XML 59 R44.htm IDEA: XBRL DOCUMENT v3.6.0.2
Segment Information (Tables)
12 Months Ended
Dec. 31, 2016
Segment Reporting [Abstract]  
Schedule of Operating Data for Reportable Segments

The Company has aggregated its operating segments into three reportable segments: Eldorado Reno, Silver Legacy and Circus Reno as Nevada, Eldorado Shreveport as Louisiana, and Scioto Downs, Presque Isle and Mountaineer as Eastern.

 

 

 

For the year ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

 

 

(in thousands)

 

Revenues and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nevada:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues(a)

 

$

 

321,922

 

 

$

 

127,802

 

 

$

 

105,945

 

Expenses, excluding depreciation and corporate

 

 

 

(259,819

)

 

 

 

(107,723

)

 

 

 

(95,592

)

Loss on sale or disposal of property

 

 

 

(263

)

 

 

 

(3

)

 

 

 

 

Equity in income of unconsolidated affiliates

 

 

 

 

 

 

 

3,460

 

 

 

 

2,705

 

Acquisition charges

 

 

 

 

 

 

 

 

 

 

 

(6,298

)

Depreciation

 

 

 

(20,220

)

 

 

 

(9,547

)

 

 

 

(7,951

)

Operating income (loss)—Nevada

 

$

 

41,620

 

 

$

 

13,989

 

 

$

 

(1,191

)

Louisiana:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

$

 

131,496

 

 

$

 

136,342

 

 

$

 

133,960

 

Expenses, excluding depreciation, amortization(a)

 

 

 

(100,298

)

 

 

 

(107,316

)

 

 

 

(112,068

)

Gain (loss) on sale or disposal of property

 

 

 

41

 

 

 

 

18

 

 

 

 

(84

)

Depreciation and amortization

 

 

 

(7,861

)

 

 

 

(7,621

)

 

 

 

(8,403

)

Operating income—Louisiana

 

$

 

23,378

 

 

$

 

21,423

 

 

$

 

13,405

 

Eastern:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

$

 

439,478

 

 

$

 

455,640

 

 

$

 

124,168

 

Expenses, excluding depreciation, amortization and corporate

 

 

 

(350,312

)

 

 

 

(359,841

)

 

 

 

(100,808

)

(Loss) gain on sale or disposal of property

 

 

 

(669

)

 

 

 

33

 

 

 

 

 

Depreciation and amortization

 

 

 

(34,887

)

 

 

 

(39,341

)

 

 

 

(12,274

)

Operating income—Eastern

 

$

 

53,610

 

 

$

 

56,491

 

 

$

 

11,086

 

Corporate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate expenses

 

$

 

(19,880

)

 

$

 

(16,469

)

 

$

 

(4,617

)

Gain (loss) on sale or disposal of property

 

 

 

55

 

 

 

 

(54

)

 

 

 

 

Acquisition charges

 

 

 

(9,184

)

 

 

 

(2,452

)

 

 

 

(1,113

)

Depreciation and amortization

 

 

 

(481

)

 

 

 

(412

)

 

 

 

(15

)

Operating loss—Corporate

 

$

 

(29,490

)

 

$

 

(19,387

)

 

$

 

(5,745

)

Total Reportable Segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues (a)

 

$

 

892,896

 

 

$

 

719,784

 

 

$

 

364,073

 

Expenses, excluding depreciation, amortization (a)

 

 

 

(730,309

)

 

 

 

(591,349

)

 

 

 

(313,085

)

Loss on sale or disposal of property

 

 

 

(836

)

 

 

 

(6

)

 

 

 

(84

)

Equity in income of unconsolidated affiliates

 

 

 

 

 

 

 

3,460

 

 

 

 

2,705

 

Acquisition charges

 

 

 

(9,184

)

 

 

 

(2,452

)

 

 

 

(7,411

)

Depreciation and amortization

 

 

 

(63,449

)

 

 

 

(56,921

)

 

 

 

(28,643

)

Operating income – Total Reportable Segments

 

$

 

89,118

 

 

$

 

72,516

 

 

$

 

17,555

 

Reconciliations to Consolidated Net Income (Loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income — Total Reportable Segments

 

$

 

89,118

 

 

$

 

72,516

 

 

$

 

17,555

 

Unallocated income and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

(50,917

)

 

 

 

(61,558

)

 

 

 

(30,734

)

Gain on valuation of unconsolidated affiliate

 

 

 

 

 

 

 

35,582

 

 

 

 

 

Gain on termination of supplemental executive retirement

   plan assets of unconsolidated affiliate

 

 

 

 

 

 

 

 

 

 

 

715

 

Loss on early retirement of debt

 

 

 

(155

)

 

 

 

(1,937

)

 

 

 

(90

)

Non-controlling interest

 

 

 

 

 

 

 

 

 

 

 

(103

)

(Provision) benefit for income taxes

 

 

 

(13,244

)

 

 

 

69,580

 

 

 

 

(1,768

)

Net income (loss)

 

$

 

24,802

 

 

$

 

114,183

 

 

$

 

(14,425

)

 

(a)

Net revenues for Nevada and expenses for Louisiana are net of the elimination of $2.3 million of management and incentive fees received by Eldorado Reno and paid by Eldorado Shreveport for 2014. There were no such fees paid in 2015 and 2016.

Schedule of Capital Expenditures for Reportable Segments

 

 

For the Year Ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

 

 

(in thousands)

 

Capital Expenditures (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nevada

 

$

 

22,812

 

 

$

 

4,682

 

 

$

 

3,475

 

Louisiana

 

 

 

5,842

 

 

 

 

4,032

 

 

 

 

3,273

 

Eastern  (a)

 

 

 

18,491

 

 

 

 

26,556

 

 

 

 

3,816

 

Corporate

 

 

 

235

 

 

 

 

1,492

 

 

 

 

 

Total

 

$

 

47,380

 

 

$

 

36,762

 

 

$

 

10,564

 

 

(a)

Before reimbursements from the state of West Virginia for qualified capital expenditures of $4.2 million, $1.3 million and $0.8 million for the years ended December 31, 2016, 2015 and 2014, respectively. (see Note 6)

Schedule of Total Assets for Reportable Segments

 

 

As of December 31,

 

 

 

2016

 

 

2015

 

 

 

(in thousands)

 

Total Assets

 

 

 

 

 

 

 

 

 

 

Nevada

 

$

 

377,688

 

 

$

 

376,760

 

Louisiana

 

 

 

128,427

 

 

 

 

135,403

 

Eastern

 

 

 

850,904

 

 

 

 

883,344

 

Corporate

 

 

 

407,557

 

 

 

 

495,202

 

Eliminating entries (a)

 

 

 

(470,532

)

 

 

 

(565,701

)

Total

 

$

 

1,294,044

 

 

$

 

1,325,008

 

 

(a)

Reflects the following eliminations for the periods indicated.

 

Intercompany receivables/payables

 

$

 

302,047

 

 

$

 

394,804

 

Net investment in Silver Legacy/Circus Reno

 

 

 

88,314

 

 

 

 

88,314

 

Net investment in and advances to Silver Legacy

 

 

 

56,500

 

 

 

 

56,500

 

Accrued interest on the above intercompany loan

 

 

 

10,938

 

 

 

 

11,521

 

Net investment in and advances to Eldorado Shreveport

 

 

 

7,733

 

 

 

 

8,482

 

Net investment in and advances to MTR Gaming

 

 

 

5,000

 

 

 

 

5,000

 

Reclass deferred tax assets against deferred tax liabilities

 

 

 

 

 

 

 

1,080

 

 

 

$

 

470,532

 

 

$

 

565,701