XML 86 R69.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Financial Information Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Revenues:                              
Gross revenues                         $ 784,541 $ 410,272 $ 290,253
Less promotional allowances $ (17,680) $ (15,996) $ (15,723) $ (15,358) $ (15,841) $ (11,579) $ (10,976) $ (10,053) $ (10,284) $ (11,319) $ (11,036) $ (10,428) (64,757) (48,449) (43,067)
Net operating revenues 203,840 199,536 198,356 182,809 179,936 90,528 72,725 67,083 65,832 74,950 76,864 72,607 719,784 361,823 247,186
Operating expenses:                              
Marketing and promotions                         31,227 21,982 17,740
General and administrative                         96,870 58,738 43,713
Depreciation and amortization                         56,921 28,643 17,031
Total operating expenses 171,464 161,610 160,430 154,766 156,755 72,943 56,054 53,726 54,528 57,283 57,301 55,448 648,270 339,478 224,560
Loss on disposal of assets                         6 84 226
Acquisition charges                         (2,452) (7,411) (3,173)
Equity in income of unconsolidated affiliates                         3,460 2,705 3,355
Operating (loss) income $ 13,281 $ 24,092 $ 23,059 $ 12,084 $ 6,450 $ 2,778 $ 6,775 $ 1,552 $ 1,035 $ 7,092 $ 10,500 $ 6,025 72,516 17,555 22,582
Interest expense, net                         61,558 30,734 15,665
Gain on valuation of unconsolidated affiliate                         (35,582)    
Loss on early retirement of debt                         (1,937) (90)  
Net (loss) income before income taxes                         44,603 (12,554) 18,897
Provision for income taxes                         69,580 (1,768) 0
NET INCOME (LOSS) ATTRIBUTABLE TO ERI, INC.                         114,183 $ (14,425) $ 18,897
Eldorado Resorts, Inc. (Parent Obligor)                              
Operating expenses:                              
General and administrative                         13,738    
Depreciation and amortization                         369    
Total operating expenses                         14,107    
Acquisition charges                         (2,368)    
Operating (loss) income                         (16,475)    
Interest expense, net                         10,613    
Loss on early retirement of debt                         (1,855)    
Net (loss) income before income taxes                         (28,943)    
NET INCOME (LOSS) ATTRIBUTABLE TO ERI, INC.                         (28,943)    
Consolidating and Eliminating Entries                              
Operating expenses:                              
General and administrative                         (13,760)    
Total operating expenses                         (13,760)    
Operating (loss) income                         13,760    
Net (loss) income before income taxes                         13,760    
Provision for income taxes                         67,019    
NET INCOME (LOSS) ATTRIBUTABLE TO ERI, INC.                         80,779    
Eldorado Resorts, Inc. Consolidated                              
Revenues:                              
Gaming and pari-mutuel comissions                         623,258    
Non-gaming                         161,283    
Gross revenues                         784,541    
Less promotional allowances                         (64,757)    
Net operating revenues                         719,784    
Operating expenses:                              
Gaming and pari-mutuel commissions                         367,545    
Non-gaming                         79,238    
Marketing and promotions                         31,227    
General and administrative                         113,339    
Depreciation and amortization                         56,921    
Total operating expenses                         648,270    
Loss on disposal of assets                         6    
Acquisition charges                         (2,452)    
Equity in income of unconsolidated affiliates                         3,460    
Operating (loss) income                         72,516    
Interest expense, net                         61,558    
Gain on valuation of unconsolidated affiliate                         (35,582)    
Loss on early retirement of debt                         (1,937)    
Net (loss) income before income taxes                         44,603    
Provision for income taxes                         69,580    
NET INCOME (LOSS) ATTRIBUTABLE TO ERI, INC.                         114,183    
Guarantor Subsidiaries                              
Revenues:                              
Gaming and pari-mutuel comissions                         612,229    
Non-gaming                         147,894    
Gross revenues                         760,123    
Less promotional allowances                         (62,113)    
Net operating revenues                         698,010    
Operating expenses:                              
Gaming and pari-mutuel commissions                         362,011    
Non-gaming                         71,966    
Marketing and promotions                         30,100    
General and administrative                         109,808    
Depreciation and amortization                         54,893    
Total operating expenses                         628,778    
Loss on disposal of assets                         6    
Acquisition charges                         (84)    
Equity in income of unconsolidated affiliates                         3,460    
Operating (loss) income                         72,602    
Interest expense, net                         49,409    
Gain on valuation of unconsolidated affiliate                         (35,582)    
Loss on early retirement of debt                         (82)    
Net (loss) income before income taxes                         58,693    
Provision for income taxes                         2,561    
NET INCOME (LOSS) ATTRIBUTABLE TO ERI, INC.                         61,254    
Non-Guarantor Subsidiaries                              
Revenues:                              
Gaming and pari-mutuel comissions                         11,029    
Non-gaming                         13,389    
Gross revenues                         24,418    
Less promotional allowances                         (2,644)    
Net operating revenues                         21,774    
Operating expenses:                              
Gaming and pari-mutuel commissions                         5,534    
Non-gaming                         7,272    
Marketing and promotions                         1,127    
General and administrative                         3,553    
Depreciation and amortization                         1,659    
Total operating expenses                         19,145    
Operating (loss) income                         2,629    
Interest expense, net                         1,536    
Net (loss) income before income taxes                         1,093    
NET INCOME (LOSS) ATTRIBUTABLE TO ERI, INC.                         $ 1,093