XML 56 R46.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Guarantor Data - Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
REVENUE        
Casino $ 69,448 $ 75,505 $ 141,331 $ 150,602
Food and beverage 10,384 12,082 21,208 24,043
Lodging 6,031 7,190 12,429 14,222
Fuel and retail 13,390 15,676 25,530 28,252
Other 3,608 3,268 6,922 6,163
Total revenue 102,861 113,721 207,420 223,282
Promotional allowances (8,203) (12,210) (17,012) (24,793)
Net revenue 94,658 101,511 190,408 198,489
EXPENSE        
Casino 26,181 29,956 53,562 59,690
Food and beverage 10,378 11,800 21,170 23,627
Lodging 4,205 4,197 8,553 8,106
Fuel and retail 9,106 11,675 17,403 20,939
Other 1,956 1,838 3,463 3,368
General and administrative 18,850 19,601 37,563 38,318
Depreciation and amortization 7,312 7,205 14,696 14,368
Corporate 4,932 5,358 9,816 9,295
Write downs, reserves and recoveries (91) (204) (39) (69)
Total expense 82,829 91,426 166,187 177,642
Operating income 11,829 10,085 24,221 20,847
Other income (expense)        
Interest expense, net (7,656) (7,653) (15,321) (15,258)
Intercompany interest income 0 0 0 0
Intercompany interest expense 0 0 0 0
Income from equity investments in subsidiaries 0 0 0 0
Total other expense, net (7,656) (7,653) (15,321) (15,258)
Income before income tax 4,173 2,432 8,900 5,589
Benefit (provision) for income taxes (2,390) (1,635) (4,006) (5,032)
Net income (loss) 1,783 797 4,894 557
Eliminating Entries        
REVENUE        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Lodging 0 0 0 0
Fuel and retail 0 0 0 0
Other 0 0 0 0
Total revenue 0 0 0 0
Promotional allowances 0 0 0 0
Net revenue 0 0 0 0
EXPENSE        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Lodging 0 0 0 0
Fuel and retail 0 0 0 0
Other 0 0 0 0
General and administrative 0 0 0 0
Depreciation and amortization 0 0 0 0
Corporate 0 0 0 0
Write downs, reserves and recoveries 0 0 0 0
Total expense 0 0 0 0
Operating income 0 0 0 0
Other income (expense)        
Interest expense, net 0 0 0 0
Intercompany interest income (7,727) (7,693) (15,465) (15,341)
Intercompany interest expense 7,727 7,693 15,465 15,341
Income from equity investments in subsidiaries (5,929) (2,096) (12,205) (1,536)
Total other expense, net (5,929) (2,096) (12,205) (1,536)
Income before income tax (5,929) (2,096) (12,205) (1,536)
Benefit (provision) for income taxes 0 0 0 0
Net income (loss) (5,929) (2,096) (12,205) (1,536)
Affinity Gaming (Co-Issuer)        
REVENUE        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Lodging 0 0 0 0
Fuel and retail 0 0 0 0
Other 0 0 0 0
Total revenue 0 0 0 0
Promotional allowances 0 0 0 0
Net revenue 0 0 0 0
EXPENSE        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Lodging 0 0 0 0
Fuel and retail 0 0 0 0
Other 0 0 0 0
General and administrative 0 0 0 0
Depreciation and amortization 230 312 475 623
Corporate 4,932 5,358 9,816 9,295
Write downs, reserves and recoveries 0 (7) 24 (7)
Total expense 5,162 5,663 10,315 9,911
Operating income (5,162) (5,663) (10,315) (9,911)
Other income (expense)        
Interest expense, net (7,656) (7,653) (15,321) (15,258)
Intercompany interest income 7,727 7,693 15,465 15,341
Intercompany interest expense 0 0 0 0
Income from equity investments in subsidiaries 5,929 2,096 12,205 1,536
Total other expense, net 6,000 2,136 12,349 1,619
Income before income tax 838 (3,527) 2,034 (8,292)
Benefit (provision) for income taxes 945 4,324 2,860 8,849
Net income (loss) 1,783 797 4,894 557
AG Finance (Co-Issuer)        
REVENUE        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Lodging 0 0 0 0
Fuel and retail 0 0 0 0
Other 0 0 0 0
Total revenue 0 0 0 0
Promotional allowances 0 0 0 0
Net revenue 0 0 0 0
EXPENSE        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Lodging 0 0 0 0
Fuel and retail 0 0 0 0
Other 0 0 0 0
General and administrative 0 0 0 0
Depreciation and amortization 0 0 0 0
Corporate 0 0 0 0
Write downs, reserves and recoveries 0 0 0 0
Total expense 0 0 0 0
Operating income 0 0 0 0
Other income (expense)        
Interest expense, net 0 0 0 0
Intercompany interest income 0 0 0 0
Intercompany interest expense 0 0 0 0
Income from equity investments in subsidiaries 0 0 0 0
Total other expense, net 0 0 0 0
Income before income tax 0 0 0 0
Benefit (provision) for income taxes 0 0 0 0
Net income (loss) 0 0 0 0
Guarantor Subsidiaries        
REVENUE        
Casino 69,448 75,505 141,331 150,602
Food and beverage 10,384 12,082 21,208 24,043
Lodging 6,031 7,190 12,429 14,222
Fuel and retail 13,390 15,676 25,530 28,252
Other 3,608 3,268 6,922 6,163
Total revenue 102,861 113,721 207,420 223,282
Promotional allowances (8,203) (12,210) (17,012) (24,793)
Net revenue 94,658 101,511 190,408 198,489
EXPENSE        
Casino 26,181 29,956 53,562 59,690
Food and beverage 10,378 11,800 21,170 23,627
Lodging 4,205 4,197 8,553 8,106
Fuel and retail 9,106 11,675 17,403 20,939
Other 1,956 1,838 3,463 3,368
General and administrative 18,850 19,601 37,563 38,318
Depreciation and amortization 7,082 6,893 14,221 13,745
Corporate 0 0 0 0
Write downs, reserves and recoveries (91) (197) (63) (62)
Total expense 77,667 85,763 155,872 167,731
Operating income 16,991 15,748 34,536 30,758
Other income (expense)        
Interest expense, net 0 0 0 0
Intercompany interest income 0 0 0 0
Intercompany interest expense (7,727) (7,693) (15,465) (15,341)
Income from equity investments in subsidiaries 0 0 0 0
Total other expense, net (7,727) (7,693) (15,465) (15,341)
Income before income tax 9,264 8,055 19,071 15,417
Benefit (provision) for income taxes (3,335) (5,959) (6,866) (13,881)
Net income (loss) $ 5,929 $ 2,096 $ 12,205 $ 1,536