XML 67 R50.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisition and Purchase Accounting (Details)
$ in Thousands
12 Months Ended
Nov. 24, 2015
Jul. 28, 1995
USD ($)
Dec. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Sep. 19, 2014
USD ($)
Purchase Consideration Calculation Abstract          
Cash consideration paid by ERI for MGM’s 50% equity interest and MGM’s member note     $ 72,500    
Fair value of ERI’s preexisting 50% equity interest     56,500    
Assumption of Silver Legacy’s long term debt(1)     87,854    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Working Capital     8,040    
Purchase consideration     224,894    
Estimated fair values of the assets acquired and liabilities assumed          
Current and other assets     23,740    
Property and equipment     184,345    
Goodwill     66,826 $ 66,826  
Intangible assets     6,000    
Other noncurrent assets     10,809    
Long-term debt     87,854    
Net assets acquired     224,894    
MTR Gaming          
Purchase Consideration Calculation Abstract          
Assumption of Silver Legacy’s long term debt(1)         $ 624,877
Purchase consideration     103,000    
Estimated fair values of the assets acquired and liabilities assumed          
Current and other assets         75,031
Property and equipment         289,211
Goodwill         66,826
Intangible assets         473,000
Other noncurrent assets         20,381
Total assets         924,449
Current liabilities         46,446
Long-term debt         624,877
Deferred income taxes         143,104
Other noncurrent liabilities         7,011
Total liabilities assumed         821,438
Net assets acquired         103,011
Silver Legacy Joint Venture          
Purchase Consideration Calculation Abstract          
Cash consideration paid by ERI for MGM’s 50% equity interest and MGM’s member note     56,500    
Fair value of ERI’s preexisting 50% equity interest     56,500    
Assumption of Silver Legacy’s long term debt(1)     87,854    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Working Capital     6,124    
Purchase consideration   $ 3,600 206,978    
Estimated fair values of the assets acquired and liabilities assumed          
Current and other assets     21,625    
Property and equipment     169,544    
Intangible assets     5,000    
Other noncurrent assets     10,809    
Long-term debt     87,854    
Net assets acquired     206,978    
Silver Legacy Joint Venture | Member notes          
Purchase Consideration Calculation Abstract          
Assumption of Silver Legacy’s long term debt(1)     $ 11,500    
Percentage of debt assumed     50.00    
Estimated fair values of the assets acquired and liabilities assumed          
Long-term debt     $ 11,500    
Silver Legacy Joint Venture | Short-term Debt          
Purchase Consideration Calculation Abstract          
Assumption of Silver Legacy’s long term debt(1)     5,000    
Estimated fair values of the assets acquired and liabilities assumed          
Long-term debt     5,000    
Silver Legacy Joint Venture | Long-term Debt          
Purchase Consideration Calculation Abstract          
Assumption of Silver Legacy’s long term debt(1)     75,500    
Estimated fair values of the assets acquired and liabilities assumed          
Long-term debt     75,500    
Circus Reno          
Purchase Consideration Calculation Abstract          
Cash consideration paid by ERI for MGM’s 50% equity interest and MGM’s member note     16,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Working Capital     1,916    
Purchase consideration     17,916    
Estimated fair values of the assets acquired and liabilities assumed          
Current and other assets     2,115    
Property and equipment     14,801    
Intangible assets     1,000    
Net assets acquired     $ 17,916    
MTR Gaming          
Purchase Consideration Calculation Abstract          
Purchase consideration       $ 98,011  
MTR Gaming | 11.55 Senior Secured Second Lien Notes          
Estimated fair values of the assets acquired and liabilities assumed          
Long-term debt, gross         $ 570,700
Galleon | Silver Legacy Joint Venture          
Acquisition and purchase accounting          
Ownership interest held by former members of subsidiary (as a percent) 50.00%