Legacy Joint Venture were not consolidated prior to our acquisition of the Reno properties.terminated its registration on October 1, 2018.

Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to provide information to assist in better understanding and evaluating our financial condition and results of operations. Our historical operating results may not be indicative of our future results of operations because of these factors and the changing competitive landscape in each of our markets, as well as by factors discussed elsewhere herein. We recommend that you read this MD&A in conjunction with our audited consolidated financial statements and the notes to those statements included in this Annual Report on Form 10-K.


The following table summarizes our segments as of December 31, 2018 and reporting periods based on acquisition dates:

Segment

Property

Date Acquired

State

West

Eldorado Reno

(a)

Nevada

Silver Legacy

(a)

Nevada

Circus Reno

(a)

Nevada

MontBleu

October 1, 2018

Nevada

Laughlin

October 1, 2018

Nevada

Isle Black Hawk

May 1, 2017

Colorado

Lady Luck Black Hawk

May 1, 2017

Colorado

Midwest

Waterloo

May 1, 2017

Iowa

Bettendorf

May 1, 2017

Iowa

Boonville

May 1, 2017

Missouri

Cape Girardeau

May 1, 2017

Missouri

Caruthersville

May 1, 2017

Missouri

Kansas City

May 1, 2017

Missouri

South

Pompano

May 1, 2017

Florida

Eldorado Shreveport

(a)

Louisiana

Lake Charles

May 1, 2017

Louisiana

Baton Rouge

October 1, 2018

Louisiana

Lula

May 1, 2017

Mississippi

Vicksburg

May 1, 2017

Mississippi

Greenville

October 1, 2018

Mississippi

East

Presque Isle Downs

(a)

Pennsylvania

Nemacolin

May 1, 2017

Pennsylvania

Scioto Downs

(a)

Ohio

Mountaineer

(a)

West Virginia

Trop AC

October 1, 2018

New Jersey

Central

Elgin

August 7, 2018

Illinois

Lumière

October 1, 2018

Missouri

Evansville

October 1, 2018

Indiana

(a)

Property was aggregated into segment prior to January 1, 2016.

Key Performance Metrics

Our primary source of revenue is generated by our gaming operations, but we use our hotels, restaurants, bars, entertainment, retail shops, racing and other services to attract customers to our properties. Our operating results are highly dependent on the volume of customers visiting and staying at our properties. Key performance metrics include volume indicators such as table games drop and slot handle, which refer to amounts wagered by our customers. The amount of volume we retain, which is not fully controllable by us, is recognized as casino revenues and is referred to as our win or hold. In addition, hotel occupancy and price per room designated by average daily rate (“ADR”) are key indicators for our hotel business. Our calculation of ADR consists of the average price of occupied rooms per day including the impact of resort fees and complimentary rooms. Complimentary room rates are determined based on an analysis of retail or cash rates for each customer segment and each type of room product to estimate complimentary rates which are consistent with retail rates. Complimentary rates are reviewed at least annually and on an interim basis if there are significant changes in market conditions. Complimentary rooms are treated as occupied rooms in our calculation of hotel occupancy.


Significant Factors Impacting Financial Results

The following summary highlights the significant factors impacting our financial results during the years ended December 31, 2018, 2017 2016 and 2015.2016.

Isle Acquisition Our results of continuing operations for the yearyears ended December 31, 2018 and 2017 include incremental revenues and expenses for eight months (May 2017 through December 2017) attributable to the thirteen13 properties we acquired in our acquisition of Isle.

Isle on May 1, 2017. Transaction (credits) expenses related to our acquisition of Isle for legal, accounting, financial advisory services, severance, stock awards and other costs totaled $92.8 million and $8.6$(1.4) million for the years endingyear ended December 31, 20172018 and 2016, respectively.$92.8 million for the year ended December 31, 2017.

Elgin Acquisition – Our results of operations for the year ended December 31, 2018 include incremental revenues and expenses for the period of August 7, 2018 through December 31, 2018 attributable to Elgin. Transaction expenses related to our acquisition of Elgin totaled $3.9 million for the year ended December 31, 2018.

Tropicana Acquisition – Our results of operations for the year ended December 31, 2018 include incremental revenues and expenses attributable to the seven properties we acquired in our acquisition of Tropicana on October 1, 2018. Transaction expenses related to our acquisition of Tropicana totaled $18.3 million for the year ended December 31, 2018.

Master Lease – We accounted for the Master Lease with GLPI as a direct financing obligation effective October 1, 2018. As a result, we recorded minimum lease payments and amortization of the direct financing obligation totaling $24.4 million as interest expense during the year ended December 31, 2018.

Lake Charles Terminated Sale On August 22, 2016, Isle entered into an agreement to sell its casino and hotel property in Lake Charles, Louisiana, for $134.5 million, subject to a customary purchase price adjustment, to an affiliate of Laguna Development Corporation, a Pueblo of Laguna-owned business based in Albuquerque, New Mexico. On November 21, 2017, we terminated the agreement. The closing of the transaction was subject to certain closing conditions, including obtaining certain gaming approvals, and was to occur on or before the termination date, which had been extended by the parties to November 20, 2017. The buyer did not obtain the required gaming approvals prior to the termination date, and pursuant to the terms of the agreement, we retained the $20.0 million deposit. The $20.0 million forfeited deposit was forfeited upon termination of the agreement and recorded as operating income onin the accompanying statementsfourth quarter of income as “Proceeds from Terminated Sale.”2017.

In previous periods prior to the termination of the agreement, the operations of Lake Charles have beenwere classified as discontinued operations and as an asset held for sale. As a result of the termination of the sale in the fourth quarter of 2017, Lake Charles iswas no longer classified as an asset held for sale and accountedas discontinued operations.

Dispositions – The sales of Presque Isle Downs and Nemacolin met the requirements for presentation as assets held for sale under generally accepted accounting principles. However, they did not meet the requirements for presentation as discontinued operations and are included in income from continuing operations for the year ended December 31, 2018.

In conjunction with the classification of Vicksburg’s operations as assets held for sale at March 31, 2018 as a result of the announced sale to CDI, an impairment charge totaling $9.8 million was recorded due to the carrying value exceeding the estimated net sales proceeds. Effective July 6, 2018, the sale of Vicksburg was terminated, and Vicksburg was no longer presented as an asset held for sale as of September 30, 2018. In connection with this termination, CDI paid us a $5.0 million termination fee, which is included in our results of operationsoperating income for the eight-month periodyear ended December 31, 2018.

On August 10, 2018, we entered into an agreement to sell our rights and obligations to operate Nemacolin. Due to the carrying value of the property and equipment being sold exceeding the estimated net sales proceeds, we recorded an impairment charge for the year ended December 31, 2018 totaling $3.8 million related to Nemacolin.

The sale of Presque Isle Downs closed on January 11, 2019 and the sale of Nemacolin is expected to close in in the first quarter of 2019.

Isle Debt Refinancing – In connection with the Isle Acquisition, we completed a debt financing transaction comprised of: (i) a senior secured credit facility in an aggregate principal amount of $1.75 billion with a term loan facility of $1.45 billion and revolving credit facility of $300.0 million and (ii) $375.0 million of 6.0% senior notes due 2025. The proceeds of such borrowings were used to pay the cash portion of the consideration payable in the Isle Merger, refinance all of Isle’s existing credit facilities, redeem or otherwise repurchase all of Isle’s senior and senior subordinated notes, refinance our existing credit facility and pay transaction fees and expenses related to the foregoing. We recognized a loss totaling $27.3 million for the year ended December 31, 2017 as a result of the Isle debt refinancing transaction (See “Liquidity and Capital Resources” for more information related to the debt refinancing).


Add-on Notes – On September 13, 2017, we issued an additional $500.0 million in aggregate principal amount of 6.0% senior notes due 2025 at an issue price equal to 105.5% of the principal amount. We used the proceeds of the offering to repay all of the outstanding borrowings under the revolving credit facility totaling $78.0 million and used the remainder to repay outstanding borrowings totaling $444.5 million under the term loan plus related accrued interest. We recognized a loss of $11.1 million as a result of the issuance of additional debt and retirement of existing debt for the year ended December 31, 2017.

Tropicana Financing – On September 20, 2018, we issued $600.0 million in aggregate principal amount of 6.0% senior notes due 2026. The proceeds from the date we acquired Isle throughnotes were used to fund the Tropicana Acquisition which closed on October 1, 2018. We incurred $10.1 million of incremental interest expense on these notes for the year ended December 31, 2017.2018.

Income TaxesTax Cuts and Jobs Act – On December 22, 2017, the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act (the “Tax Act”). The Tax Act makesmade broad and complex changes to the U.S. tax code, including, but not limited to, reducing the U.S. federal corporate tax rate from 35% to 21%. In connection with our initial analysis of the impact of the Tax Act, for certain of our net deferred tax liabilities, we have recorded a decrease of $112.4$111.9 million, net of the related change in valuation allowance, with a corresponding net adjustment to deferred income tax benefit for the year ending December 31, 2017 as a result of the corporate rate reduction resulting in a positive impact on net income.


Debt Refinancing – In connection with our acquisition of Isle, we completed a new debt financing transaction. The proceeds of the new borrowings were used to pay the cash portion of the consideration payable in the acquisition of Isle, refinance all of Isle’s existing credit facilities, redeem or otherwise repurchase all of Isle’s senior and senior subordinated notes, refinance our existing credit facility and pay transaction fees and expenses. In addition, we recognized a loss totaling $27.3 million for the year ended December 31, 2017 as a result of the debt refinancing transaction (See “Liquidity and Capital Resources” for more information related to the debt refinancing).

On September 13, 2017, we issued an additional $500 million in aggregate principal amount of 6% Senior Notes at an issue price equal to 105.5% of the principal amount. We used the proceeds of the offering to repay all of the outstanding borrowings under the new revolving credit facility totaling $78.0 million and used the remainder to repay outstanding borrowings totaling $444.5 million under the new term loan plus related accrued interest. We recognized a loss of $11.1 million as a result of the issuance of additional debt and retirement of existing debt.

Impairment Charges – During the fourth quarter ofOn October 1, 2017 we conducted annual impairment tests of our intangible assets. Based on lesslower than expected operating performance and projected future operating results, it was determined that the value of goodwill and/or trade names associated with our Lake Charles, Vicksburg and Lula reporting units were impaired resulting in impairment charges totaling $38.0 million recorded infor the current year.year ended December 31, 2017.

Severe Weather – During the third quarter of 2017, Hurricanes Harvey and Irma negatively impacted our South region, specifically our Pompano, Lake Charles and Eldorado Shreveport properties, and made travel to those properties impossible or difficult. While Pompano did not sustain any major physical damage, we incurred incremental expenses as a result of the storms and were forced to close the casino for four days and experienced disruption to our business for a longer period of time.

Our West segment’s operations are subject to seasonal variation, with our lowest business volume generally occurring during the winter months. The northern Nevada region experienced record snowfall and severe weather conditions, including major snow storms during eleven of the fourteen weekends in the 2017 first quarter, making travel to Reno from northern California, our main feeder market, difficult or impossible due to road closures. As a result, there was a significant adverse effect on business levels, especially hotel occupancy and gaming volume, during the first quarter of 2017, and our operating performance for the year ended December 31, 2017 compared to 2016.

Execution of Synergies and Cost Savings ProgramPrograms – We continue to identify areas to improve property level and consolidated margins through operating and cost efficiencies and exercising financial discipline throughout the company without impacting the guest experience. In addition to cost savings relating to duplicative executive compensation, legal and accounting fees and other corporate expenses that have been eliminated as a result of our acquisitions, we have achieved savings in marketing, food and beverage costs, selling, general and administrative expenses, and other operating departments as a result of operating efficiencies and purchasing power of the combined Eldorado organization.

Property Enhancement Capital Expenditures – Property enhancement initiatives and targeted investments that improve our guests’ experiences and elevate our properties’ overall competitiveness in their markets continued throughout 2016, 2017 and into 2017. In 2015 and 2016, major projects included the opening of Brew Brothers at Presque Isle Downs and Scioto Downs along with a second smoking patio at Scioto Downs.2018.

Our master capital plan initiatedAs part of the continuing evolution of the Reno tri-properties, we built a new 21,000 square foot spa at Silver Legacy which opened in 2016early October 2018. We have substantially renovated every room at EldoradoCircus Reno and will start the first phase of renovations of 400 rooms at Silver Legacy and Circus Reno (the “Tri-Properties”) continued throughout 2017. As42 high-end suites at Eldorado in the second half of December 31, 2017,2019. In Black Hawk we have completed upgradesexpect to nearly 1,000renovate all 402 hotel rooms and suites, updated food and beverage operations acrossduring the facilitiesfirst half of 2019. In addition, our joint venture with eight new or redesigned restaurants, cafes or bars, renovated the Carnival Midway, created new public spaces in all three properties and openedCordish continues making progress on development plans of a new poker roomworld-class, mixed-use entertainment and sports book. hospitality destination anchored by our Isle Casino Racing Pompano Park.

A 118-room Hampton Inn Hotel at Scioto Downs developed by a third party opened in March 2017 and since opening has driven visitation and spend at the property.

With the completion of our acquisition of Isle, we continue to evaluate capital improvement plans across the newly acquired properties and plan upgrades to more than 1,200 hotel rooms and add a spa at our Black Hawk properties and Brew Brothers branded outlets at certain Midwest properties in 2018.

Circus Reno/Silver Legacy PurchaseIn conjunction with the acquisition of the Reno properties in November 2015, we paid $80.2 million in cash, comprised of the $72.5 million purchase price plus $7.7 million in estimated working capital adjustments and the assumption of the amounts outstanding under Silver Legacy’s senior secured term loan facility. An additional $0.5 million was subsequently paid representing the final working capital adjustment. We funded the purchase price for our acquisition of the Reno properties and repaid the borrowings outstanding under the Silver Legacy credit facility using a portion of the proceeds from the sale of our 7% senior notes, borrowings under our revolving credit facility and cash on hand. We recorded a $35.6 million gain related to the valuation of our pre-acquisition investment in the Silver Legacy Joint Venture and incurred acquisition costs totaling $2.5 million in 2015. We incurred an additional $0.6 million in acquisition charges in 2016. In 2015, we also expensed fees totaling $0.6 million related to our equity offering initially intended to fund our


acquisition of the Reno properties. These fees were expensed as a result of our election to fund the final component of our acquisition of the Reno properties with existing revolver capacity in lieu of an equity offering.

New Regulation Effective January 1, 2016, the Ohio Lottery Commission enacted new regulation which resulted in the establishment of a $1.0 million progressive slot liability and a corresponding decrease in net slot win for the year ended December 31, 2016. The changes are non-cash and related to jackpots established in prior years. The net non-cash impact to Scioto Down’s gaming revenues and operating income was $1.0 million and $0.6 million, respectively for the year ended December 31, 2016, respectively.2016.


Results of Operations

The following table highlights the results of our operations (dollars in thousands):

 

 

Year Ended

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

Change %

 

 

 

 

December 31,

 

 

Change %

 

 

 

2017

 

 

2016

 

 

2015

 

 

2017 vs 2016

 

 

 

2016 vs 2015

 

 

 

 

2018

 

 

2017

 

 

2016

 

 

2018 vs 2017

 

 

 

2017 vs 2016

 

 

Net revenues

 

$

 

1,473,504

 

 

$

 

892,896

 

 

$

 

719,784

 

 

 

65.0

 

%

 

 

24.1

 

%

 

 

$

 

2,056,007

 

 

$

 

1,480,798

 

 

$

 

900,465

 

 

 

38.8

 

%

 

 

64.4

 

%

Operating income

 

 

 

94,869

 

 

 

 

89,118

 

 

 

 

72,516

 

 

 

6.5

 

%

 

 

22.9

 

%

 

 

 

 

310,103

 

 

 

 

94,810

 

 

 

 

88,700

 

 

 

227.1

 

%

 

 

6.9

 

%

Net income

 

 

 

73,940

 

 

 

 

24,802

 

 

 

 

114,183

 

 

 

198.1

 

%

 

 

(78.3

)

%

 

 

 

 

95,235

 

 

 

 

73,380

 

 

 

 

24,527

 

 

 

29.8

 

%

 

 

199.2

 

%

 

Operating Results.  Including incremental Isle, Elgin and Tropicana net revenues totaling $575.5 million generated following their respective acquisition dates, net revenues increased 38.8% for the year ended December 31, 2018 compared to 2017. Excluding incremental Isle, Elgin and Tropicana net revenues, net revenues remained flat for the year ended December 31, 2018 compared to 2017.

Isle contributed $599.6$600.1 million of incremental net revenues from the date we acquired Isle on May 1, 2017 through December 31, 2017 consisting primarily of gaming revenues. Including thethese incremental Isle net operating revenues, net revenues increased 65.0%64.4% for the year ended December 31, 2017 compared to 2016. Excluding these incremental Isle net revenues, net revenues declined 2.1%2.2% for the year ended December 31, 2017 compared to 2016, primarily due to decreased revenues associated with severe weather during the first and third quarters of 2017.

Net revenues increased 24.1% in 2016For the year ended December 31, 2018 compared to 2015 primarily2017, operating income increased 227.1% mainly due to incremental revenues attributableoperating income contributed by Isle, Elgin and Tropicana following their respective acquisition dates. Incremental operating income totaling $80.7 million represents operating income for four months of operations for Isle, five months of operations for Elgin and three months of operations for Tropicana. Excluding the incremental operating income, operating income rose 141.9% for the year ended December 31, 2018 compared to the acquisition of the Reno properties.2017 due to margin improvement resulting from synergies and departmental operating efficiencies, a $34.2 million decrease in impairment charges and a $71.9 million decline in transaction expenses. These increases in net revenuesoperating income for the year ended December 31, 2018 compared to 2017 were partially offset by decreases in net revenues in the South and East segments, which were mainly driven by declines at Mountaineer, in 2016 compared to 2015 due to lower casino revenues, attributable to a competitive opening in one of our feeder markets.higher depreciation associated with additional assets.

Operating income increased 6.5%6.9% for the year ended December 31, 2017 compared to 2016. This increase was primarily due to $82.3 million of incremental operating income contributed by Isle for the period from the date we acquired Isle throughyear ended December 31, 2017 and a $20.0 million deposit recorded as operating income in conjunction with the termination of the sale our Lake Charles property. These increases were partially offset by the $83.6 million increase in transaction expenses associated with our acquisition of Isle and the $38.0 million impairment charge recorded in 2017 to reduce the carrying value of goodwill and/or trade names related to our Lake Charles, Lula and Vicksburg reporting units.

OperatingFor the year ended December 31, 2018 compared to 2017, net income increased 22.9% in 2016 compared to 201529.8% due to higher net revenuesthe same factors impacting operating income combined with improved operating marginsthe $38.4 million loss on the early retirement of debt for the year ended December 31, 2017 associated with company-wide cost savings initiatives and property enhancement capital expenditures.our refinancing completed in May 2017. These increases in operating income were partially offset by incremental depreciationhigher interest expense for the year ended December 31, 2018 compared to 2017 resulting from the acquisitionincreased debt and amortization of the Reno properties along with higher acquisition costsdirect financing obligation associated with the Master Lease following our acquisitionacquisitions. Additionally, the increase in our tax provision for the year ended December 31, 2018 compared to 2017 due to the favorable impact of Isle which was announcedthe Tax Act in September of 2016.2017 also partially offset the increases in net income.

Net income increased 198.1%199.2% in 2017 compared to 2016 primarily due to the $112.4$111.9 million net adjustment to our deferred income tax benefit for the year ending December 31, 2017 as a result of the aforementioned corporate tax rate reduction due to the Tax Act, combined with the other factors impacting operating income. This increase was partially offset by higher interest expense resulting from the issuance of new debt and the loss on the early retirement of debt recorded in 2017.

Net income decreased 78.3% in 2016 compared to 2015 despite the increase in operating income. This decline was primarily driven by a $35.6 million gain related to the valuation of the Silver Legacy Joint Venture in conjunction with the acquisition of the Reno properties combined with a $69.6 million benefit for income taxes recorded in 2015. Additionally, net income in 2016 was impacted by transaction expenses totaling $9.2 million, primarily related to our acquisition of Isle, a $0.8 million loss on the sale and disposal of a building and equipment related to the closure of a detached fitness center facility at Mountaineer and incremental depreciation associated with assets purchased in the acquisition of the Reno properties. These declines in net income were partially offset by a $10.6 million decrease in interest expense in 2016 resulting from our refinancing in July 2015 and significant debt reductions throughout 2016.


Net Revenues and Operating Income

The following table highlights our net revenues and operating income (loss) by reportable segment (dollars in thousands):

 

 

Net Revenues for the Year Ended December 31,

 

 

Operating Income (Loss) for the Year Ended December 31,

 

 

 

Net Revenues

for the Year Ended December 31,

 

 

 

Operating Income (Loss)

for the Year Ended December 31,

 

 

2017

 

 

2016

 

 

2015

 

 

2017

 

 

2016

 

 

2015

 

 

 

2018

 

 

2017

 

 

2016

 

 

2018

 

 

2017

 

 

2016

 

West

 

$

 

405,202

 

 

$

 

321,922

 

 

$

 

127,802

 

 

$

 

66,329

 

 

$

 

41,620

 

 

$

 

13,989

 

 

 

$

 

483,532

 

 

$

 

410,319

 

 

$

 

327,541

 

 

$

 

84,548

 

 

$

 

66,108

 

 

$

 

41,451

 

Midwest

 

 

 

268,385

 

 

 

 

 

 

 

 

 

 

 

 

62,051

 

 

 

 

 

 

 

 

 

 

 

 

 

397,008

 

 

 

 

268,879

 

 

 

 

 

 

 

 

105,809

 

 

 

 

62,071

 

 

 

 

 

South

 

 

336,709

 

 

 

131,496

 

 

 

136,342

 

 

 

3,671

 

 

 

23,378

 

 

 

21,423

 

 

 

 

 

461,181

 

 

 

338,259

 

 

 

133,557

 

 

 

64,851

 

 

 

3,680

 

 

 

23,378

 

East

 

 

462,702

 

 

 

439,478

 

 

 

455,640

 

 

 

67,968

 

 

 

53,610

 

 

 

56,491

 

 

 

 

 

571,272

 

 

 

462,835

 

 

 

439,367

 

 

 

97,963

 

 

 

68,101

 

 

 

53,361

 

Central

 

 

 

 

142,485

 

 

 

 

 

 

 

 

 

24,240

 

 

 

 

 

 

 

Corporate

 

 

 

506

 

 

 

 

 

 

 

 

 

 

 

 

(105,150

)

 

 

 

(29,490

)

 

 

 

(19,387

)

 

 

 

 

529

 

 

 

 

506

 

 

 

 

 

 

 

 

(67,308

)

 

 

 

(105,150

)

 

 

 

(29,490

)

Total

 

$

 

1,473,504

 

 

$

 

892,896

 

 

$

 

719,784

 

 

$

 

94,869

 

 

$

 

89,118

 

 

$

 

72,516

 

 

 

$

 

2,056,007

 

 

$

 

1,480,798

 

 

$

 

900,465

 

 

$

 

310,103

 

 

$

 

94,810

 

 

$

 

88,700

 


Year Ended December 31, 2018 Compared to the Year Ended December 31, 2017

Net revenues and operating expenses were as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

2017

 

 

Variance

 

 

Change

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming and Pari-Mutuel Commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

 

$

 

230,571

 

 

$

 

186,779

 

 

$

 

43,792

 

 

 

23.4

 

%

Midwest

 

 

 

 

345,499

 

 

 

 

231,366

 

 

 

 

114,133

 

 

 

49.3

 

%

South

 

 

 

 

375,748

 

 

 

 

268,680

 

 

 

 

107,068

 

 

 

39.8

 

%

East

 

 

 

 

485,047

 

 

 

 

412,202

 

 

 

 

72,845

 

 

 

17.7

 

%

Central

 

 

 

 

116,526

 

 

 

 

 

 

 

 

116,526

 

 

 

100.0

 

%

Total Gaming and Pari-Mutuel Commissions

 

 

 

 

1,553,391

 

 

 

 

1,099,027

 

 

 

 

454,364

 

 

 

41.3

 

%

Non-gaming:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

 

 

 

252,961

 

 

 

 

223,540

 

 

 

 

29,421

 

 

 

13.2

 

%

Midwest

 

 

 

 

51,509

 

 

 

 

37,513

 

 

 

 

13,996

 

 

 

37.3

 

%

South

 

 

 

 

85,433

 

 

 

 

69,579

 

 

 

 

15,854

 

 

 

22.8

 

%

East

 

 

 

 

86,225

 

 

 

 

50,633

 

 

 

 

35,592

 

 

 

70.3

 

%

Central

 

 

 

 

25,959

 

 

 

 

 

 

 

 

25,959

 

 

 

100.0

 

%

Corporate

 

 

 

 

529

 

 

 

 

506

 

 

 

 

23

 

 

 

4.5

 

%

Total Non-gaming

 

 

 

 

502,616

 

 

 

 

381,771

 

 

 

 

120,845

 

 

 

31.7

 

%

Total Net Revenues

 

 

 

 

2,056,007

 

 

 

 

1,480,798

 

 

 

 

575,209

 

 

 

38.8

 

%

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming and Pari-Mutuel Commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

 

 

 

86,622

 

 

 

 

73,304

 

 

 

 

13,318

 

 

 

18.2

 

%

Midwest

 

 

 

 

141,641

 

 

 

 

96,989

 

 

 

 

44,652

 

 

 

46.0

 

%

South

 

 

 

 

180,325

 

 

 

 

134,661

 

 

 

 

45,664

 

 

 

33.9

 

%

East

 

 

 

 

286,202

 

 

 

 

256,135

 

 

 

 

30,067

 

 

 

11.7

 

%

Central

 

 

 

 

54,499

 

 

 

 

 

 

 

 

54,499

 

 

 

100.0

 

%

Total Gaming and Pari-Mutuel Commissions

 

 

 

 

749,289

 

 

 

 

561,089

 

 

 

 

188,200

 

 

 

33.5

 

%

Non-gaming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

 

 

 

151,211

 

 

 

 

141,510

 

 

 

 

9,701

 

 

 

6.9

 

%

Midwest

 

 

 

 

30,951

 

 

 

 

26,271

 

 

 

 

4,680

 

 

 

17.8

 

%

South

 

 

 

 

56,607

 

 

 

 

49,280

 

 

 

 

7,327

 

 

 

14.9

 

%

East

 

 

 

 

51,536

 

 

 

 

35,518

 

 

 

 

16,018

 

 

 

45.1

 

%

Central

 

 

 

 

15,998

 

 

 

 

 

 

 

 

15,998

 

 

 

100.0

 

%

Total Non-gaming

 

 

 

 

306,303

 

 

 

 

252,579

 

 

 

 

53,724

 

 

 

21.3

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketing and promotions

 

 

 

 

106,161

 

 

 

 

83,174

 

 

 

 

22,987

 

 

 

27.6

 

%

General and administrative

 

 

 

 

349,598

 

 

 

 

241,037

 

 

 

 

108,561

 

 

 

45.0

 

%

Corporate

 

 

 

 

46,632

 

 

 

 

30,739

 

 

 

 

15,893

 

 

 

51.7

 

%

Impairment charges

 

 

 

 

13,602

 

 

 

 

38,016

 

 

 

 

(24,414

)

 

 

(64.2

)

%

Depreciation and amortization

 

 

 

 

157,429

 

 

 

 

105,891

 

 

 

 

51,538

 

 

 

48.7

 

%

Total Operating Expenses

 

 

$

 

1,729,014

 

 

$

 

1,312,525

 

 

$

 

416,489

 

 

 

31.7

 

%

Gaming Revenues and Pari-Mutuel Commissions.  For the year ended December 31, 2018 compared to 2017, Isle, Elgin and Tropicana contributed $454.7 million of gaming and pari-mutuel commissions driving a 41.3% year over year increase. Excluding these incremental revenues, gaming and pari-mutuel commissions were flat for the year ended December 31, 2018 compared to 2017.

Non-gaming Revenues.  For the year ended December 31, 2018 compared to 2017, Isle, Elgin and Tropicana contributed $121.0 million of incremental non-gaming revenues resulting in an increase of 31.7% year over year. Excluding these incremental revenues, non-gaming revenues for the year ended December 31, 2018 compared to 2017 remained flat.


Gaming Expenses and Pari-Mutuel Commissions.  For the year ended December 31, 2018 compared to 2017, Isle, Elgin and Tropicana contributed $197.5 million of incremental gaming and pari-mutuel commissions resulting in an increase of 33.5% year over year. Excluding these incremental expenses, gaming and pari-mutuel commissions declined 1.7% for the year ended December 31, 2018 compared to 2017 mainly due to savings initiatives targeted at reducing variable expenses. Successful efforts to control costs and maximize departmental profit across all segments also drove the margin improvements for the year ended December 31, 2018 compared to 2017.

Non-gaming Expenses. For the year ended December 31, 2018 compared to 2017, Isle, Elgin and Tropicana contributed $74.2 million of incremental non-gaming expenses resulting in an increase of 21.3% year over year. Excluding incremental expenses, non-gaming expenses declined 8.1% for the year ended December 31, 2018 compared to 2017. This decrease was attributable to continued efforts to reduce variable costs with a focus on labor, food and beverage cost of sales, marketing spend and synergies achieved via company-wide purchasing consolidation programs.

Marketing and Promotions Expenses.  For the year ended December 31, 2018 compared to 2017, Isle, Elgin and Tropicana contributed $35.6 million of incremental marketing and promotions expenses resulting in an increase of 27.6% year over year. Excluding these incremental expenses, marketing and promotions declined 15.1% for the year ended December 31, 2018 compared to 2017 mainly due to synergies achieved via the elimination or consolidation of certain marketing contracts and company-wide reductions in marketing, direct mail and promotional spend.

General and Administrative Expenses.  Isle, Elgin and Tropicana contributed $114.8 million of incremental general and administrative expenses for the year ended December 31, 2018 compared to 2017 resulting in an increase of 45.0% year over year. Excluding these incremental expenses, general and administrative expenses declined 2.6% for the year ended December 31, 2018 compared to 2017 primarily due to the centralization of certain corporate services provided to our properties and realized savings.

Corporate Expenses.  For the year ended December 31, 2018 compared to 2017, corporate expenses increased $15.9 million, a 51.7% increase year over year, due to higher payroll and other expenses associated with additional corporate costs, including stock compensation expense, associated with growth related to our acquisitions.

Impairment Charges. Based on the pending disposition, we recorded an impairment charge for the year ended December 31, 2018 totaling $3.8 million related to our Nemacolin property. Additionally, in conjunction with the classification of Vicksburg’s operations as assets held for sale, we recorded an impairment charge totaling $9.8 million.

Depreciation and Amortization Expense.  Isle, Elgin and Tropicana contributed $50.1 million of incremental depreciation and amortization expense for the year ended December 31, 2018 resulting in an increase of 48.7% over 2017.  Excluding the incremental expense, depreciation and amortization expense rose 1.3% for the year ended December 31, 2018 compared to 2017 mainly due to asset additions at our three Reno properties.


Year Ended December 31, 2017 Compared to the Year Ended December 31, 2016

Net revenues and operating expenses were as follows (dollars in thousands):

 

 

Year Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

2016

 

 

Variance

 

 

Percent

 

 

 

 

2017

 

 

2016

 

 

Variance

 

 

Change

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming and Pari-Mutuel Commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

 

250,463

 

 

$

 

173,439

 

 

$

 

77,024

 

 

 

44.4

 

%

 

 

$

 

186,779

 

 

$

 

121,623

 

 

$

 

65,156

 

 

 

53.6

 

%

Midwest

 

 

249,268

 

 

 

 

 

 

 

249,268

 

 

 

100.0

 

%

 

 

 

 

231,366

 

 

 

 

 

 

 

 

231,366

 

 

 

100.0

 

%

South

 

 

 

312,727

 

 

 

 

121,046

 

 

 

 

191,681

 

 

 

158.4

 

%

 

 

 

 

268,680

 

 

 

 

92,108

 

 

 

 

176,572

 

 

 

191.7

 

%

East

 

 

 

430,216

 

 

 

 

407,128

 

 

 

 

23,088

 

 

 

5.7

 

%

 

 

 

 

412,202

 

 

 

 

386,284

 

 

 

 

25,918

 

 

 

6.7

 

%

Central

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

%

Total Gaming and Pari-Mutuel Commissions

 

 

 

1,242,674

 

 

 

 

701,613

 

 

 

 

541,061

 

 

 

77.1

 

%

 

 

 

 

1,099,027

 

 

 

 

600,015

 

 

 

 

499,012

 

 

 

83.2

 

%

Non-gaming:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

 

 

211,000

 

 

 

 

193,529

 

 

 

 

17,471

 

 

 

9.0

 

%

 

 

 

 

223,540

 

 

 

 

205,918

 

 

 

 

17,622

 

 

 

8.6

 

%

Midwest

 

 

 

37,642

 

 

 

 

 

 

 

 

37,642

 

 

 

100.0

 

%

 

 

 

 

37,513

 

 

 

 

 

 

 

 

37,513

 

 

 

100.0

 

%

South

 

 

 

64,998

 

 

 

 

37,937

 

 

 

 

27,061

 

 

 

71.3

 

%

 

 

 

 

69,579

 

 

 

 

41,449

 

 

 

 

28,130

 

 

 

67.9

 

%

East

 

 

 

49,769

 

 

 

 

50,117

 

 

 

 

(348

)

 

 

(0.7

)

%

 

 

 

 

50,633

 

 

 

 

53,083

 

 

 

 

(2,450

)

 

 

(4.6

)

%

Central

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

%

Corporate

 

 

 

506

 

 

 

 

 

 

 

 

506

 

 

 

100.0

 

%

 

 

 

 

506

 

 

 

 

 

 

 

 

506

 

 

 

100.0

 

%

Total Non-gaming

 

 

 

363,915

 

 

 

 

281,583

 

 

 

 

82,332

 

 

 

29.2

 

%

 

 

 

 

381,771

 

 

 

 

300,450

 

 

 

 

81,321

 

 

 

27.1

 

%

Total Gross Revenues

 

 

 

1,606,589

 

 

 

 

983,196

 

 

 

 

623,393

 

 

 

63.4

 

%

Promotional allowances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

 

 

(56,261

)

 

 

 

(45,046

)

 

 

 

(11,215

)

 

 

24.9

 

%

Midwest

 

 

 

(18,525

)

 

 

 

 

 

 

 

(18,525

)

 

 

100.0

 

%

South

 

 

 

(41,016

)

 

 

 

(27,487

)

 

 

 

(13,529

)

 

 

49.2

 

%

East

 

 

 

(17,283

)

 

 

 

(17,767

)

 

 

 

484

 

 

 

(2.7

)

%

Total Promotional Allowances

 

 

 

(133,085

)

 

 

 

(90,300

)

 

 

 

(42,785

)

 

 

47.4

 

%

Total Net Revenues

 

 

 

1,473,504

 

 

 

 

892,896

 

 

 

 

580,608

 

 

 

65.0

 

%

 

 

 

 

1,480,798

 

 

 

 

900,465

 

 

 

 

580,333

 

 

 

64.4

 

%

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming and Pari-Mutuel Commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

 

 

107,644

 

 

 

 

79,019

 

 

 

 

28,625

 

 

 

36.2

 

%

 

 

 

73,304

 

 

 

55,092

 

 

 

 

18,212

 

 

 

33.1

 

%

Midwest

 

 

 

110,897

 

 

 

 

 

 

 

 

110,897

 

 

 

100.0

 

%

 

 

 

 

96,989

 

 

 

 

 

 

 

 

96,989

 

 

 

100.0

 

%

South

 

 

 

164,012

 

 

 

 

66,459

 

 

 

 

97,553

 

 

 

146.8

 

%

 

 

 

 

134,661

 

 

 

 

51,712

 

 

 

 

82,949

 

 

 

160.4

 

%

East

 

 

 

269,318

 

 

 

 

254,634

 

 

 

 

14,684

 

 

 

5.8

 

%

 

 

 

 

256,135

 

 

 

 

245,416

 

 

 

 

10,719

 

 

 

4.4

 

%

Central

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

%

Total Gaming and Pari-Mutuel Commissions

 

 

 

651,871

 

 

 

 

400,112

 

 

 

 

251,759

 

 

 

62.9

 

%

 

 

 

 

561,089

 

 

 

 

352,220

 

 

 

 

208,869

 

 

 

59.3

 

%

Non-gaming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

 

 

101,914

 

 

 

 

102,063

 

 

 

 

(149

)

 

 

(0.1

)

%

 

 

 

 

141,510

 

 

 

 

130,981

 

 

 

 

10,529

 

 

 

8.0

 

%

Midwest

 

 

 

12,203

 

 

 

 

 

 

 

 

12,203

 

 

 

100.0

 

%

 

 

 

 

26,271

 

 

 

 

 

 

 

 

26,271

 

 

 

100.0

 

%

South

 

 

 

18,560

 

 

 

 

7,333

 

 

 

 

11,227

 

 

 

153.1

 

%

 

 

 

 

49,280

 

 

 

 

24,141

 

 

 

 

25,139

 

 

 

104.1

 

%

East

 

 

 

22,358

 

 

 

 

30,149

 

 

 

 

(7,791

)

 

 

(25.8

)

%

 

 

 

 

35,518

 

 

 

 

39,464

 

 

 

 

(3,946

)

 

 

(10.0

)

%

Central

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

%

Total Non-gaming

 

 

 

155,035

 

 

 

 

139,545

 

 

 

 

15,490

 

 

 

11.1

 

%

 

 

 

 

252,579

 

 

 

 

194,586

 

 

 

 

57,993

 

 

 

29.8

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketing and promotions

 

 

 

82,525

 

 

 

 

40,600

 

 

 

 

41,925

 

 

 

103.3

 

%

 

 

 

 

83,174

 

 

 

 

40,890

 

 

 

 

42,284

 

 

 

103.4

 

%

General and administrative

 

 

 

241,095

 

 

 

 

130,172

 

 

 

 

110,923

 

 

 

85.2

 

%

 

 

 

 

241,037

 

 

 

 

130,720

 

 

 

 

110,317

 

 

 

84.4

 

%

Corporate

 

 

 

30,739

 

 

 

 

19,880

 

 

 

 

10,859

 

 

 

54.6

 

%

 

 

 

 

30,739

 

 

 

 

19,880

 

 

 

 

10,859

 

 

 

54.6

 

%

Impairment charges

 

 

 

38,016

 

 

 

 

 

 

 

 

38,016

 

 

 

100.0

 

%

 

 

 

 

38,016

 

 

 

 

 

 

 

 

38,016

 

 

 

100.0

 

%

Depreciation and amortization

 

 

 

105,891

 

 

 

 

63,449

 

 

 

 

42,442

 

 

 

66.9

 

%

 

 

 

 

105,891

 

 

 

 

63,449

 

 

 

 

42,442

 

 

 

66.9

 

%

Total Operating Expenses

 

$

 

1,305,172

 

 

$

 

793,758

 

 

$

 

511,414

 

 

 

64.4

 

%

 

 

$

 

1,312,525

 

 

$

 

801,745

 

 

$

 

510,780

 

 

 

63.7

 

%

Gaming Revenues and Pari-Mutuel Commissions.  Isle contributed $558.2$504.2 million of gaming revenues and pari-mutuel commissions for the period from the date we acquired Isle through December 31, 2017 resulting in an increase of 77.1%83.2% for the year ended December 31, 2017 compared to 2016.


Excluding incremental Isle gaming revenues and pari-mutuel commissions of $558.2$504.2 million, gaming revenues declined 2.5%0.9% for the year ended December 31, 2017 compared to 2016 primarily due to a decrease in gaming revenues across all segments. The decline in the West segment was mainly attributable to decreases in visitor traffic due to severe weather the northern Nevada region experienced throughout the first quarter of 2017 that resulted in limited access from our main feeder markets combined with the absence of a major bowling tournament in the Reno market. Additionally, reductions in gaming volume driven by decreased high-end play, thethe continued weakness in the energy sector and historically lower table games hold percentage impacted the Shreveport market and severe weather in the third quarter of 2017 negatively impacted the South segment in 2017. Efforts to eliminate unprofitable gaming play via reductions in marketing promotions and incentives across the properties also contributed to the declines in casino volume and positively impacted margins across all segments.

Non-gaming Revenues.  Isle contributed $91.7$96.0 million of non-gaming revenues for the period from the date we acquired Isle through December 31, 2017 resulting in an increase of 29.2%27.1% over 2016.

Excluding incremental Isle non-gaming revenues of $91.7$96.0 million, non-gaming revenues decreased 3.3%4.9% for the year ended December 31, 2017 compared to 2016. The West segment declined for the year ended December 31, 2017 compared to 2016 principally due to lower hotel, food and beverage revenues resulting from reduced customer traffic due to fewer convention room nights, severe weather in the northern Nevada region throughout the first quarter of 2017 and the absence of a major bowling tournament during 2017. The South segment decrease in non-gaming revenues for the year ended December 31, 2017 compared to 2016 was primarily due to decreased food and beverage revenues associated with revisions to marketing strategies resulting in fewer complimentary food offers and severe weather negatively impacting visitation in 2017. Non-gaming revenues in the East segment decreased for the year ended December 31, 2017 compared to 2016 primarily due to decreased food and beverage revenues resulting from reductions in complimentary food offers and the consolidation of restaurants in an effort to maximize capacity utilization.

Promotional Allowances.  Promotional allowances, expressed as a percentage of gaming revenues and pari-mutuel commissions, decreased to 10.7% for the year ended December 31, 2017 compared to 12.9% in 2016. This decline was primarily due to strategic revisions to promotional offers across all segments combined with the incremental revenues contributed by the Isle properties, which historically have lower promotional allowances as a percentage of gaming revenues.

Gaming Expenses and Pari-Mutuel Commissions.  Isle contributed $269.5$228.2 million of gaming expenses and pari-mutuel commissions for the period from the date we acquired Isle through December 31, 2017 resulting in an increase of 62.9%59.3% over 2016.

Excluding incremental Isle gaming expenses and pari-mutuel commissions, gaming expenses and pari-mutuel commissions decreased 4.1%5.5% for the year ended December 31, 2017 compared to 2016 primarily due to decreases in gaming volume combined with savings initiatives targeted at reducing variable expenses along with continued synergies related to the integration of the Reno properties in the West segment. Additionally, successful efforts to control costs and maximize departmental profit across all segments also drove the decline in expenses during the current period.

Non-gaming Expenses. Isle contributed $30.1$71.4 million of non-gaming expenses for the period from the date we acquired Isle through December 31, 2017 resulting in an increase of 11.1%29.8% over 2016.

Excluding incremental Isle non-gaming expenses, non-gaming expenses decreased 11.8%6.9% for the year ended December 31, 2017 compared to 2016 in conjunction with non-gaming revenue declines and successful efforts to control costs and maximize profit across all segments.

Marketing and Promotions Expenses.  Isle contributed $35.8$36.4 million of marketing and promotions expense for the period from the date we acquired Isle through December 31, 2017 resulting in an increase of 103.3%103.4% over 2016.

Excluding incremental Isle marketing and promotions expenses, consolidated marketing and promotions expense increased 15.1%14.4% for the year ended December 31, 2017 compared to 2016. This increase was primarily attributable to marketing promotional costs associated with casino initiatives that are charged to this category to provide consistency among properties following our acquisition of Isle.

General and Administrative Expenses.  Isle contributed $113.6 million of general and administrative expense for the period from the date we acquired Isle through December 31, 2017 resulting in an increase of 85.2%84.4% over 2016.  

Excluding incremental Isle general and administrative expenses, consolidated general and administrative expenses decreased 1.4%2.5% for the year ended December 31, 2017 compared to 2016. Savings associated with lower property and general liability insurance costs were partially offset by higher expenses associated with information systems maintenance contracts and professional services. These incremental costs resulted from information technology infrastructure projects targeted at consolidating systems for future savings and efficiencies.


Corporate Expenses.  For the year ended December 31, 2017 compared to 2016, corporate expenses increased due to payroll and other expenses associated with additional corporate expenses driven by growth related to the Isle acquisition. Also, the increase was the result of higher stock compensation expense for the year ended December 31, 2017 compared to 2016 due to the three-year vesting schedule associated with our long-term incentive plan established in 2015 resulting in three years of grants and related expense in 2017 versus two years of grants and related expense in 2016.

Impairment Charges. During the fourth quarter ofOn October 1, 2017 we conducted annual impairment tests of our intangible assets. Based on less than expected operating performance and projected future operating results, it was determined that the value of goodwill and/or trade names associated with our Lake Charles, Vicksburg and Lula reporting units were impaired resulting in impairment charges totaling $38.0 million ($34.9 million related to goodwill and $3.1 million related to trade names) recorded in the current year.

Depreciation and Amortization Expense.  Isle contributed $47.1 million of depreciation expense for the period from the date we acquired Isle through December 31, 2017 resulting in an increase of 66.9% over 2016.  

Excluding incremental Isle depreciation and amortization expense, depreciation and amortization expense decreased 7.3% for the year ended December 31, 2017 compared to 2016 mainly due to lower depreciation in all segments due to assets becoming fully depreciated.

Benefit (Provision) for Income Taxes.  As further explained below in “Critical Accounting Policies – Income Taxes,” on December 22, 2017, the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act. The Tax Act makes broad and complex changes to the U.S. tax code, including, but not limited to, reducing the U.S. federal corporate tax rate from 35% to 21%. In connection with our initial analysis of the impact of the Tax Act, for certain of our net deferred tax liabilities, we have recorded a decrease of $112.4 million, net of the related change in valuation allowance, with a corresponding net adjustment to deferred income tax benefit for the year ending December 31, 2017 as a result of the corporate rate reduction.


Year Ended December 31, 2016 Compared to the Year Ended December 31, 2015

Net revenues and operating expenses were as follows (dollars in thousands):

 

 

Year Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

2015

 

 

Variance

 

 

Percent

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming and Pari-Mutuel Commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

 

173,439

 

 

$

 

74,626

 

 

$

 

98,813

 

 

 

132.4

 

%

Midwest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

%

South

 

 

 

121,046

 

 

 

 

125,371

 

 

 

 

(4,325

)

 

 

(3.4

)

%

East

 

 

 

407,128

 

 

 

 

423,261

 

 

 

 

(16,133

)

 

 

(3.8

)

%

Total Gaming and Pari-Mutuel Commissions

 

 

 

701,613

 

 

 

 

623,258

 

 

 

 

78,355

 

 

 

12.6

 

%

Non-gaming:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

 

 

193,529

 

 

 

 

72,214

 

 

 

 

121,315

 

 

 

168.0

 

%

Midwest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

%

South

 

 

 

37,937

 

 

 

 

37,273

 

 

 

 

664

 

 

 

1.8

 

%

East

 

 

 

50,117

 

 

 

 

51,796

 

 

 

 

(1,679

)

 

 

(3.2

)

%

Total Non-gaming

 

 

 

281,583

 

 

 

 

161,283

 

 

 

 

120,300

 

 

 

74.6

 

%

Total Gross Revenues

 

 

 

983,196

 

 

 

 

784,541

 

 

 

 

198,655

 

 

 

25.3

 

%

Promotional allowances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

 

 

(45,046

)

 

 

 

(19,038

)

 

 

 

(26,008

)

 

 

136.6

 

%

Midwest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

%

South

 

 

 

(27,487

)

 

 

 

(26,302

)

 

 

 

(1,185

)

 

 

4.5

 

%

East

 

 

 

(17,767

)

 

 

 

(19,417

)

 

 

 

1,650

 

 

 

(8.5

)

%

Total Promotional Allowances

 

 

 

(90,300

)

 

 

 

(64,757

)

 

 

 

(25,543

)

 

 

39.4

 

%

Total Net Revenues

 

 

 

892,896

 

 

 

 

719,784

 

 

 

 

173,112

 

 

 

24.1

 

%

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming and Pari-Mutuel Commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

 

 

79,019

 

 

 

 

32,908

 

 

 

 

46,111

 

 

 

140.1

 

%

Midwest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

%

South

 

 

 

66,459

 

 

 

 

69,826

 

 

 

 

(3,367

)

 

 

(4.8

)

%

East

 

 

 

254,634

 

 

 

 

264,811

 

 

 

 

(10,177

)

 

 

(3.8

)

%

Total Gaming and Pari-Mutuel Commissions

 

 

 

400,112

 

 

 

 

367,545

 

 

 

 

32,567

 

 

 

8.9

 

%

Non-gaming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

 

 

102,063

 

 

 

 

41,798

 

 

 

 

60,265

 

 

 

144.2

 

%

Midwest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

%

South

 

 

 

7,333

 

 

 

 

8,134

 

 

 

 

(801

)

 

 

(9.8

)

%

East

 

 

 

30,149

 

 

 

 

29,306

 

 

 

 

843

 

 

 

2.9

 

%

Total Non-gaming

 

 

 

139,545

 

 

 

 

79,238

 

 

 

 

60,307

 

 

 

76.1

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketing and promotions

 

 

 

40,600

 

 

 

 

31,227

 

 

 

 

9,373

 

 

 

30.0

 

%

General and administrative

 

 

 

130,172

 

 

 

 

96,870

 

 

 

 

33,302

 

 

 

34.4

 

%

Corporate

 

 

 

19,880

 

 

 

 

16,469

 

 

 

 

3,411

 

 

 

20.7

 

%

Depreciation and amortization

 

 

 

63,449

 

 

 

 

56,921

 

 

 

 

6,528

 

 

 

11.5

 

%

Total Operating Expenses

 

$

 

793,758

 

 

$

 

648,270

 

 

$

 

145,488

 

 

 

22.4

 

%

Gaming Revenues and Pari-Mutuel Commissions.  West gaming revenues increased 132.4% in 2016 compared to 2015 primarily due to incremental gaming revenues attributable to the acquisition of the Reno properties combined with improvements in gaming revenues at Eldorado Reno. Gaming revenues in the South segment decreased 3.4% in 2016 compared to 2015 due to declines in casino volume primarily due to decreased high limit play and the continued weakness in the energy sector negatively impacting the Shreveport market. Gaming revenues and pari-mutuel commissions in the East segment declined 3.8% in 2016 compared to 2015 mainly due to lower gaming revenues at Mountaineer associated with the smoking ban that has negatively impacted the property’s operations. This decrease was partially offset by continued improvements in gaming revenues at Scioto Downs in 2016 compared to 2015, despite the $1.0 million impact of the progressive liability change related to prior years during the first quarter of 2016.


Non-gaming Revenues.  Non-gaming revenues increased 168.0% in 2016 compared to 2015 due to incremental non-gaming revenues consisting of food, beverage, hotel, entertainment, retail and other revenues in the West segment primarily as a result of the acquisition of the Reno properties combined with an increase in non-gaming revenues at Eldorado Reno. The South segment’s non-gaming revenues increased 1.8% in 2016 compared to 2015 mainly due to higher food and beverage revenues due to selective menu price increases and higher beverage complimentaries. The East segment posted a decrease in non-gaming revenues primarily due to the declines resulting from strategic changes in promotional offers along with additional volume declines at Mountaineer associated with the smoking ban impact.These decreases were partially offset by incremental non-gaming revenues at Scioto Downs in 2016 compared to 2015 attributable to the opening of The Brew Brothers in October 2015.

Promotional Allowances.  Promotional allowances, expressed as a percentage of gaming revenues and pari-mutuel commissions, increased to 12.9% in 2016 compared to 10.4% in 2015. In 2016, West promotional allowances, as a percentage of gaming revenues remained relatively flat to 2015 at 26.0%. South promotional allowances, as a percentage of gaming revenues, increased to 22.7% in 2016 from 21.0% in 2015 in conjunction with higher beverage complimentaries. The East segment’s promotional allowances in 2016 declined to 4.4% as a percentage of the segment’s gaming revenues and pari-mutuel commissions compared to 4.6% in 2015. Reductions in promotional allowances, as a percentage of gaming revenues and pari-mutuel commissions in the East segment, were due to continued strategic revisions to promotional offers in an effort to increase margins and maximize profitability.

Gaming Expenses and Pari-Mutuel Commissions.  West gaming expenses increased 140.1% in 2016 compared to 2015 primarily due to incremental gaming expenses as a result of the acquisition of the Reno properties along with an increase in gaming expenses at Eldorado Reno in conjunction with increased gaming revenues. South gaming expenses decreased 4.8% in 2016 compared to 2015 as a result of lower gaming revenues combined with efforts to reduce variable operating costs. The East segment’s gaming expenses and pari-mutuel commissions declined 3.8% in 2016 compared to 2015 primarily due lower gaming expenses commensurate with decreased gaming revenues.

Non-gaming Expenses. West non-gaming expenses increased 144.2% in 2016 compared to 2015. This growth was driven by higher West non-gaming expenses due to incremental expenses associated with the acquisition of the Reno properties. Non-gaming expenses in the South segment declined 9.8% mainly due to successful efforts to control costs while the East segment’s non-gaming expenses increased 2.9% in 2016 compared to 2015 as a result of incremental volume generated by the addition of The Brew Brothers at Scioto Downs in October 2015.

Marketing and Promotions Expenses.  Consolidated marketing and promotions expense increased 30.0% in 2016 compared to 2015. This increase was primarily attributable to incremental expenses in the West segment associated with the acquisition of the Reno properties along with higher expenses associated with a shift in promotional spend in the East segment. These increases in the East segment were offset by a decline in the South segment due to efforts to reduce advertising and promotional costs to maximize profitability.

General and Administrative Expenses.  Total general and administrative expenses increased 34.4% in 2016 compared to 2015 primarily due to incremental expenses in the West segment resulting from the operation of the properties purchased in the acquisition of the Reno properties offset by declines in the South and East segments due to continued efforts to decrease variable expenses via cost savings initiatives.

Corporate Expenses.  Corporate expenses totaled $19.9 million in 2016 compared to $16.5 million in 2015. This increase was partially due to higher payroll related expenditures at the corporate level subsequent to the acquisition of the Reno properties in addition to an executive team restructuring that took place during the first quarter of 2016. This restructuring resulted in the reallocation of property executive management to corporate in order to more fully utilize their skills across defined regions. This increase was partially offset by declines in general and administrative costs at the property level in 2016 compared to 2015. Additionally, $1.5 million of severance costs were recorded in 2016 along with $0.8 million of additional stock-based compensation expense as a result of severance related restricted stock units becoming fully vested in 2016. Also, stock compensation expense was higher for in 2016 compared to 2015 due to our three year vesting schedule associated with our long-term incentive plan established in 2015 resulting in two years of grants expensed in 2016 versus one year of grants expensed in 2015.

Depreciation and Amortization Expense.  Total depreciation and amortization expense increased 11.5% in 2016 compared to 2015 mainly due to additional depreciation expense associated with acquired assets in conjunction with the acquisition of the Reno properties. The West, South and East segments contributed $20.2 million, $7.9 million and $34.9 million, respectively, of depreciation and amortization expense in 2016 compared to $9.5 million, $7.6 million and $39.3 million in 2015, respectively.


Supplemental Unaudited Presentation of Consolidated Adjusted Earnings before Interest, Taxes, Depreciation and Amortization (“EBITDA”) for the Years Ended December 31, 20172018 and 20162017

Adjusted EBITDA (defined below), a non-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 this non-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 and non-recurring items is necessary to provide a full understanding of our core operating results and as a means to evaluate period-to-period results. Adjusted EBITDA represents operating income (loss) before depreciation and amortization, stock basedstock-based compensation, transaction expenses, S-1 expenses, severance expense, income related to the termination of the Lake Charles sale,selling costs associated with the disposition of properties, proceeds from the terminated sales of Vicksburg and Lake Charles, sale,preopening expenses, business interruption insurance proceeds, real estate tax settlements, other than temporary impairments on investments, impairment charges, equity in income (loss) of unconsolidated affiliates, (gain) loss on the sale or disposal of property and equipment, and other non-cash regulatory gaming assessments, includingassessments. Adjusted EBITDA also excludes expense associated with our Master Lease with GLPI as the impact of the change in regulatory reporting requirements, to the extent that such items existed in the periods presented.transaction was accounted for as a financing obligation. 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 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.


The following table summarizes our Adjusted EBITDA for our operating segments for the years ended December 31, 2017 and 2016, in addition to reconciling Adjusted EBITDA to operating income (loss) in accordance with US GAAP (unaudited, in thousands):

 

 

Year Ended December 31, 2017

 

 

Year Ended December 31, 2018

 

 

Operating

Income (Loss)

 

 

Depreciation and Amortization

 

 

Stock-Based Compensation

 

 

Transaction Expenses (5)

 

 

Other (6)

 

 

Adjusted

EBITDA

 

 

Operating

Income (Loss)

 

 

Depreciation and Amortization

 

 

Stock-Based Compensation

 

 

Transaction

Expenses (5)

 

 

Other (6)

 

 

Adjusted

EBITDA

 

Excluding Pre-Acquisition:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

 

66,329

 

 

$

 

26,950

 

 

$

 

182

 

 

$

 

 

 

$

 

364

 

 

$

 

93,825

 

 

$

 

84,548

 

 

$

 

40,131

 

 

$

 

(32

)

 

$

 

 

 

$

 

1,542

 

 

$

 

126,189

 

Midwest

 

 

62,051

 

 

 

20,997

 

 

 

210

 

 

 

 

 

 

193

 

 

 

83,451

 

 

 

105,809

 

 

 

33,083

 

 

 

106

 

 

 

 

 

 

244

 

 

 

139,242

 

South

 

 

 

3,671

 

 

 

25,307

 

 

 

147

 

 

 

 

 

 

41,144

 

 

 

70,269

 

 

 

 

64,851

 

 

 

37,357

 

 

 

59

 

 

 

 

 

 

10,265

 

 

 

112,532

 

East

 

 

 

67,968

 

 

 

30,517

 

 

 

14

 

 

 

 

 

 

369

 

 

 

98,868

 

 

 

 

97,963

 

 

 

27,913

 

 

 

14

 

 

 

 

 

 

5,447

 

 

 

131,337

 

Central

 

 

 

24,240

 

 

 

13,583

 

 

 

 

 

 

 

 

 

1,676

 

 

 

39,499

 

Corporate and Other

 

 

 

(105,150

)

 

 

 

2,120

 

 

 

 

5,769

 

 

 

 

92,777

 

 

 

 

(19,689

)

 

 

 

(24,173

)

 

 

 

(67,308

)

 

 

 

5,362

 

 

 

 

12,937

 

 

 

 

20,842

 

 

 

 

(3,702

)

 

 

 

(31,869

)

Total Excluding Pre-Acquisition

 

$

 

94,869

 

 

$

 

105,891

 

 

$

 

6,322

 

 

$

 

92,777

 

 

$

 

22,381

 

 

$

 

322,240

 

 

$

 

310,103

 

 

$

 

157,429

 

 

$

 

13,084

 

 

$

 

20,842

 

 

$

 

15,472

 

 

$

 

516,930

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-Acquisition (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

 

9,525

 

 

$

 

3,694

 

 

$

 

8

 

 

$

 

 

 

$

 

4

 

 

$

 

13,231

 

 

$

 

13,635

 

 

$

 

9,271

 

 

$

 

 

 

$

 

 

 

$

 

8

 

 

$

 

22,914

 

Midwest

 

 

34,819

 

 

 

11,952

 

 

 

51

 

 

 

 

 

 

34

 

 

 

46,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

��

 

 

South

 

 

 

25,086

 

 

 

5,693

 

 

 

35

 

 

 

 

 

 

184

 

 

 

30,998

 

 

 

 

355

 

 

 

6,076

 

 

 

 

 

 

 

 

 

20

 

 

 

6,451

 

East

 

 

 

(1,072

)

 

 

952

 

 

 

 

 

 

 

 

 

 

 

 

(120

)

 

 

 

46,261

 

 

 

24,444

 

 

 

 

 

 

 

 

 

159

 

 

 

70,864

 

Central

 

 

 

70,105

 

 

 

22,939

 

 

 

 

 

 

 

 

 

647

 

 

 

93,691

 

Corporate and Other

 

 

 

(8,811

)

 

 

 

371

 

 

 

 

1,631

 

 

 

 

286

 

 

 

 

527

 

 

 

 

(5,996

)

 

 

 

(52,127

)

 

 

 

1,537

 

 

 

 

 

 

 

 

4,259

 

 

 

 

31,101

 

 

 

 

(15,230

)

Total Pre-Acquisition

 

$

 

59,547

 

 

$

 

22,662

 

 

$

 

1,725

 

 

$

 

286

 

 

$

 

749

 

 

$

 

84,969

 

 

$

 

78,229

 

 

$

 

64,267

 

 

$

 

 

 

$

 

4,259

 

 

$

 

31,935

 

 

$

 

178,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Including Pre-Acquisition:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

 

75,854

 

 

$

 

30,644

 

 

$

 

190

 

 

$

 

 

 

$

 

368

 

 

$

 

107,056

 

 

$

 

98,183

 

 

$

 

49,402

 

 

$

 

(32

)

 

$

 

 

 

$

 

1,550

 

 

$

 

149,103

 

Midwest

 

 

96,870

 

 

 

32,949

 

 

 

261

 

 

 

 

 

 

227

 

 

 

130,307

 

 

 

105,809

 

 

 

33,083

 

 

 

106

 

 

 

 

 

 

244

 

 

 

139,242

 

South

 

 

 

28,757

 

 

 

31,000

 

 

 

182

 

 

 

 

 

 

41,328

 

 

 

101,267

 

 

 

 

65,206

 

 

 

43,433

 

 

 

59

 

 

 

 

 

 

10,285

 

 

 

118,983

 

East

 

 

 

66,896

 

 

 

31,469

 

 

 

14

 

 

 

 

 

 

369

 

 

 

98,748

 

 

 

 

144,224

 

 

 

52,357

 

 

 

14

 

 

 

 

 

 

5,606

 

 

 

202,201

 

Central

 

 

 

94,345

 

 

 

36,522

 

 

 

 

 

 

 

 

 

2,323

 

 

 

133,190

 

Corporate and Other

 

 

 

(113,961

)

 

 

 

2,491

 

 

 

 

7,400

 

 

 

 

93,063

 

 

 

 

(19,162

)

 

 

 

(30,169

)

 

 

 

(119,435

)

 

 

 

6,899

 

 

 

 

12,937

 

 

 

 

25,101

 

 

 

 

27,399

 

 

 

 

(47,099

)

Total Including Pre-Acquisition (2)

 

$

 

154,416

 

 

$

 

128,553

 

 

$

 

8,047

 

 

$

 

93,063

 

 

$

 

23,130

 

 

$

 

407,209

 

 

$

 

388,332

 

 

$

 

221,696

 

 

$

 

13,084

 

 

$

 

25,101

 

 

$

 

47,407

 

 

$

 

695,620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2016

 

 

Year Ended December 31, 2017

 

 

Operating

Income (Loss)

 

 

Depreciation and Amortization

 

 

Stock-Based Compensation

 

 

Transaction Expenses (5)

 

 

Other (6)

 

 

Adjusted

EBITDA

 

 

Operating

Income (Loss)

 

 

Depreciation and Amortization

 

 

Stock-Based Compensation

 

 

Transaction

Expenses (5)

 

 

Other (7)

 

 

Adjusted

EBITDA

 

Excluding Pre-Acquisition:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

 

41,620

 

 

$

 

20,220

 

 

$

 

 

 

$

 

 

 

$

 

493

 

 

$

 

62,333

 

 

$

 

66,108

 

 

$

 

26,950

 

 

$

 

182

 

 

$

 

 

 

$

 

364

 

 

$

 

93,604

 

Midwest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

62,071

 

 

 

20,997

 

 

 

210

 

 

 

 

 

 

193

 

 

 

83,471

 

South

 

 

 

23,378

 

 

 

7,861

 

 

 

 

 

 

 

 

 

(41

)

 

 

31,198

 

 

 

 

3,680

 

 

 

25,307

 

 

 

147

 

 

 

 

 

 

41,144

 

 

 

70,278

 

East

 

 

 

53,610

 

 

 

34,887

 

 

 

 

 

 

 

 

 

1,338

 

 

 

89,835

 

 

 

 

68,101

 

 

 

30,517

 

 

 

14

 

 

 

 

 

 

369

 

 

 

99,001

 

Central

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate and Other

 

 

 

(29,490

)

 

 

 

481

 

 

 

 

3,341

 

 

 

 

9,182

 

 

 

 

1,406

 

 

 

 

(15,080

)

 

 

 

(105,150

)

 

 

 

2,120

 

 

 

 

5,769

 

 

 

 

92,777

 

 

 

 

(19,689

)

 

 

 

(24,173

)

Total Excluding Pre-Acquisition

 

$

 

89,118

 

 

$

 

63,449

 

 

$

 

3,341

 

 

$

 

9,182

 

 

$

 

3,196

 

 

$

 

168,286

 

 

$

 

94,810

 

 

$

 

105,891

 

 

$

 

6,322

 

 

$

 

92,777

 

 

$

 

22,381

 

 

$

 

322,181

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-Acquisition (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

 

25,682

 

 

$

 

8,901

 

 

$

 

38

 

 

$

 

 

 

$

 

 

 

$

 

34,621

 

 

$

 

22,983

 

 

$

 

16,261

 

 

$

 

8

 

 

$

 

 

 

$

 

8

 

 

$

 

39,260

 

Midwest

 

 

84,265

 

 

 

38,720

 

 

 

166

 

 

 

 

 

 

(247

)

 

 

122,904

 

 

 

34,819

 

 

 

11,952

 

 

 

51

 

 

 

 

 

 

34

 

 

 

46,856

 

South

 

 

 

49,112

 

 

 

23,793

 

 

 

118

 

 

 

 

 

 

533

 

 

 

73,556

 

 

 

 

32,809

 

 

 

14,343

 

 

 

35

 

 

 

 

 

 

148

 

 

 

47,335

 

East

 

 

 

(4,687

)

 

 

3,565

 

 

 

 

 

 

 

 

 

 

 

 

(1,122

)

 

 

 

79,135

 

 

 

28,818

 

 

 

 

 

 

 

 

 

(19,396

)

 

 

88,557

 

Central

 

 

 

85,717

 

 

 

30,299

 

 

 

 

 

 

 

 

 

(3,228

)

 

 

112,788

 

Corporate and Other

 

 

 

(34,213

)

 

 

 

1,319

 

 

 

 

4,670

 

 

 

 

3,852

 

 

 

 

870

 

 

 

 

(23,502

)

 

 

 

(28,503

)

 

 

 

2,576

 

 

 

 

1,631

 

 

 

 

286

 

 

 

 

557

 

 

 

 

(23,453

)

Total Pre-Acquisition

 

$

 

120,159

 

 

$

 

76,298

 

 

$

 

4,992

 

 

$

 

3,852

 

 

$

 

1,156

 

 

$

 

206,457

 

 

$

 

226,960

 

 

$

 

104,249

 

 

$

 

1,725

 

 

$

 

286

 

 

$

 

(21,877

)

 

$

 

311,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Including Pre-Acquisition:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

 

67,302

 

 

$

 

29,121

 

 

$

 

38

 

 

$

 

 

 

$

 

493

 

 

$

 

96,954

 

 

$

 

89,091

 

 

$

 

43,211

 

 

$

 

190

 

 

$

 

 

 

$

 

372

 

 

$

 

132,864

 

Midwest

 

 

84,265

 

 

 

38,720

 

 

 

166

 

 

 

 

 

 

(247

)

 

 

122,904

 

 

 

96,890

 

 

 

32,949

 

 

 

261

 

 

 

 

 

 

227

 

 

 

130,327

 

South

 

 

 

72,490

 

 

 

31,654

 

 

 

118

 

 

 

 

 

 

492

 

 

 

104,754

 

 

 

 

36,489

 

 

 

39,650

 

 

 

182

 

 

 

 

 

 

41,292

 

 

 

117,613

 

East (4)

 

 

 

48,923

 

 

 

38,452

 

 

 

 

 

 

 

 

 

1,338

 

 

 

88,713

 

East

 

 

 

147,236

 

 

 

59,335

 

 

 

14

 

 

 

 

 

 

(19,027

)

 

 

187,558

 

Central

 

 

 

85,717

 

 

 

30,299

 

 

 

 

 

 

 

 

 

(3,228

)

 

 

112,788

 

Corporate and Other

 

 

 

(63,703

)

 

 

 

1,800

 

 

 

 

8,011

 

 

 

 

13,034

 

 

 

 

2,276

 

 

 

 

(38,582

)

 

 

 

(133,653

)

 

 

 

4,696

 

 

 

 

7,400

 

 

 

 

93,063

 

 

 

 

(19,132

)

 

 

 

(47,626

)

Total Including Pre-Acquisition (2)

 

$

 

209,277

 

 

$

 

139,747

 

 

$

 

8,333

 

 

$

 

13,034

 

 

$

 

4,352

 

 

$

 

374,743

 

Total Including Pre-Acquisition (4)

 

$

 

321,770

 

 

$

 

210,140

 

 

$

 

8,047

 

 

$

 

93,063

 

 

$

 

504

 

 

$

 

633,524

 

 


(1)

Figures are for Tropicana for the nine months ended September 30, 2018 and for Elgin for the period beginning January 1, 2018 and ending August 6, 2018. Such figures are based on internal financial statements and have not been reviewed by the Company’s auditors.


(2)

Total figures for the year ended December 31, 2018 include combined results of operations for Tropicana, Elgin and the Company for periods preceding the date that the Company acquired Tropicana and Elgin. Such presentation is unaudited and does not conform with 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 is non-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.

(3)

Figures are for Tropicana and Elgin for the year ended December 31, 2017 and for Isle arefor the four months ended April 30, 2017, the day before the we acquired2017. The Isle on May 1, 2017. We report our financial results on a calendar fiscal year. Prior to our acquisition of Isle, Isle’s fiscal year typically ended on the last Sunday in April. Isle’s fiscal 2017 and 2016 were 52-week years, which commenced on April 25, 2016 and April 27, 2015, respectively. Such figures were prepared by usthe Company to reflect Isle’s unaudited consolidated historical netoperating revenues, operating income and Adjusted EBITDA for periods corresponding to ourthe Company’s fiscal quarterly calendar. Such figures are based on the unaudited internal financial statements and have not been reviewed by ourthe Company’s auditors and do not conform to GAAP.

(2)(4)

Total figures for 2016 andthe year ended December 31, 2017 include combined results of operations for Tropicana, Elgin, Isle and usthe Company for periods preceding the datedates that wethe Company acquired Tropicana, Elgin and Isle. Such presentation does not conform with 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 is non-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 us.

(3)

Figures are for Isle for the year ended December 31, 2016. Such figures were prepared by us to reflect Isle’s unaudited consolidated historical net revenues, operating income and Adjusted EBITDA for periods corresponding to our fiscal quarterly calendar. Such figures are based on the unaudited internal financial statements and have not been reviewed by our auditors and do not conform to GAAP.

(4)

Effective January 1, 2016, the Ohio Lottery Commission enacted a regulatory change which resulted in the establishment of a $1.0 million progressive slot liability and a corresponding decrease in net slot win during the first quarter of 2016. The changes are non-cash and related primarily to prior years. The net non-cash impact to Adjusted EBITDA was $0.6 million for the year ended December 31, 2016.Company.

(5)

Transaction expenses represent costs related to the acquisition of Isle for the year ended December 31, 2017. Transaction expenses2017 and costs related to the acquisition of Tropicana, Elgin and Isle for the year ended December 31, 2016 represent costs related to the acquisitions of Isle and the Reno properties and S-1 expenses.2018.

(6)

Other, for the year ended December 31, 2018, is comprised of severance expense, income totaling $20.0 million related togain (loss) on the termination of the Lake Charles sale, costs totaling $2.8 million associated with the termination of the Lake Charles sale, $38.0 million in impairment charges, (gain) loss on sale or disposal of property and equipment, equity in income (loss) of an unconsolidated affiliate, preopening expenses at Trop AC, impairment charges at Vicksburg and Nemacolin, proceeds from the terminated sale of Vicksburg, other non-cash regulatory gaming assessments includingand selling costs associated with the item listed in footnote (4) above.dispositions of Presque Isle Downs, Nemacolin, the terminated sale of Vicksburg and the purchase of Tropicana and Elgin.

(7)

Other, for the year ended December 31, 2017, is comprised of severance expense, gain (loss) on the sale or disposal of property and equipment, equity in income (loss) of an unconsolidated affiliate, preopening expenses at Evansville, business interruption insurance proceeds received at Lumière, proceeds from a real estate tax settlement at Trop AC, impairment charges recorded at Lake Charles, Lula and Vicksburg, proceeds from the terminated sale of Vicksburg, non-cash regulatory gaming assessments, selling costs associated with the terminated sale of Lake Charles, proceeds from the terminated sale of Lake Charles and a permanent impairment of investments held by Trop AC.

Liquidity and Capital Resources

We are a holding company and our only significant assets are ownership interests in our subsidiaries. Our ability to fund our obligations depends on the cash flow of our subsidiaries and the ability of our subsidiaries to distribute or otherwise make funds available to us.

Our primary sources of liquidity and capital resources have been existing cash, cash flow from operations, borrowings under our revolving credit facility, and proceeds from the issuance of debt securities. We closed onsecurities and proceeds from our acquisitionrecent disposition of Isle on May 1, 2017 and paid $552.0 million in cash consideration on our acquisition of Isle, refinanced the outstanding Isle indebtedness and paid acquisition expenses.Presque Isle.

Our cash requirements can fluctuate significantly depending on our decisions with respect to business acquisitions or dispositions and strategic capital investments to maintain the quality of our properties. We expect that our primary capital requirements going forward will relate to the operation and maintenance of our properties, andtaxes, servicing our outstanding indebtedness. In 2018,indebtedness, rent payments under our Master Lease and continued costs associated with the recent Elgin and Tropicana acquisitions. During 2019, we plan to spend $150.0approximately $200.0 million on capital expenditures including capital expenditures for the properties purchased in the Elgin and $115.4Tropicana acquisitions. Our capital requirements have increased significantly following the consummation of the acquisitions of Tropicana and Elgin, the related obligation to pay annual rent in an initial amount of approximately $87.6 million under the Master Lease with respect to certain of the Tropicana properties and the required payments under the Lumière Note.


We funded the $328.8 million of cash consideration for the Elgin Acquisition using cash from ongoing operations and borrowings under our revolving credit facility. We funded the $246 million purchase of the real estate underlying Lumière with the proceeds of the Lumière Note. We funded the $640 million consideration in the Tropicana Acquisition and the repayment of amounts outstanding under the Tropicana credit facility with our cash on hand and cash on hand at Tropicana, borrowings under our revolving credit facility and proceeds from our offering of $600 million of 6.0% senior notes due 2026. In addition, our borrowing capacity on our revolving credit facility increased from $300 million to pay cash interest$500 million effective substantially concurrently with the consummation of the Tropicana Acquisition on our outstanding indebtedness.October 1, 2018 and we extended the maturity of the revolving credit facility to October 1, 2023. We expect that cash generated from operations will be sufficient to fund our operations and capital requirements, and service our outstanding indebtedness for the next twelve months.

At December 31, 2018, we had consolidated cash and cash equivalents of $230.8 million, excluding restricted cash. At December 31, 2017, we had consolidated cash and cash equivalents of $134.6 million. At December 31, 2016, we had consolidated cash and cash equivalents of $61.0 million.million, excluding restricted cash. This increase in cash was primarily relateddue to cash acquired in our acquisition of Isle.the Elgin and Tropicana acquisitions.

Operating Cash Flow.  In 2018, cash flows provided by operating activities totaled $323.3 million compared to $129.9 million in 2017. The increase in operating cash was primarily due to incremental operating cash generated by the acquired Elgin and Tropicana properties and decreased transaction costs combined with changes in the balance sheet accounts in the normal course of business.

In 2017, cash flows provided by operating activities totaled $130.2$129.9 million compared to $97.6$95.4 million in 2016. The increase in operating cash was primarily due to incremental operating cash generated by the acquired Isle properties offset by transaction expenses associated with our acquisition of Isle combined with changes in the balance sheet accounts in the normal course of business.

In 2016, we generated cash flows from operating activities of $97.6 million as compared to $56.7 million in 2015. The increase in operating cash was primarily associated with improvements in operations along with incremental cash flow associated with the acquisition of the Reno properties, the refinancing of our debt resulting in lower interest expense and various changes in the balance sheet accounts in the normal course of business.


Investing Cash Flow and Capital Expenditures.  Net cash flows used in investing activities totaled $1.3 billion in 2018 compared to $1.4 billion in 2017. Net cash flows used in investing activities in 2018 were primarily due to $307.3 million cash paid in the Elgin Acquisition and $806.0 million cash paid in the Tropicana Acquisition. Additionally, capital expenditures totaled $147.4 million for the year ended December 31, 2018 related to growth and maintenance capital projects.

Net cash flows used in investing activities totaled $1.4 billion in 2017 compared to $41.1$41.8 million in 2016. Net cash flows used in investing activities in 2017 were primarily due to cash paid to acquire Isle in addition to $83.5$83.1 million in capital expenditures for various property enhancement and maintenance projects and equipment purchases partially offset by $0.4 million in reimbursements from West Virginia.

Net cash flows used in investing activities totaled $41.1 million in 2016 and primarily consisted of $47.4 million in capital expenditures for various property enhancement and maintenance projects and equipment purchases partially offset by West Virginia’s reimbursement of capital expenditures totaling $4.2 million.purchases.

Financing Cash Flow.  Net cash provided by financing activities in 2018 totaled $1.1 billion and was principally due to $600.0 million of proceeds from the issuance of the 6.0% senior notes due 2026 in conjunction with the Tropicana Acquisition, $246.0 million of proceeds from the Lumière Loan (defined below) and $245.0 million of net borrowings under our revolving credit facility related to the Elgin Acquisition.

Net cash used for financing activities in 2017 totaled $1.4 billion and consisted mainly of the issuance of debt associated with our acquisition of Isle, the refinancing of our term loan and revolving credit facility in May 2017 and the issuance of additional 6% Senior Notes6.0% senior notes due 2025 in September 2017. This increase was partially offset by net payments made on our credit facilities throughout 2017 and taxes paid related to net share settlements of equity awards associated with the Isle transaction.

NetIncome Taxes.  The Company will pay approximately $45 million in cash used for financing activitiestaxes in 2016 totaled $73.7 million and consisted primarily2019 as a result of net payments totaling $64.5 million on the revolving credit facility and $4.3 million payments underTropicana Acquisition.  In addition, the term loanCompany expects to be a cash taxpayer in 2016. Additionally, $4.3 million was paid in 2016 for debt issuance costs comprised of $3.6 million related to our acquisition of Isle and $0.7 million related2019 due to the acquisitioncomplete utilization of the Reno properties.its net operating losses and tax credit carryovers for federal income tax purposes.

Debt Obligations

7% Senior Notes due 2023

On July 23, 2015, we issued at par $375.0 million in aggregate principal amount of 7.0% senior notes due 2023 (“7% Senior Notes”Notes due 2023”) pursuant to the indenture, dated as of July 23, 2015 (the “7% Senior Notes“2023 Indenture”), between us and U.S. Bank, National Association, as Trustee. The 7% Senior Notes due 2023 will mature on August 1, 2023, with interest payable semi-annually in arrears on February 1 and August 1 of each year.


On or after August 1, 2018, we may redeem all or a portion of the 7% Senior Notes due 2023 upon not less than 30 nor more than 60 days’ notice, at the redemption prices (expressed as percentages of the principal amount) set forth below plus accrued and unpaid interest and additional interest, if any, on the 7% Senior Notes due 2023 redeemed, to the applicable redemption date, if redeemed during the twelve month period beginning on August 1 of the years indicated below:

 

Year

 

Percentage

 

 

2018

 

 

105.250

 

%

2019

 

 

103.500

 

%

2020

 

 

101.750

 

%

2021 and thereafter

 

 

100.000

 

%

 

Prior to August 1, 2018, we may redeem all or a portion of the 7% Senior Notes at a price equal to 100% of the 7% Senior Notes redeemed plus accrued and unpaid interest to the redemption date, plus a make-whole premium. At any time prior to August 1, 2018, we are also entitled to redeem up to 35% of the original aggregate principal amount of the 7% Senior Notes with proceeds of certain equity financings at a redemption price equal to 107% of the principal amount of the 7% Senior Notes redeemed, plus accrued and unpaid interest. If we experience certain change of control events (as defined in the 7% Senior Notes2023 Indenture), we must offer to repurchase the 7% Senior Notes due 2023 at 101% of their principal amount, plus accrued and unpaid interest to the applicable repurchase date. If we sell asset under certain circumstances and does not use the proceeds for specified purposes, we must offer to repurchase the 7% Senior Notes due 2023 at 100% of their principal amount, plus accrued and unpaid interest to the applicable repurchase date. The 7% Senior Notes due 2023 are subject to redemption imposed by gaming laws and regulations of applicable gaming regulatory authorities.

The 7% Senior Notes2023 Indenture contains certain covenants limiting, among other things, our ability and the ability of our subsidiaries (other than its unrestricted subsidiaries) to:

pay dividends or distributions or make certain other restricted payments or investments;

incur or guarantee additional indebtedness or issue disqualified stock or create subordinated indebtedness that is not subordinated to the 7% Senior Notes due 2023 or the guarantees of the 7% Senior Notes;Notes due 2023;

create liens;


transfer and sell assets;

transfer and sell assets;

merge, consolidate, or sell, transfer or otherwise dispose of all or substantially all of our assets;

enter into certain transactions with affiliates;

engage in lines of business other than our core business and related businesses; and

create restrictions on dividends or other payments by restricted subsidiaries.

These covenants are subject to a number of exceptions and qualifications as set forth in the 7% Senior Notes2023 Indenture. The 7% Senior Notes2023 Indenture also provides for customary events of default which, if any of them occurs, would permit or require the principal of and accrued interest on such 7% Senior Notes due 2023 to be declared due and payable. As of December 31, 2017, we were in compliance with all of the covenants under the 7% Senior Notes Indenture relating to the 7% Senior Notes.

6% Senior Notes due 2025

On March 29, 2017, Eagle II Acquisition Company LLC (“Eagle II”), our wholly-owned subsidiary, issued $375.0 million in aggregate principal amount of 6%6.0% Senior Notes due 2025 (the “6% Senior Notes”Notes due 2025”) pursuant to an indenture, dated as of March 29, 2017 (the “6% Senior Notes“2025 Indenture”), between Eagle II and U.S. Bank, National Association, as Trustee. The 6% Senior Notes due 2025 will mature on April 1, 2025, with interest payable semi-annually in arrears on April 1 and October 1, commencing October 1, 2017. The proceeds of the offering, and additional funds in the amount of $1.9 million in respect of interest expected to be accrued on the 6% Senior Notes due 2025, were placed in escrow pending satisfaction of certain conditions, includingincluding consummation of our acquisition of Isle. In connection with the consummation of our acquisition of Isle on May 1, 2017, the escrowed funds were released, and we assumed Eagle II’s obligations under the 6% Senior Notes due 2025 and the 6% Senior Notes2025 Indenture and certain of our subsidiaries (including Isle and certain of its subsidiaries) executed guarantees of our obligations under the 6% Senior Notes.Notes due 2025.

On September 13, 2017, we issued an additional $500.0 million principal amount of the 6% Senior Notes due 2025 at an issue price equal to 105.5% of the principal amount of the 6% Senior Notes.Notes due 2025. The additional notes were issued pursuant to the 6% Senior Notes2025 Indenture that governs the 6% Senior Notes.Notes due 2025. We used the proceeds of the offering to repay $78.0 million of outstanding borrowings under the revolving credit facility and used the remainder to repay $444.5 million outstanding borrowings under the term loan facility and related accrued interest. As a result of the offering and retirement of existing debt, we recognized a loss of $11.1 million during the year ended December 31, 2017.


On or after April 1, 2020, we may redeem all or a portion of the 6% Senior Notes due 2025 upon not less than 30 nor more than 60 days’ notice, at the redemption prices (expressed as percentages of the principal amount) set forth below plus accrued and unpaid interest and additional interest, if any, on the 6% Senior Notes due 2025 redeemed, to the applicable redemption date, if redeemed during the 12-month period beginning on April 1 of the years indicated below:

 

Year

 

Percentage

 

 

2020

 

 

104.500

 

%

2021

 

 

103.000

 

%

2022

 

 

101.500

 

%

2023 and thereafter

 

 

100.000

 

%

 

Prior to April 1, 2020, we may redeem all or a portion of the 6% Senior Notes due 2025 at a price equal to 100% of the 6% Senior Notes due 2025 redeemed plus accrued and unpaid interest to the redemption date, plus a make-whole premium. At any time prior to April 1, 2020, we are also entitled to redeem up to 35% of the original aggregate principal amount of the 6% Senior Notes due 2025 with proceeds of certain equity financings at a redemption price equal to 106% of the principal amount of the 6% Senior Notes due 2025 redeemed, plus accrued and unpaid interest. If we experience certain change of control events (as defined in the 6% Senior Notes2025 Indenture), we must offer to repurchase the 6% Senior Notes due 2025 at 101% of their principal amount, plus accrued and unpaid interest to the applicable repurchase date. If we sell assets under certain circumstances and do not use the proceeds for specified purposes, we must offer to repurchase the 6% Senior Notes due 2025 at 100% of their principal amount, plus accrued and unpaid interest to the applicable repurchase date.

The 6% Senior Notes due 2025 are subject to redemption imposed by gaming laws and regulations of applicable gaming regulatory authorities.

The 6% Senior Notes2025 Indenture contains certain covenants limiting, among other things, our ability and the ability of our subsidiaries (other than its unrestricted subsidiaries) to:

pay dividends or distributions or make certain other restricted payments or investments;

incur or guarantee additional indebtedness or issue disqualified stock or create subordinated indebtedness that is not subordinated to the 6% Senior Notes due 2025 or the guarantees of the 6% Senior Notes;Notes due 2025;


create liens;

create liens;

transfer and sell assets;

merge, consolidate, or sell, transfer or otherwise dispose of all or substantially all of our assets;

enter into certain transactions with affiliates;

engage in lines of business other than our core business and related businesses; and

create restrictions on dividends or other payments by restricted subsidiaries.

These covenants are subject to a number of exceptions and qualifications as set forth in the 6% Senior Notes Indenture.Indenture due 2025. The 6% Senior Notes2025 Indenture also provides for customary events of default which, if any of them occurs, would permit or require the principal of and accrued interest on such 6% Senior Notes due 2025 to be declared due and payable. As of December 31, 2017, we were in compliance with all

6% Senior Notes due 2026

On September 20, 2018, Delta Merger Sub, Inc. (“Escrow Issuer”), a Delaware corporation and a wholly-owned subsidiary of the covenants underCompany, issued $600 million in aggregate principal amount of 6.0% senior notes due 2026 (the “6% Senior Notes due 2026”) pursuant to an indenture, dated as of September 20, 2018 (the “2026 Indenture”), between Escrow Issuer and U.S. Bank, National Association, as Trustee. Interest on the 6% Senior Notes due 2026 will be paid semi-annually in arrears on March 15 and September 15, commencing March 15, 2019. The Company and the subsidiary guarantors assumed the obligations under the 2026 Indenture relating toin connection with the consummation of the Tropicana Acquisition.


On or after September 15, 2021, the Company may redeem all or a portion of the 6% Senior Notes.

Credit Facility

On July 23, 2015, we entered into a new $425.0 million seven year term loanNotes due 2026 upon not less than 30 nor more than 60 days’ notice, at the redemption prices (expressed as percentages of the principal amount) set forth below plus accrued and a $150.0 million five year revolving credit facility.

The term loan boreunpaid interest at a rate per annum of, at our option, either (x) LIBOR plus 3.25%, with a LIBOR floor of 1.0%, or (y) a base rate plus 2.25%. Borrowings under the 2015 revolving credit facility boreand additional interest, at a rate per annum of, at our option, either (x) LIBOR plus a spread ranging from 2.5% to 3.25% or (y) a base rate plus a spread ranging from 1.5% to 2.25%, in each case with the spread determined based on our total leverage ratio. Additionally, we paid a commitment feeif any, on the unused6% Senior Notes due 2026 redeemed, to the applicable redemption date, if redeemed during the 12-month period beginning on September 15 of the years indicated below:

Year

 

Percentage

 

 

2021

 

 

104.500

 

%

2022

 

 

103.000

 

%

2023

 

 

101.500

 

%

2024 and thereafter

 

 

100.000

 

%

Prior to September 15, 2021, we may redeem all or a portion of the 20156% Senior Notes due 2026 at a price equal to 100% of the 6% Senior Notes due 2026 redeemed plus accrued and unpaid interest to the redemption date, plus a make-whole premium. At any time prior to September 15, 2021, we are also entitled to redeem up to 35% of the original aggregate principal amount of the 6% Senior Notes due 2026 with proceeds of certain equity financings at a redemption price equal to 106% of the principal amount of the 6% Senior Notes due 2026 redeemed, plus accrued and unpaid interest. Upon the occurrence of a Change of Control (if the 6% Senior Notes due 2026 do not have investment grade status) or a Change of Control Triggering Event (each as defined in the 2026 Indenture), the Company must offer to repurchase the 6% Senior Notes due 2026 at 101% of their principal amount, plus accrued and unpaid interest to the applicable repurchase date.

If the Company sells assets under certain circumstances and does not use the proceeds for specified purposes, the Company must apply the net proceeds of such sale to make an offer to repurchase the 6% Senior Notes due 2026 at 100% of their principal amount, plus accrued and unpaid interest to the applicable repurchase date.

The 6% Senior Notes due 2026 are subject to redemption imposed by gaming laws and regulations of applicable gaming regulatory authorities.

The 2026 Indenture contains certain covenants limiting, among other things, the Company’s ability to:

incur additional indebtedness;

create, incur or suffer to exist certain liens;

pay dividends or make distributions on capital stock or repurchase capital stock;

make certain investments;

place restrictions on the ability of subsidiaries to pay dividends or make other distributions to the Issuer;

sell certain assets or merge with or consolidate into other companies; and

enter into certain types of transactions with the stockholders and affiliates.

These covenants are subject to a number of exceptions and qualifications as set forth in the 2026 Indenture. The 2026 Indenture also provides for events of default which, if any of them occurs, would permit or require the principal of and accrued interest on such 6% Senior Notes due 2026 to be declared due and payable.

The Company applied the net proceeds of the sale of the 6% Senior Notes due 2026, together with borrowings under its existing revolving credit, facility not being utilized incash on hand and Tropicana’s cash on hand, to pay the amount of 0.50% per annum.

On May 1, 2017,consideration payable by the Company pursuant to the merger agreement, repay all of the debt outstanding amounts under our 2015 credit facility were repaid with proceeds of borrowings under the newTropicana’s existing credit facility and pay fees and costs associated with the 2015 credit facility was terminated.Tropicana Acquisition that closed on October 1, 2018.

New Credit Facility

On April 17, 2017, Eagle II entered into a new credit agreement by and among Eagle II, as initial borrower, JPMorgan Chase Bank, N.A., as administrative agent, and the lenders party thereto dated as of April 17, 2017 (the “Credit Facility”), consisting of a $1.45 billion term loan facility (the “Term Loan Facility” or “Term Loan”) and a $300.0 million revolving credit facility (the “Revolving Credit Facility”), which was undrawn at closing. The proceeds of the new term loan facility,Term Loan Facility, and additional funds in the amount of $4.5 million in respect of interest expected to be accrued on the new term loan facility,Term Loan Facility, were placed in escrow pending satisfaction of certain conditions, including consummation of our acquisition of Isle. In connection with the consummation of our acquisition of Isle on May 1, 2017, the escrowed funds were released, and we assumed Eagle II’s obligations under the new credit facilityCredit Facility and certain of our subsidiaries (including Isle and certain of its subsidiaries) executed guarantees of our obligations under the new credit facility.Credit Facility.


As of December 31, 2017,2018, we had $956.8 million outstanding on the new term loan. There were noof borrowings outstanding under the new revolving credit facility asTerm Loan and $245.0 million of December 31, 2017.borrowings outstanding under the Revolving Credit Facility. We had $291.6$242.3 million of available borrowing capacity, after consideration of $8.4$12.7 million in outstanding letters of credit, under our new revolving credit facilityRevolving Credit Facility as of December 31, 2017.2018. At December 31, 2017,2018, the weighted average interest rate on the new term loan was 3.6%4.3%, and the weighted average interest rate on the new revolving credit facilityRevolving Credit Facility was 4.0% based upon the weighted average interest rate of borrowings outstanding during 2017.4.6%.

We applied the net proceeds of the new term loan facilityTerm Loan Facility and borrowings under the new revolving credit facilityRevolving Credit Facility totaling $135 million, together with the proceeds of the 6% Senior Notes due 2025 and cash on hand, to (i) pay the cash portion of the consideration payable in our acquisition of Isle, (ii) refinance all of the debt outstanding under Isle’s existing credit facility, (iii) redeem or otherwise repurchase all of Isle’s outstanding 5.875% Senior Notes due 2021 and 8.875% Senior Subordinated Notes due 2020, (iv) repay all amounts outstanding under our 2015 credit facilityPrior Credit Facility and (v) pay fees and costs associated with our acquisition of Isle and such financing transactions.

Our obligations under the new revolving credit facilityRevolving Credit Facility will mature on April 17, 2022. Our obligations under the new term loan facilityTerm Loan Facility will mature on April 17, 2024. We were required to make quarterly principal payments in an amount equal to $3.6 million on the new term loan facilityTerm Loan Facility on the last day of each fiscal quarter beginning on June 30, 2017. We satisfied this requirement as a result of the principal prepayment of $444.5 million on September 13, 2017 in conjunction with the issuance of the additional 6% Senior Notes.Notes due 2025. In addition, we are required to make mandatory payments of amounts outstanding under the new credit facilityCredit Facility with the proceeds of certain casualty events, debt issuances, and asset sales and, depending on its consolidated total leverage ratio, we are required to apply a portion of its excess cash flow to repay amounts outstanding under the new credit facility.Credit Facility.


The interest rate per annum applicable to loans under the new revolving credit facilityRevolving Credit Facility is, at our option, either (i) LIBOR plus a margin ranging from 1.75% to 2.50% or (ii) a base rate plus a margin ranging from 0.75% to 1.50%, which margin is based on our total leverage ratio. The interest rate per annum applicable to the loans under the new term loan facilityTerm Loan Facility is, at our option, either (i) LIBOR plus 2.25%, or (ii) a base rate plus 1.25%; provided, however, that in no event will LIBOR be less than zero or the base rate be less than 1.00% over the term of the new term loan facilityTerm Loan Facility or the new revolving credit facility.Revolving Credit Facility. Additionally, we pay a commitment fee on the unused portion of the new revolving credit facilityRevolving Credit Facility not being utilized in the amount of 0.50% per annum.

The new credit facilityCredit Facility is secured by substantially all of our personal property assets and substantially all personal property assets of each subsidiary that guaranties the new credit facilityCredit Facility (other than certain subsidiary guarantors designated as immaterial), whether owned on the closing date of the new credit facilityCredit Facility or thereafter acquired, and mortgages on the real property and improvements owned or leased us or the new credit facility guarantors. The new credit facilityCredit Facility is also secured by a pledge of all of the equity owned by us and the new credit facility guarantors (subject to certain gaming law restrictions). The credit agreement governing the new credit facilityCredit Facility contains a number of customary covenants that, among other things, restrict, subject to certain exceptions, our ability and the ability of the new credit facilityCredit Facility guarantors to incur additional indebtedness, create liens, engage in mergers, consolidations or asset dispositions, make distributions, make investments, loans or advances, engage in certain transactions with affiliates or subsidiaries or make capital expenditures.

The new credit facilityCredit Facility contains a number of customary covenants that, among other things, restrict, subject to certain exceptions, our ability and the ability of the subsidiary guarantors to incur debt; create liens; engage in mergers, consolidations or asset dispositions; pay dividends or make distributions; make investments, loans or advances; engage in certain transactions with affiliates or subsidiaries; or modify their lines of business.

The new credit facilityCredit Facility also includes certain financial covenants, including the requirements that we maintain throughout the term of the new credit facilityCredit Facility and measured as of the end of each fiscal quarter, and solely with respect to loans under the new revolving credit facility,Revolving Credit Facility, a maximum consolidated total leverage ratio of not more than 6.50 to 1.00 for the period beginning on the closing date and ending with the fiscal quarter ending December 31, 2018, 6.00 to 1.00 for the period beginning with the fiscal quarter beginning January 1, 2019 and ending with the fiscal quarter ending December 31, 2019, and 5.50 to 1.00 for the period beginning with the fiscal quarter beginning January 1, 2020 and thereafter. We will also be required to maintain an interest coverage ratio in an amount not less than 2.00 to 1.00 measured on the last day of each fiscal quarter beginning on the closing date, and ending with the fiscal quarter ending December 31, 2018, 2.50 to 1.00 for the period beginning with the fiscal quarter beginning January 1, 2019 and ending with the fiscal quarter ending December 31, 2019, and 2.75 to 1.00 for the period beginning with the fiscal quarter beginning January 1, 2020 and thereafter.

The new credit facilityCredit Facility contains a number of customary events of default, including, among others, for the non-payment of principal, interest or other amounts, the inaccuracy of certain representations and warranties, the failure to perform or observe certain covenants, a cross default to our other indebtedness including the 6% Senior Notes due 2025 and 7% Senior Notes due 2023, certain events of bankruptcy or insolvency; certain ERISA events, the invalidity of certain loan documents, certain changes of control and the loss of certain classes of licenses to conduct gaming. If any event of default occurs, the lenders under the new credit facilityCredit Facility would be entitled to take various actions, including accelerating amounts outstanding thereunder and taking all actions permitted to be taken by a secured creditor.


On June 6, 2018, we executed an amendment that modified certain covenants in the Credit Facility to allow for considerations related to the acquisition of Tropicana. The borrowing capacity of the Revolving Credit Facility increased from $300 million to $500 million effective substantially concurrently with the consummation of the Tropicana Acquisition on October 1, 2018 and the maturity date of the Revolving Credit Facility extended to October 1, 2023.

Lumière Loan

We borrowed $246 million from GLPI to fund the entire purchase price of the real estate underlying Lumière. The Lumière Loan bears interest at a rate equal to (i) 9.09% until October 1, 2019 and (ii) 9.27% until October 1, 2020, and matures on October 1, 2020. The Lumière Loan is secured by a first priority mortgage on the Lumière real property until October 1, 2019. In connection with the issuance of the Lumière Loan, we agreed to use our commercially reasonable efforts to transfer one or more of the Grand Victoria Casino, Isle Casino Bettendorf, Isle Casino Hotel Waterloo, Isle of Capri Lula, Lady Luck Casino Vicksburg and Mountaineer Casino, Racetrack and Resort or such other property or properties mutually acceptable to us and GLPI, provided that the aggregate value of such property, individually or collectively, is at least $246 million (the “Replacement Property”), to GLPI with a simultaneous leaseback to us of such Replacement Property. In connection with such Replacement Property sale, (i) we and GLPI will enter into an amendment to the Master Lease to revise the economic terms to include the Replacement Property, (ii) GLPI, or one of its affiliates, will assume the Lumière Loan and Tropicana St. Louis RE’s obligations under the Lumière Loan in consideration of the acquisition of the Replacement Property and our obligations under the Lumière Loan will be deemed to have been satisfied, (iii) the Lumière Real Property will be released from the lien placed on it in connection with the Lumière Loan (if such lien has not yet been released in accordance with the terms of the Lumière Loan) and (iv) in the event the value of the Replacement Property is greater than the our outstanding obligations under the Lumière Loan, GLPI will pay us the difference between the value of the Replacement Property and the amount of outstanding obligations under the Lumière Loan. If such Replacement Property transaction is not consummated prior to the maturity date of the Lumière Loan, other than as a result of certain failures to perform by GLPI, then the amounts outstanding will be paid in full and the rent under the Master Lease will automatically increase, subject to certain escalations.

Master Lease

Our Master Lease is accounted for as a financing obligation and totaled $959.8 million as of December 31, 2018.  See Note 10 to our consolidated financial statements for additional information about our Master Lease and related matters.

Debt Covenant Compliance

As of December 31, 2017,2018, we were in compliance with all of the covenants under the new credit facility.7% Senior Notes due 2023, 6% Senior Notes due 2025, 6% Senior Notes due 2026, the Credit Facility, the Master Lease and the Lumière Loan.

Contractual Commitments

The following table summarizes our estimated contractual payment obligations as of December 31, 2017:2018:

 

 

 

 

 

 

 

Less than

 

 

 

 

 

 

 

 

 

 

 

 

More than

 

 

 

 

 

 

 

Less than

 

 

 

 

 

 

 

 

 

 

 

 

More than

 

 

Total

 

 

1 year

 

 

1 - 3 years

 

 

3 - 5 years

 

 

5 years

 

 

Total

 

 

1 year

 

 

1 - 3 years

 

 

3 - 5 years

 

 

5 years

 

 

(in millions)

 

 

(in millions)

 

Contractual cash obligations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt obligations(1)

 

$

 

2,210.2

 

 

$

 

0.6

 

 

$

 

0.6

 

 

$

 

0.3

 

 

$

 

2,208.7

 

 

$

 

3,300.8

 

 

$

 

0.5

 

 

$

 

246.4

 

 

$

 

620.3

 

 

$

 

2,433.6

 

Estimated interest payments on long-term debt(2)

 

 

 

773.4

 

 

 

 

115.4

 

 

 

230.8

 

 

 

 

235.0

 

 

 

192.2

 

 

 

 

1,058.4

 

 

 

 

193.8

 

 

 

359.7

 

 

 

 

328.9

 

 

 

 

176.0

 

Operating leases(3)

 

 

 

188.2

 

 

 

 

12.1

 

 

 

18.4

 

 

 

 

14.2

 

 

 

143.5

 

 

 

 

275.1

 

 

 

 

23.3

 

 

 

38.8

 

 

 

 

34.8

 

 

 

 

178.2

 

Gaming tax and license fees(4)

 

 

 

63.8

 

 

 

 

12.8

 

 

 

25.5

 

 

 

 

25.5

 

 

See note 3

 

 

 

 

63.6

 

 

 

 

12.8

 

 

 

25.5

 

 

 

 

25.3

 

 

 

See note (4)

 

Purchase and other contractual obligations(5)

 

 

 

36.9

 

 

 

 

25.9

 

 

 

9.7

 

 

 

 

1.0

 

 

 

0.3

 

 

 

 

40.3

 

 

 

 

29.5

 

 

 

10.1

 

 

 

 

0.5

 

 

 

 

0.2

 

Minimum purse obligations(5)(6)

 

 

 

10.5

 

 

 

 

10.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11.1

 

 

 

 

11.1

 

 

 

 

 

 

 

 

 

 

 

 

Contingent earn-out payments(6)(7)

 

 

 

0.5

 

 

 

 

0.1

 

 

 

0.2

 

 

 

 

0.2

 

 

 

 

 

 

 

0.5

 

 

 

 

0.1

 

 

 

0.3

 

 

 

 

0.1

 

 

 

 

 

Regulatory gaming assessments(7)(8)

 

 

 

3.3

 

 

 

 

1.4

 

 

 

 

1.5

 

 

 

 

0.4

 

 

 

 

 

 

 

 

1.8

 

 

 

 

1.1

 

 

 

0.7

 

 

 

 

 

 

 

 

 

Financing Obligation to GLPI(9)

 

 

 

3,958.9

 

 

 

 

87.9

 

 

 

 

179.6

 

 

 

 

184.7

 

 

 

 

3,506.7

 

Total

 

$

 

3,286.8

 

 

$

 

178.8

 

 

$

 

286.7

 

 

$

 

276.6

 

 

$

 

2,544.7

 

 

$

 

8,710.5

 

 

$

 

360.1

 

 

$

 

861.1

 

 

$

 

1,194.6

 

 

$

 

6,294.7

 

(1)

These amounts are included in our consolidated balance sheets, which are included elsewhere in this report. See Note 911 to our consolidated financial statements for additional information about our debt and related matters.


(2)

Estimated interest payments on long-term debt are based on LIBOR rates and principal amounts outstanding on our new credit facilitythe Credit Facility at December 31, 2017.2018.

(3)

Our operating lease obligations are described in Note 1617 to our consolidated financial statements.

(4)

Includes an annual table gaming license fee of $2.5 million for Mountaineer which is due on July 1st of each year for as long as Mountaineer operates table games. Includes our obligation for gaming taxes at Presque Isle Downs, which is set at a minimum of $10.0 million per year, as required by the Pennsylvania Gaming Control Board. Also includes our obligation at Presque Isle Downs, as the holder of a Category 1 license, to create a fund to be used for the improvement and maintenance of the backside area of the racetrack with an amount of not less than $250,000 or more than $1 million annually for a five-year period beginning in 2017. We sold Presque Isle Downs in January 2019.

(5)

Includes any construction or other contracts which are not operating or capital leases.

(6)

Pursuant to an agreement with the Mountaineer Park Horsemen’s Benevolent and Protective Association, Inc. and/or in accordance with the West Virginia racing statute, Mountaineer is required to utilize its best efforts to conduct racing for a minimum of 210 days and pay average daily minimum purses established by Mountaineer prior to the first live racing date each year ($88,00085,000 for 2017)2019) for the term of the agreement, which expires on December 31, 2018.2019.

(6)(7)

In connection with the 2003 purchase of Scioto Downs, certain stockholders of Scioto Downs elected the option to receive cash and contingent earn‑out payments (“CEP Rights”) in lieu of all cash for their outstanding shares of Scioto Downs’ common stock. The triggering event occurred when Scioto Downs received its permanent VLT license in May 2012 and commenced gaming operations. As a result, we recorded a liability for the estimated ten yearten-year payout to the stockholders who elected to receive the CEP Rights. The future obligation was calculated based on Scioto Downs’ projected EBITDA for the ten calendar years beginning January 1, 2013.

(7)(8)

These amounts are included in our consolidated balance sheets, which are included elsewhere in this report. See Note 1617 to our consolidated financial statements for additional information regarding our regulatory gaming assessments.

(9)

The Master Lease annual estimated payments consist of building base rent totaling $60.9 million, land base rent totaling $13.4 million and variable rent totaling $13.4 million. The building base rent includes an annual 2% escalation.

The table above excludes certain commitments as of December 31, 2017,2018, for which the timing of expenditures associated with such commitments is unknown, or contractual agreements have not been executed, or the guaranteed maximum price for such contractual agreements has not been agreed upon.

The repayment of our long‑term debt, which consists of indebtedness evidenced by the 6% Senior Notes due 2025, 6% Senior Notes due 2026, 7% Senior Notes due 2023 and the new credit facility,Credit Facility, is subject to acceleration upon the occurrence of an event of default under the indentures governing these obligations.

We routinely enter into operational contracts in the ordinary course of our business, including construction contracts for minor projects that are not material to our business or financial condition as a whole. Our commitments relating to these contracts are recognized as liabilities in our consolidated balance sheets when services are provided with respect to such contracts.

Off Balance Sheet Arrangements

We do not currently have any off balanceoff-balance sheet arrangements.

Inflation

We do not believe that inflation has had a significant impact on our revenues, results of operations or cash flows since inception.

Other Liquidity Matters

We are faced with certain contingencies involving litigation and environmental remediation and compliance. These commitments and contingencies are discussed in greater detail in “Part I, Item 3. Legal Proceedings” and Note 1617 to our consolidated financial statements, both of which are included elsewhere in this report. In addition, new competition may have a material adverse effect on our revenues and could have a similar adverse effect on our liquidity. See “Part I, Item 1A. Risk Factors—Risks Related to Our Business” which is included elsewhere in this report.

Critical Accounting Policies

Our significant accounting policies are included in Note 2 to our consolidated financial statements, which are included elsewhere in this report. These policies, along with the underlying assumptions and judgments made by our management in


their application, have a significant impact on our consolidated financial statements. These judgments are subject to an inherent degree of uncertainty and actual results could differ from our estimates.


Business Combinations

We applied the provisions of Accounting Standards Codification (“ASC”) Topic 805, “Business Combinations,” in the accounting for the merger with MTR, acquisitionour acquisitions of the Reno propertiesIsle, Elgin, Tropicana and our acquisition of Isle.previous acquisitions. It required us to recognize the assets acquired and the liabilities assumed at their acquisition date fair values. Goodwill as of their respective acquisition dates were measured as the excess of consideration transferred over the net of the acquisition date fair values of the assets acquired and the liabilities assumed.

Accounting for business combinations required our management to make significant estimates and assumptions, including our estimate of intangible assets, such as gaming licenses, trade names and loyalty programs. Although we believe the assumptions and estimates made have been reasonable and appropriate, they are inherently uncertain. For our gaming license valuation, our properties estimated future cash flows were the primary assumption in the respective intangible valuations. Cash flow estimates included assumptions regarding factors such as recent and budgeted operating performance, net win per unit (revenue), patron visits and growth percentages. The growth percentages were developed considering general macroeconomic conditions as well as competitive impacts from current and anticipated competition through a review of customer market data, operating margins, and current regulatory, social and economic climates. The most significant of the assumptions used in the valuations included: (1) revenue growth/decline percentages; (2) discount rates; (3) effective income tax rates; (4) future terminal values and (5) capital expenditure assumptions. These assumptions were developed for each of our properties based on historical trends in the current competitive markets in which they operate, and projections of future performance and competition. The primary assumptions with respect to our trade names and loyalty program intangibles primary assumptions were selecting the appropriate royalty rates and cost estimates for replacement cost analyses.

In addition, uncertain tax positions and tax related valuation allowances assumed in connection with a business combination are initially estimated as of the business combination date. We reevaluated these items quarterly based upon facts and circumstances that existed as of the business combination date with any adjustments to our preliminary estimates being recorded to goodwill if identified within the measurement period. Subsequent to the measurement period or our final determination of the tax allowance’s or contingency’s estimated value, whichever comes first, changes to these uncertain tax positions and tax related valuation allowances will affect our provision for income taxes in our consolidated statements of income and could have material impact on our results of operations and financial position.analyses, respectively.

Casino Revenue Recognitionand Pari-mutuel Commissions

Gaming revenues consist of theThe Company recognizes net win from gaming activities as casino revenue, which is the difference between amounts wageredgaming wins and amounts paid to winning patrons, and is recognized atlosses, not the time wagers are made net of winning payouts to patrons. Base and progressivetotal amount wagered. Progressive jackpots are accrued and charged to revenue at the time the obligation to pay the jackpot is established. Pari‑mutuelGaming revenues are recognized net of certain cash and free play incentives. Pari-mutuel commissions consist of commissions earned from thoroughbred and harness racing and importing of simulcast signals from other race tracks. Pari‑mutuel commissionstracks and are recognized at the time wagers are made. Such commissions are a designated portion of the wagering handle as determined by state racing commissions and are shown net of the taxes assessed by state and local agencies, as well as purses and other contractual amounts paid to horsemen associations. We recognizeThe Company recognizes revenues from fees earned through the exporting of simulcast signals to other race tracks at the time wagers are made.made and recorded on a gross basis. Such fees are based upon a predetermined percentage of handle as contracted with the other race tracks. Revenues from food and beverage are recognized at the time of sale and revenues from lodging are recognized on the date of stay. Other revenues are recorded at the time services are rendered or merchandise sold. We offer certain promotional allowances to our customers, including complimentary lodging,

Non-gaming Revenue

Hotel, food and beverage, and promotional creditsother operating revenues are recognized as services are performed. The revenue for free playhotel, food and beverage contracts is the net amount collected from the customer for such goods and services. Hotel, food and beverage services have been determined to be separate, stand-alone performance obligations and the transaction price for such contracts is recorded as revenue as the good or service is transferred to the customer over the customer’s stay at the hotel or when the delivery is made for the food and beverage. Advance deposits for future hotel occupancy, convention space or food and beverage services contracts are recorded as deferred income until the revenue recognition criteria has been met. The Company also provides goods and services that may include multiple performance obligations, such as for packages, for which revenues are allocated on slot machines.a pro rata basis based on each service's stand-alone selling price.

Complimentaries

The Company offers discretionary coupons and other discretionary complimentaries to customers outside of the loyalty program. The retail value of these promotional itemscomplimentary food, beverage, hotel rooms and other services provided to customers is shownrecognized as a reduction in totalto the revenues on our consolidated statementsfor the department which issued the complimentary and a credit to the revenue for the department redeemed. Complimentaries provided by third parties at the discretion and under the control of income.the Company is recorded as an expense when incurred.

For information with respect to our adoption of ASU No. 2014-09, “Revenue from Contracts with Customers,” (Topic 606) effective January 1, 2018, see “Note 2, Summary of Significant Accounting Policies – Recently Issued Accounting Pronouncements”, in the notes to the consolidated financial statements.


Income Taxes

We and our subsidiaries file US federal income tax returns and various state and local income tax returns. We do not haveOur income tax sharing agreements with the other members within the consolidated ERI group. With few exceptions, wereturns are no longer subject to US federal or state and local tax examinations by tax authorities for years before 2012.

We were notifiedexamination by the Internal Revenue Service (“IRS”) and other tax authorities. Positions taken in October of 2016 that its federal tax return for the year ended December 31, 2014 had been selected for examination. In September 2017, the Internal Revenue Service informed us that they completed the examination of the tax return and made no changes. However, we may bereturns are sometimes subject to tax auditsuncertainty in the future and the outcome of tax audits cannot be predicted with certainty. If any issues addressed in our tax audits are resolved in a manner not consistent with our expectations, we would be required to adjust our provision for income taxes in the period such resolution occurs. While we believe our reported results are materially accurate, any significant adjustments could have a material adverse effect on our results of operations, cash flows and financial position.


On December 22, 2017, the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act. The Tax Act makes broad and complex changes to the U.S. tax code, including, but not limited to, (1) reducing the U.S. federal corporate tax rate from 35% to 21%; (2) eliminating the corporate alternative minimum tax (AMT) and changing how existing AMT credits can be realized; (3) creating a new limitation on deductible interest expense; (4) changing rules related to uses and limitations of net operating loss carryforwards created in tax years beginning after December 31, 2017; (5) bonus depreciation that will allow for full expensing of qualified property; and (6) limitations on the deductibility of certain executive compensation.  

The SEC staff issued Staff Accounting Bulletin (“SAB”) 118, which provides guidance on accounting for the tax effects of the Tax Act. SAB 118 provides a measurement period that should not extend beyond one year from the Tax Act enactment date for companies to complete the accounting under ASC 740. In accordance with SAB 118, a company must reflect the income tax effects of those aspects of the Tax Act for which the accounting under ASC 740 is complete. To the extent that a company’s accounting for certain income tax effects of the Tax Act is incomplete but it is able to determine a reasonable estimate, it must record a provisional estimate in the financial statements. If a company cannot determine a provisional estimate to be included in the financial statements, it should continue to apply ASC 740 on the basis of the provisions of the tax laws that wereand may not ultimately be accepted by the IRS or other tax authorities. See Note 12 in effect immediately before the enactmentaccompanying consolidated financial statements for a discussion of the Tax Act.

In connection with our initial analysis of thestatus and impact of examinations by tax authorities.

We record income taxes under the Tax Act, for certain of our net deferred tax liabilities, we have recorded a decrease of $112.4 million, net of the related change in valuation allowance, with a corresponding net adjustment to deferred income tax benefit for the year ending December 31, 2017 as a result of the corporate rate reduction. For various reasons that are discussed more fully below, we have not completed our accounting for the income tax effects of certain elements of the Tax Act, therefore, we have made reasonable estimates of the effects of the elements for which our analysis is not yet complete.

While we have not yet completed all of the computations necessary or completed an inventory of our 2017 expenditures that qualify for immediate expensing, we have recorded a provisional benefit based on our current intent to fully expense all qualifying expenditures. This did not result in any significant change to our current income tax payable or in our deferred tax liabilities due to our federalasset and state net operating loss carry forwards.

For the year ended December 31, 2015, the difference between the effective rate and the statutory rate is attributable primarily to the release of a majority of the federal and related state valuation allowances on ourliability method, whereby deferred tax assets and the non-taxable gainliabilities are recognized based on the fair value adjustmentexpected future tax consequences of a previously unconsolidated affiliate.temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, and as attributable to operating loss and tax credit carryforwards. We continue to provide forreduce the carrying amounts of deferred tax assets by a valuation allowance against net federal and stateif, based on the available evidence, it is more likely than not that such assets will not be realized. Accordingly, the need to establish valuation allowances for deferred tax assets associatedis assessed periodically based on the “more likely than not” realization threshold. This assessment considers, among other matters, the nature, frequency, and severity of current and cumulative losses, forecasts of future profitability, the duration of statutory carryforward periods, our experience with non-operating land, the sale of which could result in capital losses that can only be offset against capital gains. As of December 31, 2015, we also continued to provide for a valuation allowance against net state deferredoperating loss and tax assets relating to operations in Pennsylvaniacredit carryforwards not expiring unused, and West Virginia. Management determined it was not more-likely-than-not that we will realize these net deferred tax assets.planning alternatives.

For the year ended December 31, 2016, the difference between the effective rate and the statutory rate is attributable primarily to the release of a majority of the state valuation allowances on our West Virginia deferred tax assets and excess tax benefits on stock compensation under Accounting Standards Update 2016-09, Compensation – Stock Compensation, which we adopted effective the first quarter of 2016. We continue to provide for a valuation allowance against net federal and state deferred tax assets associated with non-operating land, the sale of which could result in capital losses that can only be offset against capital gains. As of December 31, 2016, we also continued to provide for a valuation allowance against net state deferred tax assets relating to operations in Pennsylvania. Management determined it was not more-likely-than-not that we will realize these net deferred tax assets.

For the year ended December 31, 2017, the difference between the effective rate and the statutory rate is attributable primarily to the impact of the Tax Act discussed more fully above, non-deductible asset impairment charges, non-deductible transaction costs incurred and changes in the effective state tax rate associated with the acquisition of Isle of Capri Casinos, Inc., and the release of the valuation allowance against certain Pennsylvania deferred tax assets. We continue to provide for a valuation allowance against net federal and state deferred tax assets associated with non-operating land, the sale of which could result in capital losses that can only be offset against capital gains. We also continue to provide for a valuation allowance against net state deferred tax assets relating to certain operations in Pennsylvania, Louisiana, Colorado and Iowa. Management determined it was not more-likely-than-not that we will realize these net deferred tax assets.

A valuation allowance is recognized if, based on the weight of available evidence, it is more-likely-than-not that some portion, or all, of the deferred tax asset will not be realized. Management must analyze all available positive and negative evidence regarding realization of the deferred tax assets and make an assessment of the likelihood of sufficient future taxable income. For the year ended December 31, 2015, we were in a three-year cumulative income position and management concluded it is more-likely-than-not to realize its federal, Louisiana and City of Columbus, Ohio deferred tax assets, with the exception of non-operating land. For the year ended December 31, 2016, we remained in a three-year cumulative income position and management concluded it is more-likely-than-not to realize its federal, Louisiana, City of Columbus, Ohio and West Virginia deferred tax assets, with the exception of non-operating land. For the year ended December 31, 2017, we remained in a three-year cumulative income position and management concluded it is more-likely-than-not to realize its


federal, City of Columbus, Ohio, City of Kansas City, Missouri, West Virginia, Missouri and certain Pennsylvania, Colorado and Florida deferred tax assets, with the exception of non-operating land. We continue to provide for a valuation allowance against net state deferred tax assets relating to certain operations in Pennsylvania, Louisiana, Colorado and Iowa. Management determined it was not more-likely-than-not that we will realize these net deferred tax assets. We will continue to evaluate the realization of its deferred tax assets on a quarterly basis and make adjustments to its valuation allowance as appropriate.

For income tax purposes we amortize or depreciate certain assets that have been assigned an indefinite life for book purposes. The incremental amortization or depreciation deductions for income tax purposes result in an increase in certain deferred tax liabilities that cannot be used as a source of future taxable income for purposes of measuring our need for a valuation allowance against the net deferred tax assets. Therefore, we expect to record non cash deferred tax expense as we amortize these assets for tax purposes.

 

Under the applicable accounting standards, we may recognize the tax benefit from an uncertain tax position only if it is more‑likely‑than‑not that the tax position will be sustained on examination by the taxing authorities based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position should be measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. The accounting standards also provide guidance on de‑recognition, classification, interest and penalties on income taxes, accounting in interim periods and disclosure requirements for uncertain tax positions. We have recorded no liability associated with uncertain tax positions at December 31, 20172018 and 2016.2017.

Property and Equipment and Other Long‑Lived Assets

Property and equipment isare recorded at cost, except for assets acquired in the Isle, Silver Legacy, Circus Reno and MTR Gaming acquisitions,our business combinations, which were adjusted for fair value under ASC 805 and are depreciated over their remaining estimated useful life or lease term. Judgments are made in determining estimated useful lives and salvage values of these assets. The accuracy of these estimates affects the amount of depreciation expense recognized in our financial results and whether we have a gain or loss on the disposal of assets. We review depreciation estimates and methods as new events occur, more experience is acquired, and additional information is obtained that would possibly change our current estimates.

Property, equipment and other long‑lived assets are assessed for impairment in accordance with ASC 360—360, Property, Plant, and Equipment.Equipment. We evaluate our long‑lived assets periodically for impairment issues or, more frequently, whenever events or circumstances indicate that the carrying amount may not be recoverable. Recoverability of these assets is determined by comparing the net carrying value to the sum of the estimated future net undiscounted cash flows expected to be generated by these assets. The amount of impairment loss, if any, is measured by the difference between the net carrying value and the estimated fair value of the asset which is typically measured using a discounted cash flow model (Level 3 of the fair value hierarchy). For assets to be disposed of, impairment is recognized based on the lower of carrying value or fair value less costs of disposal, as estimated based on comparable asset sales, offers received, or a discounted cash flow model. As a result of the agreement to sell Nemacolin, an impairment charge of $3.8 million for the year ended December 31, 2018 was recorded to property and equipment due to the carrying value of net property and equipment being sold exceeding net sales proceeds. Based on the results of our periodic reviews we have not recorded any long-lived assets impairment charges during the years ended December 31, 2017 2016 and 2015.2016.

For undeveloped properties, including non‑operating real properties, when indicators of impairment are present, properties are evaluated for impairment and losses are recorded when undiscounted cash flows estimated to be generated by an asset or market comparisons are less than the asset’s carrying amount. The amount of the impairment loss is calculated as the excess of the asset’s carrying value over its fair value, which is determined using a discounted cash flow analysis, management estimates or market comparisons. The fair value measurements employed for our impairment evaluations, which are subject to the assumptions and factors as previously discussed, were generally based on a review of comparable activities in the marketplace, which fall within Level 3 of the fair value hierarchy.


Goodwill and Other Indefinite‑lived Intangible Assets

Goodwill represents the excess of the purchase price paid over the fair market value of the net assets of the acquired business.in business combinations. Intangible assets acquired in business combinations are recorded based upon their fair value at the date of acquisition. Goodwill and other indefinite‑livedindefinite-lived intangible assets aremust be reviewed for impairment at least annually during the fourth quarter, or more frequently if events or changesand between annual test dates in circumstances indicate that an asset might be impaired.

certain circumstances. As a result of our annual impairment review,tests, none of our reporting units incurred any goodwill impairment charges totalingin 2018 and 2016. For our 2017 annual goodwill impairment tests, we utilized the option to perform a step zero analysis for each of our reporting units and concluded it was more likely than not that the fair values of certain reporting units were less than their carrying values. We then utilized the two-step quantitative analysis for these reporting units. As a result of the two-step quantitative analysis performed in 2017, we recorded impairment charges of $34.9 million and $3.1 million related to goodwill and trade names, respectively, were recorded in 2017. The fair value measurements employedrespectively. In conjunction with the classification of Vicksburg’s operations as assets held for oursale at March 31, 2018, an impairment evaluations, which are subjectcharge totaling $9.8 million to the assumptions and factors as previously discussed, were generally based on a review of comparable activities in the marketplace, which fall within Level 3 of the fair value hierarchy


Goodwill is tested by comparing the carrying value of the reporting unit to its fair value. We estimate the fair value of the reporting unit utilizing income and market approaches. The income approach is based on projected future cash flow that is discounted to present value using factors that consider the timing and risk of the future cash flows. The market approach is based on our market capitalization at the testing date.goodwill was recorded. 

Our indefinite‑lived intangible assets consist of racing and gaming licenses and trade names and are evaluated for impairment annually by comparing the fair value of the asset to its carrying value. Any excess of carrying value over the fair value is recognized as an impairment within the consolidated statements of income in the period of review.

The gaming and racing licenses were valued in aggregate for each respective property, as these licenses are considered to be the most significant asset of the properties and the gaming licenses could not be obtained without holding the racing licenses. Therefore, a market participant would consider the licenses in aggregate. The fair value of the licenses is calculated using an excess earnings methodology, which is an income approach methodology that allocates the projected cash flows of the property to the gaming license intangible assets less charges for the use of the other identifiable assets of the property, including working capital, fixed assets, and other intangible assets. We believe this methodology is appropriate as the gaming licenses are the primary asset to the properties, the licenses are linked to each respective facility and it’s the lowest level at which discrete cash flows can be directly attributable to the assets. Under the gaming legislation applicable to our properties, licenses are property specific and can only be acquired if a buyer acquires the existing facility. Because existing licenses may not be acquired and transferred for use at a different facility, the estimated future cash flows of each of our properties was the primary assumption in the valuation of such property.

We value trade names using the relief‑from‑royalty method with royalty rates range from 0.5% ‑ 1.0%. Trade names recorded as part of the merger with MTR are amortized on a straight‑line basis over a 3.5 year3.5-year useful life and the trade names recorded as part of our acquisition of Tropicana, Elgin, Isle and acquisition of the Reno properties are not amortized (deemed indefinite-lived).

The loyalty programs were valued using a combination of a replacement cost and lost profits analysis and the loyalty programs are amortized on a straight‑line basis over a one- to three-yearfive-year useful life.

Assessing goodwill and indefinite‑lived intangible assets for impairment is a process that requires significant judgment and involves detailed quantitative and qualitative business‑specific analysis and many individual assumptions which fluctuate between assessments. Our properties’ estimated future cash flows are a primary assumption in the respective impairment analyses. Unforeseen events, changes in circumstances and market conditions and material differences in estimates of future cash flows could negatively affect the fair value of our assets and result in an impairment charge, which could be material. Cash flow estimates include assumptions regarding factors such as recent and budgeted operating performance, net win per unit (revenue), patron visits, growth percentages which are developed considering general macroeconomic conditions as well as competitive impacts from current and anticipated competition through a review of customer market data, operating margins, and current regulatory, social and economic climates. These estimates could also be negatively impacted by changes in federal, state, or local regulations, economic downturns or developments and other market conditions affecting travel and access to the properties. The most significant of the assumptions used in our valuations include: (1) revenue growth/decline percentages; (2) discount rates; (3) effective income tax rates; (4) future terminal values and (5) capital expenditure assumptions. These assumptions were developed for each property based on historical trends, the current competitive markets in which they operate, and projections of future performance and competition.

We believe we have used reasonable estimates and assumptions to calculate the fair value of our goodwill reporting units and other indefinite‑lived intangible assets; however, these estimates and assumptions could be materially different from actual results. If actual market conditions are less favorable than those projected, or if events occur or circumstances change that would reduce the fair value of our licensing intangibles below the carrying value reflected on the consolidated balance sheet, we may be required to conduct an interim test or possibly recognize impairment charges, which may be material, in future periods.

Reserve for Uncollectible Accounts Receivable

We reserve an estimated amount for receivables that may not be collected. Methodologies for estimating bad debt reserves range from specific reserves to various percentages applied to aged receivables. Historical collection rates are considered, as are customer relationships, in determining specific reserves. As with many estimates, management must make judgments about potential actions by third parties in establishing and evaluating our reserves for bad debts.


Self‑Insurance Reserves

We are self‑insured for various levels of general liability, employee medical insurance coverage and workers’ compensation coverage. Insurance claims and reserves include accruals of estimated settlements for known claims, as well as accruals of estimates for claims incurred but not yet reported. We utilize independent consultants to assist management in its determination of estimated insurance liabilities. While the total cost of claims incurred depends on future developments, in managements’ opinion, recorded reserves are adequate to cover future claims payments. Self-insurance reserves for employee medical claims and workers’ compensations are included in accrued payroll and related on the consolidated balance sheets. Self‑insurance reserves for general liability claims are included in accrued other liabilities on the consolidated balance sheets.

Player Loyalty Program

We offer programs at our properties whereby our participating patronscustomers can accumulate points for wagering that can be redeemed for credits for free play on slot machines, lodging, food and beverage, merchandise and, in limited situations, cash. BasedThe incentives earned by customers under these programs are based on previous revenue transactions and represent separate performance obligations. Points earned, less estimated breakage, are recorded as a reduction of casino revenues at the standalone selling price of the points when earned based upon the retail value of the benefits, historical redemption rates and estimated redemptionsbreakage and recognized as departmental revenue based on where such points are redeemed upon fulfillment of the performance obligation. The loyalty program points, an estimated liability represents a deferral of revenue until redemption occurs, which is established for the cost of redemption on earned but unredeemed points. The estimated cost of redemption utilizes estimates and assumptions of the mix of the various product offerings for which the points will be redeemed and costs of such product offerings. Changes in the programs, membership levels and redemption patterns of our participating patrons can impact this liability.typically less than one year.

Litigation, Claims and Assessments

We utilize estimates for litigation, claims and assessments. These estimates are based on our knowledge and experience regarding current and past events, as well as assumptions about future events. If our assessment of such a matter should change, we may have to change the estimates, which may have an adverse effect on our financial position, results of operations or cash flows. Actual results could differ from these estimates.

Recently Issued Accounting Pronouncements

For information with respect to recent accounting pronouncements and the impact of these pronouncements on our consolidated financial statements, see Note 2, Summary of Significant Accounting PoliciesRecently Issued Accounting Pronouncements, in the notes to the consolidated financial statements.

Item 7A.

Quantitative and Qualitative Disclosures About Market Risk.

Market risk is the risk of loss arising from adverse changes in market rates and prices, such as interest rates, foreign currency exchange rates and commodity prices. We are exposed to changes in interest rates primarily from variable rate long‑term debt arrangements. At December 31, 2017,2018, interest on borrowings under our New Credit Facility was subject to fluctuation based on changes in short-term interest rates.

As of December 31, 2017,2018, our long‑term variable‑rate borrowings totaled $956.8 million under the New Term Loan and representedCredit Facility totaled $1.2 billion, representing approximately 43%36% of our long‑term debt. In conjunction with the issuance of $500 million of additionalthe 6% Senior Notes and the retirement of variable rate debt in September 2017,due 2026, this percentage declined from 54%43% as of December 31, 2016.2017. During 2017,2018, the weighted average interest rates on our variable and fixed rate debt were 3.8%4.3% and 6.3%6.4%, respectively.

The Company evaluates its exposure to market risk by monitoring interest rates in the marketplace and has, on occasion, utilized derivative financial instruments to help manage this risk. The Company does not utilize derivative financial instruments for trading purposes. There were no material quantitative changes in our market risk exposure, or how such risks are managed, for the year ended December 31, 2017.2018.

The following table provides information as of December 31, 20172018 about our debt obligations, including debt that is sensitive to changes in interest rates, and presents principal payments and related weighted-average interest rates by expected maturity dates. Implied forward rates should not be considered a predictor of actual future interest rates.


The scheduled maturities of our long-term debt outstanding for the years ending December 31 are as follows:

 

 

(in thousands)

 

 

 

(in thousands)

 

 

 

2018

 

 

2019

 

 

2020

 

 

2021

 

 

2022

 

 

Thereafter

 

 

Total

 

 

 

2019

 

 

2020

 

 

2021

 

 

2022

 

 

2023

 

 

Thereafter

 

 

Total

 

 

Fixed Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6% Senior Notes

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

875,000

 

 

$

 

875,000

 

 

7% Senior Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

375,000

 

 

 

 

375,000

 

 

6% Senior Notes due 2025

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

875,000

 

 

$

 

875,000

 

 

6% Senior Notes due 2026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

600,000

 

 

 

 

600,000

 

 

7% Senior Notes due 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

375,000

 

 

 

 

 

 

 

 

375,000

 

 

Lumière Note

 

 

 

 

 

 

246,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

246,000

 

 

Fixed Interest Rate

 

 

6.30

 

%

 

 

6.30

 

%

 

 

6.30

 

%

 

 

6.30

 

%

 

 

6.30

 

%

 

 

6.30

 

%

 

 

6.30

 

%

 

 

6.55

 

%

 

 

6.48

 

%

 

 

6.20

 

%

 

 

6.20

 

%

 

 

6.13

 

%

 

 

6.00

 

%

 

 

6.25

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Loan (1)

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

956,750

 

 

$

 

956,750

 

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

956,750

 

 

$

 

956,750

 

 

Revolving Credit Facility

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

245,000

 

 

 

 

 

 

 

 

245,000

 

 

Average Interest Rate

 

 

3.77

 

%

 

 

3.77

 

%

 

 

3.77

 

%

 

 

3.77

 

%

 

 

3.77

 

%

 

 

3.77

 

%

 

 

3.77

 

%

 

 

4.34

 

%

 

 

4.34

 

%

 

 

4.34

 

%

 

 

4.34

 

%

 

 

4.43

 

%

 

 

4.75

 

%

 

 

4.37

 

%

 

(1)

Based upon the weighted average interest rate of borrowings outstanding onunder our new credit facilityCredit Facility as of December 31, 2017.2018. Borrowings under the new credit facilityCredit Facility bear interest at a rate per annum of, at our option, either LIBOR or base rate plus an applicable spread.

 

As of December 31, 2017,2018, borrowings outstanding under our new term loanTerm Loan were long-term variable-rate borrowings. Assuming a 100 basis-point increase in LIBOR (in the case of the new term loan, over the 1% floor specified in our credit agreement), our annual interest cost would change by $9.6 million based on gross amounts outstanding at December 31, 2017.2018.

Item 8.

Financial Statements and Supplementary Data.

Our consolidated financial statements and notes to consolidated financial statements, including the report of Ernst & Young LLP thereon, are included at pages 6867 through 118135 of this Annual Report on Form 10‑K.

Item 9.

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.

None.

Item 9A.

Item 9A.  Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

We have established and maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports that we file under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded, processed, summarized, evaluated and reported within the time periods specified in the rules and forms of the SEC, and that such information is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily is required to apply its judgment in evaluating the cost‑benefit relationship of possible controls and procedures.

Management, under the supervision and with the participation of our Chief Executive Officer (principal executive officer) and Chief Financial Officer (principal financial officer), evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) promulgated under the Exchange Act) as of the end of the period covered by this Form 10-K Annual Report and as required by Rules 13a-15(b) and 15d-15(b) promulgated under the Exchange Act. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of December 31, 2017,2018, at a reasonable assurance level.


Management’s Annual Report on Internal Control over Financial Reporting

Management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rules 13a-15(e) or 15d-15(e) promulgated under the Exchange Act) for Eldorado Resorts, Inc. and its subsidiaries.


This system is designed to provide reasonable assurance to the Company’s management regarding the reliability of financial reporting and preparation of consolidated financial statements for external purposes.

Management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated and assessed the effectiveness of our internal control over financial reporting as of the end of the period covered by this Form 10-K Annual Report based upon the framework set forth in the Internal Control-Integrated Framework issued in 2013 by the Committee of Sponsoring Organization of the Treadway Commission. Based on this evaluation and assessment, management believes that, as of December 31, 2017,2018, our internal control over financial reporting was effective based on those criteria.

The Company completed its acquisitionacquisitions of Isle of Capri Casinos, Inc.the Grand Victoria Casino (“Isle”Elgin”) on MayAugust 7, 2018 and Tropicana Entertainment, Inc. (“Tropicana”) on October 1, 2017 (the “Isle Acquisition”).2018. Since the Company has not yet fully incorporated the internal controls and procedures of IsleElgin and Tropicana into the Company’s internal control over financial reporting, management excluded IsleElgin and Tropicana from its assessment of the effectiveness of the Company’s internal control over financial reporting as of December 31, 2017.2018. The Isle AcquisitionElgin and Tropicana acquisitions constituted 53%37% of total assets as of December 31, 2017,2018, and 41%13% of net revenues for the year then ended.ended December 31, 2018.

Ernst & Young LLP, an independent registered public accounting firm, has issued an attestation report onaudited our internal control over financial reporting as of December 31, 2017,2018, as stated in its report which report follows below.

Changes in Internal Control Over Financial Reporting

Except as noted below, during the quarter ended December 31, 2017,2018, there were no significant changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

On May 1, 2017,August 7, 2018 we completed the acquisition of Isle.Elgin and on October 1, 2018 we completed the acquisition of Tropicana. See Part IV, Item 15, Notes to Consolidated Financial Statement Schedules,Statements, Note 3: Isle AcquisitionAcquisitions, Purchase Price Accounting and Reno Acquisition and Preliminary Purchase Accounting,Pro forma Information, for a discussion of the acquisitionacquisitions and related financial data. The Company is in the process of integrating IsleElgin and Tropicana in to our internal controlcontrols over financial reporting. As a result of these integration activities, certain controls will be evaluated and may be changed. The Elgin and Tropicana acquisitions constituted 37% of total assets as of December 31, 2018, and 13% of net revenues for the year then ended December 31, 2018. Excluding the IsleElgin Acquisition and Tropicana Acquisition, there were no changes in our internal control over financial reporting that have materially affected, or are reasonable likely to materially affect, our internal control over financial reporting.


reporting.


Report of Independent Registered Public Accounting Firm


The Board of Directors and Stockholders

Eldorado Resorts, Inc.

Opinion on Internal Control over Financial Reporting

We have audited Eldorado Resorts, Inc.’s internal control over financial reporting as of December 31, 2017,2018, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria). In our opinion, Eldorado Resorts, Inc. (the Company) maintained, in all material respects, effective internal control over financial reporting as of December 31, 2017,2018, based on the COSO criteria.

 

As indicated in the accompanying Management’s Report on Internal Control Overover Financial Reporting, included in Item 9A, management’s assessment of and conclusion on the effectiveness of internal control over financial reporting did not include the internal controls of Isle of Capri Casinos,Elgin Riverboat Resort – Riverboat Casino and Tropicana Entertainment, Inc., which isare included in the 20172018 consolidated financial statements of the Company and constituted 53%37% of total assets as of December 31, 20172018 and 41%13% of net revenues for the year then ended. Our audit of internal control over financial reporting of the Company also did not include an evaluation of the internal control over financial reporting of Isle of Capri Casinos,Elgin Riverboat Resort – Riverboat Casino and Tropicana Entertainment, Inc.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of Eldorado Resorts, Inc.the Company as of December 31, 20172018 and 2016, and2017, the related consolidated statements of income, comprehensive income, stockholders'stockholders’ equity and cash flows for each of the three years in the period ended December 31, 2017,2018, and the related notes and the financial statement schedule listed in the Index at Item 15 (a)(ii) of the Company and our report dated February 27, 2018March 1, 2019 expressed an unqualified opinion thereon.

Basis for Opinion

The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control Over Financial Reporting included in Item 9A. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.

 

Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

Definition and Limitations of Internal Control Over Financial Reporting

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.


Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

/s/ Ernst & Young LLP

Roseville, California
February 27, 2018

Las Vegas, Nevada

March 1, 2019

 


Item 9B.

OtherOther Information.

Not applicable.


PART III

Item 10.

Directors, Executive Officers and Corporate Governance.

The information required by this Item is hereby incorporated by reference to our definitive Proxy Statement for our Annual Meeting of Stockholders (our “Proxy Statement”) to be filed with the Securities and Exchange Commission no later than April 30, 2018,2019, pursuant to Regulation 14A under the Securities Act.

We have adopted a code of ethics and business conduct applicable to all directors and employees, including the Chief Executive Officer, Chief Financial Officer and Principal Accounting Officer. The code of ethics and business conduct is posted on our website, http://www.eldoradoresorts.com (accessible through the “Corporate Governance” caption of the Investor Relations page) and a printed copy will be delivered on request by writing to the Corporate Secretary at Eldorado Resorts, Inc., c/o Corporate Secretary, 100 West Liberty Street, Suite 1150, Reno, NV 89501. We intend to satisfy the disclosure requirement regarding certain amendments to, or waivers from, provisions of its code of ethics and business conduct by posting such information on our website.

Item 11.

Executive Compensation.

The information required by this Item is hereby incorporated by reference to our Proxy Statement, to be filed with the Securities and Exchange Commission no later than April 30, 2018,2019, pursuant to Regulation 14A under the Securities Act.

Item 12.

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.

The information required by this Item is hereby incorporated by reference to our Proxy Statement, to be filed with the Securities and Exchange Commission no later than April 30, 2018,2019, pursuant to Regulation 14A under the Securities Act.

Item 13.

Certain Relationships and Related Transactions, and Director Independence.

The information required by this Item is hereby incorporated by reference to our Proxy Statement, to be filed with the Securities and Exchange Commission no later than April 30, 2018,2019, pursuant to Regulation 14A under the Securities Act.

Item 14.

Principal Accounting Fees and Services.

The information required by this Item is hereby incorporated by reference to our Proxy Statement, to be filed with the Securities and Exchange Commission no later than April 30, 2018,2019, pursuant to Regulation 14A under the Securities Act.


PART IV

Item 15.

Item 15.  Financial Statement Schedules.

 

(a)(i) Financial Statements

 

Included in Part II of this Annual Report on Form 10‑K:

 

Report of Independent Registered Public Accounting Firm

 

Consolidated Balance Sheets as of December 31, 20172018 and 20162017

 

Consolidated Statements of Income for the Years Ended December 31, 2018, 2017 2016 and 20152016

 

Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2018, 2017 2016 and 20152016

 

Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 2018, 2017 2016 and 20152016

 

Consolidated Statements of Cash Flows for the Years Ended December 31, 2018, 2017 2016 and 20152016

 

Notes to Consolidated Financial Statements

 

(a)(ii) Financial Statement Schedule

 

Years Ended December 31, 2018, 2017 2016 and 20152016

 

Valuation and Qualifying Accounts

 

(a)(iii) Exhibits

 

 


EXHIBIT

NO.

 

ITEM TITLE

 

 

 

  2.12.1⁺

 

Agreement and Plan of Merger by and among Isle of Capri Casinos, Inc., Eldorado Resorts, Inc., Eagle I Acquisition Corp. and Eagle II Acquisition Company LLC, dated as of September 19, 2016 (incorporated by reference to our Current Report on Form 8-K filed on September 22, 2016).

 

 

 

  2.2⁺

Agreement and Plan of Merger by and among Eldorado Resorts, Inc., Delta Merger Sub, Inc., GLP Capital, L.P. and Tropicana Entertainment Inc., dated as of April 15, 2018 (incorporated by reference to our Current Report on Form 8-K filed on April 16, 2018).

  2.3⁺

Interest Purchase Agreement by and among MGM Elgin Sub, Inc., Illinois RBG, L.L.C., Eldorado Resorts, Inc., Elgin Holdings I LLC, Elgin Holdings II LLC, Elgin Riverboat Resort-Riverboat Casino and MGM Resorts International, dated as of April 15, 2018 (incorporated by reference to our Current Report on Form 8-K filed on April 16, 2018).

3.1

 

Amended and Restated Articles of Incorporation (incorporated by reference to our Current Report on Form 8-K filed on September 19, 2014).

 

 

 

  3.2

Certificate of Amendment to Articles of Incorporation (incorporated by reference to our Quarterly Report on Form 10-Q filed on August 7, 2018).

  3.3

 

Amended and Restated Bylaws (incorporated by reference to our Current Report on Form 8‑K filed on September 19, 2014).

 

 

 

  4.1

 

Specimen Stock Certificate of the Company (incorporated by reference to our Form S‑4/A filed on April 21, 2014).

 

 

 

  4.2

 

Indenture dated as of June 23, 2015, by and among Eldorado Resorts, Inc., the guarantors party thereto, U.S. Bank National Association, as Trustee, and Capital One, N.A., as Collateral Trustee, and Form of Note (incorporated by reference to our Current Report on Form 8-K filed on July 23, 2015).

 

 

 

  4.3

 

First Supplemental Indenture, dated as of December 15, 2015, by and among Eldorado Resorts, Inc., the guarantors party thereto and U.S. Bank National Association, as Trustee, under the 2023 Notes Indenture (incorporated by reference to our Registration Statement on Form S-4 filed on January 14, 2016).

 

 

 

  4.4

 

Second Supplemental Indenture, dated as of May 26, 2016, by and among Eldorado Resorts, Inc., the guarantors party thereto, and U.S. Bank National Association, as Trustee, under the 2023 Notes Indenture (incorporated by reference to our Registration Statement on Form S-4 filed on June 16, 2017).

 

 

 

  4.5

 

Third Supplemental Indenture, dated as of March 16, 2017, by and among Eldorado Resorts, Inc., the guarantors party thereto and U.S. Bank National Association, as Trustee, under the 2023 Notes Indenture (incorporated by reference to our Current Report on Form 8-K filed on March 22, 2017).

 

 

 

  4.6

 

Fourth Supplemental Indenture, dated as of May 1, 2017, by and among Eldorado Resorts, Inc., the guarantors party thereto and U.S. Bank National Association, as Trustee, under the 2023 Notes Indenture (incorporated by reference to our Current Report on Form 8-K filed on May 1, 2017).

 

 

 

  4.7

 

Fifth Supplemental Indenture, dated as of June 18, 2018, by and among Eldorado Resorts, Inc., the guarantors party thereto and U.S. Bank National Association, as Trustee, under the 2023 Notes Indenture (incorporated by reference to our Quarterly Report on Form 10-Q filed on August 7, 2018).

  4.8

Sixth Supplemental Indenture, dated as of August 7, 2018, by and among Eldorado Resorts, Inc., the guarantors party thereto and U.S. Bank National Association, as Trustee, under the 2023 Notes Indenture (incorporated by reference to our Quarterly Report on Form 10-Q filed on August 7, 2018).

  4.9

Seventh  Supplemental Indenture, dated as of October 1, 2018, by and among Eldorado Resorts, Inc., the guarantors party thereto and U.S. Bank National Association, as Trustee under the 2023 Notes Indenture (incorporated by reference to our Current Report on Form 8-K filed on October 1, 2018).

  4.10

Indenture, dated as of March 29, 2017, by and between Isle of Capri Casinos LLC formerly known as Eagle II Acquisition Company LLC and U.S. Bank National Association (incorporated by reference to our Current Report on Form 8-K filed on March 29, 2017).

 

 

 


    4.8EXHIBIT

NO.

ITEM TITLE

  4.11

 

Supplemental Indenture, dated as of May 1, 2017, by and among Eldorado Resorts, Inc., the guarantors party thereto and U.S. Bank National Association (incorporated by reference to our Current Report on Form 8-K filed on May 1, 2017).

 

 

 

  4.12

Second Supplemental Indenture, dated as of June 18, 2018, by and among Eldorado Resorts, Inc., the guarantors party thereto and U.S. Bank National Association, as Trustee, under the 2025 Notes Indenture (incorporated by reference to our Quarterly Report on Form 10-Q filed on August 7, 2018).

  4.13

Third Supplemental Indenture, dated as of August 7, 2018, by and among Eldorado Resorts, Inc., the guarantors party thereto and U.S. Bank National Association, as Trustee, under the 2025 Notes Indenture (incorporated by reference to our Quarterly Report on Form 10-Q filed on August 7, 2018).

  4.14

Fourth Supplemental Indenture, dated as of October 1, 2018, by and among Eldorado Resorts, Inc., the guarantors party thereto and U.S. Bank National Association, as Trustee under the 2025 Notes Indenture (incorporated by reference to our Current Report on Form 8-K filed on October 1, 2018).

  4.15

Indenture dated as of September 20, 2018 by and among Delta Merger Sub, Inc. and U.S. Bank National Association, as Trustee under the 2026 Notes Indenture (incorporated by reference to our Current Report on Form 8-K filed on September 20, 2018).

  4.16

Supplemental Indenture dated as of October 1, 2018 by and among Eldorado Resorts, Inc. the guarantors party thereto and U.S. Bank National Association, as Trustee, under the 2026 Notes Indenture (incorporated by reference to our Current Report on Form 8-K filed on October 1, 2018).

10.1

 

Agreement dated November 1, 2008 between Mountaineer Park, Inc. and Racetrack Employees Union Local No. 101 (incorporated by reference to the Annual Report of MTR Gaming Group, Inc. on Form 10‑K filed on March 16, 2009).

 

 

 

10.2

 

Agreement dated December 29, 2009 by and between Mountaineer Park, Inc. and Mountaineer Park Horsemen’s Benevolent and Protective Association, Inc. (incorporated by reference to the Annual Report of MTR Gaming Group, Inc. on Form 10‑K filed on March 16, 2010).

 

 

 

  10.3

Agreement dated February 22, 2007 by and between Presque Isle Downs, Inc. and the Pennsylvania Horsemen’s Benevolent and Protective Association Inc. (incorporated by reference to the Annual Report of MTR Gaming Group, Inc. on Form 10‑K filed on April 2, 2007).

10.4*

 

Amended and Restated Executive Employment Agreement, dated as of January 17, 2018, by and between Eldorado Resorts, Inc. and Gary Carano (incorporated by reference to our Current Report on Form 8-K filed on January 22, 2018).

 

 

 

10.5*

 

Amendment No. 1 to Amended and Restated Employment Agreement, dated September 28, 2018, by and between Gary Carano and Eldorado Resorts, Inc. (incorporated by reference to our Current Report on Form 8-K filed on October 1, 2018).

10.6*

Amended and Restated Executive Employment Agreement, dated as of January 17, 2018, by and between Eldorado Resorts, Inc. and Thomas Reeg (incorporated by reference to our Current Report on Form 8-K filed on January 22, 2018).

 

 

 

  10.6*10.7*

 

Amendment No. 1 to Amended and Restated Employment Agreement, dated September 28, 2018, by and between Thomas Reeg and Eldorado Resorts, Inc. (incorporated by reference to our Current Report on Form 8-K filed on October 1, 2018).

10.8*

Amended and Restated Executive Employment Agreement, dated as of January 17, 2018, by and between Eldorado Resorts, Inc. and Anthony Carano (incorporated by reference to our Current Report on Form 8-K filed on January 22, 2018).


EXHIBIT

NO.

 

ITEM TITLE

10.9*

Amendment No. 1 to Amended and Restated Employment Agreement, dated September 28, 2018, by and between Anthony Carano and Eldorado Resorts, Inc. (incorporated by reference to our Current Report on Form 8-K filed on October 1, 2018).

 

 

 

  10.7*10.10*

 

Amended and Restated Executive Employment Agreement, dated as of January 17, 2018, by and between Eldorado Resorts, Inc. and Edmund L. Quatmann, Jr. (filed herewith)(incorporated by reference to the Annual Report on Form 10-K filed on February 27, 2018).

 

 

 

  10.8*10.11*

 

2010 Long‑Term Incentive Plan (incorporated by reference to the Quarterly Report of MTR Gaming Group, Inc. on Form 10‑Q filed on August 9, 2010).

 

 

 


  10.9*EXHIBIT

NO.

 

Form of Restricted Stock Unit Award Agreement for Non‑Employee Directors (2010 Long‑Term Incentive Plan) (incorporated by reference to the Quarterly Report of MTR Gaming Group, Inc. on Form 10‑Q filed on August 9, 2010).ITEM TITLE

  10.10*10.13*

 

Form of Nonqualified Stock Option Award Agreement (2010 Long‑Term Incentive Plan) (incorporated by reference to the Current Report of MTR Gaming Group, Inc. on Form 8‑K filed on February 3, 2011).

 

 

 

  10.11*

Form of Restricted Stock Unit Award Agreement (2010 Long‑Term Incentive Plan) (incorporated by reference to the Current Report of MTR Gaming Group, Inc. on Form 8‑K filed on February 3, 2011).

  10.12*

Form of Cash‑Based Performance Award Agreement (2010 Long‑Term Incentive Plan) (incorporated by reference to the Current Report of MTR Gaming Group, Inc. on Form 8‑K filed on February 3, 2011).

  10.13*10.16*

 

Eldorado Resorts, Inc. 2015 Equity Incentive Plan (incorporated herein by reference to Exhibit 4.3 to the Registration Statement on Form S-8 filed by Eldorado Resorts, Inc. on April 3, 2015 (File No. 333-203227)).

 

 

 

  10.14*10.17*

 

Form of Director Non-Deferred Restricted Stock Unit Award Agreement pursuant to the Eldorado Resorts, Inc. 2015 Equity Incentive Plan (incorporated herein by reference to Exhibit 10.28 to the Registration Statement on Form S-1 filed by Eldorado Resorts, Inc. on July 14, 2015 (File No. 333-205654)).

 

 

 

  10.15*10.18*

 

Form of Director Deferred Restricted Stock Unit Award Agreement pursuant to the Eldorado Resorts, Inc. 2015 Equity Incentive Plan (incorporated herein by reference to Exhibit 10.29 to the Registration Statement on Form S-1 filed by Eldorado Resorts, Inc. on July 14, 2015 (File No. 333-205654)).

 

 

 

  10.16*10.19*

 

Form of Performance Stock Unit Award Agreement pursuant to the Eldorado Resorts, Inc. 2015 Equity Incentive Plan (incorporated herein by reference to Exhibit 10.30 to the Registration Statement on Form S-1 filed by Eldorado Resorts, Inc. on July 14, 2015 (File No. 333-205654))(filed herewith).

 

 

 

  10.1710.20

 

Ground Lease dated as of May 19, 1999 between City of Shreveport, as landlord, and Eldorado Casino Shreveport Joint Venture (formerly known as QNOV) as tenant (incorporated by reference to our Annual Report on Form 10‑K filed on March 16, 2015).

 

 

 

  10.1810.21

 

First Amendment to Lease Agreement made and entered into as of August 13, 2012, by and between City of Shreveport, as landlord, and Eldorado Casino Shreveport Joint Venture (formerly known as QNOV) as tenant (incorporated by reference to our Annual Report on Form 10‑K filed on March 16, 2015).

 

 

 

  10.1910.22

 

Lease between C, S & Y Associates, as lessor, and Eldorado Hotel Associates, as lessee, dated as of July 21, 1972 (incorporated by reference to our Annual Report on Form 10‑K filed on March 16, 2015).

 

 

 

  10.2010.23

 

Addendum, dated as of March 20, 1973, to lease between C. S & Y Associates, as lessor, and Eldorado Hotel Associates, as lessee, dated as of July 21, 1972 (incorporated by reference to our Annual Report on Form 10‑K filed on March 16, 2015).

 

 

 

  10.2110.24

 

Amendment, dated as of January 1, 1978, to lease between C. S. & Y. Associates, as lessor, and Eldorado Hotel Associates, as lessee, dated as of July 21, 1972 (incorporated by reference to our Annual Report on Form 10‑K filed on March 16, 2015).

 

 

 

  10.2210.25

 

Amendment, dated as of January 31, 1985, to lease between C. S. & Y. Associates, as lessor, and Eldorado Hotel Associates, as lessee, dated as of July 21, 1972 (incorporated by reference to our Annual Report on Form 10‑K filed on March 16, 2015).

 

 

 

  10.2310.26

 

Amendment, dated as of December 24, 1987, to lease between C. S. & Y. Associates, as lessor, and Eldorado Hotel Associates, as lessee, dated as of July 21, 1972 (incorporated by reference to our Annual Report on Form 10‑K filed on March 16, 2015).


EXHIBIT

NO.

ITEM TITLE

 

 

 

  10.2410.27

 

Reimbursement and Indemnification Agreement and Lease Amendment, entered into as of March 24, 1994, by and between Eldorado Hotel Associates Limited Partnership, and CS&Y Associates (incorporated by reference to our Annual Report on Form 10‑K filed on March 16, 2015).

 

 

 

  10.2510.28

 

Fourth Amendment, dated as of June 1, 2011, by and between Eldorado Resorts LLC and CS&Y Associates, to Reimbursement and Indemnification Agreement and Lease Amendment, entered into as of March 24, 1994, by and between Eldorado Hotel Associates Limited Partnership, and CS&Y Associates (incorporated by reference to our Annual Report on Form 10‑K filed on March 16, 2015).

 

 

 

  10.2610.29

 

Credit Agreement, dated as of April 17, 2017, by and among Isle of Capri Casinos LLC (f/k/a Eagle II Acquisition Company LLC), the Lenders party thereto, and JPMorgan Chase Bank, N.A., as administrative agent (incorporated by reference to our Current Report on Form 8-K filed on April 17, 2017).

 

 

 

  10.2710.23

 

Borrower Joinder and Assumption Agreement, dated as of May 1, 2017, by and among Eldorado Resorts, Inc., Isle of Capri Casinos LLC and JPMorgan Chase Bank, N.A. (incorporated by reference to our Current Report on Form 8-K filed on May 1, 2017).

 

 

 

  10.2810.31

 

Guaranty Agreement, dated as of May 1, 2017, by and among the guarantors party thereto and JPMorgan Chase Bank, N.A. (incorporated by reference to our Current Report on Form 8-K filed on May 1, 2017).

 

 

 


  10.29EXHIBIT

NO.

ITEM TITLE

10.32

 

Amendment Agreement, dated as of August 15, 2017, by and between the Eldorado Resorts, Inc. and JPMorgan Chase, N.A. as Administrative Agent in connection with the Credit Agreement, dated as of April 17, 2017 (incorporated by reference to our Quarterly Report on Form 10-Q filed on November 7, 2017).

 

 

 

  10.3010.33

Amendment Agreement No. 2, dated June 6, 2018 by and between Eldorado Resorts, Inc. and JPMorgan Chase N.A., as administrative agent in connection with the Credit Agreement dated as of April 17, 2017 (incorporated by reference to our Quarterly Report on Form 10-Q filed on August 7, 2018).

10.34

Amendment Agreement No. 3, dated October 1, 2018 by and between Eldorado Resorts, Inc. and JPMorgan Chase N.A., as administrative agent in connection with the Credit Agreement dated as of April 17, 2017 (incorporated by reference to our Current Report on Form 8-K filed on October 1, 2018).

10.35

Loan Agreement, dated as of October 1, 2018, by and among Eldorado Resorts and GLP Capital, L.P. (incorporated by reference to our Current Report on Form 8-K filed on October 1, 2018).

10.33

Master Lease, dated as of October 1, 2018, by and among Eldorado Resorts, Inc. and GLP Capital L.P. (incorporated by reference to our Current Report on Form 8-K filed on October 1, 2018).

10.36

 

Registration Rights Agreement, dated as of May 1, 2017, by and among Eldorado Resorts, Inc., Recreational Enterprises, Inc., GFIL Holdings, LLC and certain of its affiliates (incorporated by reference to our Current Report on Form 8-K filed on May 1, 2017).

 

 

 

  10.31*10.37*

 

Isle of Capri Casinos, Inc. Second Amended and Restated 2009 Long-Term Stock Incentive Plan (incorporated by reference to Isle of Capri Casinos, Inc.’s Current Report on Form 8-K filed on October 9, 2015).

 

 

 

  10.32*

Isle of Capri Casino, Inc. Form Stock Option Award Agreement (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on July 11, 2008).

  10.33*

Isle of Capri Casino, Inc. Form of Restricted Stock Award Agreement (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on June 25, 2009).

  10.34*

Isle of Capri Casino, Inc. Form of Performance Based Restricted Stock Unit Agreement (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on June 14, 2012).

  10.35*10.41*

 

Isle of Capri Casino, Inc. Form of Non-Qualified Stock Option Agreement (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on June 17, 2015).

 

 

 

  10.36*10.42*

 

Isle of Capri Casino, Inc. Form of Performance Stock Unit Agreement (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on June 17, 2015).

 

 

 

  10.37*10.43*

 

Isle of Capri Casino, Inc. Form of Restricted Stock Unit Agreement (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on June 17, 2015).

 

 

 

  10.3810.44

 

Amended and Restated Lease, dated as of April 19, 1999, among Port Resources, Inc. and CRU, Inc., as landlords and St. Charles Gaming Company, Inc., as tenant (St. Charles) (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on July 2, 1999).

 

 

 

  10.3910.45

 

Lease of property in Coahoma, Mississippi, dated as of November 16, 1993, by and among Roger Allen Johnson, Jr., Charles Bryant Johnson and Magnolia Lady, Inc. (incorporated by reference to Isle of Capri Casinos, Inc.’s Form S-4/A filed on June 19, 2002).

 

 

 

  10.4010.46

 

Addendum to Lease, dated as of June 22, 1994, by and among Roger Allen Johnson, Jr., Charles Bryant Johnson and Magnolia Lady, Inc. (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on July 28, 2000).


EXHIBIT

NO.

ITEM TITLE

 

 

 

  10.4110.47

 

Second addendum to Lease, dated as of October 17, 1995, by and among Roger Allen Johnson, Jr., Charles Bryant Johnson and Magnolia Lady, Inc. (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on July 28, 2000).

 

 

 

  10.4210.48

 

Master Lease, dated as of July 18, 1997, by and between The City of Boonville, Missouri and IOC-Boonville, Inc. formerly known as Davis Gaming Boonville, Inc. (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on July 11, 2008).

 

 

 

  10.4310.49

 

Amendment to Master Lease, dated as of April 19, 1999, by and between The City of Boonville, Missouri and IOC-Boonville, Inc. formerly known as Davis Gaming Boonville, Inc. (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on July 11, 2008).

 

 

 

  10.4410.50

 

Second Amendment to Master Lease, dated as of September 17, 2001, by and between The City of Boonville, Missouri and IOC-Boonville, Inc. formerly known as Davis Gaming Boonville, Inc. (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on July 11, 2008).

 

 

 


  10.45EXHIBIT

NO.

ITEM TITLE

10.51

 

Third Amendment to Master Lease, dated as of November 19, 2001, by and between The City of Boonville, Missouri and IOC-Boonville, Inc. formerly known as Gold River's Boonville Resort, Inc. and Davis Gaming Boonville, Inc. (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on July 11, 2008).

 

 

 

  10.4610.52

 

Amended and Restated Lease Agreement, dated as of August 21, 1995, by and between the Port Authority of Kansas City, Missouri and Tenant (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on June 25, 2009).

 

 

 

  10.4710.53

 

First Amendment to Amended and Restated Lease Agreement, dated as of October 31, 1995, by and between the Port Authority of Kansas City, Missouri and Tenant (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on June 25, 2009).

 

 

 

  10.4810.54

 

Second Amendment to Amended and Restated Lease Agreement, dated as of June 10, 1996, by and between the Port Authority of Kansas City, Missouri and Tenant (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on June 25, 2009).

 

 

 

  10.4910.55

 

Assignment and Assumption Agreement (Lease Agreement), dated as of June 6, 2000, by and among Flamingo Hilton Riverboat Casino, LP, Isle of Capri Casinos, Inc. and IOC-Kansas City, Inc. (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on July 11, 2008).

 

 

 

  10.5010.56

 

Lease and Agreement-Spring 1995, dated as of August 15, 1995, by and between Andrianakos Limited Liability Company and Isle of Capri Black Hawk, L.L.C. (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on July 11, 2008).

 

 

 

  10.5110.57

 

Addendum to the Lease and Agreement-Spring 1995, dated as of April 4, 1996, by and between Andrianakos Limited Liability Company and Isle of Capri Black Hawk, L.L.C. (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on July 11, 2008).

 

 

 

  10.5210.58

 

Second Addendum to the Lease and Agreement-Spring 1995, dated as of March 21, 2003, by and between Andrianakos Limited Liability Company and Isle of Capri Black Hawk, L.L.C. (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on July 11, 2008).

 

 

 

  10.5310.59

 

Third Addendum to the Lease and Agreement-Spring 1995, dated as of April 22, 2003, by and between Andrianakos Limited Liability Company and Isle of Capri Black Hawk, L.L.C. (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on July 11, 2008).

 

 

 

  10.5410.60

 

Fourth Addendum to the Lease and Agreement-Spring 1995, dated as of December 11, 2013, by and between Andrianakos Limited Liability Company and Isle of Capri Black Hawk, L.L.C. (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on June 23, 2014).

 

 

 

  10.5510.61

 

Development Agreement, dated as of October 4, 2010, by and between IOC-Cape Girardeau, LLC and the City of Cape Girardeau, Missouri (incorporated by reference to Isle of Capri Casinos, Inc.’s Quarterly Report on Form 10-Q filed on December 3, 2010).


EXHIBIT

NO.

ITEM TITLE

 

 

 

  10.5610.62

 

Amended and Restated Operator’s Contract, dated as of November 9, 2004, by and between Black Hawk County Gaming Association and IOC Black Hawk County, Inc. (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on June 23, 2014).

 

 

 

  10.5710.63

 

Operator's Contract, dated as of August 11, 1994, by and between the Riverbend Regional Authority, Green Bridge Company, Bettendorf Riverfront Development Company, L.C., Lady Luck Gaming Corporation and Lady Luck Bettendorf, L.C. (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on June 23, 2014).

 

 

 

  10.5810.64

 

Amendment to Operator's Contract, dated as of August 27, 1998, by and among Green Bridge Company, Bettendorf Riverfront Development Company, L.C., Lady Luck Gaming Corporation, Lady Luck Bettendorf, L.C. and Riverbend Regional Authority (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on June 23, 2014).

 

 

 

  10.5910.65

 

Second Amendment to Operator's Contract, dated as of June 30, 2004, by and between Isle of Capri Bettendorf, L.C. and Scott County Regional Authority (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on June 23, 2014).

 

 

 


  10.60EXHIBIT

NO.

ITEM TITLE

10.66

 

Third Amendment to Operator's Contract, dated as of October 30, 2007, by and between Isle of Capri Bettendorf, L.C. and Scott County Regional Authority (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on June 23, 2014).

 

 

 

  10.6110.67

 

Fourth Amendment to Operator's Contract, dated as of March 11, 2015, by and between Isle of Capri Bettendorf, L.C. and Scott County Regional Authority (incorporated by reference to Isle of Capri Casinos, Inc.’s Annual Report on Form 10-K filed on June 17, 2015).

 

 

 

  12.110.68

 

Statement of ratio of earningsAmended and Restated Net Lease Agreement by and between Park Cattle Co. and Desert Palace, Inc. dated January 1, 2000. (Incorporated by reference to fixed charges (filed herewith).the Tropicana Entertainment, Inc.’s Current Report on Form 8-K dated March 11, 2010)

 

 

 

10.69

Amendment and Reservation of Rights Regarding MontBleu dated April 2, 2008 by and between Park Cattle Co. and Columbia Properties Tahoe, LLC. (Incorporated by reference to Tropicana Entertainment Inc.’s  Current Report on Form 8-K dated March 11, 2010)

10.70

MontBleu Lease Amendment No. 2 by and between Park Cattle Co. and Columbia Properties Tahoe, LLC, dated June 12, 2009. (Incorporated by reference to Tropicana Entertainment Inc.’s  Current Report on Form 8-K dated March 11, 2010)

10.71

MontBleu Lease Amendment No. 3 by and between the Edgewood Companies and Columbia Properties Tahoe, LLC, made effective May 10, 2010. (Incorporated by reference to Tropicana Entertainment Inc.’s  Quarterly Report on Form 10-Q for the quarter ended June 30, 2010)

10.72

MontBleu Lease Amendment No. 4 by and between the Edgewood Companies, a Nevada corporation formerly known as Park Cattle Co., and Columbia Properties Tahoe, LLC, made effective October 1, 2014. (Incorporated by reference to Tropicana Entertainment Inc.’s  Quarterly Report on Form 10-Q for the quarter ended September 30, 2014)

21.1

 

Subsidiaries of the Registrant (filed herewith).

 

 

 

23.1

 

Consent of Ernst & Young LLP (filed herewith).

 

 

 

31.1

Certification of Gary L. Carano pursuant to Section 906 of the Sarbanes‑Oxley Act of 2002 (filed herewith).

  31.2

 

Certification of Thomas R. Reeg pursuant to Section 906 of the Sarbanes‑Oxley Act of 2002 (filed herewith).

 

 

 

32.1

Certification of Gary L. Carano in accordance with 18 U.S.C. Section 1350 (filed herewith).

  32.2

 

Certification of Thomas R. Reeg in accordance with 18 U.S.C. Section 1350 (filed herewith).

 

 

 

99.1

 

Description of Governmental Regulations and Licensing (filed herewith).

  99.2

Audited consolidated financial statements of Circus and Eldorado Joint Venture, LLC, as of and for the years ended December��31, 2014 and 2013 (incorporated by reference to our Annual Report on Form 10‑K filed on March 15, 2016).

  99.3

Unaudited consolidated financial statements of Circus and Eldorado Joint Venture, LLC, as of November 23, 2015 and for the period January 1, 2015 through November 23, 2015 (incorporated by reference to our Annual Report on Form 10‑K filed on March 15, 2016).

 

 

 

101.1

 

XBRL Instance Document

 

 

 

101.2

 

XBRL Taxonomy Extension Schema Document

 

 

 

101.3

 

XBRL Taxonomy Extension Calculation Linkbase Document

 

 

 

101.4

 

XBRL Taxonomy Extension Definition Linkbase Document

 

 

 

101.5

 

XBRL Taxonomy Extension Label Linkbase Document

 

 

 

101.6

 

XBRL Taxonomy Extension Presentation Linkbase Document

 

The Company has omitted schedules and similar attachments to the subject agreement pursuant to Item 601(b) of Regulation S-K. The Company will furnish a copy of any omitted schedule or similar attachment to the SEC upon request and hereby undertakes to furnish supplemental copies of any of the omitted schedules or similar attachments upon request by the SEC; provided, however, that the Company may request confidential treatment pursuant to Rule 24b-2 of the Exchange Act for any schedules or attachments so furnished.

*

Management contracts or compensatory plans or arrangements.


SIGNATURES

Pursuant to the requirements of Sections 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

ELDORADO RESORTS, INC.

 

 

 

 

By:

/s/ Gary L. CaranoThomas R. Reeg

Gary L. CaranoThomas R. Reeg

Chief Executive Officer and Chief Financial Officer

Dated: February 27, 2018March 1, 2019

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

 

Signature

 

Title

 

Date

 

 

 

 

 

/s/ Gary L. Carano

Gary L. Carano

Chairman of the Board of Directors and Chief Executive Officer (Principal Executive Officer)

February 27, 2018

 

 

 

 

 

/s/ Thomas R. Reeg

Thomas R. Reeg

 

PresidentChief Executive Officer and Chief Financial Officer (Principal Executive Officer and Principal Financial Officer) and Director

 

February 27, 2018March 1, 2019

 

 

 

 

 

/s/ Stephanie D. Lepori

Stephanie D. Lepori

 

Chief AccountingAdministrative Officer (Principal Accounting Officer)

 

February 27, 2018March 1, 2019

 

 

 

 

 

/s/ Bonnie BiumiGary L. Carano

Gary L. Carano

Executive Chairman of the Board of Directors

March 1, 2019

/s/ BONNIE BIUMI

Bonnie Biumi

 

Director

 

February 27, 2018March 1, 2019

 

 

 

 

 

/s/ Frank J. Fahrenkopf Jr.

Frank J. Fahrenkopf Jr.

 

Director

 

February 27, 2018March 1, 2019

 

 

 

 

 

/s/ James B. Hawkins

James B. Hawkins

 

Director

 

February 27, 2018March 1, 2019

 

 

 

 

 

/s/ Gregory J. Kozicz

Gregory J. Kozicz

 

Director

 

February 27, 2018March 1, 2019

 

 

 

 

 

/s/ Michael E. Pegram

Michael E. Pegram

 

Director

 

February 27, 2018March 1, 2019

 

 

 

 

 

/s/ David P. Tomick

David P. Tomick

 

Director

 

February 27, 2018March 1, 2019

 

 

 

 

 

/s/ Roger P. Wagner

Roger P. Wagner

 

Director

 

February 27, 2018March 1, 2019

 


INDEX TO CONSOLIDATED FINANCIAL STATEMENTS OF

ELDORADO RESORTS, INC.

 

 

Page

 

 

Report of Independent Registered Public Accounting Firm

6574

 

 

Consolidated Balance Sheets

6675

 

 

Consolidated Statements of Income

6776

 

 

Consolidated Statements of Comprehensive Income

6877

 

 

Consolidated Statement of Stockholders’ Equity

6978

 

 

Consolidated Statements of Cash Flows

7079

 

 

Notes to Consolidated Financial Statements

7180


Report of Independent Registered Public Accounting Firm

The Board of Directors and Stockholders

Eldorado Resorts, Inc.

 

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of Eldorado Resorts, Inc. (the Company) as of December 31, 20172018 and 2016, and2017, the related consolidated statements of income, comprehensive income, stockholders'stockholders’ equity and cash flows for each of the three years in the period ended December 31, 2017,2018, and the related notes and the financial statement schedule listed in the Index at Item 15 (a)(ii) (collectively referred to as the “financial“consolidated financial statements”). In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of the Company at December 31, 2018 and 2017, and 2016, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2017,2018, in conformity with U.S. generally accepted accounting principles.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2017,2018, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework), and our report dated February 27, 2018March 1, 2019 expressed an unqualified opinion thereon.

 

Basis for Opinion

These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

 

/s/ Ernst & Young LLP


We have served as the Company’s auditor since 2011.

Roseville, California

February 27, 2018Las Vegas, Nevada

March 1, 2019


ELDORADO RESORTS, INC.

CONSOLIDATED BALANCE SHEETS

(dollars in thousands)

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

2017

 

 

2016

 

 

2018

 

 

2017

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

134,596

 

 

$

 

61,029

 

 

$

 

230,752

 

 

$

 

134,596

 

Restricted cash

 

 

3,267

 

 

 

2,414

 

Restricted cash and investments

 

 

 

24,892

 

 

 

 

3,267

 

Marketable securities

 

 

17,631

 

 

 

 

 

 

 

16,957

 

 

 

 

17,631

 

Accounts receivable, net

 

 

45,797

 

 

 

14,694

 

 

 

 

60,169

 

 

 

 

45,797

 

Due from affiliates

 

 

243

 

 

 

 

 

 

 

327

 

 

 

 

243

 

Inventories

 

 

16,870

 

 

 

11,055

 

 

 

 

20,595

 

 

 

 

16,870

 

Prepaid income taxes

 

 

4,805

 

 

 

69

 

Prepaid expenses and other

 

 

 

27,823

 

 

 

 

12,492

 

Income taxes receivable

 

 

 

15,731

 

 

 

 

4,805

 

Prepaid expenses

 

 

 

48,002

 

 

 

 

27,823

 

Assets held for sale

 

 

 

155,771

 

 

 

 

 

Total current assets

 

 

251,032

 

 

 

101,753

 

 

 

 

573,196

 

 

 

 

251,032

 

PROPERTY AND EQUIPMENT, NET

 

 

1,502,817

 

 

 

612,342

 

GAMING LICENSES AND OTHER INTANGIBLES, NET

 

 

996,816

 

 

 

487,498

 

GOODWILL

 

 

747,106

 

 

 

66,826

 

NON-OPERATING REAL PROPERTY

 

 

18,069

 

 

 

14,219

 

OTHER ASSETS, NET

 

 

 

30,632

 

 

 

 

11,406

 

Property and equipment, net

 

 

 

2,882,606

 

 

 

 

1,502,817

 

Gaming licenses and other intangibles, net

 

 

 

1,362,006

 

 

 

 

996,816

 

Goodwill

 

 

 

1,008,316

 

 

 

 

747,106

 

Other assets, net

 

 

 

85,338

 

 

 

 

48,701

 

Total assets

 

$

 

3,546,472

 

 

$

 

1,294,044

 

 

$

 

5,911,462

 

 

$

 

3,546,472

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

 

615

 

 

$

 

4,545

 

 

$

 

462

 

 

$

 

615

 

Accounts payable

 

 

34,778

 

 

 

21,576

 

 

 

 

58,524

 

 

 

 

34,778

 

Due to affiliates

 

 

 

 

 

259

 

Accrued property, gaming and other taxes

 

 

43,212

 

 

 

18,790

 

 

 

 

51,931

 

 

 

 

43,212

 

Accrued payroll and related

 

 

53,330

 

 

 

14,588

 

 

 

 

87,332

 

 

 

 

53,330

 

Accrued interest

 

 

25,607

 

 

 

14,634

 

 

 

 

42,780

 

 

 

 

25,607

 

Income taxes payable

 

 

171

 

 

 

 

 

 

 

47,475

 

 

 

 

171

 

Accrued other liabilities

 

 

 

61,346

 

 

 

 

27,648

 

 

 

 

102,982

 

 

 

 

66,038

 

Liabilities related to assets held for sale

 

 

 

10,691

 

 

 

 

 

Total current liabilities

 

 

 

219,059

 

 

 

 

102,040

 

 

 

 

402,177

 

 

 

 

223,751

 

LONG-TERM DEBT, LESS CURRENT PORTION

 

 

2,189,578

 

 

 

795,881

 

DEFERRED INCOME TAXES

 

 

164,130

 

 

 

90,385

 

OTHER LONG-TERM LIABILITIES

 

 

 

28,579

 

 

 

 

7,287

 

Long-term financing obligation to GLPI

 

 

 

959,835

 

 

 

 

 

Long-term debt, less current portion

 

 

 

3,261,273

 

 

 

 

2,189,578

 

Deferred income taxes

 

 

 

200,010

 

 

 

 

162,967

 

Other long-term liabilities

 

 

 

59,014

 

 

 

 

28,579

 

Total liabilities

 

 

 

2,601,346

 

 

 

 

995,593

 

 

 

 

4,882,309

 

 

 

 

2,604,875

 

COMMITMENTS AND CONTINGENCIES (Note 16)

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 17)

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, 100,000,000 shares authorized, 76,825,966 and 47,105,744

issued and outstanding, par value $0.00001 as of December 31, 2017 and

2016, respectively

 

 

 

 

 

 

Common stock, 200,000,000 and 100,000,000 shares authorized, 77,438,889

and 76,825,966 issued and outstanding, net of treasury shares, par value

$0.00001 as of December 31, 2018 and December 31, 2017, respectively

 

 

 

1

 

 

 

 

 

Paid-in capital

 

 

746,547

 

 

 

173,879

 

 

 

 

748,076

 

 

 

 

746,547

 

Retained earnings

 

 

198,500

 

 

 

124,560

 

 

 

 

290,206

 

 

 

 

194,971

 

Treasury stock at cost, 223,823 shares held at December 31, 2018

 

 

 

(9,131

)

 

 

 

 

Accumulated other comprehensive income

 

 

 

79

 

 

 

 

12

 

 

 

 

1

 

 

 

 

79

 

Total stockholders’ equity

 

 

 

945,126

 

 

 

 

298,451

 

 

 

 

1,029,153

 

 

 

 

941,597

 

Total liabilities and stockholders’ equity

 

$

 

3,546,472

 

 

$

 

1,294,044

 

 

$

 

5,911,462

 

 

$

 

3,546,472

 

 

The accompanying notes are an integral part of these consolidated financial statements.


ELDORADO RESORTS, INC.

CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands, except per share data)

 

 

For the Year Ended

 

 

Year Ended

 

 

December 31,

 

 

December 31,

 

 

2017

 

 

2016

 

 

2015

 

 

2018

 

 

2017

 

 

2016

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casino

 

$

 

1,228,540

 

 

$

 

693,013

 

 

$

 

614,227

 

 

$

 

1,534,954

 

 

$

 

1,085,014

 

 

$

 

591,471

 

Pari-mutuel commissions

 

 

14,134

 

 

 

8,600

 

 

 

9,031

 

 

 

18,437

 

 

 

14,013

 

 

 

8,544

 

Food and beverage

 

 

193,260

 

 

 

142,032

 

 

 

97,740

 

 

 

247,332

 

 

 

198,246

 

 

 

155,217

 

Hotel

 

 

119,095

 

 

 

94,312

 

 

 

37,466

 

 

 

183,798

 

 

 

133,338

 

 

 

100,462

 

Other

 

 

 

51,560

 

 

 

 

45,239

 

 

 

 

26,077

 

 

 

 

71,486

 

 

 

 

50,187

 

 

 

 

44,771

 

 

 

 

1,606,589

 

 

 

 

983,196

 

 

 

 

784,541

 

Less-promotional allowances

 

 

 

(133,085

)

 

 

 

(90,300

)

 

 

 

(64,757

)

Net operating revenues

 

 

 

1,473,504

 

 

 

 

892,896

 

 

 

 

719,784

 

Net revenues

 

 

 

2,056,007

 

 

 

 

1,480,798

 

 

 

 

900,465

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casino

 

 

638,362

 

 

 

390,325

 

 

 

357,572

 

 

 

732,580

 

 

 

547,438

 

 

 

342,433

 

Pari-mutuel commissions

 

 

13,509

 

 

 

9,787

 

 

 

9,973

 

 

 

16,709

 

 

 

13,651

 

 

 

9,787

 

Food and beverage

 

 

94,723

 

 

 

81,878

 

 

 

52,606

 

 

 

202,618

 

 

 

169,848

 

 

 

122,598

 

Hotel

 

 

34,282

 

 

 

30,746

 

 

 

11,307

 

 

 

65,009

 

 

 

50,575

 

 

 

41,212

 

Other

 

 

26,030

 

 

 

26,921

 

 

 

15,325

 

 

 

38,676

 

 

 

32,156

 

 

 

30,776

 

Marketing and promotions

 

 

82,525

 

 

 

40,600

 

 

 

31,227

 

 

 

106,161

 

 

 

83,174

 

 

 

40,890

 

General and administrative

 

 

241,095

 

 

 

130,172

 

 

 

96,870

 

 

 

349,598

 

 

 

241,037

 

 

 

130,720

 

Corporate

 

 

30,739

 

 

 

19,880

 

 

 

16,469

 

 

 

46,632

 

 

 

30,739

 

 

 

19,880

 

Impairment charges

 

 

38,016

 

 

 

 

 

 

 

 

 

13,602

 

 

 

38,016

 

 

 

 

Depreciation and amortization

 

 

 

105,891

 

 

 

 

63,449

 

 

 

 

56,921

 

 

 

 

157,429

 

 

 

 

105,891

 

 

 

 

63,449

 

Total operating expenses

 

 

 

1,305,172

 

 

 

 

793,758

 

 

 

 

648,270

 

 

 

 

1,729,014

 

 

 

 

1,312,525

 

 

 

 

801,745

 

LOSS ON SALE OR DISPOSAL OF PROPERTY AND

EQUIPMENT

 

 

(319

)

 

 

(836

)

 

 

(6

)

PROCEEDS FROM TERMINATED SALE

 

 

20,000

 

 

 

 

 

 

 

TRANSACTION EXPENSES

 

 

(92,777

)

 

 

(9,184

)

 

 

(2,452

)

EQUITY IN (LOSS) INCOME OF UNCONSOLIDATED

AFFILIATES

 

 

 

(367

)

 

 

 

 

 

 

 

3,460

 

OPERATING INCOME

 

 

 

94,869

 

 

 

 

89,118

 

 

 

 

72,516

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on sale or disposal of property and equipment

 

 

(835

)

 

 

(319

)

 

 

(836

)

Proceeds from terminated sales

 

 

5,000

 

 

 

20,000

 

 

 

 

Transaction expenses

 

 

(20,842

)

 

 

(92,777

)

 

 

(9,184

)

Loss from unconsolidated affiliates

 

 

 

(213

)

 

 

 

(367

)

 

 

 

 

Operating income

 

 

 

310,103

 

 

 

 

94,810

 

 

 

 

88,700

 

OTHER EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(99,769

)

 

 

(50,917

)

 

 

(61,558

)

 

 

(171,732

)

 

 

(99,769

)

 

 

(50,917

)

Gain on valuation of unconsolidated affiliate

 

 

 

 

 

 

 

 

35,582

 

Loss on early retirement of debt, net

 

 

(38,430

)

 

 

(155

)

 

 

(1,937

)

 

 

(162

)

 

 

(38,430

)

 

 

(155

)

Unrealized loss on restricted investment

 

 

 

(2,587

)

 

 

 

 

 

 

 

 

Total other expense

 

 

 

(138,199

)

 

 

 

(51,072

)

 

 

 

(27,913

)

 

 

 

(174,481

)

 

 

 

(138,199

)

 

 

 

(51,072

)

NET (LOSS) INCOME BEFORE INCOME TAXES

 

 

 

(43,330

)

 

 

 

38,046

 

 

 

 

44,603

 

BENEFIT (PROVISION) FOR INCOME TAXES

 

 

 

117,270

 

 

 

 

(13,244

)

 

 

 

69,580

 

NET INCOME

 

$

 

73,940

 

 

$

 

24,802

 

 

$

 

114,183

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income per share of Common Stock:

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) before income taxes

 

 

 

135,622

 

 

 

 

(43,389

)

 

 

 

37,628

 

(Provision) benefit for income taxes

 

 

 

(40,387

)

 

 

 

116,769

 

 

 

 

(13,101

)

Net income

 

$

 

95,235

 

 

$

 

73,380

 

 

$

 

24,527

 

Net income per share of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

 

1.10

 

 

$

 

0.53

 

 

$

 

2.45

 

 

$

 

1.23

 

 

$

 

1.09

 

 

$

 

0.52

 

Diluted

 

$

 

1.09

 

 

$

 

0.52

 

 

$

 

2.43

 

 

$

 

1.22

 

 

$

 

1.08

 

 

$

 

0.51

 

Weighted Average Basic Shares Outstanding

 

 

 

67,133,531

 

 

 

 

47,033,311

 

 

 

 

46,550,042

 

Weighted Average Diluted Shares Outstanding

 

 

 

68,102,814

 

 

 

 

47,701,562

 

 

 

 

47,008,980

 

Weighted average basic shares outstanding

 

 

 

77,458,902

 

 

 

 

67,133,531

 

 

 

 

47,033,311

 

Weighted average diluted shares outstanding

 

 

 

78,282,101

 

 

 

 

68,102,814

 

 

 

 

47,701,562

 

 

The accompanying notes are an integral part of these consolidated financial statements.


ELDORADO RESORTS, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(dollars in thousands)

 

 

 

For the Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

NET INCOME

 

$

 

73,940

 

 

$

 

24,802

 

 

$

 

114,183

 

Other Comprehensive Income (Loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defined benefit pension plan—amortization of net income (loss),

   net of tax of $36 and $2 for 2017 and 2015, respectively

 

 

 

67

 

 

 

 

 

 

 

 

(75

)

Comprehensive Income, net of tax

 

$

 

74,007

 

 

$

 

24,802

 

 

$

 

114,108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

December 31,

 

 

2018

 

 

2017

 

 

2016

 

Net income

$

 

95,235

 

 

$

 

73,380

 

 

$

 

24,527

 

Other comprehensive (loss) income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defined benefit pension plan—amortization of net (loss) income,

   net of tax of $(1) and $36 for 2018 and 2017, respectively

 

 

(78

)

 

 

 

67

 

 

 

 

 

Other comprehensive (loss) income

 

 

(78

)

 

 

 

67

 

 

 

 

 

Comprehensive income, net of tax

$

 

95,157

 

 

$

 

73,447

 

 

$

 

24,527

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

 


ELDORADO RESORTS, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(dollars in thousands)

 

 

Common Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

 

 

 

 

 

 

 

 

Treasury Stock

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Paid-in

Capital

 

 

Retained

Earnings

 

 

Non-

controlling

Interest

 

 

Accumulated

Other

Comprehensive

Income

 

 

Total

 

 

Shares

 

 

Amount

 

 

Paid-in

Capital

 

 

Retained

Earnings

 

 

Accumulated

Other

Comprehensive

Income

 

 

Shares

 

 

Amount

 

 

Total

 

Balance, December 31, 2014

 

 

46,426,714

 

 

$

 

 

 

$

 

165,857

 

 

$

 

(14,425

)

 

$

 

103

 

 

$

 

87

 

 

$

 

151,622

 

Issuance of restricted stock units

 

 

17,980

 

 

 

 

 

 

1,488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,488

 

Acquisition of non-controlling interest

 

 

373,135

 

 

 

 

 

 

3,552

 

 

 

 

 

 

 

(103

)

 

 

 

 

 

 

3,449

 

Net income

 

 

 

 

 

 

 

 

 

 

 

114,183

 

 

 

 

 

 

 

 

 

 

 

114,183

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(75

)

 

 

 

(75

)

Balance, December 31, 2015

 

 

46,817,829

 

 

 

 

 

 

 

 

170,897

 

 

 

 

99,758

 

 

 

 

 

 

 

 

12

 

 

 

 

270,667

 

 

 

46,817,829

 

 

$

 

 

 

$

 

170,897

 

 

$

 

97,551

 

 

$

 

12

 

 

 

 

 

$

 

 

 

$

 

268,460

 

Issuance of restricted stock units

 

 

217,997

 

 

 

 

 

 

3,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,341

 

 

 

217,997

 

 

 

 

 

 

3,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,341

 

Net income

 

 

 

 

 

 

 

 

 

 

 

24,802

 

 

 

 

 

 

 

 

 

 

 

24,802

 

 

 

 

 

 

 

 

 

 

 

 

24,527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,527

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of stock options

 

 

132,900

 

 

 

 

 

 

385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

385

 

 

 

132,900

 

 

 

 

 

 

385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

385

 

Shares withheld related to net share settlement of stock awards

 

 

(62,982

)

 

 

 

 

 

 

 

(744

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(744

)

 

 

(62,982

)

 

 

 

 

 

 

 

(744

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(744

)

Balance, December 31, 2016

 

 

47,105,744

 

 

 

 

 

 

 

 

173,879

 

 

 

 

124,560

 

 

 

 

 

 

 

 

12

 

 

 

 

298,451

 

 

 

47,105,744

 

 

$

 

 

 

$

 

173,879

 

 

$

 

122,078

 

 

$

 

12

 

 

 

 

 

$

 

 

 

$

 

295,969

 

Isle common stock exchanged at merger

 

 

28,468,182

 

 

 

 

 

 

574,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

574,811

 

 

 

28,468,182

 

 

 

 

 

 

574,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

574,811

 

Issuance of restricted stock units

 

 

1,070,552

 

 

 

 

 

 

6,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,322

 

 

 

1,070,552

 

 

 

 

 

 

6,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,322

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

(487

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(487

)

Net income

 

 

 

 

 

 

 

 

 

 

 

73,940

 

 

 

 

 

 

 

 

 

 

 

73,940

 

 

 

 

 

 

 

 

 

 

 

 

73,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

73,380

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

67

 

 

 

 

67

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

67

 

 

 

 

 

 

 

 

 

 

67

 

Exercise of stock options

 

 

1,185,745

 

 

 

 

 

 

2,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,900

 

 

 

1,185,745

 

 

 

 

 

 

2,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,900

 

Shares withheld related to net share settlement of stock awards

 

 

(1,004,257

)

 

 

 

 

 

 

 

(11,365

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,365

)

 

 

(1,004,257

)

 

 

 

 

 

 

 

(11,365

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,365

)

Balance, December 31, 2017

 

 

76,825,966

 

 

$

 

 

 

$

 

746,547

 

 

$

 

198,500

 

 

$

 

 

 

$

 

79

 

 

$

 

945,126

 

 

 

76,825,966

 

 

$

 

 

 

$

 

746,547

 

 

$

 

194,971

 

 

$

 

79

 

 

 

 

 

$

 

 

 

$

 

941,597

 

Issuance of restricted stock units

 

 

848,737

 

 

 

1

 

 

 

13,083

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,084

 

Purchase of treasury shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

223,823

 

 

 

(9,131

)

 

 

 

(9,131

)

Net income

 

 

 

 

 

 

 

 

 

 

 

95,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

95,235

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(78

)

 

 

 

 

 

 

 

 

 

(78

)

Exercise of stock options

 

 

67,336

 

 

 

 

 

 

154

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

154

 

Shares withheld related to net share settlement of stock

awards

 

 

(303,150

)

 

 

 

 

 

 

 

(11,708

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,708

)

Balance, December 31, 2018

 

 

77,438,889

 

 

$

 

1

 

 

$

 

748,076

 

 

$

 

290,206

 

 

$

 

1

 

 

 

223,823

 

 

$

 

(9,131

)

 

$

 

1,029,153

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 


ELDORADO RESORTS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollars in thousands)

 

 

 

Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

 

73,940

 

 

$

 

24,802

 

 

$

 

114,183

 

Adjustments to reconcile net income to net cash provided by operating

   activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

105,891

 

 

 

 

63,449

 

 

 

 

56,921

 

Amortization of deferred financing costs, discount and debt premium

 

 

 

6,289

 

 

 

 

3,520

 

 

 

 

(4,372

)

Equity in loss (income) of unconsolidated affiliates

 

 

 

367

 

 

 

 

 

 

 

 

(3,460

)

Loss on early retirement of debt

 

 

 

38,430

 

 

 

 

155

 

 

 

 

1,937

 

Gain on valuation of unconsolidated affiliate

 

 

 

 

 

 

 

 

 

 

 

(35,582

)

Change in fair value of acquisition related contingencies

 

 

 

37

 

 

 

 

57

 

 

 

 

90

 

Stock compensation expense

 

 

 

6,322

 

 

 

 

3,341

 

 

 

 

1,488

 

Loss on sale or disposal of property and equipment

 

 

 

319

 

 

 

 

836

 

 

 

 

6

 

Provision (benefit) for bad debt

 

 

 

531

 

 

 

 

161

 

 

 

 

(18

)

Impairment charges

 

 

 

38,016

 

 

 

 

 

 

 

 

 

(Benefit) provision for deferred income taxes

 

 

 

(113,062

)

 

 

 

11,344

 

 

 

 

(70,773

)

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

 

355

 

 

 

 

2,857

 

 

 

 

711

 

Sale of trading securities

 

 

 

101

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

 

(19,110

)

 

 

 

(4,874

)

 

 

 

2,955

 

Inventory

 

 

 

105

 

 

 

 

687

 

 

 

 

(71

)

Prepaid expenses and other assets

 

 

 

(629

)

 

 

 

(1,654

)

 

 

 

2,094

 

Interest payable

 

 

 

10,974

 

 

 

 

(344

)

 

 

 

(14,112

)

Income taxes payable

 

 

 

(470

)

 

 

 

 

 

 

 

(137

)

Accounts payable and accrued liabilities

 

 

 

(18,165

)

 

 

 

(6,767

)

 

 

 

4,855

 

Net cash provided by operating activities

 

 

 

130,241

 

 

 

 

97,570

 

 

 

 

56,715

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment, net

 

 

 

(83,522

)

 

 

 

(47,380

)

 

 

 

(36,762

)

Reimbursement of capital expenditures from West Virginia regulatory authorities

 

 

 

361

 

 

 

 

4,207

 

 

 

 

1,266

 

Restricted cash

 

 

 

19,514

 

 

 

 

 

 

 

 

 

Proceeds from sale of property and equipment

 

 

 

135

 

 

 

 

1,560

 

 

 

 

153

 

Net cash used in business combinations

 

 

 

(1,343,659

)

 

 

 

(194

)

 

 

 

(125,016

)

Investment in and loans to unconsolidated affiliate

 

 

 

(604

)

 

 

 

 

 

 

 

(1,010

)

Decrease in restricted cash due to credit support deposit

 

 

 

 

 

 

 

 

 

 

 

2,500

 

Decrease in other assets, net

 

 

 

 

 

 

 

659

 

 

 

 

115

 

Net cash used in investing activities

 

 

 

(1,407,775

)

 

 

 

(41,148

)

 

 

 

(158,754

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of New Term Loan

 

 

 

1,450,000

 

 

 

 

 

 

 

 

 

Proceeds from issuance of 6% Senior Notes

 

 

 

875,000

 

 

 

 

 

 

 

 

 

Proceeds from issuance of 7% Senior Notes

 

 

 

 

 

 

 

 

 

 

 

375,000

 

Borrowings under New Revolving Credit Facility

 

 

 

166,953

 

 

 

 

 

 

 

 

 

Payments under Term Loan

 

 

 

(1,062

)

 

 

 

(4,250

)

 

 

 

425,000

 

Payments under New Term Loan

 

 

 

(493,250

)

 

 

 

 

 

 

 

 

Payments under New Revolving Credit Facility

 

 

 

(166,953

)

 

 

 

 

 

 

 

 

Borrowings under Prior Revolving Credit Facility

 

 

 

41,000

 

 

 

 

73,000

 

 

 

 

131,000

 

Payments under Prior Revolving Credit Facility

 

 

 

(29,000

)

 

 

 

(137,500

)

 

 

 

(37,500

)

Retirement of Term Loan

 

 

 

(417,563

)

 

 

 

 

 

 

 

 

Retirement of Prior Revolving Credit Facility

 

 

 

(41,000

)

 

 

 

 

 

 

 

 

Debt premium proceeds

 

 

 

27,500

 

 

 

 

 

 

 

 

 

Payment of other long-term obligation

 

 

 

(43

)

 

 

 

 

 

 

 

 

Principal payments under 7% Senior Notes

 

 

 

 

 

 

 

 

 

 

 

(2,125

)

Retirement of long-term debt

 

 

 

 

 

 

 

 

 

 

 

(728,664

)

Payments on capital leases

 

 

 

(490

)

 

 

 

(274

)

 

 

 

(88

)

Debt issuance costs

 

 

 

(51,526

)

 

 

 

(4,288

)

 

 

 

(25,820

)

Call premium on early retirement of debt

 

 

 

 

 

 

 

 

 

 

 

(44,090

)

Taxes paid related to net share settlement of equity awards

 

 

 

(11,365

)

 

 

 

(744

)

 

 

 

 

Proceeds from exercise of stock options

 

 

 

2,900

 

 

 

 

385

 

 

 

 

Net cash provided by (used in) financing activities

 

 

 

1,351,101

 

 

 

 

(73,671

)

 

 

 

92,713

 

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

 

 

73,567

 

 

 

 

(17,249

)

 

 

 

(9,326

)

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR

 

 

 

61,029

 

 

 

 

78,278

 

 

 

 

87,604

 

CASH AND CASH EQUIVALENTS, END OF YEAR

 

$

 

134,596

 

 

$

 

61,029

 

 

$

 

78,278

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid

 

$

 

84,604

 

 

$

 

47,696

 

 

$

 

78,378

 

Local income taxes paid

 

 

 

246

 

 

 

 

1,662

 

 

 

 

1,198

 

NON-CASH FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in payables for capital expenditures

 

 

 

(317

)

 

 

 

4,222

 

 

 

 

500

 

Equipment acquired under capital leases

 

 

 

 

 

 

 

 

 

 

 

870

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2018

 

 

2017

 

 

2016

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

 

95,235

 

 

$

 

73,380

 

 

$

 

24,527

 

Adjustments to reconcile net income to net cash provided by operating

   activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

157,429

 

 

 

 

105,891

 

 

 

 

63,449

 

Amortization of deferred financing costs, discount and debt premium

 

 

 

8,175

 

 

 

 

6,289

 

 

 

 

3,520

 

Loss on early retirement of debt

 

 

 

162

 

 

 

 

38,430

 

 

 

 

155

 

Unrealized loss on restricted investment

 

 

 

2,587

 

 

 

 

 

 

 

 

 

Stock compensation expense

 

 

 

13,084

 

 

 

 

6,322

 

 

 

 

3,341

 

Provision for bad debt

 

 

 

1,552

 

 

 

 

531

 

 

 

 

161

 

Impairment charges

 

 

 

13,602

 

 

 

 

38,016

 

 

 

 

 

Provision (benefit) for deferred income taxes

 

 

 

33,865

 

 

 

 

(112,561

)

 

 

 

11,201

 

Other

 

 

 

1,662

 

 

 

 

723

 

 

 

 

893

 

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sale of trading securities

 

 

 

674

 

 

 

 

101

 

 

 

 

 

Accounts receivable

 

 

 

6,104

 

 

 

 

(19,110

)

 

 

 

(4,874

)

Inventories

 

 

 

596

 

 

 

 

105

 

 

 

 

687

 

Prepaid expenses and other assets

 

 

 

(1,215

)

 

 

 

(629

)

 

 

 

(995

)

Accrued interest

 

 

 

1,490

 

 

 

 

10,974

 

 

 

 

(344

)

Income taxes payable

 

 

 

6,945

 

 

 

 

(470

)

 

 

 

 

Accounts payable and accrued other liabilities

 

 

 

(18,667

)

 

 

 

(18,106

)

 

 

 

(6,349

)

Net cash provided by operating activities

 

 

 

323,280

 

 

 

 

129,886

 

 

 

 

95,372

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment, net

 

 

 

(147,415

)

 

 

 

(83,161

)

 

 

 

(43,173

)

Purchase of restricted investments

 

 

 

(8,008

)

 

 

 

 

 

 

 

 

Proceeds from sale of property and equipment

 

 

 

1,002

 

 

 

 

135

 

 

 

 

1,560

 

Net cash used in business combinations

 

 

 

(1,113,227

)

 

 

 

(1,313,051

)

 

 

 

(194

)

Investments in and loans to unconsolidated affiliates

 

 

 

(581

)

 

 

 

(604

)

 

 

 

 

Net cash used in investing activities

 

 

 

(1,268,229

)

 

 

 

(1,396,681

)

 

 

 

(41,807

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of long-term debt

 

 

 

846,000

 

 

 

 

2,325,000

 

 

 

 

 

Borrowings under Revolving Credit Facility

 

 

 

315,358

 

 

 

 

207,953

 

 

 

 

73,000

 

Payments under  long-term debt

 

 

 

 

 

 

 

(911,875

)

 

 

 

(4,250

)

Payments under Revolving Credit Facility

 

 

 

(70,358

)

 

 

 

(236,953

)

 

 

 

(137,500

)

Debt premium proceeds

 

 

 

 

 

 

 

27,500

 

 

 

 

 

Debt issuance costs

 

 

 

(25,758

)

 

 

 

(51,526

)

 

 

 

(4,288

)

Taxes paid related to net share settlement of equity awards

 

 

 

(11,708

)

 

 

 

(11,365

)

 

 

 

(744

)

Proceeds from exercise of stock options

 

 

 

154

 

 

 

 

2,900

 

 

 

 

385

 

Purchase of treasury stock

 

 

 

(9,131

)

 

 

 

 

 

 

 

 

Payments on other long-term payables

 

 

 

(666

)

 

 

 

(533

)

 

 

 

(274

)

Net cash provided by (used in) financing activities

 

 

 

1,043,891

 

 

 

 

1,351,101

 

 

 

 

(73,671

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash, cash equivalents and restricted cash

 

 

 

98,942

 

 

 

 

84,306

 

 

 

 

(20,106

)

Cash, cash equivalents and restricted cash, beginning of period

 

 

 

147,749

 

 

 

 

63,443

 

 

 

 

83,549

 

Cash, cash equivalents and restricted cash, end of period

 

$

 

246,691

 

 

$

 

147,749

 

 

$

 

63,443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO

   AMOUNTS REPORTED WITHIN THE CONSOLIDATED BALANCE SHEETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

230,752

 

 

$

 

134,596

 

 

$

 

61,029

 

Restricted cash

 

 

 

8,884

 

 

 

 

3,267

 

 

 

 

2,414

 

Restricted cash included in other noncurrent assets

 

 

 

7,055

 

 

 

 

9,886

 

 

 

 

 

Total cash, cash equivalents and restricted cash

 

$

 

246,691

 

 

$

 

147,749

 

 

$

 

63,443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid

 

$

 

166,007

 

 

$

 

84,604

 

 

$

 

47,696

 

Income taxes (refunded) paid

 

 

 

(4,134

)

 

 

 

246

 

 

 

 

1,662

 

NON-CASH FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in liabilities for capital expenditures

 

 

 

(2,786

)

 

 

 

(317

)

 

 

 

4,222

 

Change in real property subject to financing obligation

 

 

 

(957,300

)

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.


ELDORADO RESORTS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 20172018

Note 1. Organization and Basis of Presentation

The accompanying consolidated financial statements include the accounts of Eldorado Resorts, Inc. (“ERI” or the “Company”), a Nevada corporation formed in September 2013, and its consolidated subsidiaries.

The Company is a geographically diversified gaming and hospitality company with 28 gaming facilities in 13 states as of December 31, 2018. The Company’s properties, which are located in Ohio, Louisiana, Nevada, New Jersey, Pennsylvania, West Virginia, Colorado, Florida, Iowa, Mississippi, Illinois, Indiana and Missouri, feature approximately 30,000 slot machines and video lottery terminals (“VLTs”), approximately 800 table games and approximately 12,600 hotel rooms. The Company’s primary source of revenue is generated by gaming operations, and the Company utilizes its hotels, restaurants, bars, entertainment, racing, retail shops and other services to attract customers to its properties.

The Company was founded in 1973 by the Carano family with the opening of the Eldorado Hotel Casino in Reno, Nevada. In 1993, the Company partnered with MGM Resorts International to build Silver Legacy Resort Casino, the first mega-themed resort in Reno. In 2005, the Company acquired Mountaineer, Presque Isle Downs and Scioto Downsits first property outside of Reno when it purchased a casino in Shreveport, Louisiana, now known as Eldorado Shreveport. In September 2014, pursuant to a merger (the “MTR Merger”)the Company merged with MTR Gaming Group, Inc. (“MTR Gaming”) and acquired its three gaming and racing facilities in Ohio, Pennsylvania and West Virginia. The following year, in November 2015, itthe Company acquired Circus Circus Reno and the interests50% membership interest in the Silver Legacy that it did not own priorwas owned by MGM Resorts International. On May 1, 2017, the Company completed its acquisition of Isle of Capri Casinos, Inc. (“Isle” or “Isle of Capri”), adding 13 gaming properties to such dateits portfolio. On August 7, 2018, the Company acquired the Elgin Riverboat Resort – Riverboat Casino d/b/a Grand Victoria Casino (“Elgin”) (“Elgin Acquisition”). On October 1, 2018, the Company completed its acquisition of Tropicana Entertainment, Inc. (“Tropicana”), adding seven properties to its portfolio (the “Reno“Tropicana Acquisition”).

Throughout the year endedAs of December 31, 2017,2018, ERI owned and operated the following properties:

Eldorado Resort Casino Reno (Eldorado Reno)A 814-room hotel, casino and entertainment facility connected via an enclosed skywalk to Silver Legacy and Circus Reno located in downtown Reno, Nevada that includes 1,1251,117 slot machines and 4636 table games;

Silver Legacy Resort Casino (Silver Legacy)A 1,711-room1,685-room themed hotel and casino connected via an enclosed skywalk to Eldorado Reno and Circus Reno that includes 1,1871,119 slot machines, 6348 table games and a 13 table13-table poker room;

Circus Circus Reno (Circus Reno)A 1,571-room hotel-casino and entertainment complex connected via an enclosed skywalk to Eldorado Reno and Silver Legacy that includes 712722 slot machines and 24 table games;machines; 

Eldorado Resort Casino Shreveport (Eldorado Shreveport)A 403-room, all suite art deco-style hotel and tri-level riverboat dockside casino situated on the Red River in Shreveport, Louisiana that includes 1,3971,388 slot machines, 52 table games and an eight tableeight-table poker room;

Mountaineer Casino, Racetrack & Resort (Mountaineer)A 357-room hotel, casino, entertainment and live thoroughbred horse racing facility located on the Ohio River at the northern tip of West Virginias northwestern panhandle that includes 1,5081,486 slot machines, and 36 table games includingand a 10 table10-table poker room;

Presque Isle Downs & Casino (Presque Isle Downs)A casino and live thoroughbred horse racing facility with 1,5931,596 slot machines, 3332 table games and a seven tableseven-table poker room located in Erie, Pennsylvania; and

Eldorado Gaming Scioto Downs (Scioto Downs)A modern racino offering 2,2452,238 VLTs, harness racing and a 118-room third party hotel connected to Scioto Downs located 15 minutes from downtown Columbus, Ohio.Ohio;

In addition, on May 1, 2017, the Company consummated its acquisition of Isle of Capri Casinos, Inc. and acquired the following properties:

Isle Casino HotelBlack Hawk (“Isle Black Hawk”)A land-based casino on an approximately 10-acre site in Black Hawk, Colorado that includes 1,026966 slot machines, 2728 table games, a nine table10-table poker room and a 238-room hotel;


Lady Luck CasinoBlack Hawk (“Lady Luck Black Hawk”)A land-based casino across the intersection from Isle Casino Hotel in Black Hawk Colorado, that includes 452 slot machines, 10 table games, five poker tables and a 164-room hotel with a parking structure connecting Isle Casino Hotel-Black Hawk and Lady Luck Casino-Black Hawk;

Lady Luck CasinoBlack Hawk (“Lady Luck Black Hawk”)A land-based casino across the intersection from Isle Casino Hotel in Black Hawk Colorado, that includes 442 slot machines, seven table games and a 164-room hotel with a parking structure connecting Isle Black Hawk and Lady Luck Black Hawk;

Isle Casino Racing Pompano Park (“Pompano”)A casino and harness racing track on an approximately 223-acre owned site in Pompano Beach, Florida that includes 1,4551,596 slot machines and a 45 table39-table poker room;

Isle Casino Bettendorf (“Bettendorf”)A land-based single-level casino located off Interstate 74 in Bettendorf, Iowa that includes 978969 slot machines and 2015 table games with two hotel towers with 509 hotel rooms;

Isle Casino Waterloo (“Waterloo”)A single-level land-based casino in Waterloo, Iowa that includes 940939 slot machines, 2523 table games, and a 194-room hotel;


Isle of Capri Casino Hotel Lake Charles (“Lake Charles”)A gaming vessel on an approximately 19-acre site in Lake Charles, Louisiana, with 1,164 slot machines, 34 table games, 11 poker tables, and two hotels offering 493 rooms;

Isle of Capri Casino Hotel Lake Charles (“Lake Charles”)A gaming vessel on an approximately 19 acre site in Lake Charles, Louisiana, with 1,173 slot machines, 47 table games, including 13 poker tables, and two hotels offering 493 rooms;

Isle of Capri Casino Lula (“Lula”)Two dockside casinos in Lula, Mississippi with 875862 slot machines and 2025 table games, two on-site hotels with a total of 486 rooms and a 28-space RV Park;

Lady Luck Casino Vicksburg (“Vicksburg”)A dockside casino in Vicksburg, Mississippi that includes 616607 slot machines nine table games and a hotel with a total of 89 rooms;

Isle of Capri Casino Boonville (“Boonville”)A single-level dockside casino in Boonville, Missouri that includes 893881 slot machines, 20 table games and a 140-room hotel;

Isle Casino Cape Girardeau (“Cape Girardeau”)A dockside casino and pavilion and entertainment center in Cape Girardeau, Missouri that includes 872863 slot machines, and 2420 table games includingand four poker tables;

Lady Luck Casino Caruthersville (“Caruthersville”)—A riverboat casino located along the Mississippi River in Caruthersville, Missouri that includes 516507 slot machines and nine table games;

Isle of Capri Casino Kansas City (“Kansas City”)A dockside casino located close to downtown Kansas City, Missouri offering 966938 slot machines and 1813 table games;  and

Lady Luck Casino Nemacolin (“Nemacolin”)A casino property located on the 2,000-acre Nemacolin Woodlands Resort in Western Pennsylvania that includes 600 slot machines and 28 table games.games;  

Tropicana Casino and Resort, Atlantic City (“Trop AC”)—A casino and resort situated on approximately 15 acres with approximately 660 feet of ocean frontage in Atlantic City, New Jersey that includes approximately 2,464 slot machines, 107 table games, 18 poker tables and 2,366 hotel rooms;

Tropicana Evansville (“Evansville”)—A casino hotel and entertainment complex in Evansville, Indiana featuring 1,128 slot machines, 33 table games, eight poker tables and two on-site hotels with a total of 338 rooms;

Lumière Place Casino (“Lumière”)—A casino located on approximately 20 acres, located in historic downtown St. Louis, Missouri near business and entertainment districts and overlooks the Mississippi River with approximately 1,401 slot machines, 48 table games, 10 poker tables and 494 hotel rooms;

Tropicana Laughlin Hotel and Casino (“Laughlin”)—A casino in Casino Drive, Laughlin, Nevada that includes approximately 895 slot machines, 20 table games and 1,487 hotel rooms;

MontBleu Casino Resort & Spa (“MontBleu”)—A casino situated on approximately 21 acres in South Lake Tahoe, Nevada surrounded by the Sierra Nevada Mountains featuring approximately 474 slot machines, 17 table games and 438 hotel rooms;

Trop Casino Greenville (“Greenville”)—A landside gaming facility located in Greenville, Mississippi with approximately 590 slot machines, 10 table games and 40 hotel rooms;

Belle of Baton Rouge Casino & Hotel (“Baton Rouge”)—A dockside riverboat situated on approximately 23 acres on the Mississippi River in the downtown historic district of Baton Rouge featuring approximately 773 slot machines, 14 table games and 288 hotel rooms; and

Grand Victoria Casino (“Elgin”)—A casino located in Elgin, Illinois featuring approximately 1,088 slot machines and 30 table games.


In addition, Scioto Downs, through its subsidiary RacelineBet, Inc., also operates Racelinebet.com, a national account wagering service that offers online and telephone wagering on horse races as a marketing affiliate of TwinSpires.com, an affiliate of Churchill Downs Inc.Incorporated.

AcquisitionThe Company sold Presque Isle Downs in January 2019 and has entered into an agreement to sell Nemacolin. The Nemacolin sale is expected to close in the first quarter of Isle of Capri Casinos, Inc. and Refinancing

On May 1, 2017 (the “Isle Acquisition Date”), the Company completed its acquisition of Isle of Capri Casinos, Inc. pursuant to the Agreement and Plan of Merger (the “Merger Agreement”) dated as of September 19, 2016 with Isle of Capri Casinos, Inc., a Delaware corporation (“Isle” or “Isle of Capri”), Eagle I Acquisition Corp., a Delaware corporation and a direct wholly-owned subsidiary of the Company, and Eagle II Acquisition Company LLC, a Delaware limited liability company and a direct wholly-owned subsidiary of the Company (the “Isle Acquisition” or the “Isle Merger”). As a result of the Isle Merger, Isle became a wholly-owned subsidiary of ERI and, at the effective time of the Isle Merger, each outstanding share of Isle’s stock converted into the right to receive $23.00 in cash or 1.638 shares of ERI common stock (the “Stock Consideration”), at the election of the applicable Isle shareholder and subject to proration such that the outstanding shares of Isle common stock were exchanged for aggregate consideration comprised of 58% cash, or $552.0 million, and 42% ERI common stock, or 28.5 million newly issued shares of ERI common stock. The total purchase consideration was $1.93 billion2019 (See Note 3)5).

In connection with the Isle Acquisition, the Company completed a debt financing transaction comprised of: (a) a senior secured credit facility in an aggregate principal amount of $1.75 billion with a (i) term loan facility of $1.45 billion and (ii) revolving credit facility of $300.0 million and (b) $375.0 million of senior unsecured notes. The proceeds of such borrowings were used to pay the cash portion of the consideration payable in the Isle Merger, refinance all of Isle’s existing credit facilities, redeem or otherwise repurchase all of Isle’s senior and senior subordinated notes, refinance the Company’s existing credit facility and pay transaction fees and expenses related to the foregoing (See Note 9 for further discussion of the refinancing transaction and terms of such indebtedness).

On September 13, 2017, the Company issued an additional $500.0 million in aggregate principal amount of its 6% Senior Notes (as defined below) at an issue price equal to 105.5% of the principal amount. The 6% Senior Notes were issued as additional notes under the New Indenture dated March 29, 2017 (as defined below), as supplemented by the supplemental indenture dated as of May 1, 2017 between the Company, the guarantors party thereto and U.S. Bank National Association, pursuant to which the Company previously issued $375.0 million aggregate principal amount of 6% Senior Notes. The additional 6% Senior Notes formed part of a single class of securities together with the initial 6% Senior Notes for all purposes under the New Indenture, including waivers, amendments, redemptions and offers to purchase.

Transaction expenses attributed to the Isle Acquisition are reported on the accompanying statements of income related to legal, accounting, financial advisory services, severance, stock awards and other costs totaling $92.8 million and $8.6


million during the years ended December 31, 2017 and 2016, respectively. As of December 31, 2017, $0.1 million of accrued costs and expenses related to the Isle Acquisition are included in accrued other liabilities. Additionally, we recognized a loss of $27.3 million for the year ended December 31, 2017 related to the extinguishment of Isle debt and the payment of interest and call premiums in conjunction with the Isle Acquisition.

On August 22, 2016, Isle entered into a definitive agreement (the “Agreement”) to sell its casino and hotel property in Lake Charles, Louisiana, for $134.5 million, subject to a customary purchase price adjustment, to an affiliate of Laguna Development Corporation (the “Buyer”), a Pueblo of Laguna-owned business based in Albuquerque, New Mexico. The Agreement was assumed by the Company at the Isle Acquisition Date. On November 21, 2017, the Company terminated the Agreement. The closing of the transaction was subject to certain closing conditions, including obtaining certain gaming approvals, and was to occur on or before the termination date, which had been extended by the parties to November 20, 2017. The Buyer did not obtain the required gaming approvals prior to the termination date, and pursuant to the terms of the Agreement, the Company retained the Buyer’s $20.0 million deposit. The Buyer agreed to the termination and its terms. The $20.0 million forfeited deposit was recorded as income on the accompanying statements of income as “Proceeds from Terminated Sale.” In previous periods, the operations of Lake Charles have been classified as discontinued operations and as assets held for sale for all periods presented. As a result of the termination, Lake Charles is no longer classified as assets held for sale and accounted for as discontinued operations and is included in our results of operations for the eight-month period from the Isle Acquisition Date through December 31, 2017.

Note 2. Summary of Significant Accounting Policies

Principles of Consolidation.  The accompanying consolidated financial statements include the accounts of the Company as described in Note 1. All significant intercompany transactions have been eliminated in consolidation.

Use of Estimates.  The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates incorporated into the Company’s consolidated financial statements include estimated useful lives for depreciable and amortizable assets, estimated allowance for doubtful accounts receivable, estimated cash flows in assessing goodwill and indefinite-lived intangible assets for impairment and the recoverability of long‑lived assets, self‑insurance reserves, players’ clubloyalty program liabilities, contingencies and litigation, claims and assessments, and fair value measurements related to the Company’s long‑term debt. Actual results could differ from these estimates.

Cash and Cash Equivalents.  Cash equivalents include investments in money market funds. Investments in this category can be redeemed immediately at the current net asset value per share. A money market fund is a mutual fund whose investments are primarily in short‑term debt securities designed to maximize current income with liquidity and capital preservation, usually maintaining per share net asset value at a constant amount, such as one dollar. Cash and cash equivalents also includesinclude cash maintained for gaming operations. The carrying amounts approximate the fair value because of the short maturity of those instruments (Level 1).

Restricted Cash and Investments.  Restricted cash includes cash and certificates of deposit; restricted investments consist primarily of trading securities held by the Company’s captive insurance subsidiary. The trading securities are primarily debt and equity securities that are purchased with the intention to resell in the near term. The trading securities are carried at fair value with changes in fair value recognized in current period income.  Balances are reserved for unredeemed winning tickets from the Company’s racing operations, funds related to horsemen’s fines and certain simulcasting funds that are restricted to payments for improving horsemen’s facilities and racing purses, cash deposits that serve as collateral for letters of credit, surety bonds and short-term certificates of deposit that serve as collateral for certain bonding requirements. requirements, and serve as security for certain insurance coverage and land leases. In addition, the Company holds shares in a publicly traded company with a time restriction on when they can be sold. The restriction expires in November 2019.

The estimated fair values of our restricted cash and investments are based upon quoted prices available in active markets (Level 1), or quoted prices for similar assets in active and inactive markets (Level 2), or unobservable inputs that are not corroborated by market data (Level 3) and represent the amounts we would expect to receive if we sold our restricted cash and investments. Restricted cash and investments includedare reported on the face of the Consolidated Balance Sheets and in Other Assets, net, relate to trading securities pledged as collateral by our captive insurance wholly-owned subsidiary.assets, net.

The Company also has certificates of deposit which are used for security with the Nevada Department of Insurance for its self‑insured workers compensation, West Virginia Division of Environmental Protection and Port Resources for the land lease at Lake Charles. The Nevada certificate of deposit of $628,000 matured on January 28, 2018 at which time it was renewed and the maturity date was extended to January 29, 2019. The West Virginia certificates of deposits in the amounts of $123,000 and $76,000 both mature on October 27, 2018 and the Lake Charles certificate of deposit is for $1.0 million and matures on July 13, 2018.


Marketable Securities. Marketable securities consist primarily of trading securities held by the Company’s captive insurance subsidiary. The trading securities are primarily debt and equity securities that are purchased with the intention to resell in the near term. The trading securities are carried at fair value with changes in fair value recognized in current period income, and this accounting policy was implemented as of the Isle Acquisition Date.income. For the year ended December 31, 2017,2018, we recorded a $0.1 million$43,000 loss related to the change in fair value which is included in corporate expenses in the accompanying statements of income.

CRDA Investments. The New Jersey Casino Reinvestment Development Authority (“CRDA”) cash deposits made by Trop AC are carried at fair value. The CRDA deposits are used to purchase CRDA bonds that carry below market interest rates. An allowance is established by a charge to the Consolidated Statements of Income as part of general and administrative expense. When the CRDA deposits are used to purchase CRDA bonds, the allowance is transferred to the bonds as a discount, which is amortized to interest income using the interest method. The CRDA bonds are classified as held-to-maturity securities and are carried at amortized cost less any adjustments for other than temporary impairments.


Accounts Receivable and Credit Risk.  Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of casino accounts receivable. The Company issues markers to approved casino customers following background checks and assessments of creditworthiness. Trade receivables, including casino and hotel receivables, are typically non‑interest bearing. Accounts are written off when management deems the account to be uncollectible. Recoveries of accounts previously written off are recorded when received. An estimated allowance for doubtful accounts is maintained to reduce the Company’s receivables to their carrying amount, which approximates fair value. The allowance is estimated based on specific review of customer accounts as well as historical collection experience and current economic and business conditions. Management believes that as of December 31, 20172018 and 2016,2017, no significant concentrations of credit risk related to receivables existed.

Inventories.  Inventories are stated at the lower of average cost, using a first‑in, first‑out basis, or market.net realizable value. Inventories consist primarily of food and beverage, retail merchandise and operating supplies.

Corporate Expense. Corporate expense represents unallocated payroll, travel costs, professional fees and various other expenses not directly related to the Company’s casino resort operations. In addition, corporate expense includes costs associated with the Company’s evaluation and pursuit of new business opportunities, which are expensed as incurred.

Preopening and Start-up Expenses. Preopening and start-up costs, including organizational costs, are expensed as incurred. Costs classified as preopening and start-up expenses include payroll, outside services, advertising, and other expenses related to new or start-up operations. Expenses are reported in operating expenses on the Consolidated Statements of Income.

Property and Equipment.  Property and equipment are stated at cost. Depreciation is computed using the straight‑line method over the estimated useful life of the asset or the term of the capitalized lease, whichever is less. Costs of major improvements are capitalized, while costs of normal repairs and maintenance are charged to expense as incurred. Gains or losses on the disposal of property and equipment are included in operating income.

 

 

 

 

Buildings and improvements

 

10 to 40 years

Land improvements

 

10 to 20 years

Furniture, fixtures and equipment

 

3 to 20 years

RiverboatRiverboats

 

105 to 25 years

 

InvestmentThe Company evaluates its property and equipment and other long-lived assets for impairment based on its classification as held for sale or to be held and used. Several criteria must be met before an asset is classified as held for sale, including that management with the appropriate authority commits to a plan to sell the asset at a reasonable price in relation to its fair value and is actively seeking a buyer. For assets held for sale, the Company recognizes the asset at the lower of carrying value or fair market value less costs to sell, as estimated based on comparable asset sales, offers received, or a discounted cash flow model. For assets to be held and used, the Company reviews for impairment whenever indicators of impairment exist. The Company then compares the estimated future cash flows of the asset, on an undiscounted basis, to the carrying value of the asset. If the undiscounted cash flows exceed the carrying value, no impairment is indicated. If the undiscounted cash flows do not exceed the carrying value, then an impairment charge is recorded. All recognized impairment losses, whether for assets held for sale or assets to be held and used, are recorded as operating expenses.  For the years ended December 31, 2018, 2017 and 2016, no impairment charges were recorded for assets held and used. For the year ended December 31, 2018, an impairment charge of $3.8 million was recorded related to the property and equipment held for sale at Nemacolin (see Note 5); no impairment was recorded for the years ended December 31, 2017 and 2016.

Investments in and Advances to Unconsolidated Affiliates. The Company’s investments in unconsolidated affiliates which are 50% or less owned are accounted for under the equity method and are included in other assets, net. The Company does have variable interests in variable interest entities; however, we are not the primary beneficiary. All intercompany balances and transactions have been eliminated in consolidation.

The Company considers whether the fair values of any of its equity method investments have declined below their carrying value whenever adverse events or changes in circumstances indicate that recorded values may not be recoverable. Estimated fair value is determined using a discounted cash flow analysis based on estimated future results of the investee and market indicators of terminal year capitalization rate.investee. There were no impairments of the Company’s equity method investments during 2018, 2017 2016 or 2015.2016.


Goodwill and Other Intangible Assets and Non‑Operating Real Properties.Assets. Goodwill represents the excess of purchase price over fair market value of net assets acquired in business combinations. Goodwill and indefinite-lived intangible assets must be reviewed for impairment at least annually and between annual test dates in certain circumstances. The Company performs its annual impairment tests in the fourth quarteras of October 1 of each fiscal year. As a result of the annual impairment review for goodwill and indefinite-lived intangible assets, the Company recorded impairment charges of $34.9 million and $3.1 million related to goodwill and trade names, respectively, in 2017. No impairments were indicated as a result of the annual impairment review for goodwill and indefinite-lived intangible assets in 2016 or 2015.2018 and 2016. However, in conjunction with the classification of Vicksburg’s operations as assets held for sale at March 31, 2018, an impairment charge totaling $9.8 million to goodwill was recorded (see Note 5).

We have designated certain assets, consisting principally of land and undeveloped properties, as non‑operating real property and have declared our intent to sell those assets. However, we do not anticipate that we will be able to sell the majority of the assets within the next twelve months. As such, these properties are not classified as held‑for‑sale as of December 31, 2017.


Indefinite‑Lived Intangible Assets.Indefinite‑lived intangible assets consist primarily of expenditures associated with obtaining racing and gaming licenses. Indefinite‑lived intangible assets are not subject to amortization but are subject to an annual impairment test. If the carrying amount of an indefinite‑lived intangible asset exceeds its fair value, an impairment loss is recognized in an amount equal to that excess amount.

Finite-lived intangible assets consist of trade names and player loyalty programs acquired in business combinations. Amortization is completed using the straight-line method over the estimated useful life of the asset. The Company evaluates for impairment whenever indicators of impairment exist. When indicators are noted, the Company then compares estimated future cash flows, undiscounted, to the carrying value of the asset. If the undiscounted cash flows exceed the carrying value, no impairment is recorded. For the years ended December 31, 2018, 2017 and 2016, no impairment charges were recorded.

Non‑Operating Real Properties. We have designated certain assets, consisting principally of land and undeveloped properties, as non‑operating real property and have declared our intent to sell those assets. However, we do not anticipate that we will sell the majority of the assets within the next twelve months. As such, these properties are not classified as held‑for‑sale as of December 31, 2018. For undeveloped properties, including non‑operating real properties, when indicators of impairment are present, properties are evaluated for impairment and losses are recorded when undiscounted cash flows estimated to be generated by an asset or market comparisons are less than the asset’s carrying amount. The amount of the impairment loss is calculated as the excess of the asset’s carrying value over its fair value, which is determined using a discounted cash flow analysis, management estimates or market comparisons. No impairment indicators were noted for the years ended December 31, 2018, 2017 and 2016.

Financing Obligation with GLPI. Substantially concurrently with the consummation of the Tropicana Acquisition, the Company entered into the Master Lease with Gaming and Leisure Properties Inc. (“GLPI”) (see Note 3). The Master Lease was evaluated as a sale-leaseback of real estate; however, based on certain prohibited forms of continuing involvement in the leased assets, the Master Lease did not qualify for sale-leaseback accounting and was accounted for as a financing obligation. Under a failed sale-leaseback transaction, the real estate assets generally remain on the consolidated balance sheet at their historical net book value and are depreciated over their remaining useful lives with a failed sale-leaseback financing obligation recognized for the proceeds received. However, in the absence of cash proceeds, the value of the failed sale-leaseback financing obligations recognized is determined to be the fair value of the leased real estate assets. As a result, the Company calculated a financing obligation at the inception of the Master Lease based on the fair value of the real estate assets subject to the Master Lease (see Note 10).

As described above, for failed sale-leaseback transactions, the Company continues to reflect the real estate assets on the Consolidated Balance Sheets as if the Company were the legal owner, and the Company continues to recognize depreciation expense over the estimated useful lives. We do not recognize rent expense related to these leased assets, rather we have recorded a liability for the failed sale-leaseback obligation and the minimum lease payments are recognized as interest expense. In the initial periods, cash payments are less than the interest expense recognized in the Consolidated Statements of Income, which causes the failed sale-leaseback obligation to increase during the initial years of the lease term (see Note 10).

Self‑Insurance Reserves.  The Company is self‑insured for various levels of general liability, employee medical insurance coverage and workers’ compensation coverage. Insurance claims and reserves include accruals of estimated settlements for known claims, as well as accruals of estimates for claims incurred but not yet reported. We utilize independent consultants to assist management in its determination of estimated insurance liabilities. While the total cost of claims incurred depends on future developments, in managements’ opinion, recorded reserves are adequate to cover future claims payments. Self-insurance reserves for employee medical claims and workers’ compensations are included in accrued payroll and related on the consolidated balance sheets.Consolidated Balance Sheets. Self-insurance reserves for general liability claims are included in accrued other liabilities on the consolidated balance sheetsConsolidated Balance Sheets.


Treasury Shares. We account for the repurchase of our shares at the amount of consideration paid.  The repurchased shares are classified as treasury shares and are presented as a deduction from equity.  When treasury shares are sold or reissued subsequently, the amount received is recognized as an increase in equity and the resulting surplus or deficit on the transaction is presented within additional paid-in capital.

Outstanding Chip Liability.  The Company recognizes the impact on gaming revenues on an annual basis to reflect an estimate of the change in the value of outstanding chips that are not expected to be redeemed. This estimate is determined by measuring the difference between the total value of chips placed in service less the value of chips in the inventory of chips under our control. This measurement is performed on an annual basis utilizing a methodology in which a consistent formula is applied to estimate the percentage value of chips not in custody that are not expected to be redeemed. In addition to the formula, certain judgments are made with regard to various denominations and souvenir chips. The outstanding chip liability is included in accrued other liabilities on the consolidated balance sheets.Consolidated Balance Sheets.

Player Loyalty Program.  The Company offers programs at its properties whereby our participating patronscustomers can accumulate points for wagering that can be redeemed for credits for free play on slot machines, lodging, food and beverage, merchandise and, in limited situations, cash. BasedThe incentives earned by customers under these programs are based on previous revenue transactions and represent separate performance obligations. Points earned, less estimated breakage, are recorded as a reduction of casino revenues at the standalone selling price of the points when earned based upon the estimated redemptions of frequent player program points, an estimated liability is established for the cost of redemption of earned but unredeemed points. The estimated cost of redemption utilizes estimates and assumptionsretail value of the mixbenefits, historical redemption rates and estimated breakage and recognized as departmental revenue based on where such points are redeemed upon fulfillment of the various product offerings for which the points will be redeemed and costs of such product offerings. Changes in the programs, membership levels and changes in the redemption patterns of our participating patrons can impact this liability.performance obligation. The loyalty program liability represents a deferral of revenue until redemption occurs, which is included in accrued other liabilities on the consolidated balance sheets.typically less than one year.

RevenuesComplimentaries. The Company offers discretionary coupons and Promotional Allowances.other discretionary complimentaries to customers outside of the loyalty program. The retail value of complimentary food, beverage, hotel rooms and other services provided to customers is recognized as a reduction to the revenues for the department which issued the complimentary and a credit to the revenue for the department redeemed. Complimentaries provided by third parties at the discretion and under the control of the Company is recorded as an expense when incurred.

The Company’s revenues included complimentaries and loyalty point redemptions totaling $210.8 million, $172.4 million and $112.8 million for the years ended December 31, 2018, 2017 and 2016, respectively.

Casino Revenue and Pari-mutuel Commissions. The Company recognizes as casino revenue the net win from gaming activities, which is the difference between gaming wins and losses.losses, not the total amount wagered. Progressive jackpots are accrued and charged to revenue at the time the obligation to pay the jackpot is established. Gaming revenues are recognized net of certain cash and free play incentives. Pari‑mutuelPari-mutuel commissions consist of commissions earned from thoroughbred and harness racing and importing of simulcast signals from other race tracks and are recognized at the time wagers are made. Such commissions are a designated portion of the wagering handle as determined by state racing commissions and are shown net of the taxes assessed by state and local agencies, as well as purses and other contractual amounts paid to horsemen associations. The Company recognizes revenues from fees earned through the exporting of simulcast signals to other race tracks at the time wagers are made.made and recorded on a gross basis. Such fees are based upon a predetermined percentage of handle as contracted with the other race tracks.

Non-gaming Revenue. Hotel, food and beverage, and other operating revenues are recognized as services are performed.performed and is the net amount collected from the customer for such goods and services. Hotel, food and beverage services have been determined to be separate, stand-alone performance obligations and is recorded as revenue as the good or service is transferred to the customer over the customer’s stay at the hotel or when the delivery is made for the food and beverage. Advance deposits on roomsfor future hotel occupancy, convention space or food and advance ticket salesbeverage services contracts are recorded as accrued liabilitiesdeferred income until services are provided to the customer.

The retail value of food, beverage, rooms and other services furnished to customers on a complimentary basis is included in gross revenues and then deducted as promotional allowances. The Company rewards customers, through the use of our loyalty programs, with complimentaries based on amounts wagered or won that can be redeemed for a specified time period.revenue recognition criteria has been met. The Company also offers discretionary couponsprovides goods and services that may include multiple performance obligations, such as for packages, for which revenues are allocated on a pro rata basis based on each service's stand-alone selling price.


The Company’s Consolidated Statements of Income presents net revenue disaggregated by type or nature of the good or service. A summary of net revenues disaggregated by type of revenue and reportable segment is presented below (amounts in thousands). Refer to our customers,Note 19 for a discussion of the retail values of which are included as a component of promotional allowances in the accompanying consolidated statements of income in accordance with FASB Section 605‑50 for revenue recognition.

The retail value of complimentaries included in promotional allowances is as follows (in thousands):Company’s reportable segments.

 

 

 

For the Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

Food and beverage

 

$

 

87,677

 

 

$

 

56,335

 

 

$

 

44,998

 

Hotel

 

 

 

37,117

 

 

 

 

27,070

 

 

 

 

15,711

 

Other

 

 

 

8,291

 

 

 

 

6,895

 

 

 

 

4,048

 

 

 

$

 

133,085

 

 

$

 

90,300

 

 

$

 

64,757

 


The costs of providing such complimentary services are recorded in casino expenses in the accompanying consolidated statements of income and are estimated as follows (in thousands):

 

For the Year Ended December 31,

 

 

Year Ended December 31, 2018

 

 

2017

 

 

2016

 

 

2015

 

 

West

 

 

Midwest

 

 

South

 

 

East

 

 

Central

 

 

Corporate

and Other

 

 

Total

 

Casino

 

$

 

230,571

 

 

$

 

345,499

 

 

$

 

365,365

 

 

$

 

476,993

 

 

$

 

116,526

 

 

$

 

 

 

$

 

1,534,954

 

Pari-mutuel commissions

 

 

 

 

 

 

 

 

10,383

 

 

 

 

8,054

 

 

 

 

 

 

 

 

 

 

 

 

18,437

 

Food and beverage

 

$

 

73,823

 

 

$

 

39,288

 

 

$

 

31,220

 

 

 

109,038

 

 

 

27,364

 

 

 

52,924

 

 

 

 

43,167

 

 

 

 

14,839

 

 

 

 

 

 

 

 

247,332

 

Hotel

 

 

15,795

 

 

 

10,077

 

 

 

6,638

 

 

 

108,327

 

 

 

16,365

 

 

 

24,792

 

 

 

 

26,694

 

 

 

 

7,620

 

 

 

 

 

 

 

 

183,798

 

Other

 

 

 

6,295

 

 

 

 

4,672

 

 

 

 

2,330

 

 

 

 

35,596

 

 

 

 

7,780

 

 

 

 

7,717

 

 

 

 

16,364

 

 

 

 

3,500

 

 

 

 

529

 

 

 

 

71,486

 

Net revenues

 

$

 

483,532

 

 

$

 

397,008

 

 

$

 

461,181

 

 

$

 

571,272

 

 

$

 

142,485

 

 

$

 

529

 

 

$

 

2,056,007

 

 

$

 

95,913

 

 

$

 

54,037

 

 

$

 

40,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2017

 

 

West

 

 

Midwest

 

 

South

 

 

East

 

 

Central

 

 

Corporate

and Other

 

 

Total

 

Casino

 

$

 

186,779

 

 

$

 

231,366

 

 

$

 

262,937

 

 

$

 

403,932

 

 

$

 

 

 

$

 

 

 

$

 

1,085,014

 

Pari-mutuel commissions

 

 

 

 

 

 

 

 

5,743

 

 

 

 

8,270

 

 

 

 

 

 

 

 

 

 

 

 

14,013

 

Food and beverage

 

 

102,244

 

 

 

20,452

 

 

 

42,114

 

 

 

 

33,436

 

 

 

 

 

 

 

 

 

 

 

 

198,246

 

Hotel

 

 

91,811

 

 

 

12,177

 

 

 

21,459

 

 

 

 

7,891

 

 

 

 

 

 

 

 

 

 

 

 

133,338

 

Other

 

 

 

29,485

 

 

 

 

4,884

 

 

 

 

6,006

 

 

 

 

9,306

 

 

 

 

 

 

 

 

506

 

 

 

 

50,187

 

Net revenues

 

$

 

410,319

 

 

$

 

268,879

 

 

$

 

338,259

 

 

$

 

462,835

 

 

$

 

 

 

$

 

506

 

 

$

 

1,480,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2016

 

 

West

 

 

Midwest

 

 

South

 

 

East

 

 

Central

 

 

Corporate

and Other

 

 

Total

 

Casino

 

$

 

121,623

 

 

$

 

 

 

$

 

92,108

 

 

$

 

377,740

 

 

$

 

 

 

$

 

 

 

$

 

591,471

 

Pari-mutuel commissions

 

 

 

 

 

 

 

 

 

 

 

 

8,544

 

 

 

 

 

 

 

 

 

 

 

 

8,544

 

Food and beverage

 

 

96,708

 

 

 

 

 

 

26,133

 

 

 

 

32,376

 

 

 

 

 

 

 

 

 

 

 

 

155,217

 

Hotel

 

 

79,880

 

 

 

 

 

 

12,246

 

 

 

 

8,336

 

 

 

 

 

 

 

 

 

 

 

 

100,462

 

Other

 

 

 

29,330

 

 

 

 

 

 

 

 

3,070

 

 

 

 

12,371

 

 

 

 

 

 

 

 

 

 

 

 

44,771

 

Net revenues

 

$

 

327,541

 

 

$

 

 

 

$

 

133,557

 

 

$

 

439,367

 

 

$

 

 

 

$

 

 

 

$

 

900,465

 

 

Advertising.  Advertising costs are expensed in the period the advertising initially takes place and are included in marketing and promotions expenses. Advertising costs included in marketing and promotion expenses were $33.9 million, $33.0 million $15.5 million and $11.0$15.5 million for the years ended December 31, 2018, 2017 2016 and 2015,2016, respectively.

Income Taxes.  We account for income taxes in accordance with ASC Topic 740, Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred income tax liabilities and deferred income tax assets for the difference between the book basis and tax basis of assets and liabilities. We have recorded valuation allowances related to certain state-specific net operating loss carry forwards and certain temporary differences. Recognizable future tax benefits are subject to a valuation allowance, unless such tax benefits are determined to be more-likely-than-not realizable. We recognize accrued interest and penalties related to unrecognized tax benefits in income tax expense.

Stock‑Based Compensation. We account for stock‑based compensation in accordance with ASC Topic 718, Compensation—Stock Compensation (“ASC 718”). ASC 718 requires all share‑based payments to employees and non‑employee members of the Board of Directors, including grants of stock options and restricted stock units (“RSUs”), to be recognized in the consolidated statementsConsolidated Statements of incomeIncome based on their fair values and that compensation expense be recognized for awards over the requisite service period of the award or until an employee’s eligible retirement date, if earlier.

Earnings per Share.  Basic earnings per share is computed by dividing net income (loss) by the weighted average shares outstanding during the reporting period. Diluted earnings per share is computed similarly to basic earnings per share except that the weighted average shares outstanding are increased to include additional shares from the assumed exercise of stock options and the assumed vesting of restricted share units, if dilutive. The number of additional shares is calculated by assuming that outstanding stock options were exercised, that outstanding restricted share units were released and that the proceeds from such activities were used to acquire shares of common stock at the average market price during the reporting period.


Reclassifications

Certain reclassifications of prior period presentations have been made to conform to the current period presentation.

Recently Issued Accounting Pronouncements – New Developments

Pronouncements Implemented in 2018

In May 2014 (amended January 2017), the FASBFinancial Accounting Standards Board (“FASB”) issued ASUAccounting Standard Update (“ASU”) No. 2014-09, “RevenueRevenue from Contracts with Customers” (Topic (ASC 606) which provides a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and eliminates existing industry guidance, including revenue recognition guidance specific to the gaming industry. The FASB has also recently issued several amendments to the standard, including narrow-scope improvements and practical expedients (ASU 2016-12) and clarification on accounting for and identifying performance obligations (ASU 2016-10). The core principle of the revenue model indicates that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.

The standard is designed to create greater comparability for financial statement users across industries and jurisdictions and also requires enhanced disclosures. The guidance is effective for interim and annual periods beginning after December 15, 2017. While early adoption is permitted for interim and annual periods beginning after December 15, 2016, weCompany adopted this standard effective January 1, 2018 and elected to apply the full retrospective adoption method.


The adoption of the new standardASC 606 on January 1, 2018 principally affectsaffected the presentation of promotional allowances and how the Company measuresmeasured the liability associated with our customer loyalty programs. The current presentation of gross revenues for complimentary goods and services provided to guests with a corresponding offsetting amount included in promotional allowances will bewas eliminated. This adjustment in presentation of promotional allowances willdid not have an impact on the Company’s historically reported net revenues. The majority of such amounts previously included in promotional allowances now offset casino revenues based on an allocation of revenues using stand-alone selling price. Food, beverage, hotel and other services furnished to our guests on a complimentary basis are measured at the respective estimated standalone selling prices and included as revenues within food and beverage, hotel, and other, which generally resulted in a corresponding decrease in gaming revenues. The costs of providing such complimentary goods and services are included as expenses within food and beverage, hotel, and other.

Additionally, as a result of the adoption of the new standard, certain adjustments and other reclassifications to and between revenue categories and to and between expense categories were required; however, the amounts associated with such adjustments did not have a significant impact on the Company’s previously reported operating revenues.income or net income.

Liabilities associated with our customerplayer loyalty programs are no longer valued at cost; rather a deferred revenue model is used to account for the classification and timing of revenue to be recognized related to the redemption of player loyalty program liabilities by the customer.our customers. Points earned under the Company’s player loyalty programs are deemed to be separate performance obligations and recorded as a reduction of casino revenues when earned at the retail value of such benefits owed to the customer and recognized as departmental revenue based on where such points are redeemed, upon fulfillment of the performance obligation. Upon

The Company elected to adopt the full retrospective method to apply the new guidance to each prior reporting period presented as if it had been in effect since January 1, 2015, with a pre-tax cumulative effect adjustment to our retained earnings upon adoption the Company’s change in liability associated with the customer loyalty programs will not be significant. Accordingly, we expecttotaling $4.7 million. Net of tax, the cumulative effect adjustment to our retained earnings upon adoption will not be significant.

Subsequent to the adoption of Topic 606, food and beverage, lodging and other services furnishedwas $3.5 million. This was primarily related to our guests onplayer loyalty program point liability, which increased from an estimated incremental cost model to a complimentary basis will be measureddeferred revenue model at the respective estimated standalone selling prices and included as revenues within food and beverage, lodging, and retail entertainment and other, which will result in a corresponding decrease in gaming revenues. The costs of providing such complimentary goods and services will be included as expenses within food and beverage, lodging, and retail, entertainment and other, which will result in a decrease in casino expenses.value.

Additionally, as a result of the adoption of the new standard, certain adjustments and other reclassifications to and between revenue categories and to and between expense categories were required; however, the amounts associated with such adjustments will not have a significant impact on the Company’s previously reported operating income or net income.

In January 2017, the FASB issued Accounting Standards Update ASU No. 2017-04, “Intangibles – Goodwill and Other: Simplifying the Test for Goodwill Impairment.” This amended guidance is intended to simplify how an entity is required to test goodwill for impairment by eliminating Step 2 from the goodwill impairment test. Step 2 measures goodwill impairment loss by comparing the implied fair value of a reporting unit’s goodwill with the carrying amount of goodwill. Under the amended guidance, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. The elimination of Step 2 from the goodwill impairment test should reduce the cost and complexity of evaluating goodwill for impairment. Amendments should be applied on a prospective basis disclosing the nature of and reason for the change in accounting principle upon transition. Disclosure should be provided in the first annual period and in the interim period in which the entity initially adopts the amendments. Updated amendments are effective for the interim and annual periods beginning after December 15, 2019, and early adoption is permitted. We adopted this guidance effective October 1, 2017, and, in conjunction with the Company’s annual impairment assessment, recorded a $34.9 million goodwill impairment charge in 2017.

In January 2017, the FASB issued ASU No. 2017-01, “BusinessBusiness Combinations – Clarifying the Definition of a Business.”Business. This amendment iswas intended to clarify the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisition (or disposals) of assets or businesses. Amendments in this update provide a more robust framework to use in determining when a set of assets and activities is a business and to provide more consistency in applying the guidance, reduce the costs of application, and make the definition of a business more operable. The amendments arewere effective for interim and annual periods beginning after December 15, 2017. Early adoption is allowed as follows: (1) transactions for which acquisition date occurs before the issuance date or effective date of the amendments, only when the transaction has not been reported in financial statements that have been issued or made available for issuance and (2) transactions in which a subsidiary is deconsolidated or a group of assets is derecognized that occur before the issuance date or effective date of the amendments, only when the transaction has not been reported in financial statements that have been issued or made available for issuance. We currently anticipate adoptingadopted this accounting standard during the first quarter of 2018, and the adoption will result in future acquisitions which do not involve substantive processes being accounted for as asset acquisitions.it had no impact on our Consolidated Financial Statements or disclosures.


In November 2016, the FASB issued ASU No. 2016-18, “StatementStatement of Cashflows (Topic 230): Restricted Cash Flows – Restricted Cash.”related to the inclusion of restricted cash in the statement of cash flows. This new guidance requiresrequired that a statement of cash flows explainpresent the change during the period in the total of cash, cash equivalents and amounts generally described as restricted cash andor restricted cash equivalents. The amendmentsequivalent. This update was effective in this update are effective for thefiscal years, including interim and annual periods, beginning after December 15, 2017. Early adoption is permitted, including adoption in an interim period. WeThe Company adopted this standard effective January 1, 2018 which willand elected to apply the full retrospective adoption method. Upon adoption, the Company included a reconciliation of cash, cash equivalents and restricted cash reported within the Consolidated Balance Sheets to the total shown in the Consolidated Statements of Cash Flows. Adoptions of this guidance had no other impact on the presentation ofConsolidated Financial Statements or disclosures. Certain amounts have been retrospectively reclassified for the Statementyears ended December 31, 2017 and 2016 to reflect the change in the Company’s Consolidated Statements of Cash Flows as well as require additional footnote disclosure to reconcilerequired with the balance sheet to the revised cash flow presentation.adoption of ASU No. 2016-18.


In August 2016, the FASB issued ASU No. 2016-15, “ClassificationClassification of Certain Cash Receipts and Cash Payments. This new guidance iswas intended to reduce diversity in practice in how certain cash receipts and payments are classified in the statementStatement of cash flows,Cash Flows, including debt prepayment or extinguishment costs, the settlement of contingent liabilities arising from a business combination, proceeds from insurance settlements, and distributions from certain equity method investees. The guidance iswas effective for interim and annual periods beginning after December 15, 2017, and early adoption is permitted.2017. The guidance requiresrequired application using a retrospective transition method. We adopted this standard effective January 1, 2018, which should2018.  The adoption of this standard did not have a significant impact on our consolidated financial statements.Consolidated Statements of Cash Flows.

Pronouncements to Be Implemented in Future Periods

In June 2016 (modified in November 2018), the FASB issued ASU No.No 2016-13, “Accounting forFinancial Instruments – Credit Losses” which amends the guidance related to timing on therecognizing impairment oflosses on financial instruments. This update adds an impairment model (known as the current expected credit losses model) that is based on expected losses rather than incurred losses. Under theassets.  The new guidance an entity recognizes, as an allowance, its estimatelowers the threshold on when losses are incurred, from a determination that a loss is probable to a determination that a loss is expected.  The change in guidance will be applicable to our evaluation of expected credit losses.the CRDA investments obtained through the Tropicana acquisition.  The guidance is effective date for this update is for theinterim and annual and interim periods beginning after December 15, 2019, and early adoption is permittedallowed for interim and annual periods beginning after December 15, 2018.  Adoption of the guidance will require a modified-retrospective approach and a cumulative adjustment to retained earnings to the first reporting period that the update is effective.  We are currently evaluating the impact ofanticipate adopting this guidance during the first quarter of 2019 and do not expect a cumulative effect on our consolidated financial statements.Consolidated Financial Statements.

In August 2018, the FASB issued ASU 2018-15, Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract. This amendment aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal use software license). This generally means that an intangible asset is recognized for the software license and, to the extent that the payments attributable to the software license are made over time, a liability also is recognized. If a cloud computing arrangement does not include a software license, the entity should account for the arrangement as a service contract. This generally means that the fees associated with the hosting element (service) of the arrangement are expensed as incurred. The amendment is effective for annual and interim periods beginning after December 15, 2019, with early adoption allowed. We expect to adopt the new guidance on January 1, 2020 and are evaluating the qualitative and quantitative effects of the new guidance, but do not believe it will have a significant impact on our Consolidated Financial Statements.

In August 2018, the FASB issued ASU No 2018-14, Compensation –Retirement Benefits – Defined Benefit Plans – General.  This amendment improves disclosures over defined benefit plans and is effective for interim and annual periods ending after December 15, 2020 with early adoption allowed.  We anticipate adopting this amendment during the first quarter of 2021, and do not expect it to have a significant impact on our Consolidated Financial Statements

In August 2018, the FASB issued ASU 2018-13, Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement. This amendment modifies the disclosure requirements for fair value measurements and is effective for annual and interim periods beginning after December 15, 2019, with early adoption allowed. The Company is evaluating the qualitative and quantitative effect the new guidance will have on our Consolidated Financial Statements.


In February 2016 (as amended through December 2018), the FASB issued ASU No. 2016-02 “Leases”codified as Accounting Standards Codification (“ASC”) 842, Leases, (“ASC 842”) which addresses the recognition and measurement of leases. Under the new guidance, for all leases (with the exception of short-term leases), at the commencement date, lessees will be required to recognize a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis, and a right-of-use (“ROU”) asset, which is an asset that represents the lessee’s right to use, or control the use of a specified asset for the lease term. Under the new guidance, lessor accounting is largely unchanged. Further, the new lease guidance simplifies the accounting for sale and leaseback transactions primarily because lessees must recognize lease assets and liabilities, which no longer provides a source for off balance sheet financing. The effective date for this update is for the annual and interim periods beginning after December 15, 2018 with early adoption permitted. Lessees and lessors must applyASC 842 requires a transition adoption election using either 1) a modified retrospective approach with periods prior to the adoption date being recast or 2) a prospective adoption approach with a cumulative-effect adjustment recognized to the opening balance of retained earnings on the adoption date with prior periods continuing to be reported under current lease accounting guidance. 

The Company will adopt ASC 842 on January 1, 2019 using the prospective adoption approach, and therefore, comparative periods will continue to be reported under current lease accounting guidance consistent with previously issued financial statements. We currently expect to elect the package of practical expedients permitted under the transition approachguidance within ASC 842, which among other things, allows us to carry forward the historical lease identification, lease classification and treatment of initial direct costs for leases existing at, or entered into after,prior to January 1, 2019. We will also make an accounting policy election to not record short-term leases with an initial term of 12 months or less on the beginningbalance sheet for all classes of underlying assets. We have also elected to not adopt the earliest comparative period presentedhindsight practical expedient for determining lease terms.

Currently, the Company has operating leases in which the Company is the lessor and we expect such arrangements will be accounted for in the consolidated financial statements.

Currently, we do not have any material capital leases or any materialsame manner. Our operating leases, wherein which we are the lessor. Our operating leases, primarily relating to certain ground leases and slot machines or VLTs,lessee, will be recorded on the balance sheet as an ROU asset with a corresponding lease liability. The lease liability which will be amortized usingremeasured each reporting period with a corresponding change to the effective interest rate method as payments are made. The ROU asset will be depreciated on a straight-line basis and recognized as lease expense.ROU. The qualitative and quantitative effects of adoption of ASU 2016-02ASC 842 are still being analyzed, and we arethe Company is in the process of evaluating the full effect, including the total amount of both financing and operating leases, the new guidance will have on our Consolidated Financial Statements. We have substantially completed the process of collecting and analyzing the Company’s lease contracts but our implementation effort for our new leasing software and selection of incremental borrowing rates are ongoing. Additionally, we are in the process of evaluating our existing failed sale leaseback transactions that are currently accounted for as financing obligations. While our assessment of the impacts of the standard remains open, we do not believe the standard will significantly impact our consolidated financial statements including any new considerations with respect to the Isle Acquisition.

net income.

Note 3. Isle Acquisitions, Purchase Price Accounting and Pro forma Information

Tropicana

Acquisition Summary

On April 15, 2018 the Company announced that it had entered into a definitive agreement to acquire Tropicana in a cash transaction valued at $1.9 billion. At the closing of the transaction on October 1, 2018, a subsidiary of the Company merged into Tropicana and RenoTropicana became a wholly-owned subsidiary of the Company. Immediately prior to the merger, Tropicana sold Tropicana Aruba Resort and Casino and GLPI acquired substantially all of Tropicana’s real estate, other than the real estate underlying MontBleu and Lumière, for approximately $964 million and the Company acquired Tropicana’s operations and certain real estate for $927.3 million. Substantially concurrently with the acquisition of the real estate portfolio by GLPI, the Company also entered into a triple net master lease (see Note 10). The Company funded the purchase of the real estate underlying Lumière with the proceeds of a $246 million loan (see Note 11) and funded the remaining consideration payable with cash on hand at the Company and Tropicana, borrowings under the Company’s revolving credit facility and proceeds from the Company’s offering of $600 million in aggregate principal amount of 6% senior notes due 2026.

Transaction expenses related to the Tropicana Acquisition for the year ended December 31, 2018 totaled $18.3 million. As of December 31, 2018, $0.5 million of accrued costs and Preliminary Purchase Accountingexpenses related to the Tropicana Acquisition are included in accrued other liabilities.


Preliminary Purchase Price Accounting – Isle of Capri

On May 1, 2017, the Company completed its acquisition of Isle. The purchase consideration and allocation are still considered preliminary pending management’s final assessment of fair values. The total purchase consideration for the Tropicana Acquisition was $927.3 million. The estimated purchase consideration in the Isle Acquisitionacquisition was determined with reference to theits acquisition date fair value on the date of the Merger Agreement as follows:value.

Purchase consideration calculation (dollars in thousands, except shares and stock price)

 

Shares

 

 

Per share

 

 

 

 

Cash paid for outstanding Isle common stock (1)

 

 

 

 

 

 

 

 

 

 

 

$

 

552,050

 

Shares of ERI common stock issued for Isle common stock (2)

 

 

 

28,468,182

 

 

$

 

19.12

 

 

 

 

544,312

 

Cash paid by ERI to retire Isle's long-term debt (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

828,000

 

Shares of ERI common stock for Isle equity awards (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

10,383

 

Purchase consideration

 

 

 

 

 

 

 

 

 

 

 

$

 

1,934,745

 

 

(1)Purchase consideration calculation (dollars in thousands)

The cash component of the consideration represents 58% of the aggregate consideration paid in the Isle Acquisition. The Merger Agreement provided that Isle stockholders could elect to exchange each share of Isle common stock for either $23.00 in cash or 1.638 shares of ERI common stock, subject to proration such that the outstanding shares of Isle common stock will be exchanged for aggregate consideration comprised of 58% cash and 42% ERI common stock. See discussion of Stock Consideration component in note (2) below.


(2)

The Stock Consideration component of the consideration represents 42% of the aggregate consideration paid in the Isle Acquisition. The Merger Agreement provided that 58% of the aggregate consideration would be paid by ERI in cash, as described in note (1) above. The remaining 42% of the aggregate consideration was paid in shares of ERI common stock. The total Stock Consideration and per share consideration above were based on the ERI stock price on April 28, 2017 (the last business day prior to Isle Acquisition Date) which was $19.12 per share.

(3)

In addition to the cash

Cash consideration paid

$

640,000

Lumière Loan

246,000

Cash paid to retire the principal amounts outstanding of Isle’sTropicana's long-term debt ERI paid $26.6 million in premiums and interest.

(4)

This amount represents consideration paid for the replacement of Isle’s outstanding equity awards. As discussed in Note 1, Isle’s outstanding equity awards were replaced by

35,000

ERI equity awards with similar terms. A portion of the fair value of ERI awards issued representstaxes due

6,333

Purchase consideration transferred, while a portion represents compensation expense based on the vesting terms of the equity awards.

$

927,333

The following table summarizes the preliminary purchase accounting of the purchase consideration to the identifiable assets acquired and liabilities assumed in the Isle Acquisition as of the Isle Acquisition Date, with the excess recorded as goodwill.

The fair values wereare based on management’s analysis including preliminary work performed by third-partythird party valuation specialists.specialists, which are subject to finalization and review. The purchase price accounting for Tropicana is preliminary as it relates to determining the fair value of certain assets and liabilities, including goodwill, and is subject to change.  The following table summarizes ourthe preliminary purchase price accountingallocation of the purchase consideration to the identifiable assets acquired assets and liabilities assumed of Tropicana, with the excess recorded as goodwill as of December 31, 20172018 (dollars in thousands):

 

Current and other assets net

 

$

 

135,925183,292

 

Property and equipment

 

 

 

908,816432,758

Property subject to the financing obligation

957,300

 

Goodwill

 

 

 

715,196220,482

 

Intangible assets (i)

 

 

 

517,470247,976

 

Other noncurrent assets

 

 

 

15,08238,276

 

Total assets

 

 

 

2,292,4892,080,084

 

Current liabilities

 

 

 

(144,306168,856

)

Deferred income taxes (ii)Financing obligation to GLPI

 

 

 

(186,772957,300

)

Other noncurrentNoncurrent liabilities

 

 

 

(26,66626,595

)

Total liabilities

 

 

 

(357,7441,152,751

)

Net assets acquired

 

$

 

1,934,745927,333

 

 

(i)

Intangible assets consist of gaming licenses valued at $124.9 million, trade names valued at $67.1 million and player relationships.loyalty programs valued at $55.9 million.

(ii)

Deferred tax liabilities were derived based on fair value adjustments for property and equipment and identified intangibles.

During the three months ended December 31, 2017, the Company adjusted the Isle of Capri preliminary purchase price accounting, as disclosed in the June 30, 2017 and September 30, 2017 Form 10-Q filings, to their updated values. Except for the reclassification of the Lake Charles assets and liabilities, which were previously classified as assets held for sale as of the Isle Acquisition Date and reversed as a result of the sale termination, the updated purchase price accounting resulted in minimal changes and refinements by management.

Valuation methodologies under both a market and income approach used for the identifiable net assets acquired in the IsleTropicana Acquisition make use of Level 1 and Level 3 inputs including quoted prices in active markets and discounted cash flows using current interest rates and are provisional pending development of a final valuation.flows.

Trade receivables and payables, inventory and other current and noncurrent assets and liabilities were valued at the existing carrying values as they represented the estimated fair value of those items at the IsleTropicana Acquisition Date,date.

The fair value of land (excluding the real property acquired by GLPI) was determined using the market approach, which arrives at an indication of value by comparing the site being valued to sites that have been recently acquired in arm’s-length transactions. The market data is then adjusted for any significant differences, to the extent known, between the identified comparable sites and the site being valued. Building and site improvements were valued using the cost approach using a direct cost model built on estimates of replacement cost. With respect to personal property components of the assets, personal property assets with an active and identifiable secondary market such as riverboats, gaming equipment, computer equipment and vehicles were valued using the market approach. Other personal property assets such as furniture, fixtures, computer software, and restaurant equipment were valued using the cost approach which is based on management’s judgementreplacement or reproduction costs of the asset. The cost approach is an estimation of fair value developed by computing the current cost of replacing a property and estimates.subtracting any depreciation resulting from one or more of the following factors: physical deterioration, functional obsolescence, and/or economic obsolescence. The income approach incorporates all tangible and intangible property and served as a ceiling for the fair values of the acquired assets of the ongoing business enterprise, while still taking into account the premise of highest and best use. In the instance where the business enterprise value developed via the income approach was exceeded by the initial fair values of the underlying assets, an adjustment to reflect economic obsolescence was made to the tangible assets on a pro rata basis to reflect the contributory value of each individual asset to the enterprise as a whole.


The real estate assets that were sold to GLPI and leased back by the Company were first adjusted to fair value concurrently with the acquisition of Tropicana. The fair value of the properties was determined utilizing the direct capitalization method of the income approach. In allocating the fair value to the underlying acquired assets, a fair value for the buildings and improvements was determined using the above mentioned cost approach method. To determine the underlying land value, the extraction method was applied wherein the fair value of the building and improvements was deducted from the fair value of the property as derived from the direct capitalization approach to determine the fair value of the land. The fair value of GLPI’s real estate assets was determined to be $957.3 million.

The fair value of the gaming licenses was determined using the excess earnings or replacement cost methodology, based on whether the license resides in gaming jurisdictions where competition is limited to a specified number of licensed gaming operators. The excess earnings methodology is an income approach methodology that estimates the projected cash flows of the business attributable to the gaming license intangible asset, which is net of charges for the use of other identifiable assets of the business including working capital, fixed assets and other intangible assets. Under the respective state’s gaming legislation, the property specific licenses can only be acquired if a theoretical buyer were to acquire each existing facility. The existing licenses could not be acquired and used for a different facility. The properties’ estimated future cash flows were the primary assumption in the respective valuations. Cash flow estimates included net gaming revenue, gaming operating expenses, general and administrative expenses, and tax expense. The replacement cost methodology is a cost approach methodology based on replacement or reproduction cost of the gaming license as an indicator of fair value.

The Company has preliminarily assigned an indefinite useful life to the gaming licenses, in accordance with its review of the applicable guidance of ASC 350. The Company considered, among other things, the expected use of the asset, the expected useful life of other related assets or asset groups, any legal, regulatory, or contractual provisions that may limit the useful life, the Company’s own historical experience in renewing similar arrangements, the effects of obsolescence, demand and other economic factors, and the maintenance expenditures required to obtain the expected cash flows. The Company determined that no legal, regulatory, contractual, competitive, economic or other factors limit the useful lives of these intangible assets. Tropicana had licenses in New Jersey, Missouri, Mississippi, Nevada, Indiana, and Louisiana. The renewal of each state’s gaming license depends on a number of factors, including payment of certain fees and taxes, providing certain information to the state’s gaming regulator, and meeting certain inspection requirements. However, the Company’s historical experience has not indicated, nor does the Company expect, any limitations regarding its ability to continue to renew each license. No other competitive, contractual, or economic factor limits the useful lives of these assets. Accordingly, the Company has preliminarily concluded that the useful lives of these licenses are indefinite.

Trade names are valued using the relief from royalty method, which presumes that without ownership of such trademarks, the Company would have to make a stream of payments to a brand or franchise owner in return for the right to use their name. By virtue of this asset, the Company avoids any such payments and records the related intangible value of the Company’s ownership of the brand name. The primary assumptions in the valuation included revenue, pre-tax royalty rate, and tax expense. The Company has preliminarily assigned an indefinite useful life to the trade names after considering, among other things, the expected use of the asset, the expected useful life of other related assets or asset groups, any legal, regulatory, or contractual provisions that may limit the useful life, ERI’s own historical experience in renewing similar arrangements, the effects of obsolescence, demand and other economic factors, and the maintenance expenditures required to obtain the expected cash flows. In that analysis, ERI determined that no legal, regulatory, contractual, competitive, economic or other factors limit the useful lives of these intangible assets.

Player loyalty programs were valued using the cost approach and the incremental cash flow method under the income approach. The incremental cash flow method is used to estimate the fair value of an intangible asset based on a residual cash flow notion. This method measures the benefits (e.g., cash flows) derived from ownership of an acquired intangible asset as if it were in place, as compared to the acquirer’s expected cash flows as if the intangible asset were not in place (i.e., with-and-without). The residual or net cash flows of the two models is ascribable to the intangible asset. The Company has preliminarily estimated a 3-year useful life on the player loyalty programs.

Goodwill is the result of expected synergies from combining operations of the acquired and acquirer. The goodwill acquired is fully amortizable for tax purposes.

For the period from the Tropicana acquisition date of October 1, 2018 through December 31, 2018, Tropicana generated net revenues of $205.1 million and net loss of $8.7 million.


Elgin

Preliminary Purchase Price Accounting

On August 7, 2018, the Company completed its acquisition of one hundred percent of the partnership interests in Elgin. The total purchase consideration for the Elgin Acquisition was $328.8 million, which was funded by cash on hand and borrowings from the Company’s revolving credit facility. The estimated purchase consideration in the acquisition was determined with reference to its acquisition date fair value.

Purchase consideration calculation (dollars in thousands)

Cash consideration paid

$

327,500

Working capital and other adjustments

1,304

Purchase consideration

$

328,804

The fair values are based on management’s analysis including preliminary work performed by third party valuation specialists, which are subject to finalization and review.  The purchase price accounting for Elgin is preliminary as it relates to determining the fair value of the long-lived assets, including goodwill, and is subject to change.  The following table summarizes the preliminary allocation of the purchase consideration to the identifiable assets acquired and liabilities assumed of Elgin, with the excess recorded as goodwill as of December 31, 2018 (dollars in thousands):

Current and other

$

25,349

Property and equipment

60,792

Goodwill

59,774

Intangible assets (i)

205,296

Other noncurrent assets

915

Total assets

352,126

Current liabilities

(21,572

)

Noncurrent liabilities

(1,750

)

Total liabilities

(23,322

)

Net assets acquired

$

328,804

(i)

Intangible assets consist of gaming license valued at $163.9 million, trade names valued at $12.6 million and player loyalty programs valued at $28.8 million.

During the three months ended December 31, 2018, the Company adjusted the Elgin preliminary purchase price accounting previously disclosed in our September 30, 2018 Form 10-Q filings, to their updated values.  The updated purchase price accounting resulted in minimal changes due to refinements made by management.

Valuation methodologies under both a market and income approach used for the identifiable net assets acquired in the Elgin Acquisition make use of Level 3 inputs including discounted cash flows.

Trade receivables and payables, inventory and other current and noncurrent assets and liabilities were valued at the existing carrying values as they represented the estimated fair value of those items at the Elgin Acquisition date.

The fair value of land was determined using the market approach, which arrives at an indication of value by comparing the site being valued to sites that have been recently acquired in arm’s-length transactions. The market data is then adjusted for any significant differences, to the extent known, between the identified comparable sites and the site being valued. Building and site improvements were valued using the cost approach using a direct cost model built on estimates of replacement cost. With respect to personal property components of the assets, personal property assets with an active and identifiable secondary market such as riverboats, gaming equipment, computer equipment and vehicles were valued using the market approach. Other personal property assets such as furniture, fixtures, computer software, and restaurant equipment were valued using the cost approach which is based on replacement or reproduction costs of the asset.

The cost approach is an estimation of fair value developed by computing the current cost of replacing a property and subtracting any depreciation resulting from one or more of the following factors: physical deterioration, functional obsolescence, and/or economic obsolescence. The income approach incorporates all tangible and intangible property and served as a ceiling for the fair values of the acquired assets of the ongoing business enterprise, while still taking into account the premise of highest and best use.


The fair value of the gaming license was determined using the multi period excess earnings method. The excess earnings methodology, which is an income approach methodology that allocates the projected cash flows of the business to the gaming license intangible assets less charges for the use of other identifiable assets of Elgin including working capital, fixed assets and other intangible assets. This methodology was considered appropriate as the gaming license is the primary asset of Elgin. The property’s estimated future cash flows were the primary assumption in the respective valuations. Cash flow estimates included net gaming revenue, gaming operating expenses, general and administrative expenses, and tax expense. The renewal of the gaming license depends on a number of factors, including payment of certain fees and taxes, providing certain information to the state’s gaming regulator, and meeting certain inspection requirements. However, ERI’s historical experience has not indicated, nor does ERI expect, any limitations regarding its ability to continue to renew the license. No other competitive, contractual, or economic factor limits the useful lives of this asset. Accordingly, ERI has concluded that the useful life of this license is indefinite.

The player loyalty program was valued using the cost approach and the incremental cash flow method under the income approach. The incremental cash flow method is used to estimate the fair value of an intangible asset based on a residual cash flow notion. This method measures the benefits (e.g., cash flows) derived from ownership of an acquired intangible asset as if it were in place, as compared to the acquirer’s expected cash flows as if the intangible asset were not in place (i.e., with-and-without). The residual or net cash flows of the two models is ascribable to the intangible asset. The Company has preliminarily estimated a 4-year useful life on the player loyalty programs.

The trade name was valued using the relief‑from‑royalty method. The primary assumptions in the valuation included revenue, pre-tax royalty rate, and tax expense. ERI has assigned the trade name an indefinite useful life after considering, among other things, the expected use of the asset, the expected useful life of other related assets or asset groups, any legal, regulatory, or contractual provisions that may limit the useful life, ERI’s own historical experience in renewing similar arrangements, the effects of obsolescence, demand and other economic factors, and the maintenance expenditures required to obtain the expected cash flows. In that analysis, ERI determined that no legal, regulatory, contractual, competitive, economic or other factors limit the useful lives of these intangible assets.

Goodwill is the result of expected synergies from combining operations of the acquired and acquirer. The goodwill acquired is fully amortizable for tax purposes.

For the period from the Elgin acquisition date on August 7, 2018 through December 31, 2018, Elgin generated net revenues of $63.0 million and net income of $7.6 million.

Isle

Final Purchase Price Accounting

On May 1, 2017, the Company completed its acquisition of Isle. As of March 31, 2018, the Company finalized its purchase price accounting related to the Isle Acquisition. The total purchase consideration in the Isle Acquisition was determined with reference to the fair value on the date of the Merger Agreement relating to the Isle Acquisition (the “Isle Merger Agreement”) as follows:

Purchase consideration calculation (dollars in thousands, except shares and stock price)

 

Shares

 

 

Per share

 

 

 

 

Cash paid for outstanding Isle common stock (1)

 

 

 

 

 

 

 

 

 

 

 

$

 

552,050

 

Shares of ERI common stock issued for Isle common stock (2)

 

 

 

28,468,182

 

 

$

 

19.12

 

 

 

 

544,312

 

Cash paid by ERI to retire Isle's long-term debt (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

828,000

 

Shares of ERI common stock for Isle equity awards (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

10,383

 

Purchase consideration

 

 

 

 

 

 

 

 

 

 

 

$

 

1,934,745

 

(1)

The cash component of the consideration represents 58% of the aggregate consideration paid in the Isle Acquisition. The Isle Merger Agreement provided that Isle stockholders could elect to exchange each share of Isle common stock for either $23.00 in cash or 1.638 shares of ERI common stock, subject to proration such that the outstanding shares of Isle common stock will be exchanged for aggregate consideration comprised of 58% cash and 42% ERI common stock. See discussion of the stock consideration component in note (2) below.

(2)

The Stock Consideration component of the consideration represents 42% of the aggregate consideration paid in the Isle Acquisition. The Merger Agreement provided that 58% of the aggregate consideration would be paid by ERI in cash, as described in note (1) above. The remaining 42% of the aggregate consideration was paid in shares of ERI common stock. The total Stock Consideration and per share consideration above were based on the ERI stock price on April 28, 2017 (the last business day prior to Isle Acquisition Date) which was $19.12 per share.


(3)

In addition to the cash paid to retire the principal amounts outstanding of Isle’s long-term debt, ERI paid $26.6 million in premiums and interest.

(4)

This amount represents consideration paid for the replacement of Isle’s outstanding equity awards. As discussed in Note 1, Isle’s outstanding equity awards were replaced by ERI equity awards with similar terms. A portion of the fair value of ERI awards issued represents consideration transferred, while a portion represents compensation expense based on the vesting terms of the equity awards.

The following table summarizes the purchase accounting of the purchase consideration to the identifiable assets acquired and liabilities assumed in the Isle Acquisition as of the Isle Acquisition Date, with the excess recorded as goodwill. The fair values were based on management’s analysis, including work performed by third-party valuation specialists. The following table summarizes our final purchase price accounting of the acquired assets and liabilities as of December 31, 2018 (dollars in thousands):

Current and other assets, net

$

135,925

Property and equipment

908,816

Goodwill

709,087

Intangible assets (i)

517,470

Other noncurrent assets

15,082

Total assets

2,286,380

Current liabilities

(144,306

)

Deferred income taxes (ii)

(189,952

)

Other noncurrent liabilities

(17,377

)

Total liabilities

(351,635

)

Net assets acquired

$

1,934,745

(i)

Intangible assets consist of gaming licenses valued at $395.1 million, trade names valued at $108.3 million, and player loyalty programs valued at $14.1 million.

(ii)

Deferred tax liabilities were derived based on fair value adjustments for property and equipment and identified intangibles.

During the three months ended March 31, 2018, the Company finalized its valuation procedures and adjusted the Isle of Capri preliminary purchase price accounting, as disclosed in the Annual Report on Form 10-K for the year ended December 31, 2017, to their updated values. Except for other long-term liabilities related to Bettendorf and Nemacolin (see Note 11) and a corresponding goodwill adjustment totaling $6.1 million (net of tax), the finalization of our purchase price accounting resulted in minimal changes and refinements by management as of, and for the three months ended, March 31, 2018.

Valuation methodologies under both a market and income approach used for the identifiable net assets acquired in the Isle Acquisition make use of Level 3 inputs.

Trade receivables and payables, inventory and other current and noncurrent assets and liabilities were valued at the existing carrying values as they represented the estimated fair value of those items at the Isle Acquisition Date, based on management’s judgement and estimates.

The fair value of land was determined using the market approach, which arrives at an indication of value by comparing the site being valued to sites that have been recently acquired in arm’s-length transactions. The market data is then adjusted for any significant differences, to the extent known, between the identified comparable sites and the site being valued. Building and site improvements were valued using the cost approach using a direct cost model built on estimates of replacement cost. With respect to personal property components of the assets, personal property assets with an active and identifiable secondary market such as riverboats, gaming equipment, computer equipment and vehicles were valued using the market approach. Other personal property assets such as furniture, fixtures, computer software, and restaurant equipment were valued using the cost approach which is based on replacement or reproduction costs of the asset.


The cost approach is an estimation of fair value developed by computing the current cost of replacing a property and subtracting any depreciation resulting from one or more of the following factors: physical deterioration, functional obsolescence, and/or economic obsolescence. The income approach incorporates all tangible and intangible property and served as a ceiling for the fair values of the acquired assets of the ongoing business enterprise, while still taking into account the premise of highest and best use. In the instance where the business enterprise value developed via the income approach was exceeded by the initial fair values of the underlying assets, an adjustment to reflect economic obsolescence was made to the tangible assets on a pro rata basis to reflect the contributory value of each individual asset to the enterprise as a whole.

The fair value of the gaming licenses was determined using the excess earnings or replacement cost methodology based on the respective states’ legislation. The excess earnings methodology, which is an income approach methodology that allocates the projected cash flows of the business to the gaming license intangible assets less charges for the use of other identifiable assets of Isle including working capital, fixed assets and other intangible assets. This methodology was considered appropriate as the gaming licenses are the primary asset of Isle and the licenses are linked to each respective facility. Under the respective state’s gaming legislation, the property specific licenses can only be acquired if a theoretical buyer were to acquire each existing facility. The existing licenses could not be acquired and used for a different facility. The properties’ estimated future cash flows were the primary assumption in the respective valuations. Cash flow estimates included net gaming revenue, gaming operating expenses, general and administrative expenses, and tax expense. The replacement cost methodology is a cost approach methodology based on replacement or reproduction cost of the gaming license as an indicator of fair value.

Player loyalty programs were valued using the cost approach and the incremental cash flow method under the income approach. The incremental cash flow method is used to estimate the fair value of an intangible asset based on a residual cash flow notion. This method measures the benefits (e.g., cash flows) derived from ownership of an acquired intangible asset as if it were in place, as compared to the acquirer’s expected cash flows as if the intangible asset were not in place (i.e., with-and-without). The residual or net cash flows of the two models is ascribable to the intangible asset. The Company has estimated a 3-year useful life on the player loyalty programs.

Trademarks are valued using the relief from royalty method, which presumes that without ownership of such trademarks, ERI would have to make a stream of payments to a brand or franchise owner in return for the right to use their name. By virtue of this asset, ERI avoids any such payments and record the related intangible value of ERI’s ownership of the brand name. The primary assumptions in the valuation included revenue, pre-tax royalty rate, and tax expense. ERI has assigned the trade name an indefinite useful life after considering, among other things, the expected use of the asset, the expected useful life of other related assets or asset groups, any legal, regulatory, or contractual provisions that may limit the useful life, ERI’s own historical experience in renewing similar arrangements, the effects of obsolescence, demand and other economic factors, and the maintenance expenditures required to obtain the expected cash flows. In that analysis, ERI determined that no legal, regulatory, contractual, competitive, economic or other factors limit the useful lives of these intangible assets.

ERI has assigned an indefinite useful life to the gaming licenses, in accordance with its review of the applicable guidance of ASC Topic 350, “Intangibles-GoodwillIntangibles-Goodwill and Other”Other (“ASC 350”). The standard required ERI to consider, among other things, the expected use of the asset, the expected useful life of other related assetassets or asset group,groups, any legal, regulatory, or contractual provisions that may limit the useful life, ERI’s own historical experience in renewing similar arrangements, the effects of obsolescence, demand and other economic factors, and the maintenance expenditures required to obtain the expected cash flows. In that analysis, ERI determined that no legal, regulatory, contractual, competitive, economic or other factors limit the useful lives of these intangible assets. The acquired Isle properties currently have licenses in Louisiana, Pennsylvania, Iowa, Missouri, Mississippi, Florida and Colorado. The renewal of each state’s gaming license depends on a number of factors, including payment of certain fees and taxes, providing certain information to the state’s gaming regulator, and meeting certain inspection requirements. However, ERI’s historical experience has not indicated, nor does ERI expect, any limitations regarding its ability to continue to renew each license. No other competitive, contractual, or economic factor limits the useful lives of these assets. Accordingly, ERI has preliminarily concluded that the useful lives of these licenses are indefinite.

For the period from the Isle Acquisition Datedate of May 1, 2017 through December 31, 2017, Isle and its subsidiaries generated net revenue of $599.6$600.1 million and net income of $102.6$102.5 million.


Final Purchase Price Accounting – Silver Legacy and Circus Reno

On November 24, 2015, the Company acquired all of the assets and properties of Circus Reno and the 50% membership interest in the Silver Legacy Joint Venture owned by Galleon, Inc. The total purchase consideration was $223.6 million as presented in the following table.

Purchase consideration calculation (dollars in thousands)

 

Silver Legacy

 

 

Circus Reno

 

 

Total

 

Cash consideration paid by ERI for MGM’s 50%

   equity interest and MGM’s member note

 

$

 

56,500

 

 

$

 

16,000

 

 

$

 

72,500

 

Fair value of ERI’s pre-existing 50% equity interest

 

 

 

56,500

 

 

 

 

 

 

 

 

56,500

 

Settlement of Silver Legacy’s long-term debt (1)

 

 

 

87,854

 

 

 

 

 

 

 

 

87,854

 

Prepayment penalty (1)

 

 

 

1,831

 

 

 

 

 

 

 

 

1,831

 

Closing Silver Legacy and Circus Reno net working

   capital (2)

 

 

 

6,124

 

 

 

 

2,111

 

 

 

 

8,235

 

Reverse member note (3)

 

 

 

(6,107

)

 

 

 

 

 

 

 

(6,107

)

Deferred tax liability

 

 

 

2,769

 

 

 

 

 

 

 

 

2,769

 

Purchase consideration

 

$

 

205,471

 

 

$

 

18,111

 

 

$

 

223,582

 

(1)

Represents $5.0 million of short-term debt, $75.5 million of long-term debt, the remaining 50% of the $11.5 million of member notes (net of discount), and accrued interest of $1.6 million. Additionally, the Company paid a $1.8 million prepayment penalty as a result of the early payoff of the Silver Legacy long-term debt.

(2)

Per the Purchase and Sale Agreement, the purchase price was $72.5 million plus the Final Closing Net Working Capital (as defined in the Purchase and Sale Agreement). As agreed by both parties, the final working capital adjustment was $8.2 million.

(3)

Represents 50% of the $11.5 million of member notes (net of discount) due to ERI, and related accrued interest. This amount was settled in conjunction with the final, agreed-upon purchase consideration.

The transaction was accounted for using the acquisition method. No goodwill resulted from the recording of this transaction.

The following table summarizes the allocation of the final purchase consideration to the identifiable assets acquired and liabilities assumed in the Circus Reno/Silver Legacy Purchase. The fair values were based on management’s analysis, including work performed by third‑party valuation specialists. The following table summarizes the final purchase price accounting of the acquired assets and assumed liabilities (dollars in thousands):

 

 

Silver Legacy

 

 

Circus Reno

 

 

Total

 

Current and other assets, net

 

$

 

21,625

 

 

$

 

2,115

 

 

$

 

23,740

 

Property and equipment

 

 

 

168,037

 

 

 

 

14,996

 

 

 

 

183,033

 

Intangible assets (1)

 

 

 

5,000

 

 

 

 

1,000

 

 

 

 

6,000

 

Other noncurrent assets

 

 

 

10,809

 

 

 

 

 

 

 

 

10,809

 

Net assets acquired

 

$

 

205,471

 

 

$

 

18,111

 

 

$

 

223,582

 

(1)

Intangible assets consist of trade names which are non-amortizable and loyalty programs which were amortized over one year.

Valuation methodologies under both a market and income approach used for the identifiable net assets acquired in the Reno Acquisition make use of Level 1 and Level 3 inputs including quoted prices in active markets and discounted cash flows using current interest rates.

Trade receivables and payables, inventory as well as other current and noncurrent assets and liabilities were valued at the existing carrying values as they represented the fair value of those items at the Reno Acquisition Date, based on management’s judgments and estimates.

The fair value estimate of property and equipment utilized a combination of the cost and market approaches, depending on the characteristics of the asset classification. The fair value of land was determined using the market approach, which considers sales of comparable assets and applies compensating factors for any differences specific to the particular assets.


With respect to personal property components of the assets (gaming equipment, furniture, fixtures and equipment, computers, and vehicles) the cost approach was used, which is based on replacement or reproduction costs of the asset. Building and site improvements were valued using the cost approach using a direct cost model built on estimates of replacement cost.

Trade names were valued using the relief‑from‑royalty method. The loyalty program was valued using a comparative business valuation method. Management has assigned trade names an indefinite useful life, in accordance with its review of applicable guidance of ASC Topic No. 350, Intangibles—Goodwill and Other. The standard required management to consider, among other things, the expected use of the asset, the expected useful life of other related asset or asset group, any legal, regulatory, or contractual provisions that may limit the useful life, the Company’s own historical experience in renewing similar arrangements, the effects of obsolescence, demand and other economic factors, and the maintenance expenditures required to obtain the expected cash flows. In that analysis, management determined that no legal, regulatory, contractual, competitive, economic or other factors limit the useful lives of these intangible assets. The loyalty program is being amortized on a straight‑line basis over a one year useful life.

For the period from the Reno Acquisition Date through December 31, 2015, the Silver Legacy generated net revenue of $13.5 million and a net loss of $0.3 million. Circus Reno generated net revenues of $8.3 million and net income of $1.4 million during the same period.

Unaudited Pro Forma Information – Isle Acquisition

Tropicana

The following unaudited pro forma information presents the results of operations of the Company for the yearsyear ended December 31, 2018 and 2017, as if the Tropicana Acquisition had occurred on January 1, 2017 (in thousands).

 

 

Year Ended

 

 

 

Year Ended

 

 

 

December 31,

2018

 

 

December 31,

2017

 

Net operating revenues

 

$

 

2,735,760

 

 

$

 

2,361,372

 

Net income

 

 

 

92,556

 

 

 

 

16,651

 

These pro forma results do not necessarily represent the results of operations that would have been achieved if the acquisition had taken place on January 1, 2017, nor are they indicative of the results of operations for future periods. The pro forma amounts include the historical operating results of the Company and 2016,Tropicana prior to the Tropicana Acquisition with adjustments directly attributable to the Tropicana Acquisition.

Elgin

The following unaudited pro forma information presents the results of operations of the Company for the year ended December 31, 2018 and 2017, as if the Elgin Acquisition had occurred on January 1, 2017 (in thousands).

 

 

Year Ended

 

 

 

Year Ended

 

 

 

December 31,

2018

 

 

December 31,

2017

 

Net operating revenues

 

$

 

2,152,948

 

 

$

 

1,644,907

 

Net income

 

 

 

105,689

 

 

 

 

79,158

 

These pro forma results do not necessarily represent the results of operations that would have been achieved if the acquisition had taken place on January 1, 2017, nor are they indicative of the results of operations for future periods. The pro forma amounts include the historical operating results of the Company and Elgin prior to the Elgin Acquisition with adjustments directly attributable to the Elgin Acquisition.

Isle

The following unaudited pro forma information presents the results of operations of the Company for the year ended December 31, 2017 as if the Isle Acquisition, which closed on May 1, 2017, had both occurred on January 1, 2016 (in thousands except per share data)thousands).

 

 

 

For the years ended December 31,

 

 

 

2017

 

 

2016

 

Net revenues

 

$

 

1,803,522

 

 

$

 

1,832,601

 

Net income

 

 

 

173,587

 

 

 

 

28,413

 

Year Ended

December 31, 2017

Net operating revenues

$

1,810,815

Net income

173,027

 

These pro forma results do not necessarily represent the results of operations that would have been achieved if the acquisition had taken place on January 1, 2016, nor are they indicative of the results of operations for future periods. The pro forma amounts include the historical operating results of the Company and Isle prior to the Isle Acquisition with adjustments directly attributable to the Isle Acquisition.

 

Note 4. Accounts Receivable

Components of accounts receivable, net are as follows (in thousands):

 

 

December 31,

 

 

December 31,

 

 

2017

 

 

2016

 

 

2018

 

 

2017

 

Accounts receivable

 

$

 

47,017

 

 

$

 

15,915

 

 

$

 

63,843

 

 

$

 

47,017

 

Allowance for doubtful accounts

 

 

 

(1,220

)

 

 

 

(1,221

)

 

 

 

(3,674

)

 

 

 

(1,220

)

Total

 

$

 

45,797

 

 

$

 

14,694

 

 

$

 

60,169

 

 

$

 

45,797

 

 


Reserve for Uncollectible Accounts Receivable

We reserve an estimated amount for receivables that may not be collected. Methodologies for estimating bad debt reserves range from specific reserves to various percentages applied to aged receivables. Historical collection rates are considered, as are customer relationships, in determining specific reserves. As with many estimates, management must make judgments about potential actions by third parties in establishing and evaluating our reserves for bad debts. In 2017the years ended December 31, 2018 and 2016,2017, the Company’s bad debt expense totaled $1.6 million and $0.5 million, respectively.

Note 5. Assets Held for Sale

On February 28, 2018, the Company entered into definitive agreements to sell substantially all of the assets and $0.2liabilities of Presque Isle Downs and Vicksburg to Churchill Downs Incorporated (“CDI”). Under the terms of the agreements, CDI agreed to purchase Presque Isle Downs for cash consideration of approximately $178.9 million respectively.and Vicksburg for cash consideration of approximately $50.6 million, in each case subject to a customary working capital adjustment. In conjunction with the classification of Vicksburg’s operations as assets held for sale at March 31, 2018, as a result of the announced sale to CDI, an impairment charge totaling $9.8 million was recorded due to the carrying value exceeding the estimated net sales proceeds.

The definitive agreements provided that the dispositions were subject to receipt of required regulatory approvals, termination of the waiting period under the Hart-Scott-Rodino Act and other customary closing conditions, including, in the case of Presque Isle Downs, the prior closing of the sale of Vicksburg or the entry into an agreement to acquire another asset of the Company. On May 7, 2018, the Company and CDI each received a Request for Additional Information and Documentary Materials, often referred to as a “Second Request,” from the Federal Trade Commission in connection with its review of the Vicksburg acquisition.

On July 6, 2018, in consideration of the time and expense needed to reply to the Second Request, the Company and CDI entered into a termination agreement and release pursuant to which the parties agreed to terminate the asset purchase agreement with respect to Vicksburg and to enter into an asset purchase agreement pursuant to which CDI would acquire and assume the rights and obligations to operate Nemacolin (the “Vicksburg Termination Agreement”). The Vicksburg Termination Agreement also provided that CDI would pay the Company a $5.0 million termination fee upon execution of a definitive agreement with respect to the Nemacolin transaction, which is recorded as proceeds from terminated sale on the Consolidated Statements of Income. On August 10, 2018, the Company entered into a definitive agreement to sell substantially all of the assets and liabilities of Nemacolin to CDI.  Under the terms of the agreement, CDI agreed to purchase Nemacolin for cash consideration of approximately $0.1 million, subject to a customary working capital adjustment.

As a result of the agreement to sell Nemacolin, an impairment charge of $3.8 million for the year ended December 31, 2018 was recorded due to the carrying value of the net property and equipment being sold exceeding the estimated net sales proceeds.

The Nemacolin transaction is expected to close in the first quarter of 2019, subject to satisfaction of closing conditions, including receipt of Pennsylvania regulatory approvals. The Presque transaction was consummated in accordance with the terms noted above on January 11, 2019.

The dispositions of Nemacolin and Presque Isle Downs, both of which are reported in the East segment, met the requirements for presentation as assets held for sale under generally accepted accounting principles as of December 31, 2018. Due to the termination of the Vicksburg sale, Vicksburg is no longer presented as an asset held for sale.


The assets and liabilities held for sale, accounted for at carrying value as it was lower than fair value, were as follows (in thousands):

 

 

December 31, 2018

 

 

 

Nemacolin

 

 

Presque Isle

Downs

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

$

 

272

 

 

$

 

2,208

 

 

$

 

2,480

 

Inventories

 

 

 

79

 

 

 

 

1,607

 

 

 

 

1,686

 

Prepaid expenses and other

 

 

 

370

 

 

 

 

773

 

 

 

 

1,143

 

Property and equipment, net

 

 

 

1,784

 

 

 

 

70,134

 

 

 

 

71,918

 

Goodwill

 

 

 

 

 

 

 

3,122

 

 

 

 

3,122

 

Other intangibles, net

 

 

 

 

 

 

 

75,422

 

 

 

 

75,422

 

Assets held for sale

 

$

 

2,505

 

 

$

 

153,266

 

 

$

 

155,771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

 

147

 

 

$

 

683

 

 

$

 

830

 

Accrued payroll and related

 

 

 

838

 

 

 

 

596

 

 

 

 

1,434

 

Accrued property and other taxes

 

 

 

552

 

 

 

 

71

 

 

 

 

623

 

Accrued other liabilities

 

 

 

1,628

 

 

 

 

3,659

 

 

 

 

5,287

 

Other long-term liabilities

 

 

 

105

 

 

 

 

 

 

 

 

105

 

Long term obligation

 

 

 

2,412

 

 

 

 

 

 

 

 

2,412

 

Liabilities related to assets held for sale

 

$

 

5,682

 

 

$

 

5,009

 

 

$

 

10,691

 

The following information presents the net operating revenues and net income (in thousands):

 

 

Year Ended December 31, 2018

 

 

 

Nemacolin

 

 

Presque Isle Downs

 

Net operating revenues

 

$

 

33,461

 

 

$

 

139,993

 

Net (loss) income

 

 

 

(3,571

)

 

 

 

13,935

 

These amounts include historical operating results, adjusted to eliminate the internal allocation of interest expense that will not be assumed by the buyer.

Note 5. Investment6. Investments in and Advances to Unconsolidated Affiliates

Hotel Partnership.Hampton Inn & Suites

The Company holds a 42.1% variable interest in a partnership with other investors that developed a new 118-room Hampton Inn & Suites hotel at Scioto Downs that opened in March 2017. Pursuant to the terms of the partnership agreement, the Company contributed $1.0 million of cash and 2.4 acres of a leasehold immediately adjacent to The Brew Brothers microbrewery and restaurant at Scioto Downs. The partnership constructed the hotel at a cost of $16.0 million and other investor members operate the hotel. In November 2017, the Company contributed $0.6 million to the partnership for its proportionate share of additional construction costs pursuant to the partnership agreement. At December 31, 20172018 and 2016,2017, the Company’s investment in the partnership was $1.5totaled $1.3 million and $1.3$1.5 million, respectively, recorded in “Other Assets, Net”other assets, net in the consolidated balance sheets,Consolidated Balance Sheets, representing the Company’s maximum loss exposure. As of December 31, 2017,2018, the Company’s receivable from the partnership totaled $0.2$0.3 million and is reflected in due from affiliates on the accompanying balance sheet under “Due from Affiliates.”Consolidated Balance Sheets.


Pompano Joint Venture

Silver Legacy Joint Venture.  Effective March 1, 1994, Eldorado Limited LiabilityIn April 2018, the Company (“ELLC”) and Galleon, Inc. entered into the Silver Legacy Joint Venture pursuant to a joint venture agreement (the “Joint Venture Agreement”with Cordish Companies (“Cordish”) to master plan and develop a mixed-use entertainment and hospitality destination expected to be located on unused land adjacent to the Silver Legacy.

Oncasino and racetrack at the Reno Acquisition Date, Eldorado Resorts LLC consummatedCompany’s Pompano property. As the acquisitionmanaging member, Cordish will operate the business and manage the development, construction, financing, marketing, leasing, maintenance and day-to-day operation of the othervarious phases of the project. Additionally, Cordish will be responsible for the development of the master plan for the project with the Company’s input and will submit it for the Company’s review and approval. The Company and Cordish have made initial cash contributions of $250,000 each and could be required to make additional contributions to a maximum of $2.0 million ($1.0 million per member) at the request of the managing member. The Company has agreed to contribute land to the joint venture for the project. While the Company holds a 50% membershipvariable interest in the Silver Legacy Joint Venture owned by Galleon, Inc. pursuant tojoint venture, it is not the Purchase Agreement. As a result of these transactions, ELLC became a wholly-owned subsidiary of ERI and Silver Legacy became an indirect wholly‑owned subsidiary of ERI. In conjunction withprimary beneficiary; as such the Reno Acquisition, we recorded a $35.6 million gain related to the valuation of the pre-acquisition investment in the Silver Legacy Joint Venture.joint venture is accounted for using the equity method. The Company will participate evenly with Cordish in the profits and losses of the joint venture, which is included in loss from unconsolidated affiliates on the Consolidated Statements of Income.

EquityWilliam Hill

In September 2018, the Company entered into a 25-year agreement, which became effective January 2019, with William Hill PLC and William Hill US, its U.S. subsidiary (together, “William Hill”) pursuant to which the Company (i) granted to William Hill the right to conduct betting activities in income relatedretail channels and under the Company’s first skin and third skin for online channels with respect to the Silver Legacy Joint Venture forCompany’s current and future properties located in the 2015 period priorUnited States and the territories and possessions of the United States, including Puerto Rico and the U.S. Virgin Islands and (ii) agreed that William Hill will have the right to conduct real money online gaming activities utilizing the Company’s second skin available with respect to properties in such territory.  Pursuant to the Reno Acquisition Date amounted to $3.5 million.

Summarized information forterms of the Company’s investmentagreement, in and advances to the Silver Legacy Joint Venture for 2015 prior to its acquisition byJanuary 2019 the Company isreceived a 20% equity stake in William Hill US as follows (in thousands):

 

 

Period from,

January 1, 2015

through November 23,

 

 

 

2015

 

Beginning balance

 

$

14,009

 

Equity in income of unconsolidated affiliate

 

 

3,460

 

Valuation of unconsolidated affiliate

 

 

35,582

 

Net acquisition of non-controlling interest

 

 

3,449

 

Ending balance

 

$

56,500

 

Summarized resultswell as 13.4 million ordinary shares of operations forWilliam Hill PLC, and the Silver Legacy Joint Venture are as follows (in thousands):Company will receive a revenue share from the operation of retail betting and online betting and gaming activities. “Skin” in the context of this agreement refers to Eldorado’s ability to grant to William Hill an online channel that allows William Hill to operate online casino and sports gaming activities in reliance on, and utilizing the benefit of, any licenses granted to Eldorado or its subsidiaries.

 

 

Period from,

January 1, 2015

through November 23,

 

 

 

2015

 

Net revenues

 

$

117,029

 

Operating expenses

 

 

(90,608

)

Operating income

 

 

26,421

 

Other expense

 

 

(19,226

)

Net income

 

$

7,195

 


Note 6.7. Property and Equipment

Property and equipment consisted of the following (in thousands):

 

 

December 31,

 

 

December 31,

 

 

2017

 

 

2016

 

 

2018

 

 

2017

 

Non-Master Lease:

 

 

 

 

 

 

 

 

 

 

Land and improvements

 

$

 

284,374

 

 

$

 

54,604

 

 

$

 

316,456

 

 

$

 

284,374

 

Buildings and other leasehold improvements

 

 

 

1,187,642

 

 

 

628,390

 

 

 

 

1,472,516

 

 

 

1,187,642

 

Riverboat

 

 

 

61,091

 

 

 

40,148

 

Riverboats

 

 

 

81,762

 

 

 

61,091

 

Furniture, fixtures and equipment

 

 

 

420,399

 

 

 

251,504

 

 

 

 

586,404

 

 

 

420,399

 

Furniture, fixtures and equipment held under capital

leases (Note 16)

 

 

 

870

 

 

 

3,571

 

Furniture, fixtures and equipment held under capital

leases (Note 17)

 

 

 

193

 

 

 

870

 

Construction in progress

 

 

 

14,451

 

 

 

 

6,985

 

 

 

 

41,346

 

 

 

 

14,451

 

 

 

 

1,968,827

 

 

 

 

985,202

 

 

 

 

2,498,677

 

 

 

 

1,968,827

 

Less—Accumulated depreciation and amortization

 

 

 

(466,010

)

 

 

 

(372,860

)

 

 

 

(569,073

)

 

 

 

(466,010

)

 

 

 

1,929,604

 

 

 

 

1,502,817

 

Master Lease:

 

 

 

 

 

 

 

 

 

Land and improvements

 

 

 

377,150

 

 

 

 

Buildings and other leasehold improvements

 

 

 

578,250

 

 

 

 

Riverboats

 

 

 

1,900

 

 

 

 

 

 

 

 

957,300

 

 

 

 

 

Less—Accumulated depreciation and amortization

 

 

 

(4,298

)

 

 

 

 

 

 

 

953,002

 

 

 

 

 

Property and equipment, net

 

$

 

1,502,817

 

 

$

 

612,342

 

 

$

 

2,882,606

 

 

$

 

1,502,817

 

 

Substantially all non-Master Lease property and equipment isare pledged as collateral under our long‑term debt (see Note 9)11).


Depreciation expense, including amortization expense on capital leases, was $140.3 million, $100.9 million $58.9 million and $51.0$58.9 million for the years ended December 31, 2017, 2016 and 2015, respectively. At December 31,2018, 2017 and 2016, accumulated depreciation and amortization includes $0.4respectively. Depreciation expense on the Master Lease assets was $4.3 million and $2.9 million, respectively, related to assets acquired under capital leases.for the year ended December 31, 2018. `

Note 7. Other and8. Intangible Assets, net and Other Long Term Assets

Other and intangibleIntangible assets, net, include the following amounts (in thousands):

 

 

 

December 31,

 

 

 

 

 

2017

 

 

2016

 

 

Useful Life

Goodwill

 

$

 

747,106

 

 

$

 

66,826

 

 

Indefinite

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming licenses

 

$

 

877,174

 

 

$

 

482,074

 

 

Indefinite

Trade names

 

 

 

108,250

 

 

 

 

3,100

 

 

Indefinite

Trade names

 

 

 

6,700

 

 

 

 

6,700

 

 

1 - 3.5 years

Loyalty programs

 

 

 

21,820

 

 

 

 

7,700

 

 

1 - 3 years

Subtotal

 

 

 

1,013,944

 

 

 

 

499,574

 

 

 

Accumulated amortization trade names

 

 

 

(6,290

)

 

 

 

(4,376

)

 

 

Accumulated amortization loyalty programs

 

 

 

(10,838

)

 

 

 

(7,700

)

 

 

Total gaming licenses and other intangible assets

 

$

 

996,816

 

 

$

 

487,498

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating real property

 

$

 

18,069

 

 

$

 

14,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unamortized debt issuance costs - New Revolving

   Credit Facility

 

$

 

8,616

 

 

$

 

 

 

 

Restricted cash

 

 

 

9,886

 

 

 

 

 

 

 

Other

 

 

 

12,130

 

 

 

 

11,406

 

 

 

Total other assets, net

 

$

 

30,632

 

 

$

 

11,406

 

 

 

 

 

December 31,

 

 

 

 

 

2018

 

 

2017

 

 

Useful Life

Goodwill

 

$

 

1,008,316

 

 

$

 

747,106

 

 

Indefinite

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming licenses

 

$

 

1,090,682

 

 

$

 

877,174

 

 

Indefinite

Trade names

 

 

 

187,929

 

 

 

 

108,250

 

 

Indefinite

Trade names

 

 

 

5,100

 

 

 

 

6,700

 

 

3.5 years

Player loyalty programs

 

 

 

105,005

 

 

 

 

21,820

 

 

3 - 4 years

Subtotal

 

 

 

1,388,716

 

 

 

 

1,013,944

 

 

 

Accumulated amortization trade names

 

 

 

(5,100

)

 

 

 

(6,290

)

 

 

Accumulated amortization player loyalty programs

 

 

 

(21,610

)

 

 

 

(10,838

)

 

 

Total gaming licenses and other intangible assets, net

 

$

 

1,362,006

 

 

$

 

996,816

 

 

 

Goodwill is the excess of the purchase price of acquiring MTR Gaming and Isle over the fair market value of the net assets acquired.

Gaming licenses represent intangible assets acquired from the purchase of a gaming entity located in a gaming jurisdiction where competition is limited, such as when only a limited number of gaming operators are allowed to operate in the jurisdiction. These gaming license rights are not subject to amortization as the Company has determined that they have indefinite useful lives.

Goodwill represents the excess of the purchase price of acquiring MTR Gaming, Isle, Elgin and Tropicana over the fair market value of the net assets acquired.

Amortization expense with respect to trade names and loyalty program for the years ended December 31, 2018 and 2017 totaled $12.7 million and $5.1 million, respectively, which is included in depreciation and amortization in the Consolidated Statements of Income. Such amortization expense is expected to be $30.6 million, $27.4 million, $21.2 million and $4.2 million for the years ended December 31, 2019, 2020, 2021 and 2022, respectively.  

In conjunction with the classification of Presque’s assets being held for sale, $75.4 million in licenses, $1.6 million in finite lived trade names and amortization were transferred to assets held for sale on the Consolidated Balance Sheet.

The following table presents changes to goodwill for the years ended December 31, 2018 and 2017 (in thousands):

 

 

 

 

Goodwill

 

 

Accumulated

Impairment

 

 

Goodwill, net

 

January 1, 2017

$

 

66,826

 

 

$

 

 

 

$

 

66,826

 

Acquisitions

 

 

715,196

 

 

 

 

 

 

 

 

715,196

 

Impairments

 

 

 

 

 

 

(34,916

)

 

 

 

(34,916

)

December 31, 2017

 

 

782,022

 

 

 

 

(34,916

)

 

 

 

747,106

 

Acquisitions

 

 

280,256

 

 

 

 

 

 

 

 

280,256

 

Finalization of purchase price accounting

 

 

(6,109

)

 

 

 

 

 

 

 

(6,109

)

Assets held for sale

 

 

(3,122

)

 

 

 

 

 

 

 

(3,122

)

Impairments

 

 

 

 

 

 

(9,815

)

 

 

 

(9,815

)

December 31, 2018

$

 

1,053,047

 

 

$

 

(44,731

)

 

$

 

1,008,316

 


On October 1, 2018 the Company performed its annual impairment tests of its intangible assets by reviewing each of its reporting units. During the fourth quarterimpairment test, no reporting units were noted to have a carrying value in excess of fair value. As a result, no impairments were indicated as a result of this testing for goodwill.

In conjunction with the classification of Vicksburg’s operations as assets held for sale at March 31, 2018 (see Note 5) as a result of the announced sale to CDI, an impairment charge totaling $9.8 million was recorded due to the carrying value exceeding the estimated net sales proceeds. The impairment reduced the value of goodwill in the South segment.

On October 1, 2017 the Company performed its annual impairment tests of its intangible assets by reviewing each of its reporting units. The goodwill analysis of the Company’s Lake Charles, Lula and Vicksburg reporting units indicated the fair value of Lake Charles’ and Vicksburg’s goodwill and all three reporting units’ trade names were less than their carrying values.

 

The Company adopted the new guidance under ASU No. 2017-04, which eliminated Step 2 from the impairment test. As a result of its analysis, the Company recorded a $38.0 million impairment charge in 2017 comprised of the following: $1.5 million, $0.3 million and $1.3 million related to trade names for Lake Charles, Lula and Vicksburg, respectively, and $11.7 million and $23.2 million related to goodwill for Lake Charles and Vicksburg, respectively.

 

The Company’s goodwill impairment charges in 2017 were primarily the result of expected decreases in future cash flows as a result of unfavorable economic conditions and the impact of changes in our competitors. The non-recurring fair values used in our determination of the goodwill impairment charges considered Level 2 and 3 inputs, including the review of comparable activities in the marketplace, discounted cash flows and market based multiple valuation methods.

The Company’s trade name impairment charges in 2017 were primarily the result of expected decreases in future net revenues. The non-recurring fair values used in our determination of the trade name impairment charges considered Level 2 and 3 inputs, including use of the relief‑from‑royalty method.

Amortization expense with respectOther assets, net 

Other assets, net, include the following amounts (in thousands):

 

 

 

December 31,

 

 

 

 

 

2018

 

 

 

2017

 

 

CRDA bonds and deposits

 

 

 

6,694

 

 

 

 

 

 

Unamortized debt issuance costs - Revolving

   Credit Facility

 

 

 

9,533

 

 

 

 

8,616

 

 

Non-operating real property

 

 

 

17,880

 

 

 

 

18,069

 

 

Long-term prepaid rent

 

 

 

20,198

 

 

 

 

 

 

Restricted cash and investments

 

 

 

15,064

 

 

 

 

9,886

 

 

Other

 

 

 

15,969

 

 

 

 

12,130

 

 

Total other assets, net

 

$

 

85,338

 

 

$

 

48,701

 

 

The CRDA bonds have various contractual maturities that range up to trade names40 years. Actual maturities may differ from contractual maturities because of prepayment rights. The Company treats CRDA bonds as held-to-maturity since the Company has the ability and the loyalty programintent to hold these bonds to maturity and under the CRDA, the Company is not permitted to do otherwise.

After the initial determination of fair value, the Company analyzes the CRDA bonds for recoverability on a quarterly basis based on management's historical collection experience and other information received from the year ended December 31, 2017 and 2016 amountedCRDA. If indications exist that the CRDA bond is impaired, additional valuation allowances are recorded.

Approximately ten acres of the approximately 20 acres on which Tropicana Evansville is situated is subject to $5.1 million and $4.5 million, respectively, which is included in depreciation and amortizationa lease with the City of Evansville, Indiana. Under the terms of the agreement, a pre-payment of lease rent in the consolidated statementsamount of income. Such amortization expense is expected to$25 million was due at the commencement of the construction project. The prepayments will be $5.0 million, $4.6 million,applied against future rent in equal monthly amounts over a period of one hundred and $1.5 million fortwenty (120) months which commenced upon the years ended December 31, 2018, 2019 and 2020, respectively.  opening of the property in January 2018.  The current term of the lease expires November 30, 2027.


Note 8.9. Accrued Other Liabilities

Accrued other liabilities consisted of the following (in thousands):

 

 

December 31,

 

 

December 31,

 

 

2017

 

 

2016

 

 

2018

 

 

2017

 

Accrued general liability claims

 

$

 

13,816

 

 

$

 

3,228

 

 

$

 

16,465

 

 

$

 

13,816

 

Unclaimed chips

 

 

 

4,743

 

 

 

 

1,946

 

 

 

 

8,930

 

 

 

 

4,743

 

Accrued purses and track related liabilities

 

 

 

3,256

 

 

 

 

1,007

 

 

 

 

1,899

 

 

 

 

3,256

 

Jackpot progressives and other accrued gaming

liabilities

 

 

 

18,724

 

 

 

 

6,678

 

 

 

 

26,383

 

 

 

 

18,724

 

Player's point liabilities

 

 

 

7,061

 

 

 

 

2,989

 

Construction payables

 

 

 

5,276

 

 

 

 

4,005

 

Player loyalty program point liability

 

 

 

17,639

 

 

 

 

11,753

 

Accrued Illinois donation liability

 

 

 

8,912

 

 

 

 

 

Accrued rent

 

 

 

4,324

 

 

 

 

2,074

 

Other

 

 

 

8,470

 

 

 

 

7,795

 

 

 

 

18,430

 

 

 

 

11,672

 

Total accrued other liabilities

 

$

 

61,346

 

 

$

 

27,648

 

 

$

 

102,982

 

 

$

 

66,038

 

In connection with the Company’s gaming license in the State of Illinois, the Company has agreed to contribute to both the County of Kane and the Grand Victoria Foundation, a foundation established for the benefit of education, environmental and economic development programs in the region, a donation equal to 20% of annual adjusted net operating income. The expense for the period from the Elgin Acquisition date through December 31, 2018 totaled $3.5 million and is included in general and administrative expense. Payment of the donation is due 120 days after the end of the fiscal year.

Note 10. Long-Term Financing Obligation

The Company’s Master Lease with GLPI is accounted for as a failed sale-leaseback financing obligation equal to the fair value of the leased real estate assets. Under the terms of the Master Lease, and based on certain prohibited forms of continuing involvement in the leased assets, the Master Lease did not qualify for sale-leaseback accounting and was accounted for as a financing obligation.

When cash proceeds are exchanged, a failed sale-leaseback financing obligation is equal to the proceeds received for the assets that are sold and then leased back. However, in the absence of cash proceeds, the value of the failed sale-leaseback financing obligations recognized in this transaction was determined to be the fair value of the leased real estate assets. In subsequent periods, a portion of the periodic lease payment under the Master Lease will be recognized as interest expense with the remainder of the lease payment reducing the failed sale-leaseback financing obligation using the effective interest method. However, the failed sale-leaseback obligations will not be reduced to less than the net book value of the leased real estate assets as of the end of the lease term, which is estimated to be $372.8 million.

The fair value of the real estate assets and the related failed sale-leaseback financing obligations were estimated based on the present value of the estimated future lease payments over the lease term of 35 years, including renewal options, using an imputed discount rate of approximately 10.2%. The value of the failed sale-leaseback financing obligations is dependent upon assumptions regarding the amount of the lease payments and the estimated discount rate of the lease payments required by a market participant.

The Master Lease provides for the lease of land, buildings, structures and other improvements on the land (including barges and riverboats), easements and similar appurtenances to the land and improvements relating to the operation of the leased properties. The Master Lease provides for an initial term of fifteen years with no purchase option. At the Company’s option, the Master Lease may be extended for up to four five-year renewal terms beyond the initial 15-year term. If we elect to renew the term of the Master Lease, the renewal will be effective as to all, but not less than all, of the leased property then subject to the Master Lease. The Company does not have the ability to terminate its obligations under the Master Lease prior to its expiration without GLPI’s consent.

The rent payable under the Master Lease is comprised of “Base Rent” and “Percentage Rent.”  Base rent is the sum of:

Building Base Rent: a fixed component equal to $60.9 million during the first year of the Master Lease, and thereafter escalated annually by 2%, subject to a cap that would cause the preceding year’s adjusted revenue to rent ratio for the properties in the aggregate not to fall below 1.20:1.00 for the first five years of the Master Lease and 1.80:1.00 thereafter; plus

Land Base Rent: an additional fixed component equal to $13.4 million, subject to adjustment in the event of the termination of the Master Lease with respect to any of the leased properties.


The percentage rent payable under the Master Lease is adjusted every two years based on the actual net revenues of the leased properties during the two-year period then ended. The initial variable rent percentage, which is fixed for the first two years, is $13.4 million per year. The actual percentage increase is based on actual performance and is subject to change.

Under the Master Lease, the Company is required to pay the following, among other things: lease payments to the underlying ground lessor for properties that are subject to ground leases, facility maintenance costs, all insurance premiums for insurance with respect to the leased properties and the business conducted on the leased properties, taxes levied on or with respect to the leased properties (other than taxes on the income of the lessor and all utilities and other services necessary or appropriate for the leased properties and the business conducted on the leased properties).

The initial annual rent under the terms of the lease is $87.6 million.

The estimated future lease payments include the minimum lease payments and were adjusted to reflect estimated lease payments as described in the agreements, including an annual escalator of up to 2%.

The future minimum payments related to the Master Lease financing obligation with GLPI at December 31, 2018 are as follows (in thousands):

2019

 

$

 

87,943

 

2020

 

 

 

89,168

 

2021

 

 

 

90,417

 

2022

 

 

 

91,691

 

2023

 

 

 

92,990

 

Thereafter

 

 

 

3,506,673

 

Total future payments

 

 

 

3,958,882

 

Less: Amounts representing interest at 10.2%

 

 

 

(3,371,847

)

Plus: Residual values

 

 

 

372,800

 

Financing obligation to GLPI

 

$

 

959,835

 

Total payments and interest expense related to the Master Lease were $21.9 million and $24.4 million, respectively, for the period from October 1, 2018 to December 31, 2018. For the initial periods of the Master Lease, cash payments are less than the interest expense recognized, which causes the failed sale-leaseback obligation to increase during the initial years of the lease term.

The Master Lease contains certain covenants, including minimum capital improvement expenditures.

 


Note 9.11. Long‑Term Debt and Other Long-Term Liabilities

Long-term debt consisted of the following (in thousands):

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

2017

 

 

2016

 

 

2018

 

 

2017

 

New Term Loan

 

$

 

956,750

 

 

$

 

 

Term Loan

 

$

 

956,750

 

 

$

 

956,750

 

Less: Unamortized discount and debt issuance costs

 

 

 

(18,748

)

 

 

 

 

 

 

 

(18,426

)

 

 

 

(18,748

)

Net

 

 

 

938,002

 

 

 

 

 

 

 

 

938,324

 

 

 

 

938,002

 

6% Senior Notes

 

 

 

875,000

 

 

 

 

 

6% Senior Notes due 2026

 

 

 

600,000

 

 

 

 

 

Less: Unamortized debt issuance costs

 

 

 

(19,630

)

 

 

 

 

Net

 

 

 

580,370

 

 

 

 

 

6% Senior Notes due 2025

 

 

 

875,000

 

 

 

 

875,000

 

Plus: Unamortized debt premium

 

 

 

26,605

 

 

 

 

 

 

 

 

23,491

 

 

 

 

26,605

 

Less: Unamortized debt issuance costs

 

 

 

(20,716

)

 

 

 

 

 

 

 

(18,405

)

 

 

 

(20,716

)

Net

 

 

 

880,889

 

 

 

 

 

 

 

 

880,086

 

 

 

 

880,889

 

7% Senior Notes

 

 

 

375,000

 

 

 

 

375,000

 

7% Senior Notes due 2023

 

 

 

375,000

 

 

 

 

375,000

 

Less: Unamortized discount and debt issuance costs

 

 

 

(7,146

)

 

 

 

(8,141

)

 

 

 

(6,075

)

 

 

 

(7,146

)

Net

 

 

 

367,854

 

 

 

 

366,859

 

 

 

 

368,925

 

 

 

 

367,854

 

Term Loan

 

 

 

 

 

 

 

418,625

 

Less: Unamortized discount and debt issuance costs

 

 

 

 

 

 

 

(12,578

)

Net

 

 

 

 

 

 

 

406,047

 

Prior Revolving Credit Facility

 

 

 

 

 

 

 

29,000

 

Less: Unamortized debt issuance costs

 

 

 

 

 

 

 

(2,023

)

Net

 

 

 

 

 

 

 

26,977

 

Revolving Credit Facility

 

 

 

245,000

 

 

 

 

 

Lumière Loan

 

 

 

246,000

 

 

 

 

 

Capital leases

 

 

 

917

 

 

 

 

543

 

 

 

 

590

 

 

 

 

917

 

Long-term notes payable

 

 

 

2,531

 

 

 

 

 

 

 

 

2,440

 

 

 

 

2,531

 

Less: Current portion

 

 

 

(615

)

 

 

 

(4,545

)

 

 

 

(462

)

 

 

 

(615

)

Total long-term debt

 

$

 

2,189,578

 

 

$

 

795,881

 

 

$

 

3,261,273

 

 

$

 

2,189,578

 

 

Maturities of the principal amount of the Company’s long-term debt as of December 31, 20172018 are as follows:

 

 

 

 

 

 

Years ending December 31,

 

(In thousands)

 

 

(In thousands)

 

2018

 

$

 

615

 

2019

 

 

 

425

 

 

$

 

462

 

2020

 

 

 

172

 

 

 

 

246,235

 

2021

 

 

 

116

 

 

 

 

167

 

2022

 

 

 

126

 

 

 

 

173

 

2023

 

 

 

620,138

 

Thereafter

 

 

 

2,208,744

 

 

 

 

2,433,605

 

 

$

 

2,210,198

 

 

$

 

3,300,780

 

 

In connection with the Isle Acquisition, the Company completed a debt financing transaction comprised of: (a) a senior secured credit facility in an aggregate principal amount of $1.75 billion with a (i) term loan facility of $1.45 billion and (ii) revolving credit facility of $300.0 million and (b) $375.0 million of 6% senior unsecured notes. The proceeds of such borrowings were used to pay the cash portion of the consideration payable in the Isle Merger, refinance all of Isle’s existing credit facilities, redeem or otherwise repurchase all of Isle’s and senior and senior subordinated notes, refinance the Company’s existing credit facility and pay transaction fees and expenses related to the foregoing.

On September 13, 2017, the Company issued an additional $500.0 million in aggregate principal amount of its 6% Senior Notes (as defined below) at an issue price equal to 105.5% of the principal amount. The 6% Senior Notes were issued as additional notes under the 6% Senior Notes Indenture dated March 29, 2017 (as defined below), as supplemented by the supplemental indenture dated as of May 1, 2017 between the Company, the guarantors party thereto and U.S. Bank National Association, pursuant to which the Company previously issued $375.0 million aggregate principal amount of 6% Senior Notes. The additional 6% Senior Notes formed part of a single class of securities together with the initial 6% Senior Notes for all purposes under the 6% Senior Notes Indenture, including waivers, amendments, redemptions and offers to purchase.

The Company used the proceeds of the offering to repay all of the outstanding borrowings under the New Revolving Credit Facility (as defined below) totaling $78.0 million and used the remainder to repay outstanding borrowings totaling $444.5 million under the New Term Loan plus related accrued interest.


Amortization of the debt issuance costs and the discount and premium associated with our indebtedness totaled $5.6 million, $6.3 million and $3.5 million for the years ended December 31, 2018, 2017 and 2016, respectively. Amortization of debt issuance costs is computed using the effective interest method and is included in interest expense. Amortization expense with respect to deferred financing costs on the Company’s senior secured notes amounted to $0.5 million for year ended December 31, 2015.

In accordance with ASC Topic 470-50, “DebtDebt Modifications and Extinguishments”Extinguishments (“ASC 470-50”), the Company recognized a loss totaling $27.3 million for the year ended December 31, 2017 as a result of the refinance of the Prior Credit Facility (as defined below) in May 2017. The Company also recognized a loss totaling $11.1 million as a result of the issuance of additional 6% Senior Notes due 2025 (as defined below) in September 2017 resulting in a combined total loss of $38.4 million for the year ended December 31, 2017.

Scheduled maturities of long‑term debt are $375.0 million in 2023, $956.8 million in 2024, and $875.0 million in 2025.

The Company is a holding company with no independent assets or operations. Our 6% Senior Notes due 2025, 6% Senior Notes due 2026 (as defined below) and 7% Senior Notes due 2023 (as defined below) are fully and unconditionally guaranteed, on a joint and several basis, by the subsidiary guarantors. As of December 31, 2017,2018, there were no significant restrictions on the ability of our subsidiaries to distribute cash to us or our guarantor subsidiaries.


Other Long-Term Liabilities

In conjunction with the Isle Acquisition, the Company acquired the existing lease and management agreements at its Nemacolin location. Under the terms of the agreements, Nemacolin Woodland Resort (“Resort”) provided land, land improvements and a building for the casino property. In accordance with ASC 840, the Company was deemed, for accounting purposes only, to be the owner of these assets provided by the Resort during the construction and casino operating periods due to the Company’s continuing involvement. Therefore, the transaction was accounted for using the direct financing method. As of December 31, 2017, the Company recorded property and equipment, net of accumulated depreciation, of $4.2 million, and a liability of $4.5 million in other long-term liabilities related to the agreement.

In conjunction with the Isle Acquisition, the Company acquired the existing lease and management agreements at its Bettendorf location. Under the terms of the agreements with the City of Bettendorf, Iowa, the Company leases, manages, and provides financial and operating support for the convention center (Quad-Cities Waterfront Convention Center). In accordance with ASC 840, the Company was deemed, for accounting purposes only, to be the owner of the convention center due to the Company’s continuing involvement. Therefore, the transaction was accounted for using the direct financing method. As of December 31, 2017, the Company recorded property and equipment, net of accumulated depreciation, of $11.9 million, and a liability of $12.5 million in other long-term liabilities related to the agreement.  

Senior Notes

7.0%7% Senior Notes due 2023

On July 23, 2015, the Company issued at par $375.0 million in aggregate principal amount of 7.0% senior notes due 2023 (“7% Senior Notes”Notes due 2023”) pursuant to the Indenture, dated as of July 23, 2015 (the “7% Senior Notes“2023 Indenture”), between the Company and U.S. Bank, National Association, as Trustee. The 7% Senior Notes due 2023 will mature on August 1, 2023, with interest payable semi-annually in arrears on February 1 and August 1 of each year.

On or after August 1, 2018, the Company may redeem all or a portion of the Senior Notes upon not less than 30 nor more than 60 days’ notice, at the redemption prices (expressed as percentages of the principal amount) set forth below plus accrued and unpaid interest and additional interest, if any, on the Senior Notes redeemed, to the applicable redemption date, if redeemed during the twelve month period beginning on August 1 of the years indicated below:

 

Year

 

Percentage

 

 

2018

 

 

105.250

 

%

2019

 

 

103.500

 

%

2020

 

 

101.750

 

%

2021 and thereafter

 

 

100.000

 

%

 


Prior to August 1, 2018, the Company may redeem all or a portion of the 7% Senior Notes at a price equal to 100% of the 7% Senior Notes redeemed plus accrued and unpaid interest to the redemption date, plus a “make-whole” premium. At any time prior to August 1, 2018, the Company is also entitled to redeem up to 35% of the original aggregate principal amount of the 7% Senior Notes with proceeds of certain equity financings at a redemption price equal to 107% of the principal amount of the 7% Senior Notes redeemed, plus accrued and unpaid interest. If the Company experiences certain change of control events (as defined in the 7% Senior Notes2023 Indenture), it must offer to repurchase the 7% Senior Notes due 2023 at 101% of their principal amount, plus accrued and unpaid interest to the applicable repurchase date. If the Company sells assets under certain circumstances and does not use the proceeds for specified purposes, the Company must offer to repurchase the 7% Senior Notes due 2023 at 100% of their principal amount, plus accrued and unpaid interest to the applicable repurchase dates.

The 7% Senior Notes due 2023 are subject to redemption imposed by gaming laws and regulations of applicable gaming regulatory authorities.

The 7% Senior Notes2023 Indenture contains certain covenants limiting, among other things, the Company’s ability and the ability of its subsidiaries (other than its unrestricted subsidiaries) to:

pay dividends or distributions or make certain other restricted payments or investments;

incur or guarantee additional indebtedness or issue disqualified stock or create subordinated indebtedness that is not subordinated to the 7% Senior Notes due 2023 or the guarantees of the 7% Senior Notes;Notes due 2023;

create liens;

transfer and sell assets;

merge, consolidate, or sell, transfer or otherwise dispose of all or substantially all of the Company’s assets;

enter into certain transactions with affiliates;

engage in lines of business other than the Company’s core business and related businesses; and

create restrictions on dividends or other payments by restricted subsidiaries.

These covenants are subject to a number of exceptions and qualifications as set forth in the 7% Senior Notes2023 Indenture. The 7% Senior Notes2023 Indenture also provides for customary events of default which, if any of them occurs, would permit or require the principal of and accrued interest on such 7% Senior Notes due 2023 to be declared due and payable. As of December 31, 2017, the Company was in compliance with all of the covenants under the 7%

6% Senior Notes Indenture relating to the 7% Senior Notes.due 2025

6.0% Senior Notes

On March 29, 2017, Eagle II Acquisition Company LLC (“Eagle II”), a wholly-owned subsidiary of the Company, issued $375.0 million in aggregate principal amount of 6% Senior Notes6.0% senior notes due 2025 (the “6% Senior Notes”Notes due 2025”) pursuant to an indenture, dated as of March 29, 2017 (the “6% Senior Notes“2025 Indenture”), between Eagle II and U.S. Bank, National Association, as Trustee. The 6% Senior Notes will mature on April 1, 2025, with interest payable semi-annually in arrears on April 1 and October 1, commencing October 1, 2017. The proceeds of the offering, and additional funds in the amount of $1.9 million in respect of interest expected to be accrued on the 6% Senior Notes due 2025, were placed in escrow pending satisfaction of certain conditions, including consummation of the Isle Acquisition. In connection with the consummation of the Isle Acquisition on May 1, 2017, the escrowed funds were released, and the Company assumed Eagle II’s obligations under the 6% Senior Notes due 2025 and the 6% Senior Notes2025 Indenture and certain of the Company’s subsidiaries (including Isle and certain of its subsidiaries) executed guarantees of the Company’s obligations under the 6% Senior Notes.Notes due 2025.


On September 13, 2017, the Company issued an additional $500.0 million principal amount of its 6% Senior Notes due 2025 at an issue price equal to 105.5% of the principal amount of the 6% Senior Notes.Notes due 2025. The additional notes were issued pursuant to the 6% Senior Notes2025 Indenture that governs the 6% Senior Notes.Notes due 2025. The Company used the proceeds of the offering to repay $78.0 million of outstanding borrowings under the previous revolving credit facility and used the remainder to repay $444.5 million outstanding borrowings under the previous term loan facility and related accrued interest.

On or after April 1, 2020, the Company may redeem all or a portion of the 6% Senior Notes due 2025 upon not less than 30 nor more than 60 days’ notice, at the redemption prices (expressed as percentages of the principal amount) set forth below plus accrued and unpaid interest and additional interest, if any, on the 6% Senior Notes due 2025 redeemed, to the applicable redemption date, if redeemed during the 12-month period beginning on April 1 of the years indicated below:

 

Year

 

Percentage

 

 

2020

 

 

104.500

 

%

2021

 

 

103.000

 

%

2022

 

 

101.500

 

%

2023 and thereafter

 

 

100.000

 

%

Prior to April 1, 2020, the Company may redeem all or a portion of the 6% Senior Notes due 2025 at a price equal to 100% of the 6% Senior Notes due 2025 redeemed plus accrued and unpaid interest to the redemption date, plus a make-whole premium. At any time prior to April 1, 2020, the Company is also entitled to redeem up to 35% of the original aggregate principal amount of the 6% Senior Notes due 2025 with proceeds of certain equity financings at a redemption price equal to 106% of the principal amount of the 6% Senior Notes due 2025 redeemed, plus accrued and unpaid interest. If the Company experiences certain change of control events (as defined in the 6% Senior Notes2025 Indenture), it must offer to repurchase the 6% Senior Notes due 2025 at 101% of their principal amount, plus accrued and unpaid interest to the applicable repurchase date. If the Company sells assets under certain circumstances and does not use the proceeds for specified purposes, the Company must offer to repurchase the 6% Senior Notes due 2025 at 100% of their principal amount, plus accrued and unpaid interest to the applicable repurchase date.

The 6% Senior Notes due 2025 are subject to redemption imposed by gaming laws and regulations of applicable gaming regulatory authorities.

The 6% Senior Notes2025 Indenture contains certain covenants limiting, among other things, the Company’s ability and the ability of its subsidiaries (other than its unrestricted subsidiaries) to:

pay dividends or distributions or make certain other restricted payments or investments;

incur or guarantee additional indebtedness or issue disqualified stock or create subordinated indebtedness that is not subordinated to the 6% Senior Notes due 2025 or the guarantees of the 6% Senior Notes due 2025;

create liens;

transfer and sell assets;

merge, consolidate, or sell, transfer or otherwise dispose of all or substantially all of the Company’s assets;

enter into certain transactions with affiliates;

engage in lines of business other than the Company’s core business and related businesses; and

create restrictions on dividends or other payments by restricted subsidiaries.

These covenants are subject to a number of exceptions and qualifications as set forth in the 6% Senior Notes2025 Indenture. The 6% Senior Notes2025 Indenture also provides for customary events of default which, if any of them occurs, would permit or require the principal of and accrued interest on such 6% Senior Notes due 2025 to be declared due and payable. As

6% Senior Notes due 2026

On September 20, 2018, Delta Merger Sub, Inc. (“Escrow Issuer”), a Delaware corporation and a wholly-owned subsidiary of December 31, 2017, the Company, wasissued $600 million in compliance with allaggregate principal amount of the covenants under6.0% senior notes due 2026 (the “6% Senior Notes due 2026”) pursuant to an indenture, dated as of September 20, 2018 (the “2026 Indenture”), between Escrow Issuer and U.S. Bank, National Association, as Trustee. Interest on the 6% Senior Notes due 2026 will be paid semi-annually in arrears on March 15 and September 15, commencing March 15, 2019. The Company and the subsidiary guarantors assumed the obligations under the 2026 Indenture relating toin connection with the 6% Senior Notes.consummation of the Tropicana Acquisition.


Refinancing of the Term Loan and Revolving Credit Facility

Credit Facility

On July 23, 2015,or after September 15, 2021, the Company entered into a new $425.0 million seven year term loan (the “Term Loan”) and a $150.0 million five year revolving credit facility (the “Prior Revolving Credit Facility” and, together with the Term Loan, the “Prior Credit Facility”).

The Term Loan bore interest at a rate per annum of, at the Company’s option, either LIBOR plus 3.25%, with a LIBOR floor of 1.0%,may redeem all or a base rate plus 2.25%. Borrowings under the Prior Revolving Credit Facility bore interest at a rate per annum of, at the Company’s option, either LIBOR plus a spread ranging from 2.5% to 3.25% or a base rate plus a spread ranging from 1.5% to 2.25%, in each case with the spread determined based on the Company’s total leverage ratio. Additionally, the Company paid a commitment fee on the unused portion of the 6% Senior Notes due 2026 upon not less than 30 nor more than 60 days’ notice, at the redemption prices (expressed as percentages of the principal amount) set forth below plus accrued and unpaid interest and additional interest, if any, on the 6% Senior Notes due 2026 redeemed, to the applicable redemption date, if redeemed during the 12-month period beginning on September 15 of the years indicated below:

Year

 

Percentage

 

 

2021

 

 

104.500

 

%

2022

 

 

103.000

 

%

2023

 

 

101.500

 

%

2024 and thereafter

 

 

100.000

 

%

Prior Revolving Credit Facilityto September 15, 2021, we may redeem all or a portion of the 6% Senior Notes due 2026 at a price equal to 100% of the 6% Senior Notes due 2026 redeemed plus accrued and unpaid interest to the redemption date, plus a make-whole premium. At any time prior to September 15, 2021, we are also entitled to redeem up to 35% of the original aggregate principal amount of the 6% Senior Notes due 2026 with proceeds of certain equity financings at a redemption price equal to 106% of the principal amount of the 6% Senior Notes due 2026 redeemed, plus accrued and unpaid interest. Upon the occurrence of a Change of Control (if the 6% Senior Notes due 2026 do not being utilizedhave investment grade status) or a Change of Control Triggering Event (each as defined in the 2026 Indenture), the Company must offer to repurchase the 6% Senior Notes due 2026 at 101% of their principal amount, plus accrued and unpaid interest to the applicable repurchase date.

If the Company sells assets under certain circumstances and does not use the proceeds for specified purposes, the Company must apply the net proceeds of 0.50% per annum.such sale to make an offer to repurchase the 6% Senior Notes due 2026 at 100% of their principal amount, plus accrued and unpaid interest to the applicable repurchase date.

On May 1, 2017,The 6% Senior Notes due 2026 are subject to redemption imposed by gaming laws and regulations of applicable gaming regulatory authorities.

The 2026 Indenture contains certain covenants limiting, among other things, the Company’s ability to:

incur additional indebtedness;

create, incur or suffer to exist certain liens;

pay dividends or make distributions on capital stock or repurchase capital stock;

make certain investments;

place restrictions on the ability of subsidiaries to pay dividends or make other distributions to the Issuer;

sell certain assets or merge with or consolidate into other companies; and

enter into certain types of transactions with the stockholders and affiliates.

These covenants are subject to a number of exceptions and qualifications as set forth in the 2026 Indenture. The 2026 Indenture also provides for events of default which, if any of them occurs, would permit or require the principal of and accrued interest on such 6% Senior Notes due 2026 to be declared due and payable.

The Company applied the net proceeds of the sale of the 6% Senior Notes due 2026, together with borrowings under its existing revolving credit, cash on hand and Tropicana’s cash on hand, to pay the consideration payable by the Company pursuant to the merger agreement, repay all of the debt outstanding amounts under Tropicana’s existing credit facility and pay fees and costs associated with the Prior Credit Facility were repaid with proceeds of borrowings under the New Credit Facility and the Prior Credit Facility was terminated.Tropicana Acquisition that closed on October 1, 2018.

New Credit Facility

On April 17, 2017, Eagle II entered into a new credit agreement by and among Eagle II, as initial borrower, JPMorgan Chase Bank, N.A., as administrative agent, and the lenders party thereto dated as of April 17, 2017 (the “New Credit“Credit Facility”), consisting of a $1.45 billion term loan facility (the “New Term“Term Loan Facility” or “New Term“Term Loan”) and a $300.0 million revolving credit facility (the “New Revolving“Revolving Credit Facility”), which was undrawn at closing. The proceeds of the New Term Loan Facility, and additional funds in the amount of $4.5 million in respect of interest expected to be accrued on the New Term Loan Facility, were placed in escrow pending satisfaction of certain conditions, including consummation of the Isle Acquisition. In connection with the consummation of the Isle Acquisition on May 1, 2017, the escrowed funds were released and ERI assumed Eagle II’s obligations under the New Credit Facility and certain of ERI’s subsidiaries (including Isle and certain of its subsidiaries) executed guarantees of ERI’s obligations under the New Credit Facility.


As of December 31, 2017,2018, the Company had $956.8 million outstanding onunder the New Term Loan. There were noLoan and $245.0 million of borrowings outstanding under the New Revolving Credit Facility as of December 31, 2017.Facility. The Company had $291.6$242.3 million of available borrowing capacity, after consideration of $8.4$12.7 million in outstanding letters of credit, under its New Revolving Credit Facility as of December 31, 2017. At December 31, 2017,2018, the weighted average interest rate on the New Term Loan was 3.6%4.3%, and the weighted average interest rate on the New Revolving Credit Facility was 4.0% based upon the weighted average interest rate of borrowings outstanding during 2017.4.6%.

The Company applied the net proceeds of the New Term Loan Facility and borrowings under the New Revolving Credit Facility, together with the proceeds of the 6% Senior Notes due 2025 and cash on hand, to (i) pay the cash portion of the consideration payable in the Isle Merger, (ii) refinance all of the debt outstanding under Isle’s existing credit facility, (iii) redeem or otherwise repurchase all of Isle’s outstanding senior and senior subordinated notes, (iv) refinance the Company’s Prior Credit Facility and (v) pay fees and costs associated with the foregoing.

The Companys obligations under the New Revolving Credit Facility will mature on April 17, 2022. The Companys obligations under the New Term Loan Facility will mature on April 17, 2024. The Company was required to make quarterly principal payments in an amount equal to $3.6 million on the New Term Loan Facility on the last day of each fiscal quarter beginning on June 30, 2017 but satisfied this requirement as a result of the principal prepayment of $444.5 million on September 13, 2017 in conjunction with the issuance of the additional 6% Senior Notes.Notes due 2025. In addition, the Company is required to make mandatory payments of amounts outstanding under the New Credit Facility with the proceeds of certain casualty events, debt issuances, and asset sales and, depending on its consolidated total leverage ratio, the Company may be required to apply a portion of its excess cash flow to repay amounts outstanding under the New Credit Facility.


The interest rate per annum applicable to loans under the New Revolving Credit Facility are, at our option, either (i) LIBOR plus a margin ranging from 1.75% to 2.50% or (ii) a base rate plus a margin ranging from 0.75% to 1.50%, which margin is based on our total leverage ratio. The interest rate per annum applicable to the loans under the New Term Loan Facility is, at our option, either (i) LIBOR plus 2.25%, or (ii) a base rate plus 1.25%; provided, however, that in no event will LIBOR be less than zero or the base rate be less than 1.00% over the term of the New Term Loan Facility or the New Revolving Credit Facility. Additionally, the Company pays a commitment fee on the unused portion of the New Revolving Credit Facility not being utilized in the amount of 0.50% per annum.

The New Credit Facility contains a number of customary covenants that, among other things, restrict, subject to certain exceptions, the Companys ability and the ability of the subsidiary guarantors to incur debt; create liens; engage in mergers, consolidations or asset dispositions; pay dividends or make distributions; make investments, loans or advances; engage in certain transactions with affiliates or subsidiaries; or modify their lines of business.

The New Credit Facility is secured by substantially all of the Company’s personal property assets and substantially all personal property assets of each subsidiary that guaranties the New Credit Facility (other than certain subsidiary guarantors designated as immaterial) (the “New Credit“Credit Facility Guarantors”), whether owned on the closing date of the New Credit Facility or thereafter acquired, and mortgages on the real property and improvements owned or leased us or the New Credit Facility Guarantors. The New Credit Facility is also secured by a pledge of all of the equity owned by the Company and the New Credit Facility Guarantors (subject to certain gaming law restrictions). The credit agreement governing the New Credit Facility contains a number of customary covenants that, among other things, restrict, subject to certain exceptions, the Company’s ability and the ability of the New Credit Facility Guarantors to incur additional indebtedness, create liens, engage in mergers, consolidations or asset dispositions, make distributions, make investments, loans or advances, engage in certain transactions with affiliates or subsidiaries or make capital expenditures.

The New Credit Facility also includes certain financial covenants, including the requirements that we maintain throughout the term of the New Credit Facility and measured as of the end of each fiscal quarter, and solely with respect to loans under the New Revolving Credit Facility, a maximum consolidated total leverage ratio of not more than 6.50 to 1.00 for the period beginning on the closing date and ending with the fiscal quarter ending December 31, 2018, 6.00 to 1.00 for the period beginning with the fiscal quarter beginning January 1, 2019 and ending with the fiscal quarter ending December 31, 2019, and 5.50 to 1.00 for the period beginning with the fiscal quarter beginning January 1, 2020 and thereafter. The Company will also be required to maintain an interest coverage ratio in an amount not less than 2.00 to 1.00 measured on the last day of each fiscal quarter beginning on the closing date, and ending with the fiscal quarter ending December 31, 2018, 2.50 to 1.00 for the period beginning with the fiscal quarter beginning January 1, 2019 and ending with the fiscal quarter ending December 31, 2019, and 2.75 to 1.00 for the period beginning with the fiscal quarter beginning January 1, 2020 and thereafter.


The New Credit Facility contains a number of customary events of default, including, among others, for the non-payment of principal, interest or other amounts, the inaccuracy of certain representations and warranties, the failure to perform or observe certain covenants, a cross default to our other indebtedness including the Notes, certain events of bankruptcy or insolvency; certain ERISA events, the invalidity of certain loan documents, certain changes of control and the loss of certain classes of licenses to conduct gaming. If any event of default occurs, the lenders under the New Credit Facility would be entitled to take various actions, including accelerating amounts outstanding thereunder and taking all actions permitted to be taken by a secured creditor.

On June 6, 2018, the Company executed an amendment that modified certain covenants in the Credit Facility to allow for considerations related to the acquisition of Tropicana. The borrowing capacity of the Revolving Credit Facility increased from $300 million to $500 million effective substantially concurrently with the consummation of the Tropicana Acquisition on October 1, 2018 and the maturity date of the Revolving Credit Facility extended to October 1, 2023.

Lumière Loan

In connection with the purchase of the real estate related to Lumière, GLPI, Tropicana St. Louis RE LLC, a Wholly owned subsidiary of the Company (“Tropicana St. Louis RE”), and the Company entered into a loan agreement, dated as of October 1, 2018 (the “Lumière Loan”), relating to a loan of $246 million by GLPI to Tropicana St. Louis RE to fund the entire purchase price of the real estate underlying Lumière and a guaranty by the Company of the amounts owed by Tropicana St. Louis RE. The Lumière Loan bears interest at a rate equal to (i) 9.09% until October 1, 2019 and (ii) 9.27% until October 1, 2020, and matures on October 1, 2020. The Lumière Loan is secured by a first priority mortgage on the Lumière Real Property until October 1, 2019. In connection with the issuance of the Lumière Loan, the Company agreed to use its commercially reasonable efforts to transfer one or more of the Grand Victoria Casino, Isle Casino Bettendorf, Isle Casino Hotel Waterloo, Isle of Capri Lula, Lady Luck Casino Vicksburg and Mountaineer Casino, Racetrack and Resort or such other property or properties mutually acceptable to Tropicana St. Louis RE and GLPI, provided that the aggregate value of such property, individually or collectively, is at least $246 million (the “Replacement Property”), to GLPI with a simultaneous leaseback to the Company of such Replacement Property. In connection with such Replacement Property sale, (i) the Company and GLPI will enter into an amendment to the Master Lease to revise the economic terms to include the Replacement Property, (ii) GLPI, or one of its affiliates, will assume the Lumière Loan and Tropicana St. Louis RE’s obligations under the Lumière Loan in consideration of the acquisition of the Replacement Property and the obligations of Tropicana St. Louis RE and the Company under the Lumière Loan will be deemed to have been satisfied, (iii) the Lumière Real Property will be released from the lien placed on it in connection with the Lumière Loan (if such lien has not yet been released in accordance with the terms of the Lumière Loan) and (iv) in the event the value of the Replacement Property is greater than the outstanding obligations of Tropicana St. Louis RE under the Lumière Loan, GLPI will pay Tropicana St. Louis RE the difference between the value of the Replacement Property and the amount of outstanding obligations under the Lumière Loan. If such Replacement Property transaction is not consummated prior to the maturity date of the Lumière Loan, other than as a result of certain failures to perform by GLPI, then the amounts outstanding will be paid in full and the rent under the Master Lease will automatically increase, subject to certain escalations.

Debt Covenant Compliance

As of December 31, 2018, we were in compliance with all of the covenants under the 7% Senior Notes due 2023, 6% Senior Notes due 2025, 6% Senior Notes due 2026, the Credit Facility, the Lumière Loan and the Master Lease.

Other Long-Term Liabilities

In conjunction with the Isle Acquisition, the Company acquired the existing lease and management agreements at its Nemacolin location. Under the terms of the agreements, Nemacolin Woodland Resort (“Resort”) provided land, land improvements and a building for the casino property. The Company was deemed, for accounting purposes only, to be the owner of these assets provided by the Resort during the construction and casino operating periods due to the Company’s continuing involvement. Therefore, the transaction was accounted for using the direct financing method. As of December 31, 2018 and December 31, 2017, the Company wasrecorded property and equipment, net of accumulated depreciation, of $1.2 million and $4.2 million, respectively, and a liability of $2.4 and $4.5 million, respectively. The decreases in compliancethe assets and liability were primarily due to the impairment charges (see Note 5) and the Company’s finalization of its purchase price accounting related to the Isle Acquisition. These assets and liabilities are reported as held for sale at December 31, 2018.


In conjunction with the covenants underIsle Acquisition, the New Credit Facility.Company acquired the existing lease and management agreements at its Bettendorf location. Under the terms of the agreements with the City of Bettendorf, Iowa, the Company leases, manages, and provides financial and operating support for the convention center (Quad-Cities Waterfront Convention Center). The Company was deemed, for accounting purposes only, to be the owner of the convention center due to the Company’s continuing involvement. Therefore, the transaction was accounted for using the direct financing method. As of December 31, 2018 and 2017, the Company recorded property and equipment, net of accumulated depreciation, of $11.7 million and $11.9 million, respectively, and a liability of $5.8 million and $12.5 million, respectively, in other long-term liabilities related to the agreement. The changes in property and equipment and in the liability were primarily due to the Company’s finalization of its purchase price accounting related to the Isle Acquisition.

Note 10.12. Income Taxes

On December 22, 2017, the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act (the “Tax Act”). The Tax Act makes broad and complex changes to the U.S. tax code, including, but not limited to, (1) reducing the U.S. federal corporate tax rate from 35% to 21%; (2) eliminating the corporate alternative minimum tax (AMT) and changing how existing AMT credits can be realized; (3) creating a new limitation on deductible interest expense; (4) changing rules related to uses and limitations of net operating loss carryforwards created in tax years beginning after December 31, 2017; (5) bonus depreciation that will allow for full expensing of qualified property; and (6) limitations on the deductibility of certain executive compensation. 


The SEC staff issued Staff Accounting Bulletin (“SAB”) 118, which provides guidance on accounting for the tax effects of the Tax Act. SAB 118 provides a measurement period that should not extend beyond one year from the Tax Act enactment date for companies to complete the accounting under ASC 740. In accordance with SAB 118, a company must reflect the income tax effects of those aspects of the Tax Act for which the accounting under ASC 740 is complete. To the extent that a company’s accounting for certain income tax effects of the Tax Act is incomplete but it is able to determine a reasonable estimate, it must record a provisional estimate in the financial statements. If a company cannot determine a provisional estimate to be included in the financial statements, it should continue to apply ASC 740 on the basis of the provisions of the tax laws that were in effect immediately before the enactment of the Tax Act.

InAs of the fourth quarter of the year ended December 31, 2018, we have completed our accounting for the effects of the Tax Act.  

As of December 31, 2017, in connection with our initial analysis of the impact of the Tax Act, for certain of our net deferred tax liabilities, we have recorded a decrease of $112.4$111.9 million, net of the related change in valuation allowance, with a corresponding net adjustment to deferred income tax benefit for the year ending December 31, 2017 as a result of the corporate rate reduction. While we were able to make a reasonable estimate of the impact of the reduction in the corporate rate, it may be affected by other analyses related to the Tax Act, including, but not limited to additional guidance issued by the U.S. Treasury Department and the Internal Revenue Service regarding compensation deferred taxes, as well as the state tax effect of adjustments made to federal temporary differences.

While we have not yet completed all of the computations necessary or completed an inventory of our 2017 expenditures that qualify for immediate expensing, we haveWe recorded a provisional benefit for 2017 expenditures based on our current intent to fully expense all qualifying expenditures. This did not result in any significant changeWe have made immaterial adjustments to our current income tax payable or in our deferred tax liabilities due to our federal and state net operating loss carry forwards.the provisional amount as of December 31, 2018.  

The components of the Company’s provision (benefit) for income taxes for the years ended December 31, 2018, 2017 2016 and 20152016 are presented below (amounts in thousands).

 

 

2017

 

 

2016

 

 

2015

 

 

2018

 

 

2017

 

 

2016

 

Current:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal

 

$

 

(3,959

)

 

$

 

(12

)

 

$

 

(29

)

 

$

 

3,813

 

 

$

 

(3,959

)

 

$

 

(12

)

State

 

 

380

 

 

 

1,173

 

 

 

665

 

 

 

2,445

 

 

 

380

 

 

 

1,173

 

Local

 

 

 

(627

)

 

 

 

739

 

 

 

 

557

 

 

 

 

304

 

 

 

 

(627

)

 

 

 

739

 

Total current

 

 

 

(4,206

)

 

 

 

1,900

 

 

 

 

1,193

 

 

 

 

6,562

 

 

 

 

(4,206

)

 

 

 

1,900

 

Deferred:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal

 

 

(105,058

)

 

 

12,881

 

 

 

(68,103

)

 

 

16,561

 

 

 

(104,400

)

 

 

12,748

 

State

 

 

(29

)

 

 

(1,448

)

 

 

(2,691

)

 

 

17,574

 

 

 

(186

)

 

 

(1,458

)

Local

 

 

 

(7,977

)

 

 

 

(89

)

 

 

 

21

 

 

 

 

(310

)

 

 

 

(7,977

)

 

 

 

(89

)

Total deferred

 

 

 

(113,064

)

 

 

 

11,344

 

 

 

 

(70,773

)

 

 

 

33,825

 

 

 

 

(112,563

)

 

 

 

11,201

 

Income tax (benefit) expense

 

$

 

(117,270

)

 

$

 

13,244

 

 

$

 

(69,580

)

 

$

 

40,387

 

 

$

 

(116,769

)

 

$

 

13,101

 

 


The following is a reconciliation of the statutory federal income tax rate to the Company’s effective tax rate for the years ended December 31, 2018, 2017 2016 and 2015:2016:

 

 

2017

 

 

 

2016

 

 

 

2015

 

 

 

2018

 

 

 

2017

 

 

 

2016

 

 

Federal statutory rate

 

 

35.0

 

%

 

 

35.0

 

%

 

 

35.0

 

%

 

 

21.0

 

%

 

 

35.0

 

%

 

 

35.0

 

%

State and local taxes

 

 

2.8

 

%

 

 

4.3

 

%

 

 

1.0

 

%

 

 

3.7

 

%

 

 

2.8

 

%

 

 

4.3

 

%

State tax rate adjustment

 

 

5.7

 

%

 

 

 

%

 

 

(3.3

)

%

 

 

8.9

 

%

 

 

5.7

 

%

 

 

 

%

Stock compensation

 

 

2.3

 

%

 

 

(2.0

)

%

 

 

 

%

 

 

(1.8

)

%

 

 

0.8

 

%

 

 

(0.9

)

%

Permanent items

 

 

(4.6

)

%

 

 

1.5

 

%

 

 

0.4

 

%

Goodwill impairment

 

 

(27.1

)

%

 

 

 

%

 

 

 

%

 

 

 

%

 

 

(27.1

)

%

 

 

 

%

Transaction expenses

 

 

(10.7

)

%

 

 

 

%

 

 

 

%

 

 

 

%

 

 

(10.7

)

%

 

 

 

%

Tax Cuts and Jobs Act

 

 

265.5

 

%

 

 

 

%

 

 

 

%

 

 

(1.6

)

%

 

 

264.0

 

%

 

 

 

%

Valuation allowance

 

 

(2.3

)

%

 

 

(3.6

)

%

 

 

(180.5

)

%

 

 

(0.3

)

%

 

 

(2.3

)

%

 

 

(3.6

)

%

Minority interest

 

 

(0.1

)

%

 

 

0.1

 

%

 

 

0.2

 

%

Change in tax status

 

 

 

%

 

 

 

%

 

 

18.2

 

%

Non-taxable gain on fair value adjustment

 

 

 

%

 

 

 

%

 

 

(27.9

)

%

Credits

 

 

3.5

 

%

 

 

(1.8

)

%

 

 

(1.0

)

%

Tax credits

 

 

(1.1

)

%

 

 

3.5

 

%

 

 

(1.8

)

%

Other

 

 

0.6

 

%

 

 

1.3

 

%

 

 

1.9

 

%

 

 

1.0

 

%

 

 

(2.6

)

%

 

 

1.8

 

%

Effective income tax rate

 

 

270.6

 

%

 

 

34.8

 

%

 

 

(156.0

)

%

 

 

29.8

 

%

 

 

269.1

 

%

 

 

34.8

 

%

For the year ended December 31, 2017,2018, the difference between the effective rate and the statutory rate is attributable primarily to the impact of the Tax Act discussed more fully below, non-deductible asset impairment chargesstate tax rate adjustment and channon-deductible transaction costs incurred and changesges in the effective state tax rate associated with the acquisitionacquisitions of Isle of CapriElgin and Tropicana. The Company continues to provide for a valuation allowance against net federal and state deferred tax assets associated with non-operating land, the sale of which could result in capital losses that can only be offset against capital gains. The Company also continues to provide for a valuation allowance against net state deferred tax assets relating to certain operations in Pennsylvania, Louisiana, Colorado and Iowa.a few states. Management determined it was not more-likely-than-not that the Company will realize these net deferred tax assets.

For the year ended December 31, 2017, the difference between the effective rate and the statutory rate is attributable primarily to the impact of the Tax Act, non-deductible asset impairment charges and non-deductible transaction costs incurred and changes in the effective state tax rate associated with the acquisition of Isle.

For the year ended December 31, 2016, the difference between the effective rate and the statutory rate is attributable primarily to the release of a majority of the state valuation allowances on the Company’s West Virginia deferred tax assets and excess tax benefits on stock compensation under Accounting Standards Update 2016-09, Compensation – Stock Compensation, which the Company adopted effective the first quarter of 2016. The Company continues to provide for a valuation allowance against net federal and state deferred tax assets associated with non-operating land, the sale of which could result in capital losses that can only be offset against capital gains. As of December 31, 2016, the Company also continued to provide for a valuation allowance against net state deferred tax assets relating to operations in Pennsylvania. Management determined it was not more-likely-than-not that the Company will realize these net deferred tax assets.

For the year ended December 31, 2015, the difference between the effective rate and the statutory rate is attributable primarily to the release of a majority of the federal and related state valuation allowances on the Company’s deferred tax assets and the non-taxable gain on the fair value adjustment of a previously unconsolidated affiliate. The Company continues to provide for a valuation allowance against net federal and state deferred tax assets associated with non-operating land, the sale of which could result in capital losses that can only be offset against capital gains. As of December 31, 2015, the Company also continued to provide for a valuation allowance against net state deferred tax assets relating to operations in Pennsylvania and West Virginia. Management determined it was not more-likely-than-not that the Company will realize these net deferred tax assets.


A valuation allowance is recognized if, based on the weight of available evidence, it is more-likely-than-not that some portion, or all, of the deferred tax asset will not be realized. Management must analyze all available positive and negative evidence regarding realization of the deferred tax assets and make an assessment of the likelihood of sufficient future taxable income. For the yearyears ended December 31, 2015, the Company was in a three-year cumulative income position2018, 2017 and management concluded it was more-likely-than-not to realize its federal, Louisiana and City of Columbus, Ohio deferred tax assets, with the exception of non-operating land. The recognition of the federal deferred tax assets during 2015 resulted in an income tax benefit of $80.3 million. For the year ended December 31, 2016, the Company remained in a three-year cumulative income positionreleased valuation allowances of $0.5 million, $5.2 million and management concluded it was more-likely-than-not to realize its federal, Louisiana, City of Columbus, Ohio and West Virginia deferred tax assets, with the exception of non-operating land. The recognition of the West Virginia deferred tax assets during 2016 resulted in an income tax benefit of $1.4 million. For the year ended December 31, 2017, the Company remained in a three-year cumulative income position and management concluded it is more-likely-than-not to realize its federal, City of Columbus, Ohio, City of Kansas City, Missouri, West Virginia, Missouri and certain Pennsylvania, Colorado and Florida deferred tax assets, with the exception of non-operating land. The recognition of the Pennsylvania deferred tax assets during 2017 resulted in an income tax benefit of $5.2 million. Management has determined that it is not more-likely-than-not that the Company will realize certain of its Pennsylvania, Louisiana, Colorado and Iowa deferred tax assets. Therefore, a full valuation allowance has been recognized against these deferred tax assets, excluding deferred tax liabilities related to indefinite‑lived assets. These indefinite‑lived assets primarily related to gaming licenses in various jurisdictions. These gaming licenses are not being amortized for book purposes, and will only reverse upon ultimate sale or book impairment. Due to the uncertain timing of such reversal, the temporary differences associated with indefinite‑lived intangibles and certain land improvements cannot be considered a source of future taxable income for purposes of determining the valuation allowance. The Company will continue to evaluate the realization of its deferred tax assets on a quarterly basis and make adjustments to its valuation allowance as appropriate.

On November 24, 2015, Eldorado Resorts LLC, an indirect wholly-owned subsidiary of ERI, acquired the additional 50% membership interest in the Silver Legacy Joint Venture partnership. Prior to the 2015 acquisition, a deferred tax asset was recognized to the extent that the tax basis in the partnership interest exceeded the book basis. As a result of the 2015 acquisition, the partnership ceased to exist and the Company wrote off the outside basis deferred tax asset of $8.1 million, as a change in tax status.respectively.


Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of the Company’s net deferred taxes related to continuing operations at December 31, 20162018 and 20152017 are as follows (amounts in thousands):

 

 

2017

 

 

2016

 

 

2018

 

 

2017

 

Deferred tax assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss carryforwards

 

$

 

58,245

 

 

$

 

38,377

 

 

$

 

31,880

 

 

$

 

58,245

 

Accrued expenses

 

 

9,633

 

 

 

7,748

 

 

 

 

19,306

 

 

 

 

10,806

 

Fixed assets

 

 

 

 

 

6,327

 

Debt

 

 

2,147

 

 

 

9,991

 

Credit carryforwards

 

 

19,838

 

 

 

2,576

 

 

 

 

8,986

 

 

 

 

19,838

 

Stock-based compensation

 

 

2,451

 

 

 

1,216

 

Financing obligation to GLPI

 

 

 

126,368

 

 

 

 

 

Other

 

 

 

6,738

 

 

 

 

51

 

 

 

 

9,623

 

 

 

 

11,336

 

 

 

 

99,052

 

 

 

 

66,286

 

 

 

 

196,163

 

 

 

 

100,225

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Identified intangibles

 

 

(203,015

)

 

 

(143,823

)

 

 

 

(214,756

)

 

 

 

(203,015

)

Fixed assets

 

 

(28,375

)

 

 

 

 

 

 

(149,491

)

 

 

 

(28,375

)

Investment in partnerships

 

 

(2,146

)

 

 

(2,742

)

Prepaid expenses

 

 

(3,288

)

 

 

(2,804

)

Other

 

 

 

(87

)

 

 

 

(100

)

 

 

 

(6,560

)

 

 

 

(5,531

)

 

 

 

(236,911

)

 

 

 

(149,469

)

 

 

 

(370,807

)

 

 

 

(236,921

)

Valuation allowance

 

 

 

(26,271

)

 

 

 

(7,202

)

 

 

 

(25,366

)

 

 

 

(26,271

)

Net deferred tax liabilities

 

$

 

(164,130

)

 

$

 

(90,385

)

 

$

 

(200,010

)

 

$

 

(162,967

)

 

As of December 31, 2017,2018, the Company had federal and state net operating loss carryforwards of $147.2$40.7 million and $387.7$361.2 million, respectively. TheState net operating losses began to expire in 2018 and federal and state net operating losses begin to expire in 2030 and 2018, respectively.2030. As of December 31, 2017,2018, the Company had federal jobs credit carry forwardscarryforwards of $19.6$9.0 million, which begin to expire in 2024.


The acquisitions of Elgin and Tropicana were treated as asset acquisitions for tax purposes and the assets and liabilities were stepped up to fair value.  As a result, there are no deferred tax assets or liabilities recorded upon acquisition.

Utilization of net operating loss, credit, and other carryforwards are subject to annual limitations due to ownership changes as provided by the Internal Revenue Code of 1986, as amended and similar state provisions. An ownership change is defined as a greater than 50% change in ownership by 5% stockholders in any three‑year period. Under Sections 382 and 383 of the Internal Revenue Code of 1986, as amended, the Company had a “change in ownership” event that limits the utilization of net operating loss, credit, and other carryforwards that were previously available to MTR, Isle of Capri and the Company to offset future taxable income. The “change in ownership” event for MTR occurred on September 19, 2014 in connection with the MTR Merger. The “change in ownership” event for Isle of Capri and the Company occurred on May 1, 2017 in connection with the merger with Isle of Capri. This limitation resulted in no significant loss of federal attributes, but did result in significant loss of state attributes. The federal and state net operating loss credit and other carryforwards are stated net of limitations.

As of December 31, 2017,2018, there were no unrecognized tax benefits and the Company does not expect a significant increase or decrease to the total amounts of unrecognized tax benefits within the next twelve months. We recognize accrued interest and penalties related to unrecognized tax benefits in income tax expense.

The Company and its subsidiaries file US federal income tax returns and various state and local income tax returns. The Company does not have tax sharing agreements with the other members within the consolidated ERI group. With few exceptions, the Company is no longer subject to US federal or state and local tax examinations by tax authorities for years before 2012.

The Company was notified by the Internal Revenue Service in October of 2016 that its federal tax return for the year ended December 31, 2014 had been selected for examination. In September 2017, the IRS informed the Company that they completed the examination of the tax return and made no changes. However, the Company may be subject to audit in the future and the outcome of tax audits cannot be predicted with certainty. If any issues addressed in the Company’s

The Company and its subsidiaries file US federal income tax audits are resolved in a mannerreturns and various state and local income tax returns. The Company does not consistenthave tax sharing agreements with the Company’s expectations, we would be required to adjust our provision for income taxes inother members within the period such resolution occurs. Whileconsolidated ERI group. With few exceptions, the Company believes its reported results are materially accurate, any significant adjustments could have a material adverse effect on the Company’s results of operations, cash flowsis no longer subject to US federal or state and financial position.local tax examinations by tax authorities for years before 2012.


Note 11.13. Employee Benefit Plans

Effective January 1, 2016, the401(k) Plans

The Company electedoffers several 401(k) plans to merge the plan assets of all its wholly-owned subsidiaries into the MTR Gaming Group, Inc. Retirement Plan (the “MTR Retirement Plan”) and renamed it the Eldorado Resorts, Inc. 401(k) Plan (“ERI 401(k) Plan”). As a result, assets of the Eldorado Hotel & Casino Master 401(k) Plan, the Silver Legacy 401(k) Plan and Circus Circus Reno MGM Resorts 401(k) Savings Plan transferred in the ERI 401(k) Plan. Generally,substantially all employees of ERI who are 21 years of age or older, who have completed six months and 1,000 hours of service and who are not covered by collective bargaining agreements, includingwho meet certain eligibility requirements, namely terms of service. Employer match policies vary between the named executive officers, are eligible to participate in the ERI 401(k) Plan. Employees who elect to participate in the ERI 401(k) Plan could defer up to 100% but not less than 1% of their annual compensation, subject to statutory and certain other limits. plans.

The plan covering ERI’s employees allows for an employer contribution up to 50 percent of the first four percent of each participating employee’s contribution, up to a maximum of $1,000, subject to statutory and certain other limits. ERI’sCompany’s matching contributions totaled $1.6$2.4 million, $2.6 million and $1.5 million for the years ended December 31, 2018, 2017 and 2016, respectively.

Prior to 2016, the Resorts’ 401 (k) plan participated in a multi-employer savings plan (the “401(k) Plan”) qualified under Sections 401(a) and 401(k) of the Internal Revenue Code of 1986, as amended. The 401(k) Plan in which Resorts participated functioned as an aggregation of several single-employer plans in order to enable the participating employers to pool plan assets for investment purposes and to reduce the costs of plan administration. The 401(k) Plan maintained separate accounts for each employer so that each employer’s contributions provided benefits only for its employees. Generally, all employees of Resorts who were 21 years of age or older, who had completed six months and 1,000 hours of service and who were not covered by collective bargaining agreements, including the named executive officers, were eligible to participate in the 401(k) Plan. Employees who elected to participate in the 401(k) Plan could defer up to 100% but not less than 1% of their annual compensation, subject to statutory and certain other limits. Effective February 1, 2014, Eldorado Reno implemented an employer matching contribution up to 25 percent of the first four percent of each participating employee’s compensation. Employees of the Eldorado Shreveport also participated in Resorts’ 401(k) Plan. The plan covering Eldorado Shreveport’s employees allowed for an employer contribution up to 50 percent of the first six percent of each participating employee’s contribution, subject to statutory and certain other limits. Resorts’ matching contributions totaled $0.5 million for the year ended December 31, 2015.


Isle has a 401(k) plan covering substantially all of its employees who have completed 90 days of service. Expense for contributions from continuing operations related to the 401(k) plan was $1.0 million or the 2017 period subsequent to the Isle Acquisition Date. Isle’s contribution is based on a percentage of employee contributions and may include an additional discretionary amount.

Previously MTR Gaming participated in the MTR Retirement Plan. At that time, the Mountaineer qualified defined contribution plan and the Scioto Downs’ 401(k) plan were merged into the MTR Retirement Plan. Additionally, the MTR Retirement Plan provided 401(k) participation to Presque Isle Downs’ employees. Matching contributions by MTR Gaming were $0.1 million for 2015.

Mountaineer’s qualified defined contribution plan (established by West Virginia legislation) covers substantially all of its employees and was merged as a component of the MTR Retirement Plan as previously discussed.employees. Contributions to the plan are based on 1/4% of the race track and simulcast wagering handles and approximately 1% of the net win from gaming operations until the racetrack reaches its Excess Net Terminal Income threshold, which for Mountaineer is approximately $160 million per year based on the state’s June 30 fiscal year. Contributions to the ERI 401(k) Plan for the benefit of Mountaineer employees were $1.1 million, $1.2$1.1 million and $1.3$1.2 million for the years ended December 31, 2018, 2017 and 2016, and 2015, respectively.

Defined Benefit-Plan

Scioto Downs sponsors a noncontributory defined-benefit plan covering all full-time employees meeting certain age and service requirements. On May 31, 2001, the plan was amended to freeze eligibility, accrual of years of service and benefits. As of December 31, 2017,2018, the fair value of the plan assets was $1.2$1.0 million, and the fair value of the benefit obligations was $0.8$0.7 million, resulting in an over-funded status of $0.4$0.3 million. The plan assets are comprised primarily of money market and mutual funds whose values are determined based on quoted market prices and are classified in Level 1 of the fair value hierarchy. We did not make cash contributions to the Scioto Downs pension plan during 2018, 2017 2016 and 2015.2016.

Note 12. Stock-Based Compensation

Common StockTrop AC Employees Variable Annuity Pension Plan

In connection with the collective bargaining agreement and Stock‑Based Awardsrelated settlement agreement (the “Settlement Agreement”) that was executed in May 2014 between Trop AC and UNITE HERE Local 54 (“Local 54”), the parties agreed that Trop AC would establish a Variable Annuity Pension Plan (“VAPP”), a defined benefit pension plan, for certain Trop AC Local 54 employees.

Contributions to the VAPP through the end of the current collective bargaining agreement of February 29, 2020, will be calculated at $1.93 per straight time hour paid to employees covered by the agreement.

The Company has authorized common stockcomponents of 100,000,000 shares, par value $0.00001 per share.net periodic benefit costs for the period beginning with the Tropicana Acquisition date of October 1, 2018 through December 31, 2018 related to the VAPP consists of the following (in thousands):

Service costs

$

808

Interest costs

150

Expected return on plan assets

(178

)

Amortization of net (gain) loss

Net periodic benefit cost

$

780

Net periodic benefit costs are reported in the various operation departments in the Consolidated Statements of Income.


The change in the projected benefit obligation, change in plan assets and funded status for the period beginning with the Tropicana Acquisition date of October 1, 2018 through December 31, 2018 is as follows (in thousands):

Change in benefit obligations:

Projected benefit obligation beginning of

   period

$

12,024

Service and interest cost during period

958

Benefit payments during period

Expenses during period

(29

)

Actuarial gain

(303

)

Projected benefit obligation end of period

$

12,650

Change in plan assets:

Fair value of plan assets at beginning of

   period

$

14,283

Return on plan assets during period

76

Benefit payments during period

Expenses during period

(29

)

Employer contributions

Fair value of plan assets at end of period

$

14,330

Funded status at end of period

$

1,680

As of December 31, 2018, the VAPP was in an overfunded status in the amount of $1.7 million, which is included in other assets, net on the Consolidated Balance Sheet.  Actuarial assumptions used to determine the benefit obligations for the VAPP include an expected rate of return on assets of 5%, discount rate of 5.0% pre-retirement and a discount rate of 3.0% post-retirement, which, as defined in the Settlement Agreement, will result in no adjustments to the plan benefit.  

The Company accountsplan assets are comprised primarily of money market and mutual funds whose value is determined based on quoted market prices and are classified as Level 1 within the fair value hierarchy.

Future estimated expected benefit payments for stock-based compensation in accordance with ASC 718, Compensation—Stock Compensation. Total stock-based compensation expense in2019 through 2028 are as follows (in thousands):

 

 

 

Expected Benefit

Payments

 

2019

 

$

 

125

 

2020

 

 

 

172

 

2021

 

 

 

236

 

2022

 

 

 

346

 

2023

 

 

 

446

 

2024 through 2028

 

 

 

3,879

 

 

 

$

 

5,204

 

Trop AC’s net periodic pension cost for the accompanying consolidated statements of income was $6.3 million, $3.3 million and $1.5 million during the yearsyear ended December 31, 2017, 20162019 is expected to be approximately $3.1 million.


Note 14. Stock-Based Compensation and 2015, respectively.Stockholder’s Equity

Stock‑Based Awards

The Board of Directors (“BOD”) adopted the Eldorado Resorts, Inc. 2015 Equity Incentive Plan (“2015 Plan”) on January 23, 2015 and our stockholders subsequently approved the adoption of the 2015 Plan on June 23, 2015. The Plan permits the granting of stock options, including incentive stock options (“ERI Stock Options”), stock appreciation rights, restricted stock or restricted stock units (“RSUs”), performance awards, and other stock-based awards and dividend equivalents. ERI Stock Options primarily vest ratably over three years and RSUs granted to employees and executive officers primarily vest and become non-forfeitable upon the third anniversary of the date of grant. RSUs granted to non-employee directors vest immediately and are delivered upon the date that is the earlier of termination of service on the BOD or the consummation of a change of control of the Company. The performance awards relate to the achievement of defined levels of performance and are generally measured over a one or two-year performance period depending upon the award agreement. If the performance award levels are achieved, the awards earned will vest and become payable at the end of the vesting period, defined as either a one or two calendar year period following the performance period. Payout ranges are from 0% up to 200% of the award target.

Pursuant to the Merger Agreement, theThe outstanding equity awards of Isle were converted into comparable equity awards of ERI stock as follows:

Isle stock options. Each option or other right to acquire Isle common stock (each an “Isle Stock Option”) that was outstanding immediately prior to the Isle Acquisition Date (whether vested or unvested), asupon consummation of the Isle Acquisition Date, (i) continued to vest or accelerate (if unvested), as the case may be,merger in accordance with the applicable Isle stock plan, the award agreement pursuant to which such Isle Stock Option was granted and, if applicable, any other relevant agreements (such as an employment agreement), (ii) ceased to represent an option or right to acquire shares of Isle common stock, and (iii) was converted into an option or right to purchase that number of shares ERI common stock equal to the number of shares of Isle common stock subject to the Isle Stock Option multiplied by the Stock Consideration at an exercise price equal to the exercise price of the Isle Stock Option divided by the Stock Consideration, subject to the same restrictions and other terms as are set forth in the Isle equity incentive plan, the award agreement pursuant to which such Isle Stock Option was granted and, if applicable, any other relevant agreements (such as an employment agreement).


Isle restricted stock awards. Each share of Isle common stock subject to vesting, repurchase or lapse restrictions (each an “Isle Restricted Share”) that was outstanding under any Isle equity plan or otherwise immediately prior to the Isle Acquisition Date, as of the Isle Acquisition Date, continued to vest or accelerate (if unvested), as the case may be, in accordance with the applicable Isle stock plan, the award agreement pursuant to which such Isle Restricted Share was granted, and, if applicable, any other relevant agreements (such as an employment agreement) and was exchanged for shares of ERI common stock (in an amount equal to the Stock Consideration, with aggregated fractional shares rounded to the nearest whole share) and remain subject to the same restrictions and other terms as are set forth in the Isle stock plan, the award agreement pursuant to which such Isle Restricted Share was granted, and, if applicable, any other relevant agreements (such as an employment agreement).

Isle performance stock units. Each performance stock unit (each, an “Isle PSU”) that was outstanding immediately prior to the Isle Acquisition Date, as of the Isle Acquisition Date, (i) continued to vest or accelerate (if unvested), as the case may be, in accordance with the applicable Isle stock plan, the award agreement pursuant to which such Isle PSU was granted, and, if applicable, any other relevant agreements (such as an employment agreement), (ii) was converted into a number of performance stock units in respect of shares of ERI common stock, in an amount equal to the Stock Consideration (with aggregated fractional shares rounded to the nearest whole share) at the target level of performance, and (iii) remain subject to the same restrictions and other terms as are set forth in the Isle stock plan, the award agreement pursuant to which such Isle PSU was granted, and, if applicable, any other relevant agreements (such as an employment agreement).

Isle restricted stock units. Each restricted stock unit, deferred stock unit or phantom unit in respect of a share of Isle common stock granted under the applicable Isle stock plan or otherwise, including any such units held in participant accounts under any employee benefit or compensation plan or arrangement of Isle, other than an Isle PSU (each an “Isle RSU”) that was outstanding immediately prior to the Isle Acquisition Date, as of the Isle Acquisition Date, (i) continued to vest or accelerate (if unvested), as the case may be, in accordance with the applicable Isle stock plan, the award agreement pursuant to which such Isle RSU was granted, and, if applicable, any other relevant agreements (such as an employment agreement or applicable employee benefit plan), (ii) was converted into a number of restricted stock units, deferred stock units or phantom units, as applicable, in respect of shares of ERI common stock, in an amount equal to the Stock Consideration (with aggregated fractional shares rounded to the nearest whole share), and (iii) remain subject to the same restrictions and other terms as are set forth in the Isle stock plan, the award agreement pursuant to which such Isle RSU was granted, and, if applicable, any other relevant agreements (such as an employment agreement or applicable employee benefit plan).

On January 23, 2015, the Compensation Committee of the BOD of the Company approved the grant of 685,606 RSUs and performance awards with a fair value of $4.03 per unit, the NASDAQ average price per share on that date, to executive officers and certain key employees under the 2015 Plan, and the grant of 89,900 RSUs with a fair value of $4.03 per unit, the NASDAQ average price per share on that date, to non-employee members of the BOD under the 2015 Plan. Such awards became effective upon our stockholders’ approval of the 2015 Plan on June 23, 2015. Throughout 2015, an additional 9,171 RSUs were granted to certain employees under the 2015 Plan.

On January 22, 2016, the Compensation Committee of the BOD of the Company approved the grant of 367,519 RSUs and performance awards, to executive officers and certain key employees, and the grant of 34,920 RSUs to non-employee members of the BOD under the 2015 Plan. The RSUs had a fair value of $10.77 per unit which was the NASDAQ average price per share on that date. Throughout 2016, an additional 14,661 RSUs were granted to certain employees under the 2015 Plan.

On January 27, 2017, the Company granted 298,761 RSUs (time-based awards and performance awards with a two-year performance period) to executive officers and key employees, and 46,282 RSUs (time-based awards) to non-employee members of the BOD under the 2015 Plan. The performance awards granted in 2017 are based on a two-year performance criteria and accounted for as two sub-awards. The January 27, 2017, RSUs had a fair value of $15.50 per unit which was the NASDAQ closing price on that date. An additional 246,755 RSUs were also granted to key employees during the year ended December 31,May 2017.

On January 26, 2018, the Company granted 353,897 RSUs (time-based awards and performance awards with a two-year performance period) to executive officers, key employees and non-employee members of the BOD under the 2015 Plan. The RSUs had a fair value of $32.52 per unit which was the NASDAQ closing price on that date.


A summary of the RSU activity, including performance awards and converted Isle awards, for the years ended December 31, 2015, 2016, 2017 and 20172018 is as follows:

 

 

 

Equity Awards

 

 

 

Weighted-Average Grant

Date

Fair Value

 

 

 

Weighted-Average Remaining Contractual Life

 

 

 

Aggregate Fair Value

 

 

 

Units

 

 

 

Weighted-

Average Grant

Date

Fair Value

 

 

 

Weighted-Average

Remaining

Contractual

Life

 

 

 

Aggregate Fair

Value

 

 

 

 

 

 

 

 

 

 

 

 

 

(in years)

 

 

 

(in millions)

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

 

 

(in millions)

 

Unvested outstanding as of January 1, 2015

 

 

 

 

 

$

 

 

 

 

 

 

 

$

 

 

Unvested outstanding as of January 1, 2016

 

 

 

827,383

 

 

$

 

4.09

 

 

 

 

2.12

 

 

$

 

3.40

 

Granted (1)

 

 

 

917,283

 

 

 

 

4.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

410,694

 

 

 

 

10.81

 

 

 

 

 

 

 

 

 

 

 

Vested

 

 

 

(89,900

)

 

 

 

4.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(255,707

)

 

 

 

5.83

 

 

 

 

 

 

 

 

 

 

 

Unvested outstanding as of December 31, 2015

 

 

 

827,383

 

 

$

 

4.09

 

 

 

 

2.12

 

 

$

 

3.40

 

Unvested outstanding as of December 31, 2016

 

 

 

982,370

 

 

$

 

6.45

 

 

 

 

1.41

 

 

 

 

6.33

 

Granted (2)(1)

 

 

 

410,694

 

 

 

 

10.81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

600,206

 

 

 

 

20.91

 

 

 

 

 

 

 

 

 

 

 

Vested

 

 

 

(255,707

)

 

 

 

5.83

 

 

 

 

 

 

 

 

 

 

 

Unvested outstanding as of December 31, 2016

 

 

 

982,370

 

 

$

 

6.45

 

 

 

 

1.41

 

 

$

 

6.33

 

Granted (3)

 

 

 

600,206

 

 

 

 

20.91

 

 

 

 

 

 

 

 

 

 

 

Exchanged (4)

 

 

 

860,557

 

 

 

 

18.94

 

 

 

 

 

 

 

 

 

 

 

Exchanged

 

 

860,557

 

 

 

 

18.94

 

 

 

 

 

 

 

 

 

 

 

Forfeited

 

 

 

(11,870

)

 

 

 

15.74

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,870

)

 

 

 

15.74

 

 

 

 

 

 

 

 

 

 

 

Vested

 

 

 

(851,764

)

 

 

 

18.37

 

 

 

 

 

 

 

 

 

 

 

 

 

(851,764

)

 

 

 

18.37

 

 

 

 

 

 

 

 

 

 

 

Unvested outstanding as of December 31, 2017

 

 

 

1,579,499

 

 

$

 

12.25

 

 

 

 

0.92

 

 

$

 

19.35

 

 

 

 

1,579,499

 

 

$

 

12.25

 

 

 

 

0.92

 

 

 

 

19.35

 

Granted (1)

 

 

 

574,753

 

 

 

 

33.91

 

 

 

 

 

 

 

 

 

 

 

Vested

 

 

(860,995

)

 

 

 

9.79

 

 

 

 

 

 

 

 

 

 

 

Canceled

 

 

 

(9,885

)

 

 

 

19.13

 

 

 

 

 

 

 

 

 

 

 

Unvested outstanding as of December 31, 2018

 

 

 

1,283,372

 

 

$

 

23.93

 

 

 

 

1.41

 

 

$

 

30.71

 

(1)

Includes 475,409 of performance awards at 135% of target Included are 32,284, 46,282, and 351,974 time-based awards at 100% of target all of which were34,920 RSUs granted in 2015.

(2)

Includes 176,632 of performance awards at 96.5% of target and 234,062 time-based awards at 100% of target.

(3)

Includes 107,309 of performance awards at 108.5% of target, 100,833 of performance awards at 100% of target and 392,064 time-based awards at 100% of target. Performance awards granted in 2017 are based on a two-year performance criteria and accounted for as two sub-awards.

(4)

Represents exchanged Isle RSUs as a resultto non-employee members of the Isle Acquisition based onBOD during the average of the ERI share price on the grant dates.year ended December 31, 2018, 2017 and 2016, respectively.

As of December 31, 20172018 and 2016,2017, the Company had $11.1$18.0 million and $2.5$11.1 million, respectively, of unrecognized compensation expense, including 2017 performance awards at 108.5% and 100% of target, respectively, and 2016 performance awards at 96.5% target, related to unvested RSUs.expense. The RSUs are expected to be recognized over a weighted-average period of 0.921.41 years and 1.410.92 years, respectively.

DuringThe Company accounts for stock-based compensation in accordance with ASC 718, Compensation—Stock Compensation. Total stock-based compensation expense in the first quarteraccompanying consolidated statements of 2016,income was $13.1 million, $6.3 million and $3.3 million during the Company’s chief operating officer terminated employment and the chief financial officer retired. In conjunction with the termination and retirement, unvested RSUs totaling 167,511, which were outstanding as ofyears ended December 31, 2015, immediately vested representing an additional $0.5 million included in stock compensation expense during the first quarter of 2016. Additionally, severance costs totaling $1.4 million were recognized during the first quarter of 2016.

2018, 2017 and 2016, respectively. These amounts are included in corporate expenses and, in the case of certain property positions, general and administrative expenses in the Company’s consolidated statementsConsolidated Statements of income.Income. We recognized a reduction in income tax expense of $4.8 million, $1.0 million and $0.8 million for the year ended December 31, 2018, 2017 and 2016, respectively, for excess tax benefits related to stock-based compensation.


A summary of the ERI Stock Option activity for the years ended December 31, 2015, 2016, 2017 and 2017:2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-

 

 

Weighted-

 

 

 

 

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

Range of

 

 

Exercise

 

 

Remaining

 

 

Aggregate

 

 

 

 

 

Exercise

 

 

Options

 

 

Exercise Prices

 

 

Price

 

 

Contractual Life

 

 

Intrinsic Value

 

 

Options

 

Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in years)

 

 

(in millions)

 

Outstanding and Exercisable as of

January 1, 2015

 

 

398,200

 

 

$

2.44

 

 

$

16.27

 

 

$

 

7.88

 

 

 

 

4.54

 

 

$

 

0.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expired

 

 

(86,000

)

 

 

 

 

 

$

11.30

 

 

$

 

11.30

 

 

 

 

 

 

 

 

 

Outstanding and Exercisable as of

December 31, 2015

 

 

312,200

 

 

$

2.44

 

 

$

16.27

 

 

$

 

6.94

 

 

 

 

3.47

 

 

$

 

1.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding as of January 1, 2016 (1)

 

 

312,200

 

$

 

6.94

 

Expired

 

 

(10,000

)

 

 

 

 

 

$

11.30

 

 

$

 

11.30

 

 

 

 

 

 

 

 

 

 

 

(10,000

)

 

 

11.30

 

Exercised

 

 

(132,900

)

 

$

2.44

 

 

$

3.94

 

 

$

 

2.89

 

 

 

 

 

 

 

 

 

 

 

(132,900

)

 

 

2.89

 

Outstanding and Exercisable as of

December 31, 2016

 

 

169,300

 

 

$

2.44

 

 

$

16.27

 

 

$

 

9.94

 

 

 

 

0.86

 

 

$

 

1.2

 

Exchanged (1)

 

 

1,351,168

 

 

$

6.87

 

 

$

15.60

 

 

 

 

10.12

 

 

 

 

 

 

 

 

 

 

 

Outstanding as of December 31, 2016 (1)

 

 

169,300

 

 

 

9.94

 

Exchanged

 

 

1,351,168

 

 

 

10.12

 

Expired

 

 

(62,871

)

 

$

2.44

 

 

$

12.29

 

 

$

 

4.63

 

 

 

 

 

 

 

 

 

 

 

(62,871

)

 

 

4.63

 

Exercised

 

 

(1,185,745

)

 

$

6.87

 

 

$

16.27

 

 

$

 

10.45

 

 

 

 

 

 

 

 

 

 

 

(1,185,745

)

 

 

10.45

 

Outstanding and Exercisable as of

December 31, 2017

 

 

271,852

 

 

$

3.94

 

 

$

15.60

 

 

$

 

9.63

 

 

 

 

1.04

 

 

$

 

6.4

 

Outstanding as of December 31, 2017 (1)

 

 

271,852

 

 

 

9.63

 

Expired

 

 

(15,776

)

 

 

10.89

 

Exercised

 

 

(120,120

)

 

 

9.09

 

Outstanding as of December 31, 2018 (1)

 

 

135,956

 

$

 

9.96

 

(1)

119,505 and 228,143 options were exercisable as of December 31, 2018 and 2017, respectively. All outstanding options as of December 31, 2016 and January 1, 2016 were exercisable.

 

There were 1,185,745 options exercised and 62,871 options expired in 2017. There were 132,900 options exercised and 10,000 options expired in 2016. There were no options exercised in 2015. Cash received from the exercise of stock options was $2.9$0.2 million and $0.4$2.9 million for the years ended December 31, 20172018 and 2016, respectively. The Company recognized a tax benefit from the stock option exercises of $1.0 million and $0.8 million in 2017, and 2016, respectively.

 

A summary of the ERI Restricted Stock Awards activity for the yearyears ended December 31, 2016, 2017 and 2018 is as follows:

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Average

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Grant Date

 

 

 

 

 

 

Average

 

 

Restricted Stock

 

 

Fair Value

 

 

 

 

 

 

Grant Date

 

 

 

 

 

 

 

 

 

 

Restricted Stock

 

 

Fair Value

 

Outstanding as of December 31, 2016

 

 

 

 

$

 

 

 

 

 

$

 

Exchanged (1)

 

 

180,374

 

 

 

19.23

 

 

 

180,374

 

 

 

19.23

 

Forfeited

 

 

(1,602

)

 

 

19.13

 

 

 

(1,602

)

 

 

19.13

 

Vested

 

 

(167,963

)

 

 

19.24

 

 

 

(167,963

)

 

 

19.24

 

Outstanding as of December 31, 2017

 

 

10,809

 

 

$

19.13

 

 

 

10,809

 

 

 

19.13

 

Vested

 

 

(10,809

)

 

 

19.13

 

Outstanding as of December 31, 2018

 

 

 

 

$

 —

 

 

(1)

Represents exchanged Isle Restricted Stock Awards as a result of the Isle Acquisition.

Share Repurchase Program

In November 2018 the BOD authorized a $150 million common stock repurchase program (the “Share Repurchase Program”) pursuant to which the Company may, from time to time, repurchase shares of common stock on the open market (either with or without a 10b5-1 plan) or through privately negotiated transactions. The Company’s unrecognized compensation cost for unvested restrictedShare Repurchase Program has no time limit and may be suspended or discontinued at any time without notice. There is no minimum number of shares of common stock awards was $0.1that the Company is required to repurchase under the Share Repurchase Program. 

The Company acquired 223,823 shares of common stock at an aggregate value of $9.1 million asand an average of $40.80 per share during the year ended December 31, 2017. The weighted average remaining life was 0.4 years and had an aggregate fair value of $0.1 million at December 31, 2017.2018.


Note 13.15. Earnings per Share

The following table illustrates the required disclosure of the reconciliation of the numerators and denominators of the basic and diluted net income per share computations during the years ended December 31, 2018, 2017 2016 and 20152016 (dollars in thousands, except per share amounts):

 

 

2017

 

 

2016

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

2017

 

 

2016

 

Net income available to common stockholders

 

$

 

73,940

 

 

$

 

24,802

 

 

$

 

114,183

 

 

 

$

 

95,235

 

 

$

 

73,380

 

 

$

 

24,527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic

 

 

 

67,133,531

 

 

 

47,033,311

 

 

 

46,550,042

 

 

Weighted average shares outstanding – basic

 

 

 

77,458,902

 

 

 

 

67,133,531

 

 

 

 

47,033,311

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

 

 

 

98,294

 

 

 

 

96,515

 

 

 

120,479

 

 

 

 

 

119,418

 

 

 

 

98,294

 

 

 

 

96,515

 

RSUs

 

 

 

870,989

 

 

 

 

571,736

 

 

 

 

338,459

 

 

 

 

 

703,781

 

 

 

 

870,989

 

 

 

 

571,736

 

Weighted average shares outstanding - diluted

 

 

 

68,102,814

 

 

 

 

47,701,562

 

 

 

 

47,008,980

 

 

Weighted average shares outstanding – diluted

 

 

 

78,282,101

 

 

 

 

68,102,814

 

 

 

 

47,701,562

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share attributable to common

stockholders - basic:

 

$

 

1.10

 

 

$

 

0.53

 

 

$

 

2.45

 

 

Net income per common share attributable to common

stockholders - diluted:

 

$

 

1.09

 

 

$

 

0.52

 

 

$

 

2.43

 

 

Net income per common share attributable to common

stockholders – basic:

 

$

 

1.23

 

 

$

 

1.09

 

 

$

 

0.52

 

Net income per common share attributable to common

stockholders – diluted:

 

$

 

1.22

 

 

$

 

1.08

 

 

$

 

0.51

 

Note 14. Accumulated Other Comprehensive Income (Loss)

The Company’s accumulated other comprehensive income (loss) is related to the Scioto Downs defined benefit pension plan. A summary of the change in accumulated other comprehensive income (loss) during the three years ended December 31, 2017 and 2016 is as follows (in thousands):

Balance as of December 31, 2014

$

87

Other comprehensive loss

(75

)

Balance as of December 31, 2015

12

Other comprehensive income

Balance as of December 31, 2016

12

Other comprehensive income

67

Balance as of December 31, 2017

$

79

 

 

Note 15.16. Fair Value Measurements

Fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. Accordingly, fair value is a market basedmarket-based measurement that is determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, there is a three‑tier fair value hierarchy, which prioritizes the inputs used in measuring fair values as follows:

Level 1 Inputs: Quoted market prices in active markets for identical assets or liabilities.

Level 2 Inputs: Observable market‑based inputs or unobservable inputs that are corroborated by market data.

Level 3 Inputs: Unobservable inputs that are not corroborated by market data. Level 3 assets include financial instruments whose value is determined using pricing models relying on stock volatility of 44% and risk free rate of 2.7%.

Items Measured at Fair Value on a Recurring Basis: The following table sets forth the assets measured at fair value on a recurring basis, by input level, in the consolidated balance sheets at December 31, 2017:

 

 

December 31, 2017

 

 

 

Level 1

 

 

Level 2

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketable securities

 

$

 

7,906

 

 

$

 

9,725

 

 

$

 

17,631

 

Restricted cash and investments

 

 

 

9,055

 

 

 

 

4,098

 

 

 

 

13,153

 


The following methods and assumptions are used to estimate the fair value of each class of financial instruments for which it is practical to estimate fair value:

Cash and Cash Equivalents: Cash equivalents include investmentscash held in money market funds. Investments in this categoryfunds and investments that can be redeemed immediately at the current net asset value per share. A money market fund is a mutual fund whose investments are primarily in short‑term debt securities designed to maximize current income with liquidity and capital preservation, usually maintaining per share net asset value at a constant amount, such as one dollar. Cash and cash equivalents also includesinclude cash maintained for gaming operations. The carrying amounts approximate the fair value because of the short maturity of those instruments (Level 1).

Restricted Cash and Investments: Restricted cash includes cash reserved for unredeemed winning tickets from the Company’s racing operations, funds related to horsemen’s fines and certain simulcasting funds that are restricted to payments for improving horsemen’s facilities and racing purses, cash deposits that serve as collateral for letters of credit, surety bonds and short-term certificates of deposit that serve as collateral for certain bonding requirements. The estimated fair values of our restricted cash and investments are based upon quoted prices available in active markets (Level 1), or quoted prices for similar assets in active and inactive markets (Level 2), or quoted prices available in active markets adjusted for time restrictions related to the sale of the investment (Level 3) and represent the amounts we would expect to receive if we sold our restricted cash and investments.


Restricted Investment: Restricted investments, includedIn November 2018, we entered into a 20-year agreement with The Stars Group Inc. (“TSG”) pursuant to which we agreed to provide TSG with options to obtain access to our second skin for online sports wagering and third skin for real money online gaming and poker, in Other Assets,each case with respect to our properties in the United States. Under the terms of the agreement, we will receive a revenue share from the operation of the applicable verticals by TSG under our licenses. Pursuant to the terms of the TSG agreement, we received 1.1 million TSG common shares and we may receive an additional $5.0 million in TSG common shares upon the exercise of the first option by TSG. We may also receive additional TSG common shares in the future based on TSG net relategaming revenue generated in our markets. The initial 1.1 million shares are subject to trading securities pledged as collateral by our captive insurance company.a restriction on transfer and may not be sold until November 2019.

Accounts Receivable and Credit Risk: The allowance is estimated based on specific review of customer accounts as well as historical collection experience and current economic and business conditions. Management believes that no significant concentrations of credit risk related to receivables existed.

Marketable Securities:  Marketable securities consist primarily of trading securities held the Company’s captive insurance subsidiary. The estimated fair values of the Company’s marketable securities are determined on an individual asset basis based upon quoted prices of identical assets available in active markets (Level 1), quoted prices of identical assets in inactive markets, or quoted prices for similar assets in active and inactive markets (Level 2), and represent the amounts we would expect to receive if we sold these marketable securities.

Long‑term Debt: The fair value of our long-term debt or other long-term obligations is estimated based on the quoted market price of the underlying debt issue (Level 1) or, when a quoted market price is not available, the discounted cash flow of future payments utilizing current rates available to us for the debt of similar remaining maturities (Level 2). Debt obligations with a short remaining maturity have a carrying amount that approximates fair value.

 

Acquisition‑Related Contingent Considerations: Contingent consideration related to the July 2003 acquisition of Scioto Downs represents the estimate of amounts to be paid to former stockholders of Scioto Downs under certain earn-out provisions. The Company considers the acquisition related contingency’s fair value measurement, which includes forecast assumptions, to be Level 3 within the fair value hierarchy. Acquisition related contingent considerations of $0.5 million is included in accrued other liabilities on the consolidated balance sheets.Consolidated Balance Sheets as of December 31, 2018 and 2017.

Items Measured at Fair Value on a Recurring Basis: The following table sets forth the assets measured at fair value on a recurring basis, by input level, in the Consolidated Balance Sheets at December 31, 2018:

 

 

December 31, 2018

 

Assets:

 

Level 1

 

 

Level 2

 

 

Level 3

 

Total

 

Restricted cash and investments

 

$

 

19,481

 

 

$

 

4,467

 

 

$

 

16,008

 

 

$

 

39,956

 

Marketable securities

 

 

 

9,515

 

 

 

 

7,442

 

 

 

 

 

 

 

 

16,957

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

Assets:

 

Level 1

 

 

Level 2

 

 

 

Level 3

 

Total

 

Restricted cash and investments

 

$

 

9,055

 

 

$

 

4,098

 

 

$

 

 

 

$

 

13,153

 

Marketable securities

 

 

 

7,906

 

 

 

 

9,725

 

 

 

 

 

 

 

 

17,631

 

The change in restricted investments valued using Level 3 inputs for the year ended December 31, 2018 is as follows:

Level 3 Investment

Value of investment received

$

18,595

Unrealized loss in restricted investments

(2,587

)

Fair value at December 31, 2018

$

16,008

There were no transfers between Level 1, Level 2 and Level 23 investments.


The estimated fair values of the Company’s financial instruments are as follows (amounts in thousands):

 

 

 

December 31, 2017

 

 

December 31, 2016

 

 

 

Carrying

 

 

Fair

 

 

Carrying

 

 

Fair

 

 

 

Amount

 

 

Value

 

 

Amount

 

 

Value

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

134,596

 

 

$

 

134,596

 

 

$

 

61,029

 

 

$

 

61,029

 

Restricted cash

 

 

 

13,153

 

 

 

 

13,153

 

 

 

 

2,414

 

 

 

 

2,414

 

Marketable securities

 

 

 

17,631

 

 

 

 

17,631

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7% Senior Notes

 

$

 

367,854

 

 

$

 

400,800

 

 

$

 

366,859

 

 

$

 

397,500

 

6% Senior Notes

 

 

 

880,889

 

 

 

 

914,375

 

 

 

 

 

 

 

 

 

New Term Loan

 

 

 

938,002

 

 

 

 

956,750

 

 

 

 

 

 

 

 

 

Other long-term debt

 

 

 

2,531

 

 

 

 

2,531

 

 

 

 

 

 

 

 

 

Term Loan

 

 

 

 

 

 

 

 

 

 

 

406,047

 

 

 

 

423,858

 

Revolving Credit Facility

 

 

 

 

 

 

 

 

 

 

 

26,977

 

 

 

 

29,000

 

Capital leases

 

 

 

917

 

 

 

 

917

 

 

 

 

543

 

 

 

 

543

 

Acquisition-related contingent considerations

 

 

 

486

 

 

 

 

486

 

 

 

 

496

 

 

 

 

496

 

 

 

December 31, 2018

 

 

December 31, 2017

 

 

 

Carrying

 

 

Fair

 

 

Carrying

 

 

Fair

 

 

 

Amount

 

 

Value

 

 

Amount

 

 

Value

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7% Senior Notes due 2023

 

$

 

368,925

 

 

$

 

385,312

 

 

$

 

367,854

 

 

$

 

400,800

 

6% Senior Notes due 2025

 

 

 

880,086

 

 

 

 

840,000

 

 

 

 

880,889

 

 

 

 

914,375

 

6% Senior Notes due 2026

 

 

 

580,370

 

 

 

 

567,000

 

 

 

 

 

 

 

 

 

Term Loan

 

 

 

938,324

 

 

 

 

916,088

 

 

 

 

938,002

 

 

 

 

956,750

 

Revolving Credit Facility

 

 

 

245,000

 

 

 

 

245,000

 

 

 

 

 

 

 

 

 

Lumière Loan

 

 

 

246,000

 

 

 

 

246,000

 

 

 

 

 

 

 

 

 

Other long-term debt

 

 

 

2,440

 

 

 

 

2,440

 

 

 

 

2,531

 

 

 

 

2,531

 

Capital leases

 

 

 

590

 

 

 

 

590

 

 

 

 

917

 

 

 

 

917

 

The following table represents the change in acquisition-related contingent consideration liabilities for the period December 31, 2014 to December 31, 2017.

Balance as of January 1, 2015

$

524

Amortization of present value discount (1)

52

Fair value adjustment for change in consideration

   expected to be paid (2)

38

Settlements

(85

)

Balance as of December 31, 2015

529

Amortization of present value discount (1)

70

Fair value adjustment for change in consideration

   expected to be paid (2)

(13

)

Settlements

(90

)

Balance as of December 31, 2016

496

Amortization of present value discount (1)

69

Fair value adjustment for change in consideration

   expected to be paid (2)

11

Settlements

(90

)

Balance as of December 31, 2017

$

486

(1)

Changes in present value are included as a component of interest expense in the consolidated statements of income.

(2)

Fair value adjustments for changes in earn-out estimates are recorded as a component of general and administrative expense in the consolidated statements of income.

Note 16.17. Commitments and Contingencies

Capital Leases.  The Company leases certain equipment under agreements classified as capital leases. The future minimum lease payments, including interest, at December 31, 2017 are $0.62018 were $0.5 million, $0.4$0.1 million, $0.1 million and $0.1 million in 2018, 2019, 2020, 2021 and 2020,2022, respectively. After reducing these amounts for interest of $0.2$0.1 million, the present value of the minimum lease payments at December 31, 2017 is $0.92018 was $0.5 million.


Operating Leases.  The Company leases land and certain equipment, including some of our slot machines, timing and photo finish equipment, videotape and closed circuitclosed-circuit television equipment, and certain pari‑mutuel equipment, under operating leases. Future minimum payments under non‑cancellable operating leases with initial terms of one year or more consisted of the following at December 31, 20172018 (in thousands):

 

 

Leases

 

 

Leases

 

2018

 

$

 

12,057

 

2019

 

 

10,034

 

 

$

 

23,250

 

2020

 

 

8,400

 

 

 

 

20,172

 

2021

 

 

7,539

 

 

 

 

18,605

 

2022

 

 

6,628

 

 

 

 

17,467

 

2023

 

 

 

17,362

 

Thereafter

 

 

 

143,530

 

 

 

 

178,247

 

 

$

 

188,188

 

 

$

 

275,103

 

 

Total rental expense under operating leases totaled $42.9 million, $28.2 million $17.0 million and $14.0$17.0 million for the years ended December 31, 2018, 2017 and 2016, and 2015, respectively. Included in the $28.2 million is rent for land upon which the Eldorado Reno resides of $0.6 million in each of the years ended December 31, 2017, 2016 and 2015 which was paid to C. S. & Y. Associates which is an entity partially owned by Recreational Enterprises, Inc. (“REI”). The Company’s Chief Executive Officer and Chairman of the Board, Gary L. Carano, and its Senior Vice President of Regional operations, Gene Carano, are the directors of REI and members of the Carano family, including Gary L. Carano and Gene Carano, own the equity interests in REI. This rental agreement expires June 30, 2027 and the rental payments are more fully described in Note 17, Related Affiliates.

Litigation.  The Company is a party to various legal and administrative proceedings, which have arisen in the normal course of its business. Estimated losses are accrued for these proceedings when the loss is probable and can be estimated. The current liability for the estimated losses associated with these proceedings is not material to the Company’s consolidated financial condition and those estimated losses are not expected to have a material impact on its results of operations. In addition, the Company maintains what it believes is adequate insurance coverage to further mitigate the risks of such proceedings. However, such proceedings can be costly, time consuming and unpredictable and, therefore, no assurance can be given that the final outcome of such proceedings may not materially impact the Company’s consolidated financial condition or results of operations. Further, no assurance can be given that the amount of scope of existing insurance coverage will be sufficient to cover losses arising from such matter.

Collective Bargaining Agreements. As of December 31, 2017,2018, we had approximately 12,500 employees. As of such date, we had 1118,700 employees and 21 collective bargaining agreements covering approximately 9703,400 employees. ThreeTwo collective bargaining agreements are scheduled to expire in 2019, and we are currently renegotiating three that expired in 2018. There can be no assurance that we will be able to extend or enter into replacement agreements. If we are able to extend or enter into replacement agreements, there can be no assurance as to whether the terms will on comparable terms to the existing agreements.


Agreements with Horsemen and Pari-mutuel Clerks.  The Federal Interstate Horse Racing Act and the state racing laws in West Virginia, Ohio and Pennsylvania require that, in order to simulcast races, we have written agreements with the horse owners and trainers at those racetracks. In addition, in order to operate slot machines in West Virginia, we are required to enter into written agreements regarding the proceeds of the slot machines (a “proceeds agreement”) with a representative of a majority of the horse owners and trainers and with a representative of a majority of the pari‑mutuel clerks. In Pennsylvania and Ohio, we must have an agreement with the representative of the horse owners. We have the requisite agreements in place with the horsemen at Mountaineer until December 31, 2018. With respect to the Mountaineer pari‑mutuel clerks, we have a labor agreement in force until November 30, 2018, which will automatically renew for an additional one-year period, and a proceeds agreement until April 14, 2018. We are required to have a proceeds agreement in effect on July 1 of each year with the horsemen and the pari‑mutuel clerks as a condition to renewal of our video lottery license for such year. If the requisite proceeds agreement is not in place as of July 1 of a particular year, Mountaineer’s application for renewal of its video lottery license could be denied, in which case Mountaineer would not be permitted to operate either its slot machines or table games. In Pennsylvania and Ohio, we must have an agreement with the representative of the horse owners. We have all the requisite agreements in place referenced in this sub section at Mountaineer, Scioto Downs has the requisite agreement in place with the OHHA until December 31, 2023, with automatic two‑year renewals unless either party requests re‑negotiation pursuant to its terms.and Presque Isle Downs has the requisite agreement in place with the Pennsylvania Horsemen’s Benevolent and Protective Association until May 1, 2019. With the exception of the respective Mountaineer, Presque Isle Downs and Scioto Downs horsemen’sDowns. Certain agreements and the agreement between Mountaineer and the pari‑mutuel clerks’ union describedreferenced above each of the agreements referred to in this paragraph may be terminated upon written notice by either party.


Note 17.18. Related AffiliatesParties

REI

As of December 31, 2017,2018, REI owned approximately 14.5%14.4% of outstanding common stock of the Company. The directors of REI are Company’s Chief Executive Officer and Chairman of the Board, Gary L. Carano, its President and Chief FinancialExecutive Officer and Board member, Thomas R. Reeg, and its former Senior Vice President of Regional Operations, Gene Carano. In addition, Gary L. Carano also serves as the Vice President of REI and Gene Carano also serves as the Secretary and Treasurer of REI. Members of the Carano Family, including Gary L. Carano and Gene Carano, own the equity interests in REI. As such, the Carano Family has the ability to significantly influence the affairs of the Company. Donald L. Carano, who was formerly the president and a director of REI, received remuneration in the amount of, $0.3 million $0.4 million and $0.4 million in 2017 2016 and 2015,2016, respectively, for his service to ERI and its subsidiaries. For each of the years ended December 31, 2018, 2017 2016 and 2015,2016, there were no related party transactions between the Company and the Carano Family other than compensation, including salary and equity incentives and the CSY Lease listed below.

Hotel Casino Management, Inc.

Prior to November 2017, Hotel Casino Management, Inc., which is beneficially owned by members of the Poncia family, including Raymond J. Poncia, owned more than 5% of the outstanding common stock of the Company. Raymond J. Poncia received remuneration in the amount of $0.2 million in each of 2018, 2017 2016 and 20152016 for services that he provided to ERI and its subsidiaries.

C. S. & Y. Associates

The Company owns the entire parcel on which Eldorado Reno is located, except for approximately 30,000 square feet which is leased from C. S. & Y. Associates which is an entity partially owned by REI (the “CSY Lease”). The CSY Lease expires on June 30, 2027. Annual rent is equal to the greater of (1) $0.4 million or (2) an amount based on a decreasing percentage of the Eldorado’s gross gaming revenues ranging from 3% of the first $6.5 million of gross gaming revenues to 0.1% of gross gaming revenues in excess of $75.0 million.2057. Rent pursuant to the CSY Lease amounted to $0.6 million in each of the years ended December 31, 2018, 2017 2016 and 2015. All amounts on the accompanying balance sheets under “Due to Affiliates” relate to C. S. & Y. Associates.

Hampton Inn & Suites

The Company holds a 42.1% variable interest in a partnership with other investors that developed a new 118-room Hampton Inn & Suites hotel at Scioto Downs that opened in March 2017. Pursuant to the terms of the partnership agreement, the Company contributed $1.0 million of cash and 2.4 acres of a leasehold immediately adjacent to The Brew Brothers microbrewery and restaurant at Scioto Downs. The partnership constructed the hotel at a cost of $16.0 million and other investor members operate the hotel. In November 2017, the Company contributed $0.6 million to the partnership for its proportionate share of additional construction costs pursuant to the partnership agreement.2016. As of December 31, 2018 and 2017 the Company’s receivablethere were no amounts due to or from the partnership totaled $0.2 million and is reflected on the accompanying balance sheet under “Due from Affiliates.”C.S. & Y. Associates.  


Note 18.19. Segment Information

The following table sets forth, for the period indicated, certain operating data for our reportable segments. The executive decision maker of our Company reviews operating results, assesses performance and makes decisions on a “significant market” basis. Management views each of our casinos as an operating segment. Operating segments are aggregated based on their similar economic characteristics, types of customers, types of services and products provided, and their management and reporting structure. Prior to theour acquisition of Isle, Acquisition, the Company’sour principal operating activities occurred in three geographic regions: Nevada, Louisiana and parts of the eastern United States. The Company aggregated its operations into threeFollowing the Isle Acquisition, the Company’s principal operating activities occurred in four geographic regions and reportable segments: West, Midwest, South and East. Following the Tropicana Acquisition and Elgin Acquisition, and additional segment, Central, was added increasing our reportable segments based onto five.


The following table summarizes our current segments and dates at which each property was aggregated into the similar characteristics of the operating segments within the regions in which they operated as follows:segment:

 

Segment

 

Property

 

Date Acquired

State

NevadaWest

 

Eldorado Reno

(a)

 

Nevada

 

 

Silver Legacy

 

Nevada

Circus Reno

Nevada

Louisiana

Eldorado Shreveport

Louisiana

Eastern

Presque Isle Downs

Pennsylvania

Scioto Downs

Ohio

Mountaineer

West Virginia

Following the Isle Acquisition, the Company’s principal operating activities expanded and now occur in four geographic regions and reportable segments based on the similar characteristics of the operating segments within the regions in which they operate. The following table summarizes our current segments:

Segment

Property

State

West

Eldorado Reno

Nevada

Silver Legacy(a)

 

Nevada

 

 

Circus Reno

 

(a)

Nevada

MontBleu

October 1, 2018

Nevada

Laughlin

October 1, 2018

Nevada

 

 

Isle Black Hawk

May 1, 2017

 

Colorado

 

 

Lady Luck Black Hawk

 

May 1, 2017

Colorado

 

 

 

 

 

Midwest

 

Waterloo

 

May 1, 2017

Iowa

 

 

Bettendorf

 

May 1, 2017

Iowa

 

 

Boonville

May 1, 2017

 

Missouri

 

 

Cape Girardeau

 

May 1, 2017

Missouri

 

 

Caruthersville

May 1, 2017

 

Missouri

 

 

Kansas City

 

May 1, 2017

Missouri

 

 

 

 

 

South

 

Pompano

 

May 1, 2017

Florida

 

 

Eldorado Shreveport

(a)

 

Louisiana

 

 

Lake Charles

 

May 1, 2017

Louisiana

Baton Rouge

October 1, 2018

Louisiana

 

 

Lula

May 1, 2017

 

Mississippi

 

 

Vicksburg

 

May 1, 2017

Mississippi

Greenville

October 1, 2018

Mississippi

 

 

 

 

 

East

 

Presque Isle Downs

 

(a)

Pennsylvania

 

 

Nemacolin

May 1, 2017

 

Pennsylvania

 

 

Scioto Downs

 

(a)

Ohio

 

 

Mountaineer

 

(a)

West Virginia


The following table sets forth, for the periods indicated, certain operating data for our four reportable segments. Amounts related to pre-acquisition periods (prior to May 1, 2017) conform to prior presentation as the additional operating segments associated with the Isle Acquisition are incremental to the previously disclosed reportable segments.

 

 

For the year ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

 

 

(in thousands)

 

Revenues and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

$

 

405,202

 

 

$

 

321,922

 

 

$

 

127,802

 

Operating income—West

 

$

 

66,329

 

 

$

 

41,620

 

 

$

 

13,989

 

Midwest:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

$

 

268,385

 

 

$

 

 

 

$

 

 

Operating income—Midwest

 

$

 

62,051

 

 

$

 

 

 

$

 

 

South:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

$

 

336,709

 

 

$

 

131,496

 

 

$

 

136,342

 

Operating income—South

 

$

 

3,671

 

 

$

 

23,378

 

 

$

 

21,423

 

East:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

$

 

462,702

 

 

$

 

439,478

 

 

$

 

455,640

 

Operating income—East

 

$

 

67,968

 

 

$

 

53,610

 

 

$

 

56,491

 

Corporate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

 

506

 

 

$

 

 

 

$

 

 

Operating loss—Corporate

 

$

 

(105,150

)

 

$

 

(29,490

)

 

$

 

(19,387

)

Total Reportable Segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

$

 

1,473,504

 

 

$

 

892,896

 

 

$

 

719,784

 

Operating income – Total Reportable Segments

 

$

 

94,869

 

 

$

 

89,118

 

 

$

 

72,516

 

Reconciliations to Consolidated Net Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income — Total Reportable Segments

 

$

 

94,869

 

 

$

 

89,118

 

 

$

 

72,516

 

Unallocated income and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

(99,769

)

 

 

 

(50,917

)

 

 

 

(61,558

)

Gain on valuation of unconsolidated affiliate

 

 

 

 

 

 

 

 

 

 

 

35,582

 

Loss on early retirement of debt

 

 

 

(38,430

)

 

 

 

(155

)

 

 

 

(1,937

)

Benefit (provision) for income taxes

 

 

 

117,270

 

 

 

 

(13,244

)

 

 

 

69,580

 

Net income

 

$

 

73,940

 

 

$

 

24,802

 

 

$

 

114,183

 

 

 

For the Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

 

 

(in thousands)

 

Capital Expenditures (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

 

44,952

 

 

$

 

22,812

 

 

$

 

4,682

 

Midwest

 

 

 

9,115

 

 

 

 

 

 

 

 

 

South

 

 

 

7,672

 

 

 

 

5,842

 

 

 

 

4,032

 

East (a)

 

 

 

10,155

 

 

 

 

18,491

 

 

 

 

26,556

 

Corporate

 

 

 

11,628

 

 

 

 

235

 

 

 

 

1,492

 

Total

 

$

 

83,522

 

 

$

 

47,380

 

 

$

 

36,762

 

 

Trop AC

October 1, 2018

New Jersey

Central

Elgin

August 7, 2018

Illinois

Lumière

October 1, 2018

Missouri

Evansville

October 1, 2018

Indiana

(a)

Before reimbursements from the state of West Virginia for qualified capital expenditures of $0.4 million, $4.2 million and $1.3 million for the years ended December 31, 2017, 2016 and 2015, respectively.Property was aggregated into segment prior to January 1, 2016.


 

 

 

West

 

 

Midwest

 

 

South

 

 

East

 

 

Corporate, Other & Eliminations

 

 

Total

 

Balance sheet as of December 31, 2017

(in thousands)

 

Total assets

 

$

 

1,278,062

 

 

$

 

1,188,758

 

 

$

 

804,318

 

 

$

 

1,185,806

 

 

$

 

(910,472

)

 

$

 

3,546,472

 

Goodwill

 

 

 

152,775

 

 

 

 

327,088

 

 

 

 

200,417

 

 

 

 

66,826

 

 

 

 

 

 

 

 

747,106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance sheet as of December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

 

377,688

 

 

$

 

 

 

$

 

128,427

 

 

$

 

850,904

 

 

$

 

(62,975

)

 

$

 

1,294,044

 

Goodwill

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

66,826

 

 

 

 

 

 

 

 

66,826

 

 

For the Year

Ended December 31,

 

 

2018

 

 

2017

 

 

2016

 

 

(in thousands)

 

Capital Expenditures, Net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

$

 

75,297

 

 

$

 

44,952

 

 

$

 

22,812

 

Midwest

 

 

18,889

 

 

 

 

9,115

 

 

 

 

 

South

 

 

18,149

 

 

 

 

7,672

 

 

 

 

5,842

 

East

 

 

19,334

 

 

 

 

9,794

 

 

 

 

14,284

 

Central

 

 

3,868

 

 

 

 

 

 

 

 

 

Corporate

 

 

11,878

 

 

 

 

11,628

 

 

 

 

235

 

Total

$

 

147,415

 

 

$

 

83,161

 

 

$

 

43,173

 

 

 

 

 

 

2017

 

 

 

 

 

Balance at

January 1

 

 

 

Acquisitions

 

 

 

Impairments

 

 

 

Balance at

December 31

 

 

 

(in thousands)

 

 

Goodwill by reportable segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

 

 

 

$

 

152,775

 

 

$

 

 

 

$

 

152,775

 

 

Midwest

 

 

 

 

 

 

 

327,088

 

 

 

 

 

 

 

 

327,088

 

 

South

 

 

 

 

 

 

 

235,333

 

 

 

 

(34,916

)

 

 

 

200,417

 

 

East

 

 

 

66,826

 

 

 

 

 

 

 

 

 

 

 

 

66,826

 

 

 

 

$

 

66,826

 

 

$

 

715,196

 

 

$

 

(34,916

)

 

$

 

747,106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

Balance at

January 1

 

 

 

Acquisitions

 

 

 

Impairments

 

 

 

Balance at

December 31

 

 

 

(in thousands)

 

 

Goodwill by reportable segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

 

 

Midwest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

South

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

East

 

 

 

66,826

 

 

 

 

 

 

 

 

 

 

 

 

66,826

 

 

 

 

$

 

66,826

 

 

$

 

 

 

$

 

 

 

$

 

66,826

 

 


 

Year ended

 

 

Ended December 31,

 

 

2018

 

 

2017

 

 

2016

 

 

(in thousands)

 

Revenues and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

$

 

483,532

 

 

$

 

410,319

 

 

$

 

327,541

 

Depreciation and amortization

 

 

40,131

 

 

 

 

26,950

 

 

 

 

20,221

 

Operating income

 

 

84,548

 

 

 

 

66,108

 

 

 

 

41,451

 

Midwest:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

 

397,008

 

 

 

 

268,879

 

 

 

 

 

Depreciation and amortization

 

 

33,083

 

 

 

 

20,997

 

 

 

 

 

Operating income

 

 

105,809

 

 

 

 

62,071

 

 

 

 

 

South:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

 

461,181

 

 

 

 

338,259

 

 

 

 

133,557

 

Depreciation and amortization

 

 

37,357

 

 

 

 

25,307

 

 

 

 

7,861

 

Operating income

 

 

64,851

 

 

 

 

3,680

 

 

 

 

23,378

 

East:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

 

571,272

 

 

 

 

462,835

 

 

 

 

439,367

 

Depreciation and amortization

 

 

27,913

 

 

 

 

30,517

 

 

 

 

34,887

 

Operating income

 

 

97,963

 

 

 

 

68,101

 

 

 

 

53,361

 

Central:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

 

142,485

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

13,583

 

 

 

 

 

 

 

 

 

Operating income

 

 

24,240

 

 

 

 

 

 

 

 

 

Corporate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

 

529

 

 

 

 

506

 

 

 

 

 

Depreciation and amortization

 

 

5,362

 

 

 

 

2,120

 

 

 

 

480

 

Operating loss

 

 

(67,308

)

 

 

 

(105,150

)

 

 

 

(29,490

)

Total Reportable Segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

$

 

2,056,007

 

 

$

 

1,480,798

 

 

$

 

900,465

 

Depreciation and amortization

 

 

157,429

 

 

 

 

105,891

 

 

 

 

63,449

 

Operating income

$

 

310,103

 

 

$

 

94,810

 

 

$

 

88,700

 

Reconciliations to consolidated net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

$

 

310,103

 

 

$

 

94,810

 

 

$

 

88,700

 

Unallocated income and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(171,732

)

 

 

 

(99,769

)

 

 

 

(50,917

)

Loss on early retirement of debt, net

 

 

(162

)

 

 

 

(38,430

)

 

 

 

(155

)

Unrealized loss on restricted investment

 

 

(2,587

)

 

 

 

 

 

 

 

 

(Provision) benefit for income taxes

 

 

(40,387

)

 

 

 

116,769

 

 

 

 

(13,101

)

Net income

$

 

95,235

 

 

$

 

73,380

 

 

$

 

24,527

 

 

 

West

 

 

Midwest

 

 

South

 

 

East

 

 

Central

 

 

Corporate,

Other &

Eliminations

 

 

Total

 

Balance sheet as of December 31, 2018

(in thousands)

 

Total assets

 

$

 

1,710,375

 

 

$

 

1,245,521

 

 

$

 

1,068,258

 

 

$

 

2,166,730

 

 

$

 

1,457,961

 

 

$

 

(1,737,383

)

 

$

 

5,911,462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance sheet as of December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

 

1,278,062

 

 

$

 

1,188,758

 

 

$

 

804,318

 

 

$

 

1,185,806

 

 

$

 

 

 

$

 

(910,472

)

 

$

 

3,546,472

 


 

 

 

 

 

 

 

 

 

Balance at

January 1,

2018

 

 

 

Acquisitions

 

 

 

Impairments

 

 

 

Finalization

of Isle

Purchase

Price

Accounting

 

 

 

Assets

Held for

Sale

 

 

 

Balance at

December 31,

2018

 

 

 

(in thousands)

 

 

Goodwill by reportable segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

 

152,775

 

 

$

 

68,100

 

 

$

 

 

 

 

 

(14

)

 

 

 

 

 

$

 

220,861

 

 

Midwest

 

 

 

327,088

 

 

 

 

 

 

 

 

 

 

 

 

(4,343

)

 

 

 

 

 

 

 

322,745

 

 

South

 

 

 

200,417

 

 

 

 

24,300

 

 

 

 

(9,815

)

 

 

 

(1,752

)

 

 

 

 

 

 

 

213,150

 

 

East

 

 

 

66,826

 

 

 

 

113,782

 

 

 

 

 

 

 

 

 

 

 

 

(3,122

)

 

 

 

177,486

 

 

Central

 

 

 

 

 

 

 

74,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

74,074

 

 

     Total Goodwill

 

$

 

747,106

 

 

$

 

280,256

 

 

$

 

(9,815

)

 

$

 

(6,109

)

 

$

 

(3,122

)

 

$

 

1,008,316

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at

January 1,

2017

 

 

 

Acquisitions

 

 

 

Impairments

 

 

 

Finalization of Isle

Purchase

Price

Accounting

 

 

 

Assets

Held for

Sale

 

 

 

Balance at

December 31,

2017

 

 

 

(in thousands)

 

 

Goodwill by reportable segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

 

 

 

$

 

152,775

 

 

$

 

 

 

 

 

 

 

 

 

 

 

$

 

152,775

 

 

Midwest

 

 

 

 

 

 

 

327,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

327,088

 

 

South

 

 

 

 

 

 

 

235,333

 

 

 

 

(34,916

)

 

 

 

 

 

 

 

 

 

 

 

200,417

 

 

East

 

 

 

66,826

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

66,826

 

 

Central

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

66,826

 

 

$

 

715,196

 

 

$

 

(34,916

)

 

$

 

 

 

$

 

 

 

$

 

747,106

 

 

 

 

Note 19.20. 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 New Credit Facility.

The 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 New 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; 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. and; St. Charles Gaming Company, L.L.C.L.L.C 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 December 31, 20172018 is as follows:

 

Balance Sheet

 

Eldorado

Resorts, Inc.

(Parent Obligor)

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Consolidating

and Eliminating

Entries

 

 

Eldorado

Resorts, Inc.

Consolidated

 

 

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

 

 

$

 

48,268

 

 

$

 

497,309

 

 

$

 

27,619

 

 

$

 

 

 

$

 

573,196

 

Intercompany receivables

 

 

 

274,147

 

 

 

 

 

 

 

 

34,493

 

 

 

 

(308,640

)

 

 

 

 

 

 

 

 

 

 

 

11,885

 

 

 

 

23,988

 

 

 

 

(35,873

)

 

 

 

 

Investments in subsidiaries

 

 

 

2,440,816

 

 

 

 

 

 

 

 

 

 

 

 

(2,440,816

)

 

 

 

 

 

 

 

3,648,961

 

 

 

 

 

 

 

 

 

 

 

 

(3,648,961

)

 

 

 

 

Property and equipment, net

 

 

 

12,042

 

 

 

 

1,483,473

 

 

 

 

7,302

 

 

 

 

 

 

 

 

1,502,817

 

 

 

 

18,555

 

 

 

 

2,859,271

 

 

 

 

4,780

 

 

 

 

 

 

 

 

2,882,606

 

Other assets

 

 

 

37,459

 

 

 

 

1,764,291

 

 

 

 

27,282

 

 

 

 

(36,409

)

 

 

 

1,792,623

 

 

 

 

35,072

 

 

 

 

2,425,699

 

 

 

 

26,674

 

 

 

 

(31,785

)

 

 

 

2,455,660

 

Total assets

 

$

 

2,792,036

 

 

$

 

3,449,085

 

 

$

 

91,216

 

 

$

 

(2,785,865

)

 

$

 

3,546,472

 

 

$

 

3,750,856

 

 

$

 

5,794,164

 

 

$

 

83,061

 

 

$

 

(3,716,619

)

 

$

 

5,911,462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

$

 

28,677

 

 

$

 

164,656

 

 

$

 

25,726

 

 

$

 

 

 

$

 

219,059

 

 

$

 

48,579

 

 

$

 

328,319

 

 

$

 

25,279

 

 

$

 

 

 

$

 

402,177

 

Intercompany payables

 

 

 

 

 

 

 

308,640

 

 

 

 

 

 

 

 

(308,640

)

 

 

 

 

 

 

 

10,873

 

 

 

 

 

 

 

 

25,000

 

 

 

 

(35,873

)

 

 

 

 

Long-term financing obligation to GLPI

 

 

 

 

 

 

 

959,835

 

 

 

 

 

 

 

 

 

 

 

 

959,835

 

Long-term debt, less current maturities

 

 

 

1,814,185

 

 

 

 

350,000

 

 

 

 

25,393

 

 

 

 

 

 

 

 

2,189,578

 

 

 

 

2,640,046

 

 

 

 

621,193

 

 

 

 

34

 

 

 

 

 

 

 

 

3,261,273

 

Deferred income tax liabilities

 

 

 

 

 

 

 

200,539

 

 

 

 

 

 

 

 

(36,409

)

 

 

 

164,130

 

 

 

 

 

 

 

 

231,795

 

 

 

 

 

 

 

 

(31,785

)

 

 

 

200,010

 

Other accrued liabilities

 

 

 

4,127

 

 

 

 

19,624

 

 

 

 

4,828

 

 

 

 

 

 

 

 

28,579

 

 

 

 

22,206

 

 

 

 

36,808

 

 

 

 

 

 

 

 

 

 

 

 

59,014

 

Stockholders’ equity

 

 

 

945,047

 

 

 

 

2,405,626

 

 

 

 

35,269

 

 

 

 

(2,440,816

)

 

 

 

945,126

 

 

 

 

1,029,152

 

 

 

 

3,616,214

 

 

 

 

32,748

 

 

 

 

(3,648,961

)

 

 

 

1,029,153

 

Total liabilities and stockholders’ equity

 

$

 

2,792,036

 

 

$

 

3,449,085

 

 

$

 

91,216

 

 

$

 

(2,785,865

)

 

$

 

3,546,472

 

 

$

 

3,750,856

 

 

$

 

5,794,164

 

 

$

 

83,061

 

 

$

 

(3,716,619

)

 

$

 

5,911,462

 

 

The consolidating condensed balance sheet as of December 31, 20162017 is as follows:

 

Balance Sheet

 

Eldorado

Resorts, Inc.

(Parent Obligor)

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Consolidating

and Eliminating

Entries

 

 

Eldorado

Resorts, Inc.

Consolidated

 

 

Eldorado

Resorts, Inc.

(Parent Obligor)

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Consolidating

and Eliminating

Entries

 

 

Eldorado

Resorts, Inc.

Consolidated

 

 

(in thousands)

 

Current assets

 

$

 

1,860

 

 

$

 

99,494

 

 

$

 

399

 

 

$

 

 

 

$

 

101,753

 

 

$

 

27,572

 

 

$

 

201,321

 

 

$

 

22,139

 

 

$

 

 

 

$

 

251,032

 

Intercompany receivables

 

 

 

371,765

 

 

 

 

 

 

 

 

1,186

 

 

 

 

(372,951

)

 

 

 

 

 

 

 

274,148

 

 

 

 

 

 

 

 

34,492

 

 

 

 

(308,640

)

 

 

 

 

Investments in subsidiaries

 

 

 

299,705

 

 

 

 

 

 

 

 

 

 

 

 

(299,705

)

 

 

 

 

 

 

 

2,437,287

 

 

 

 

 

 

 

 

 

 

 

 

(2,437,287

)

 

 

 

 

Property and equipment, net

 

 

 

1,965

 

 

 

 

610,377

 

 

 

 

 

 

 

 

 

 

 

 

612,342

 

 

 

 

12,042

 

 

 

 

1,483,473

 

 

 

 

7,302

 

 

 

 

 

 

 

 

1,502,817

 

Other assets

 

 

 

55,158

 

 

 

 

572,448

 

 

 

 

11

 

 

 

 

(47,668

)

 

 

 

579,949

 

 

 

 

37,458

 

 

 

 

1,764,291

 

 

 

 

27,283

 

 

 

 

(36,409

)

 

 

 

1,792,623

 

Total assets

 

$

 

730,453

 

 

$

 

1,282,319

 

 

$

 

1,596

 

 

$

 

(720,324

)

 

$

 

1,294,044

 

 

$

 

2,788,507

 

 

$

 

3,449,085

 

 

$

 

91,216

 

 

$

 

(2,782,336

)

 

$

 

3,546,472

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

$

 

11,381

 

 

$

 

90,643

 

 

$

 

16

 

 

$

 

 

 

$

 

102,040

 

 

$

 

28,677

 

 

$

 

169,348

 

 

$

 

25,726

 

 

$

 

 

 

$

 

223,751

 

Intercompany payables

 

 

 

 

 

 

 

372,951

 

 

 

 

 

 

 

 

(372,951

)

 

 

 

 

 

 

 

 

 

 

 

283,640

 

 

 

 

25,000

 

 

 

 

(308,640

)

 

 

 

 

Long-term debt, less current maturities

 

 

 

420,633

 

 

 

 

375,248

 

 

 

 

 

 

 

 

 

 

 

 

795,881

 

 

 

 

1,814,185

 

 

 

 

375,000

 

 

 

 

393

 

 

 

 

 

 

 

 

2,189,578

 

Deferred income tax liabilities

 

 

 

 

 

 

 

138,053

 

 

 

 

 

 

 

 

(47,668

)

 

 

 

90,385

 

 

 

 

 

 

 

 

199,376

 

 

 

 

 

 

 

 

(36,409

)

 

 

 

162,967

 

Other accrued liabilities

 

 

 

 

 

 

 

7,287

 

 

 

 

 

 

 

 

 

 

 

 

7,287

 

 

 

 

4,127

 

 

 

 

19,624

 

 

 

 

4,828

 

 

 

 

 

 

 

 

28,579

 

Stockholders’ equity

 

 

 

298,439

 

 

 

 

298,137

 

 

 

 

1,580

 

 

 

 

(299,705

)

 

 

 

298,451

 

 

 

 

941,518

 

 

 

 

2,402,097

 

 

 

 

35,269

 

 

 

 

(2,437,287

)

 

 

 

941,597

 

Total liabilities and stockholders’ equity

 

$

 

730,453

 

 

$

 

1,282,319

 

 

$

 

1,596

 

 

$

 

(720,324

)

 

$

 

1,294,044

 

 

$

 

2,788,507

 

 

$

 

3,449,085

 

 

$

 

91,216

 

 

$

 

(2,782,336

)

 

$

 

3,546,472

 


The consolidating condensed statements of income for the year ended December 31, 2018 is as follows:

Statements of Income:

 

 

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

 

$

 

 

 

$

 

1,522,572

 

 

$

 

30,819

 

 

$

 

 

 

$

 

1,553,391

 

Non-gaming

 

 

 

11

 

 

 

 

492,679

 

 

 

 

9,926

 

 

 

 

 

 

 

 

502,616

 

Net revenues

 

 

 

11

 

 

 

 

2,015,251

 

 

 

 

40,745

 

 

 

 

 

 

 

 

2,056,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming and pari-mutuel commissions

 

 

 

 

 

 

 

728,709

 

 

 

 

20,580

 

 

 

 

 

 

 

 

749,289

 

Non-gaming

 

 

 

 

 

 

 

303,706

 

 

 

 

2,597

 

 

 

 

 

 

 

 

306,303

 

Marketing and promotions

 

 

 

 

 

 

 

104,402

 

 

 

 

1,759

 

 

 

 

 

 

 

 

106,161

 

General and administrative

 

 

 

 

 

 

 

342,185

 

 

 

 

7,413

 

 

 

 

 

 

 

 

349,598

 

Corporate

 

 

 

42,466

 

 

 

 

2,405

 

 

 

 

1,761

 

 

 

 

 

 

 

 

46,632

 

Impairment charges

 

 

 

 

 

 

 

9,815

 

 

 

 

3,787

 

 

 

 

 

 

 

 

13,602

 

Management fee

 

 

 

(25,340

)

 

 

 

25,340

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

3,655

 

 

 

 

153,396

 

 

 

 

378

 

 

 

 

 

 

 

 

157,429

 

Total operating expenses

 

 

 

20,781

 

 

 

 

1,669,958

 

 

 

 

38,275

 

 

 

 

 

 

 

 

1,729,014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on sale of asset or disposal of

   property and equipment

 

 

 

 

 

 

 

(828

)

 

 

 

(7

)

 

 

 

 

 

 

 

(835

)

Proceeds from terminated sale

 

 

 

5,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,000

 

Transaction expenses

 

 

 

(11,369

)

 

 

 

(9,473

)

 

 

 

 

 

 

 

 

 

 

 

(20,842

)

Equity in loss of unconsolidated affiliate

 

 

 

 

 

 

 

(213

)

 

 

 

 

 

 

 

 

 

 

 

(213

)

Operating (loss) income

 

 

 

(27,139

)

 

 

 

334,779

 

 

 

 

2,463

 

 

 

 

 

 

 

 

310,103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

(115,745

)

 

 

 

(54,226

)

 

 

 

(1,761

)

 

 

 

 

 

 

 

(171,732

)

Loss on early retirement of debt, net

 

 

 

(162

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(162

)

Unrealized loss

 

 

 

(2,587

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,587

)

Subsidiary income (loss)

 

 

 

201,353

 

 

 

 

 

 

 

 

 

 

 

 

(201,353

)

 

 

 

 

Income (loss) before income taxes

 

 

 

55,720

 

 

 

 

280,553

 

 

 

 

702

 

 

 

 

(201,353

)

 

 

 

135,622

 

Income tax benefit (provision)

 

 

 

39,515

 

 

 

 

(80,474

)

 

 

 

572

 

 

 

 

 

 

 

 

(40,387

)

Net income (loss)

 

$

 

95,235

 

 

$

 

200,079

 

 

$

 

1,274

 

 

$

 

(201,353

)

 

$

 

95,235

 

 


The consolidating condensed statements of income for the year ended December 31, 2017 is as follows:

Statements of Income:

 

 

Eldorado

Resorts, Inc.

(Parent Obligor)

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Consolidating

and Eliminating

Entries

 

 

Eldorado

Resorts, Inc.

Consolidated

 

 

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

 

$

 

 

 

$

 

1,219,367

 

 

$

 

23,307

 

 

$

 

 

 

$

 

1,242,674

 

 

$

 

 

 

$

 

1,076,957

 

 

$

 

22,070

 

 

$

 

 

 

$

 

1,099,027

 

Non-gaming

 

 

 

 

 

 

 

356,236

 

 

 

 

7,679

 

 

 

 

 

 

 

 

363,915

 

 

 

 

 

 

 

 

374,246

 

 

 

 

7,525

 

 

 

 

 

 

 

 

381,771

 

Gross revenues

 

 

 

 

 

 

 

1,575,603

 

 

 

 

30,986

 

 

 

 

 

 

 

 

1,606,589

 

Less promotional allowances

 

 

 

 

 

 

 

(131,694

)

 

 

 

(1,391

)

 

 

 

 

 

 

 

(133,085

)

Net revenues

 

 

 

 

 

 

 

1,443,909

 

 

 

 

29,595

 

 

 

 

 

 

 

 

1,473,504

 

 

 

 

 

 

 

 

1,451,203

 

 

 

 

29,595

 

 

 

 

 

 

 

 

1,480,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming and pari-mutuel

commissions

 

 

 

 

 

635,552

 

 

 

16,319

 

 

 

 

 

 

651,871

 

 

 

 

 

 

546,207

 

 

 

14,882

 

 

 

 

 

 

561,089

 

Non-gaming

 

 

 

 

 

 

 

154,030

 

 

 

 

1,005

 

 

 

 

 

 

 

 

155,035

 

 

 

 

 

 

 

 

250,160

 

 

 

 

2,419

 

 

 

 

 

 

 

 

252,579

 

Marketing and promotions

 

 

 

 

 

 

 

80,267

 

 

 

 

2,258

 

 

 

 

 

 

 

 

82,525

 

 

 

 

 

 

 

 

80,893

 

 

 

 

2,281

 

 

 

 

 

 

 

 

83,174

 

General and administrative

 

 

 

 

 

 

 

235,963

 

 

 

 

5,132

 

 

 

 

 

 

 

 

241,095

 

 

 

 

 

 

 

 

235,905

 

 

 

 

5,132

 

 

 

 

 

 

 

 

241,037

 

Corporate

 

 

 

31,620

 

 

 

 

(4,318

)

 

 

 

3,437

 

 

 

 

 

 

 

 

30,739

 

 

 

 

31,620

 

 

 

 

(4,318

)

 

 

 

3,437

 

 

 

 

 

 

 

 

30,739

 

Impairment charges

 

 

 

 

 

 

 

38,016

 

 

 

 

 

 

 

 

 

 

 

 

38,016

 

 

 

 

 

 

 

 

38,016

 

 

 

 

 

 

 

 

 

 

 

 

38,016

 

Management fee

 

 

 

(31,620

)

 

 

 

31,620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(31,620

)

 

 

 

31,620

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

1,030

 

 

 

 

104,454

 

 

 

 

407

 

 

 

 

 

 

 

 

105,891

 

 

 

 

1,030

 

 

 

 

104,454

 

 

 

 

407

 

 

 

 

 

 

 

 

105,891

 

Total operating expenses

 

 

 

1,030

 

 

 

 

1,275,584

 

 

 

 

28,558

 

 

 

 

 

 

 

 

1,305,172

 

 

 

 

1,030

 

 

 

 

1,282,937

 

 

 

 

28,558

 

 

 

 

 

 

 

 

1,312,525

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on sale of asset or disposal of

property and equipment

 

 

(20

)

 

 

 

(299

)

 

 

 

 

 

 

 

 

 

 

 

(319

)

 

 

(20

)

 

 

 

(299

)

 

 

 

 

 

 

 

 

 

 

 

(319

)

Proceeds from terminated sale

 

 

 

 

 

 

 

20,000

 

 

 

 

 

 

 

 

 

 

 

 

20,000

 

 

 

 

 

 

 

 

20,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,000

 

Transaction expenses

 

 

(70,865

)

 

 

 

(21,912

)

 

 

 

 

 

 

 

 

 

 

 

(92,777

)

 

 

(70,865

)

 

 

 

(21,912

)

 

 

 

 

 

 

 

 

 

 

 

(92,777

)

Equity in loss of unconsolidated

affiliate

 

 

 

 

 

 

 

(367

)

 

 

 

 

 

 

 

 

 

 

 

(367

)

 

 

 

 

 

 

 

(367

)

 

 

 

 

 

 

 

 

 

 

 

(367

)

Operating (loss) income

 

 

 

(71,915

)

 

 

 

165,747

 

 

 

 

1,037

 

 

 

 

 

 

 

 

94,869

 

 

 

 

(71,915

)

 

 

 

165,688

 

 

 

 

1,037

 

 

 

 

 

 

 

 

94,810

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(73,448

)

 

 

 

(25,221

)

 

 

 

(1,100

)

 

 

 

 

 

 

 

(99,769

)

 

 

(73,448

)

 

 

 

(25,221

)

 

 

 

(1,100

)

 

 

 

 

 

 

 

(99,769

)

Loss on early retirement of debt, net

 

 

(38,430

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(38,430

)

 

 

(38,430

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(38,430

)

Subsidiary income (loss)

 

 

 

205,811

 

 

 

 

 

 

 

 

 

 

 

 

(205,811

)

 

 

 

 

 

 

 

205,251

 

 

 

 

 

 

 

 

 

 

 

 

(205,251

)

 

 

 

 

(Loss) income before income

taxes

 

 

 

22,018

 

 

 

 

140,526

 

 

 

 

(63

)

 

 

 

(205,811

)

 

 

 

(43,330

)

Income (loss) before income taxes

 

 

 

21,458

 

 

 

 

140,467

 

 

 

 

(63

)

 

 

 

(205,251

)

 

 

 

(43,389

)

Income tax benefit (provision)

 

 

 

51,922

 

 

 

 

70,288

 

 

 

 

(4,940

)

 

 

 

 

 

 

 

117,270

 

 

 

 

51,922

 

 

 

 

69,787

 

 

 

 

(4,940

)

 

 

 

 

 

 

 

116,769

 

Net income (loss)

 

$

 

73,940

 

 

$

 

210,814

 

 

$

 

(5,003

)

 

$

 

(205,811

)

 

$

 

73,940

 

 

$

 

73,380

 

 

$

 

210,254

 

 

$

 

(5,003

)

 

$

 

(205,251

)

 

$

 

73,380

 

 


The consolidating condensed statements of income for the year ended December 31, 2016 is as follows:

Statements of Income:

 

 

Eldorado

Resorts, Inc.

(Parent Obligor)

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Consolidating

and Eliminating

Entries

 

 

Eldorado

Resorts, Inc.

Consolidated

 

 

Eldorado

Resorts, Inc.

(Parent Obligor)

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Consolidating

and Eliminating

Entries

 

 

Eldorado

Resorts, Inc.

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming and pari-mutuel

commissions

 

$

 

 

 

$

 

701,348

 

 

$

 

265

 

 

$

 

 

 

$

 

701,613

 

 

$

 

 

 

$

 

599,750

 

 

$

 

265

 

 

$

 

 

 

$

 

600,015

 

Non-gaming

 

 

 

 

 

 

 

281,493

 

 

 

 

90

 

 

 

 

 

 

 

 

281,583

 

 

 

 

 

 

 

 

300,360

 

 

 

 

90

 

 

 

 

 

 

 

 

300,450

 

Gross revenues

 

 

 

 

 

 

 

982,841

 

 

 

 

355

 

 

 

 

 

 

 

 

983,196

 

Less promotional allowances

 

 

 

 

 

 

 

(90,300

)

 

 

 

 

 

 

 

 

 

 

 

(90,300

)

Net revenues

 

 

 

 

 

 

 

892,541

 

 

 

 

355

 

 

 

 

 

 

 

 

892,896

 

 

 

 

 

 

 

 

900,110

 

 

 

 

355

 

 

 

 

 

 

 

 

900,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming and pari-mutuel

commissions

 

 

 

 

 

400,112

 

 

 

 

 

 

 

 

 

400,112

 

 

 

 

 

 

352,220

 

 

 

 

 

 

 

 

 

352,220

 

Non-gaming

 

 

 

 

 

 

 

139,545

 

 

 

 

 

 

 

 

 

 

 

 

139,545

 

 

 

 

 

 

 

 

194,586

 

 

 

 

 

 

 

 

 

 

 

 

194,586

 

Marketing and promotions

 

 

 

 

 

 

 

40,596

 

 

 

 

4

 

 

 

 

 

 

 

 

40,600

 

 

 

 

 

 

 

 

40,886

 

 

 

 

4

 

 

 

 

 

 

 

 

40,890

 

General and administrative

 

 

 

 

 

 

 

130,172

 

 

 

 

 

 

 

 

 

 

 

 

130,172

 

 

 

 

 

 

 

 

130,720

 

 

 

 

 

 

 

 

 

 

 

 

130,720

 

Corporate

 

 

 

19,560

 

 

 

 

320

 

 

 

 

 

 

 

 

 

 

 

 

19,880

 

 

 

 

19,560

 

 

 

 

320

 

 

 

 

 

 

 

 

 

 

 

 

19,880

 

Management fee

 

 

 

(19,841

)

 

 

 

19,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(19,841

)

 

 

 

19,841

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

454

 

 

 

 

62,995

 

 

 

 

 

 

 

 

 

 

 

 

63,449

 

 

 

 

454

 

 

 

 

62,995

 

 

 

 

 

 

 

 

 

 

 

 

63,449

 

Total operating expenses

 

 

 

173

 

 

 

 

793,581

 

 

 

 

4

 

 

 

 

 

 

 

 

793,758

 

 

 

 

173

 

 

 

 

801,568

 

 

 

 

4

 

 

 

 

 

 

 

 

801,745

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on sale of asset or disposal of

property and equipment

 

 

 

 

 

 

(836

)

 

 

 

 

 

 

 

 

 

 

 

(836

)

 

 

 

 

 

 

(836

)

 

 

 

 

 

 

 

 

 

 

 

(836

)

Transaction expenses

 

 

(9,184

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,184

)

 

 

(9,184

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,184

)

Operating (loss) income

 

 

 

(9,357

)

 

 

 

98,124

 

 

 

 

351

 

 

 

 

 

 

 

 

89,118

 

 

 

 

(9,357

)

 

 

 

97,706

 

 

 

 

351

 

 

 

 

 

 

 

 

88,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(24,562

)

 

 

 

(26,355

)

 

 

 

 

 

 

 

 

 

 

 

(50,917

)

 

 

(24,562

)

 

 

 

(26,355

)

 

 

 

 

 

 

 

 

 

 

 

(50,917

)

Loss on early retirement of debt, net

 

 

(155

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(155

)

 

 

(155

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(155

)

Subsidiary income (loss)

 

 

 

45,647

 

 

 

 

 

 

 

 

 

 

 

 

(45,647

)

 

 

 

 

 

 

 

45,372

 

 

 

 

 

 

 

 

 

 

 

 

(45,372

)

 

 

 

 

Income (loss) before income

taxes

 

 

 

11,573

 

 

 

 

71,769

 

 

 

 

351

 

 

 

 

(45,647

)

 

 

 

38,046

 

 

 

 

11,298

 

 

 

 

71,351

 

 

 

 

351

 

 

 

 

(45,372

)

 

 

 

37,628

 

Income tax benefit (provision)

 

 

 

13,229

 

 

 

 

(26,350

)

 

 

 

(123

)

 

 

 

 

 

 

 

(13,244

)

Income tax benefit

 

 

 

13,229

 

 

 

 

(26,207

)

 

 

 

(123

)

 

 

 

 

 

 

 

(13,101

)

Net income (loss)

 

$

 

24,802

 

 

$

 

45,419

 

 

$

 

228

 

 

$

 

(45,647

)

 

$

 

24,802

 

 

$

 

24,527

 

 

$

 

45,144

 

 

$

 

228

 

 

$

 

(45,372

)

 

$

 

24,527

 


The consolidating condensed statementsstatement of incomecash flows for the year ended December 31, 20152018 is as follows:

StatementsStatement of Income:Cash Flows

 

 

 

Eldorado

Resorts, Inc.

(Parent Obligor)

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Consolidating

and Eliminating

Entries

 

 

Eldorado

Resorts, Inc.

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming and pari-mutuel

   commissions

 

$

 

 

 

$

 

622,997

 

 

$

 

261

 

 

$

 

 

 

$

 

623,258

 

Non-gaming

 

 

 

 

 

 

 

161,283

 

 

 

 

 

 

 

 

 

 

 

 

161,283

 

Gross revenues

 

 

 

 

 

 

 

784,280

 

 

 

 

261

 

 

 

 

 

 

 

 

784,541

 

Less promotional allowances

 

 

 

 

 

 

 

(64,757

)

 

 

 

 

 

 

 

 

 

 

 

(64,757

)

Net revenues

 

 

 

 

 

 

 

719,523

 

 

 

 

261

 

 

 

 

 

 

 

 

719,784

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming and pari-mutuel

   commissions

 

 

 

 

 

 

 

367,545

 

 

 

 

 

 

 

 

 

 

 

 

367,545

 

Non-gaming

 

 

 

 

 

 

 

79,238

 

 

 

 

 

 

 

 

 

 

 

 

79,238

 

Marketing and promotions

 

 

 

 

 

 

 

31,220

 

 

 

 

7

 

 

 

 

 

 

 

 

31,227

 

General and administrative

 

 

 

 

 

 

 

96,870

 

 

 

 

 

 

 

 

 

 

 

 

96,870

 

Corporate

 

 

 

13,738

 

 

 

 

2,731

 

 

 

 

 

 

 

 

 

 

 

 

16,469

 

Management fee

 

 

 

(13,760

)

 

 

 

13,760

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

369

 

 

 

 

56,552

 

 

 

 

 

 

 

 

 

 

 

 

56,921

 

Total operating expenses

 

 

 

347

 

 

 

 

647,916

 

 

 

 

7

 

 

 

 

 

 

 

 

648,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on sale of asset or disposal of

   property and equipment

 

 

 

 

 

 

 

(6

)

 

 

 

 

 

 

 

 

 

 

 

(6

)

Transaction expenses

 

 

 

(2,368

)

 

 

 

(84

)

 

 

 

 

 

 

 

 

 

 

 

(2,452

)

Equity in loss of unconsolidated

   affiliate

 

 

 

 

 

 

 

3,460

 

 

 

 

 

 

 

 

 

 

 

 

3,460

 

Operating (loss) income

 

 

 

(2,715

)

 

 

 

74,977

 

 

 

 

254

 

 

 

 

 

 

 

 

72,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

(10,613

)

 

 

 

(50,945

)

 

 

 

 

 

 

 

 

 

 

 

(61,558

)

Loss on early retirement of debt, net

 

 

 

(1,855

)

 

 

 

(82

)

 

 

 

 

 

 

 

 

 

 

 

(1,937

)

Gain on valuation of unconsolidated

  affiliate

 

 

 

 

 

 

 

35,582

 

 

 

 

 

 

 

 

 

 

 

 

35,582

 

Subsidiary income (loss)

 

 

 

86,082

 

 

 

 

 

 

 

 

 

 

 

 

(86,082

)

 

 

 

 

Income (loss) before income

   taxes

 

 

 

70,899

 

 

 

 

59,532

 

 

 

 

254

 

 

 

 

(86,082

)

 

 

 

44,603

 

Income tax benefit

 

 

 

43,284

 

 

 

 

26,371

 

 

 

 

(75

)

 

 

 

 

 

 

 

69,580

 

Income (loss) from continuing

  operations

 

 

 

114,183

 

 

 

 

85,903

 

 

 

 

179

 

 

 

 

(86,082

)

 

 

 

114,183

 

Net income (loss)

 

$

 

114,183

 

 

$

 

85,903

 

 

$

 

179

 

 

$

 

(86,082

)

 

$

 

114,183

 

 

 

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

 

$

 

(65,836

)

 

$

 

387,576

 

 

$

 

1,540

 

 

$

 

 

 

$

 

323,280

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment, net

 

 

 

(8,467

)

 

 

 

(136,102

)

 

 

 

(2,846

)

 

 

 

 

 

 

 

(147,415

)

Purchase of restricted investments

 

 

 

 

 

 

 

 

 

 

 

(8,008

)

 

 

 

 

 

 

 

(8,008

)

Proceeds from sale of property and equipment

 

 

 

 

 

 

 

1,002

 

 

 

 

 

 

 

 

 

 

 

 

1,002

 

Cash (used in) provided by business

   combinations

 

 

 

(1,010,175

)

 

 

 

(103,052

)

 

 

 

 

 

 

 

 

 

 

 

(1,113,227

)

Investments in and advances to unconsolidated affiliate

 

 

 

 

 

 

 

(581

)

 

 

 

 

 

 

 

 

 

 

 

(581

)

Net cash used in investing activities

 

 

 

(1,018,642

)

 

 

 

(238,733

)

 

 

 

(10,854

)

 

 

 

 

 

 

 

(1,268,229

)

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of long-term debt

 

 

 

600,000

 

 

 

 

246,000

 

 

 

 

 

 

 

 

 

 

 

 

846,000

 

Borrowings under Revolving Credit Facility

 

 

 

315,358

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

315,358

 

Payments under Revolving Credit Facility

 

 

 

(70,358

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(70,358

)

Net proceeds from (payments to) related

  parties

 

 

 

285,026

 

 

 

 

(290,312

)

 

 

 

5,286

 

 

 

 

 

 

 

 

 

Debt issuance costs

 

 

 

(25,758

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(25,758

)

Taxes paid related to net share settlement

   of equity awards

 

 

 

(11,708

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,708

)

Proceeds from exercise of stock options

 

 

 

154

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

154

 

Purchase of treasury stock

 

 

 

(9,131

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,131

)

Payments on other long-term payables

 

 

 

(92

)

 

 

 

(278

)

 

 

 

(296

)

 

 

 

 

 

 

 

(666

)

Net cash provided by (used in)

   financing activities

 

 

 

1,083,491

 

 

 

 

(44,590

)

 

 

 

4,990

 

 

 

 

 

 

 

 

1,043,891

 

Increase in cash, cash equivalents and

   restricted cash

 

 

 

(987

)

 

 

 

104,253

 

 

 

 

(4,324

)

 

 

 

 

 

 

 

98,942

 

Cash, cash equivalents and restricted

   cash, beginning of period

 

 

 

13,831

 

 

 

 

118,419

 

 

 

 

15,499

 

 

 

 

 

 

 

 

147,749

 

Cash, cash equivalents and restricted

   cash, end of period

 

$

 

12,844

 

 

$

 

222,672

 

 

$

 

11,175

 

 

$

 

 

 

$

 

246,691

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF CASH,

   CASH EQUIVALENTS AND

   RESTRICTED CASH TO

   AMOUNTS REPORTED WITHIN

   THE CONDENSED CONSOLIDATED

   BALANCE SHEETS:

 

Cash and cash equivalents

 

$

 

12,127

 

 

$

 

208,697

 

 

 

 

9,928

 

 

$

 

 

 

$

 

230,752

 

Restricted cash

 

 

 

717

 

 

 

 

7,920

 

 

 

 

247

 

 

 

 

 

 

 

 

8,884

 

Restricted and escrow cash included in other

   noncurrent assets

 

 

 

 

 

 

 

6,055

 

 

 

 

1,000

 

 

 

 

 

 

 

 

7,055

 

Total cash, cash equivalents and restricted

   cash

 

$

 

12,844

 

 

$

 

222,672

 

 

$

 

11,175

 

 

$

 

 

 

$

 

246,691

 


The consolidating condensed statement of cash flows for the year ended December 31, 2017 is as follows:

Statement of Cash Flows

 

 

 

Eldorado

Resorts, Inc.

(Parent Obligor)

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Consolidating

and Eliminating

Entries

 

 

Eldorado

Resorts, Inc.

Consolidated

 

Net cash (used in) provided by

   operating activities

 

$

 

(44,767

)

 

$

 

170,553

 

 

$

 

4,455

 

 

$

 

 

 

$

 

130,241

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment, net

 

 

 

(11,073

)

 

 

 

(70,810

)

 

 

 

(1,639

)

 

 

 

 

 

 

 

(83,522

)

Reimbursement of capital expenditures

  from West Virginia regulatory authorities

 

 

 

 

 

 

 

361

 

 

 

 

 

 

 

 

 

 

 

 

361

 

Restricted cash

 

 

 

 

 

 

 

19,535

 

 

 

 

(21

)

 

 

 

 

 

 

 

19,514

 

Proceeds from sale of property and equipment

 

 

 

 

 

 

 

135

 

 

 

 

 

 

 

 

 

 

 

 

135

 

Net cash (used in) provided by business

   combinations

 

 

 

(1,385,978

)

 

 

 

37,103

 

 

 

 

5,216

 

 

 

 

 

 

 

 

(1,343,659

)

Investment in and loans to unconsolidated

   affiliate

 

 

 

 

 

 

 

(604

)

 

 

 

 

 

 

 

 

 

 

 

(604

)

Net cash (used in) provided by investing

  activities

 

 

 

(1,397,051

)

 

 

 

(14,280

)

 

 

 

3,556

 

 

 

 

 

 

 

 

(1,407,775

)

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of New Term Loan

 

 

 

1,450,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,450,000

 

Proceeds from issuance of 6% Senior Notes

 

 

 

875,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

875,000

 

Proceeds from issuance of New Revolving

   Credit Facility

 

 

 

166,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

166,953

 

Payments on Term Loan

 

 

 

(1,062

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,062

)

Payments on New Term Loan

 

 

 

(493,250

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(493,250

)

Payments under New Revolving Credit

  Facility

 

 

 

(166,953

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(166,953

)

Borrowings under Prior Revolving Credit

   Facility

 

 

 

41,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

41,000

 

Payments under Prior Revolving Credit

   Facility

 

 

 

(29,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(29,000

)

Retirement of Term Loan

 

 

 

(417,563

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(417,563

)

Retirement of Prior Revolving Credit Facility

 

 

 

(41,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(41,000

)

Debt premium proceeds

 

 

 

27,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27,500

 

Net proceeds from (payments to) related

  parties

 

 

 

102,618

 

 

 

 

(100,847

)

 

 

 

(1,771

)

 

 

 

 

 

 

 

 

Payment of other long-term obligation

 

 

 

(43

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(43

)

Payments on capital leases

 

 

 

 

 

 

 

(318

)

 

 

 

(172

)

 

 

 

 

 

 

 

(490

)

Debt issuance costs

 

 

 

(51,526

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(51,526

)

Taxes paid related to net share settlement

   of equity awards

 

 

 

(11,365

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,365

)

Proceeds from exercise of stock options

 

 

 

2,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,900

 

Net cash provided by (used in)

   financing activities

 

 

 

1,454,209

 

 

 

 

(101,165

)

 

 

 

(1,943

)

 

 

 

 

 

 

 

1,351,101

 

INCREASE IN CASH AND CASH

  EQUIVALENTS

 

 

 

12,391

 

 

 

 

55,108

 

 

 

 

6,068

 

 

 

 

 

 

 

 

73,567

 

CASH AND CASH EQUIVALENTS,

   BEGINNING OF YEAR

 

 

 

811

 

 

 

 

59,817

 

 

 

 

401

 

 

 

 

 

 

 

 

61,029

 

CASH AND CASH EQUIVALENTS,

   END OF YEAR

 

$

 

13,202

 

 

$

 

114,925

 

 

$

 

6,469

 

 

$

 

 

 

$

 

134,596

 

 

 

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

 

$

 

(44,737

)

 

$

 

170,553

 

 

$

 

4,070

 

 

$

 

 

 

$

 

129,886

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment, net

 

 

 

(11,073

)

 

 

 

(70,449

)

 

 

 

(1,639

)

 

 

 

 

 

 

 

(83,161

)

Proceeds from sale of property and equipment

 

 

 

 

 

 

 

135

 

 

 

 

 

 

 

 

 

 

 

 

135

 

Net cash (used in) provided by business

   combinations

 

 

 

(1,355,370

)

 

 

 

37,103

 

 

 

 

5,216

 

 

 

 

 

 

 

 

(1,313,051

)

Investments in and advances to

   unconsolidated affiliate

 

 

 

 

 

 

 

(604

)

 

 

 

 

 

 

 

 

 

 

 

(604

)

Net cash used in investing activities

 

 

 

(1,366,443

)

 

 

 

(33,815

)

 

 

 

3,577

 

 

 

 

 

 

 

 

(1,396,681

)

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of long-term debt

 

 

 

2,325,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,325,000

 

Borrowings under Revolving Credit

   Facility

 

 

 

207,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

207,953

 

Payments under long-term debt

 

 

 

(911,875

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(911,875

)

Payments under Revolving Credit Facility

 

 

 

(236,953

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(236,953

)

Net proceeds from (payments to) related

   parties

 

 

 

72,011

 

 

 

 

(79,634

)

 

 

 

7,623

 

 

 

 

 

 

 

 

 

Debt premium proceeds

 

 

 

27,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27,500

 

Payments on other long-term payables

 

 

 

(43

)

 

 

 

(318

)

 

 

 

(172

)

 

 

 

 

 

 

 

(533

)

Debt issuance costs

 

 

 

(51,526

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(51,526

)

Taxes paid related to net share settlement of

   equity awards

 

 

 

(11,365

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,365

)

Proceeds from exercise of stock options

 

 

 

2,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,900

 

Net cash provided by (used in)

   financing activities

 

 

 

1,423,602

 

 

 

 

(79,952

)

 

 

 

7,451

 

 

 

 

 

 

 

 

1,351,101

 

Increase in cash, cash equivalents and

   restricted cash

 

 

 

12,422

 

 

 

 

56,786

 

 

 

 

15,098

 

 

 

 

 

 

 

 

84,306

 

Cash, cash equivalents and restricted

   cash, beginning of period

 

 

 

1,409

 

 

 

 

61,633

 

 

 

 

401

 

 

 

 

 

 

 

 

63,443

 

Cash, cash equivalents and restricted

   cash, end of period

 

$

 

13,831

 

 

$

 

118,419

 

 

$

 

15,499

 

 

$

 

 

 

$

 

147,749

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF CASH,

   CASH EQUIVALENTS AND RESTRICTED

   CASH TO AMOUNTS REPORTED

   WITHIN THE CONDENSED

   CONSOLIDATED BALANCE SHEETS:

 

Cash and cash equivalents

 

$

 

13,202

 

 

$

 

114,925

 

 

$

 

6,469

 

 

$

 

 

 

$

 

134,596

 

Restricted cash

 

 

 

629

 

 

 

 

2,495

 

 

 

 

143

 

 

 

 

 

 

 

 

3,267

 

Restricted cash included in other noncurrent

   assets

 

 

 

 

 

 

 

999

 

 

 

 

8,887

 

 

 

 

 

 

 

 

9,886

 

Total cash, cash equivalents and restricted

   cash

 

$

 

13,831

 

 

$

 

118,419

 

 

$

 

15,499

 

 

$

 

 

 

$

 

147,749

 

 


The consolidating condensed statement of cash flows for the year ended December 31, 2016 is as follows:

 

Statement of Cash Flows

 

 

 

Eldorado

Resorts, Inc.

(Parent Obligor)

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Consolidating

and Eliminating

Entries

 

 

Eldorado

Resorts, Inc.

Consolidated

 

Net cash (used in) provided by

   operating activities

 

$

 

(16,919

)

 

$

 

114,388

 

 

$

 

101

 

 

$

 

 

 

$

 

97,570

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment, net

 

 

 

133

 

 

 

 

(47,512

)

 

 

 

(1

)

 

 

 

 

 

 

 

(47,380

)

Reimbursement of capital expenditures

   from West Virginia regulatory authorities

 

 

 

 

 

 

 

4,207

 

 

 

 

 

 

 

 

 

 

 

 

4,207

 

Proceeds from sale of property and

   equipment

 

 

 

 

 

 

 

1,560

 

 

 

 

 

 

 

 

 

 

 

 

1,560

 

(Increase) Decrease in other assets, net

 

 

 

(16

)

 

 

 

675

 

 

 

 

 

 

 

 

 

 

 

 

659

 

Net cash used in business combinations

 

 

 

 

 

 

 

(194

)

 

 

 

 

 

 

 

 

 

 

 

(194

)

Net cash provided by (used in)

   investing activities

 

 

 

117

 

 

 

 

(41,264

)

 

 

 

(1

)

 

 

 

 

 

 

 

(41,148

)

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from long-term debt borrowings

 

 

 

(4,250

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,250

)

Borrowings under Prior Revolving Credit

   Facility

 

 

 

73,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

73,000

 

Payments under Prior Revolving Credit

   Facility

 

 

 

(137,500

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(137,500

)

Principal payments on capital leases

 

 

 

 

 

 

 

(274

)

 

 

 

 

 

 

 

 

 

 

 

(274

)

Debt issuance costs

 

 

 

(4,288

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,288

)

Net proceeds from (payments to)

   related parties

 

 

 

90,353

 

 

 

 

(90,486

)

 

 

 

133

 

 

 

 

 

 

 

 

 

Taxes paid related to net share settlement

   of equity awards

 

 

 

(744

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(744

)

Proceeds from exercise of stock options

 

 

 

385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

385

 

Net cash provided by (used in)

   financing activities

 

 

 

16,956

 

 

 

 

(90,760

)

 

 

 

133

 

 

 

 

 

 

 

 

(73,671

)

INCREASE (DECREASE) IN CASH

   AND CASH EQUIVALENTS

 

 

 

154

 

 

 

 

(17,636

)

 

 

 

233

 

 

 

 

 

 

 

 

(17,249

)

CASH AND CASH EQUIVALENTS,

   BEGINNING OF YEAR

 

 

 

657

 

 

 

 

77,453

 

 

 

 

168

 

 

 

 

 

 

 

 

78,278

 

CASH AND CASH EQUIVALENTS,

   END OF YEAR

 

$

 

811

 

 

$

 

59,817

 

 

$

 

401

 

 

$

 

 

 

$

 

61,029

 


The consolidating condensed statement of cash flows for the year ended December 31, 2015 is as follows:

Statement of Cash Flows

 

 

Eldorado

Resorts, Inc.

(Parent Obligor)

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Consolidating

and Eliminating

Entries

 

 

Eldorado

Resorts, Inc.

Consolidated

 

Net cash (used in) provided by

   operating activities

 

$

 

(2,951

)

 

$

 

59,494

 

 

$

 

172

 

 

$

 

 

 

$

 

56,715

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment, net

 

 

 

(2,922

)

 

 

 

(33,840

)

 

 

 

 

 

 

 

 

 

 

 

(36,762

)

Reimbursement of capital expenditures

   from West Virginia regulatory authorities

 

 

 

 

 

 

 

1,266

 

 

 

 

 

 

 

 

 

 

 

 

1,266

 

Investment in unconsolidated affiliate

 

 

 

 

 

 

 

(1,010

)

 

 

 

 

 

 

 

 

 

 

 

(1,010

)

Proceeds from sale of property and

   equipment

 

 

 

 

 

 

 

153

 

 

 

 

 

 

 

 

 

 

 

 

153

 

Decrease in restricted cash due to credit

   support deposit

 

 

 

 

 

 

 

2,500

 

 

 

 

 

 

 

 

 

 

 

 

2,500

 

(Increase) Decrease in other assets, net

 

 

 

(89

)

 

 

 

204

 

 

 

 

 

 

 

 

 

 

 

 

115

 

Net cash used in business

   combinations

 

 

 

(18,394

)

 

 

 

(106,622

)

 

 

 

 

 

 

 

 

 

 

 

(125,016

)

Net cash used in by

   investing activities

 

 

 

(21,405

)

 

 

 

(137,349

)

 

 

 

 

 

 

 

 

 

 

 

(158,754

)

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from long-term debt borrowings

 

 

 

800,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

800,000

 

Borrowings under Prior Revolving Credit

   Facility

 

 

 

131,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

131,000

 

Payments under Prior Revolving Credit

   Facility

 

 

 

(37,500

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(37,500

)

Principal payments under 7% Senior Notes

 

 

 

(2,125

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,125

)

Retirement of long-term debt

 

 

 

(728,664

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(728,664

)

Principal payments on capital leases

 

 

 

 

 

 

 

(88

)

 

 

 

 

 

 

 

 

 

 

 

(88

)

Debt issuance costs

 

 

 

(25,820

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(25,820

)

Call premium on early retirement of debt

 

 

 

(44,090

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(44,090

)

Net (payments to) proceeds from

   related parties

 

 

 

(67,788

)

 

 

 

68,511

 

 

 

 

(723

)

 

 

 

 

 

 

 

 

Net cash provided by (used in)

   financing activities

 

 

 

25,013

 

 

 

 

68,423

 

 

 

 

(723

)

 

 

 

 

 

 

 

92,713

 

INCREASE (DECREASE) IN CASH

   AND CASH EQUIVALENTS

 

 

 

657

 

 

 

 

(9,432

)

 

 

 

(551

)

 

 

 

 

 

 

 

(9,326

)

CASH AND CASH EQUIVALENTS,

   BEGINNING OF YEAR

 

 

 

 

 

 

 

86,885

 

 

 

 

719

 

 

 

 

 

 

 

 

87,604

 

CASH AND CASH EQUIVALENTS,

   END OF YEAR

 

$

 

657

 

 

$

 

77,453

 

 

$

 

168

 

 

$

 

 

 

$

 

78,278

 

 

 

Eldorado

Resorts, Inc.

(Parent Obligor)

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Consolidating

and Eliminating

Entries

 

 

Eldorado

Resorts, Inc.

Consolidated

 

Net cash (used in) provided by

   operating activities

 

$

 

(16,337

)

 

$

 

111,608

 

 

$

 

101

 

 

$

 

 

 

$

 

95,372

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment, net

 

 

 

133

 

 

 

 

(43,305

)

 

 

 

(1

)

 

 

 

 

 

 

 

(43,173

)

Proceeds from sale of property and

   equipment

 

 

 

 

 

 

 

1,560

 

 

 

 

 

 

 

 

 

 

 

 

1,560

 

Net cash used in business combinations

 

 

 

 

 

 

 

(194

)

 

 

 

 

 

 

 

 

 

 

 

(194

)

Net cash used in by investing activities

 

 

 

133

 

 

 

 

(41,939

)

 

 

 

(1

)

 

 

 

 

 

 

 

(41,807

)

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments under long-term debt

 

 

 

(4,250

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,250

)

Borrowings under Revolving Credit

   Facility

 

 

 

73,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

73,000

 

Payments under Revolving Credit Facility

 

 

 

(137,500

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(137,500

)

Principal payments on capital leases

 

 

 

(4,288

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,288

)

Net proceeds from (payments to)

   related parties

 

 

 

90,353

 

 

 

 

(90,486

)

 

 

 

133

 

 

 

 

 

 

 

 

 

Taxes paid related to net share settlement

   of equity awards

 

 

 

(744

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(744

)

Proceeds from exercise of stock options

 

 

 

385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

385

 

Payments on other long-term payables

 

 

 

 

 

 

 

(274

)

 

 

 

 

 

 

 

 

 

 

 

(274

)

Net cash provided by (used in)

   financing activities

 

 

 

16,956

 

 

 

 

(90,760

)

 

 

 

133

 

 

 

 

 

 

 

 

(73,671

)

Increase in cash, cash equivalents and

   restricted cash

 

 

 

752

 

 

 

 

(21,091

)

 

 

 

233

 

 

 

 

 

 

 

 

(20,106

)

Cash, cash equivalents and restricted

   cash, beginning of period

 

 

 

657

 

 

 

 

82,724

 

 

 

 

168

 

 

 

 

 

 

 

 

83,549

 

Cash, cash equivalents and restricted

   cash, end of period

 

$

 

1,409

 

 

$

 

61,633

 

 

$

 

401

 

 

$

 

 

 

$

 

63,443

 

 

 


Note 20.21. Quarterly Data (Unaudited)

The following table sets forth certain consolidated quarterly financial information for the years ended December 31, 2018, 2017 2016 and 2015.2016. The quarterly information only includes the operations of Elgin from the Elgin Acquisition date through December 31, 2018, operations of Tropicana from the Tropicana Acquisition date through December 31, 2018 and operations of Isle from the Isle Acquisition Date through December 31, 2017 and the operations of Silver Legacy and Circus Reno from the Reno Acquisition Date through December 31, 2017.2018.

 

 

Quarter Ended

 

 

Quarter Ended

 

 

March 31,

 

 

June 30,

 

 

September 30,

 

 

December 31,

 

 

March 31,

 

 

June 30,

 

 

September 30,

 

 

December 31,

 

 

(Dollars in thousands, except per share amounts)

 

 

(Dollars in thousands, except per share amounts)

 

2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

 

219,752

 

 

$

 

406,840

 

 

$

 

512,530

 

 

$

 

467,467

 

Less—promotional allowances

 

 

 

(18,827

)

 

 

 

(33,226

)

 

 

 

(41,785

)

 

 

 

(39,247

)

2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

 

 

200,925

 

 

 

 

373,614

 

 

 

 

470,745

 

 

 

 

428,220

 

 

 

440,192

 

 

 

 

456,802

 

 

 

 

487,253

 

 

 

 

671,760

 

Operating expenses

 

 

184,972

 

 

 

 

318,635

 

 

 

 

387,267

 

 

 

 

414,298

 

 

 

382,659

 

 

 

 

376,439

 

 

 

 

396,220

 

 

 

 

573,696

 

Operating income (loss)

 

 

14,149

 

 

 

 

(30,632

)

 

 

 

81,365

 

 

 

 

29,987

 

Operating income

 

 

54,194

 

 

 

 

77,414

 

 

 

 

91,769

 

 

 

 

86,726

 

Net income (loss)

 

$

 

1,021

 

 

$

 

(46,328

)

 

$

 

29,554

 

 

$

 

89,693

 

 

$

 

20,855

 

 

$

 

36,796

 

 

$

 

37,704

 

 

$

 

(120

)

Basic net income (loss) per common share

 

$

 

0.02

 

 

$

 

(0.69

)

 

$

 

0.38

 

 

$

 

1.17

 

 

$

 

0.27

 

 

$

 

0.48

 

 

$

 

0.49

 

 

$

 

0.00

 

Diluted net income (loss) per common share

 

$

 

0.02

 

 

$

 

(0.68

)

 

$

 

0.38

 

 

$

 

1.15

 

 

$

 

0.27

 

 

$

 

0.47

 

 

$

 

0.48

 

 

$

 

0.00

 

Weighted average shares outstanding—basic

 

 

 

47,120,751

 

 

 

67,453,095

 

 

 

76,902,070

 

 

 

76,961,015

 

 

 

 

77,353,730

 

 

 

77,458,584

 

 

 

77,522,664

 

 

 

77,503,732

 

Weighted average shares outstanding—diluted

 

 

 

48,081,281

 

 

 

68,469,191

 

 

 

77,959,689

 

 

 

77,998,742

 

Weighted average shares outstanding—diluted (1)

 

 

 

78,080,049

 

 

 

78,258,629

 

 

 

78,283,588

 

 

 

77,503,732

 

(1)

Excluded from “Weighted average shares outstanding-diluted” are 100,091 stock options and 905,420 RSUs for the three months ended December 31, 2018 as the inclusion of these shares would have an anti-dilutive effect.


 

 

 

Quarter Ended

 

 

 

March 31,

 

 

June 30,

 

 

September 30,

 

 

December 31,

 

 

 

(Dollars in thousands, except per share amounts)

 

2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

 

234,551

 

 

$

 

255,010

 

 

$

 

266,256

 

 

$

 

227,379

 

Less—promotional allowances

 

 

 

(20,985

)

 

 

 

(23,695

)

 

 

 

(24,691

)

 

 

 

(20,929

)

Net revenues

 

 

 

213,566

 

 

 

 

231,315

 

 

 

 

241,565

 

 

 

 

206,450

 

Operating expenses

 

 

 

194,854

 

 

 

 

200,768

 

 

 

 

208,731

 

 

 

 

189,405

 

Operating income

 

 

 

18,263

 

 

 

 

29,655

 

 

 

 

28,109

 

 

 

 

13,091

 

Net income

 

$

 

3,370

 

 

$

 

10,791

 

 

$

 

9,682

 

 

$

 

959

 

Basic net income per common share

 

$

 

0.07

 

 

$

 

0.23

 

 

$

 

0.21

 

 

$

 

0.02

 

Diluted net income per common share

 

$

 

0.07

 

 

$

 

0.23

 

 

$

 

0.20

 

 

$

 

0.02

 

Weighted average shares outstanding—basic

 

 

 

46,933,094

 

 

 

 

47,071,608

 

 

 

 

47,193,120

 

 

 

 

47,105,744

 

Weighted average shares outstanding—diluted

 

 

 

47,534,761

 

 

 

 

47,721,075

 

 

 

 

47,834,644

 

 

 

 

47,849,554

 

 

 

Quarter Ended

 

 

 

March 31,

 

 

June 30,

 

 

September 30,

 

 

December 31,

 

 

 

(Dollars in thousands, except per share amounts)

 

2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

 

 

202,393

 

 

$

 

375,626

 

 

$

 

472,878

 

 

$

 

429,901

 

Operating expenses

 

 

 

186,561

 

 

 

 

320,480

 

 

 

 

389,273

 

 

 

 

416,211

 

Operating income (loss)

 

 

 

14,028

 

 

 

 

(30,467

)

 

 

 

81,493

 

 

 

 

29,756

 

Net income (loss)

 

$

 

945

 

 

$

 

(46,190

)

 

$

 

29,687

 

 

$

 

88,938

 

Basic net income (loss) per common share

 

$

 

0.02

 

 

$

 

(0.68

)

 

$

 

0.39

 

 

$

 

1.16

 

Diluted net income (loss) per common share

 

$

 

0.02

 

 

$

 

(0.68

)

 

$

 

0.38

 

 

$

 

1.14

 

Weighted average shares outstanding—basic

 

 

 

47,120,751

 

 

 

 

67,453,095

 

 

 

 

76,902,070

 

 

 

 

76,961,015

 

Weighted average shares outstanding—diluted

 

 

 

48,081,281

 

 

 

 

67,453,095

 

 

 

 

77,959,689

 

 

 

 

77,998,742

 

 

 

 

Quarter Ended

 

 

 

March 31,

 

 

June 30,

 

 

September 30,

 

 

December 31,

 

 

 

(Dollars in thousands, except per share amounts)

 

2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

 

182,809

 

 

$

 

198,356

 

 

$

 

199,536

 

 

$

 

203,840

 

Less—promotional allowances

 

 

 

(15,358

)

 

 

 

(15,723

)

 

 

 

(15,996

)

 

 

 

(17,680

)

Net revenues

 

 

 

167,451

 

 

 

 

182,633

 

 

 

 

183,540

 

 

 

 

186,160

 

Operating expenses

 

 

 

154,766

 

 

 

 

160,430

 

 

 

 

161,610

 

 

 

 

171,464

 

Operating income

 

 

 

12,084

 

 

 

 

23,059

 

 

 

 

24,092

 

 

 

 

13,281

 

Net (loss) income

 

$

 

(6,164

)

 

$

 

4,795

 

 

$

 

5,399

 

 

$

 

110,153

 

Basic net (loss) income per common share

 

$

 

(0.13

)

 

$

 

0.10

 

 

$

 

0.12

 

 

$

 

2.36

 

Diluted net (loss) income per common share

 

$

 

(0.13

)

 

$

 

0.10

 

 

$

 

0.12

 

 

$

 

2.33

 

Weighted average shares outstanding—basic

 

 

 

46,494,638

 

 

 

 

46,516,614

 

 

 

 

46,516,614

 

 

 

 

46,670,735

 

Weighted average shares outstanding—diluted

 

 

 

46,494,638

 

 

 

 

46,657,618

 

 

 

 

46,763,589

 

 

 

 

47,227,127

 

(2)

Excluded from ““Weighted average shares outstanding-diluted” are 78,435 stock options and 937,661 RSUs for the three months ended June 30, 2017 as the inclusion of these shares would have an anti-dilutive effect

 

 

Quarter Ended

 

 

 

March 31,

 

 

June 30,

 

 

September 30,

 

 

December 31,

 

 

 

(Dollars in thousands, except per share amounts)

 

2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

 

 

215,583

 

 

$

 

233,493

 

 

$

 

243,049

 

 

$

 

208,340

 

Operating expenses

 

 

 

196,855

 

 

 

 

203,016

 

 

 

 

210,584

 

 

 

 

191,290

 

Operating income

 

 

 

18,281

 

 

 

 

29,585

 

 

 

 

27,739

 

 

 

 

13,095

 

Net income

 

$

 

3,379

 

 

$

 

10,737

 

 

$

 

9,450

 

 

$

 

961

 

Basic net income per common share

 

$

 

0.07

 

 

$

 

0.23

 

 

$

 

0.20

 

 

$

 

0.02

 

Diluted net income per common share

 

$

 

0.07

 

 

$

 

0.22

 

 

$

 

0.20

 

 

$

 

0.02

 

Weighted average shares outstanding—basic

 

 

 

46,933,094

 

 

 

 

47,071,608

 

 

 

 

47,193,120

 

 

 

 

47,105,744

 

Weighted average shares outstanding—diluted

 

 

 

47,534,761

 

 

 

 

47,721,075

 

 

 

 

47,834,644

 

 

 

 

47,849,554

 

 

 

 


ELDORADO RESORTS, INC.

SCHEDULE II—VALUATION AND QUALIFYING ACCOUNTS

 

Column A

 

Column B

Balance at

Beginning of Period

 

 

 

Column C

Isle of Capri Acquisition

 

 

Column D Additions(1)

 

 

Column E Deductions(2)

 

 

Column F

Balance at End

of Period

 

 

Column B

Balance at

Beginning

of Period

 

 

 

Column C

Acquisitions

 

 

Column D

Additions(1)

 

 

Column E

Deductions(2)

 

 

Column F

Balance at

End

of Period

 

Year ended December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for doubtful accounts

 

$

 

1,220

 

 

$

 

2,394

 

 

$

 

1,407

 

 

$

 

1,347

 

 

$

 

3,674

 

Year ended December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for doubtful accounts

 

$

 

1,221

 

 

$

 

461

 

 

$

 

531

 

 

$

 

993

 

 

$

 

1,220

 

 

$

 

1,221

 

 

$

 

461

 

 

$

 

531

 

 

$

 

993

 

 

$

 

1,220

 

Year ended December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for doubtful accounts

 

$

 

2,074

 

 

$

 

 

 

$

 

161

 

 

$

 

1,014

 

 

$

 

1,221

 

 

$

 

2,074

 

 

$

 

 

 

$

 

161

 

 

$

 

1,014

 

 

$

 

1,221

 

Year ended December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for doubtful accounts

 

$

 

2,589

 

 

$

 

 

 

$

 

(18

)

 

$

 

497

 

 

$

 

2,074

 

 

(1)

Amounts charged to costs and expenses, net of recoveries.

(2)

Uncollectible accounts written off, net of recoveries of $0.1 million and $0.7 million in 2018 and $0.9 million in 2017, and 2015, respectively. There were no recoveries in 2016.

 

116132