XML 74 R57.htm IDEA: XBRL DOCUMENT v3.3.1.900
Long-Term Debt (Details)
$ in Thousands
12 Months Ended
Jul. 23, 2015
USD ($)
Dec. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Dec. 31, 2013
USD ($)
Sep. 19, 2014
USD ($)
Long-term debt          
Capital leases   $ 817 $ 35    
Less: Current portion   (4,524) (32)    
Less-Current portion   (4,524) (32)    
Long-term debt, noncurrent   861,713 775,059    
Interest Expense   61,558 30,734 $ 15,665  
Scheduled maturities of long-term debt in 2020   93,500      
Scheduled maturities of long-term debt in 2022   395,300      
Scheduled maturities of long-term debt in 2023   375,000      
Debt issuance costs and discount   25,800      
Amortization of debt issuance costs and discount   $ 1,500      
From the closing date through December 31, 2015          
Long-term debt          
Debt Instrument Covenant Leverage Ratio   6.75      
From January 1, 2016 to December 31, 2017          
Long-term debt          
Debt Instrument Covenant Leverage Ratio   6.00      
From January 1, 2018 and thereafter          
Long-term debt          
Debt Instrument Covenant Leverage Ratio   5.00      
Senior Notes          
Long-term debt          
Long-term debt, gross   $ 375,000      
Less: Unamortized debt issuance costs   (8,957)      
Long-term Debt.   366,043      
Interest rate (as a percent) 7.00%        
Gain (loss) on retirement of debt   1,900      
Proceeds from Debt, Net $ 50,000        
New Term Loan          
Long-term debt          
Long-term debt, gross $ 425,000 422,875      
Less: Unamortized discount and debt issuance costs   (14,465)      
Long-term Debt.   $ 408,410      
Interest rate (as a percent)   4.25%      
Debt Instrument, Term 7 years        
New Revolving Credit Facility          
Long-term debt          
Long-term debt, gross $ 150,000 $ 93,500      
Less: Unamortized debt issuance costs   (2,533)      
Long-term Debt.   $ 90,967      
Interest rate (as a percent)   3.70%      
Debt Instrument, Term 5 years        
Debt Instrument, Unused Borrowing Capacity, Amount   $ 56,500      
Resorts Senior Secured Notes          
Long-term debt          
Long-term debt, gross     168,000    
Less: Unamortized discount and debt issuance costs     (3,771)    
Long-term Debt.     164,229    
Amortization expense of deferred financing costs   $ 500 900    
MTR Second Lien Notes          
Long-term debt          
Long-term debt, gross     560,664    
Add: Unamortized premium     50,163    
Long-term Debt.     610,827    
Year beginning August 1, 2018 | Senior Notes          
Long-term debt          
Redemption price (as a percent)   105.25%      
Year beginning August 1, 2019 | Senior Notes          
Long-term debt          
Redemption price (as a percent)   103.50%      
Year beginning August 1, 2020 | Senior Notes          
Long-term debt          
Redemption price (as a percent)   101.75%      
Year beginning August 1, 2021 and thereafter | Senior Notes          
Long-term debt          
Redemption price (as a percent)   100.00%      
Resorts | Prior to June 15, 2015 | 8.625% Resorts Senior Secured Notes          
Long-term debt          
Redemption price (as a percent)   100.00%      
MTR Gaming | 11.55 Senior Secured Second Lien Notes          
Long-term debt          
Long-term debt, gross         $ 570,700
Silver Legacy Joint Venture          
Long-term debt          
Gain (loss) on retirement of debt       $ 11,980  
New Credit Facility | Resorts | New Term Loan          
Long-term debt          
Long-term debt, gross   $ 861,713 $ 775,059