XML 15 R33.htm IDEA: XBRL DOCUMENT v3.3.0.814
MTR Gaming Merger and Purchase Accounting (Details) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 19, 2014
Sep. 30, 2014
Sep. 30, 2014
Dec. 31, 2014
Sep. 30, 2015
Consideration Transferred          
Escrow shares returned to authorized and unissued (in shares)       25,290  
Amounts paid for cash election     $ 30,000,000    
Estimated fair values of the assets acquired and liabilities assumed          
Goodwill       $ 66,826,000 $ 66,826,000
Pro Forma Information          
Net revenues   $ 191,098,000 549,605,000    
Net income   $ (1,889,000) $ 1,950,000    
Basic (in dollars per share)   $ (0.04) $ 0.04    
Diluted (in dollars per share)   $ (0.04) $ 0.04    
Basic (in shares)   46,411,632 46,411,632    
Diluted (in shares)   46,493,926 46,493,926    
MTR Gaming          
Acquisition and purchase accounting          
Total consideration paid $ 103,011,000        
Outstanding Share Calculation          
Number of shares outstanding on the Merger Date 28,386,084        
Total shares outstanding-before share repurchase 52,171,465        
Number of shares acquired at $6.05 per share based on $35.0 million cash election (5,785,123)        
Share price (in dollars per share) $ 6.05        
Amount of cash election $ 35,000,000        
Total ERI shares outstanding at Merger Date 46,386,342        
Consideration Transferred          
MTR Gaming shares acquired at $6.05 per share based on $35.0 million cash election $ (5,785,123)        
Fair value of shares 102,334,000        
Fair value of stock options $ 677,000        
Number of ERI's shares to be received for each outstanding share or vested RSUs of the acquiree's 1        
Estimated fair values of the assets acquired and liabilities assumed          
Current and other assets $ 75,031,000        
Property and equipment 289,211,000        
Goodwill 66,826,000        
Intangible assets 473,000,000        
Other noncurrent assets 20,381,000        
Total assets 924,449,000        
Current liabilities 46,446,000        
Long-term debt 624,877,000        
Deferred income taxes 143,104,000        
Other noncurrent liabilities 7,011,000        
Total liabilities assumed 821,438,000        
Net assets acquired $ 103,011,000        
MTR Gaming | Members of Resorts          
Outstanding Share Calculation          
Shares issued (in shares) 23,286,202        
Resorts          
Outstanding Share Calculation          
Ownership interest in combined entity (as a percent) 50.20%        
Consideration Transferred          
Amounts paid for cash election $ 5,000,000        
MTR Gaming          
Outstanding Share Calculation          
Ownership interest in combined entity (as a percent) 49.80%        
Consideration Transferred          
Number of MTR Gaming shares outstanding at the Merger Date $ 28,386,084        
Total net MTR Gaming shares $ 23,100,140        
FMV of Common stock (in dollars per share) $ 4.43        
Amounts paid for cash election $ 30,000,000        
MTR Gaming | Senior Secured Second Lien Notes          
Estimated fair values of the assets acquired and liabilities assumed          
Long-term debt, gross $ 570,700,000     $ 560,664,000  
MTR Gaming | Restricted stock units (RSUs)          
Outstanding Share Calculation          
RSUs that vested upon closing of the Merger (in shares) 499,179        
Consideration Transferred          
MTR Gaming RSUs that vested upon closing of the Merger $ 499,179