XML 114 R99.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidating Condensed Financial Information - Consolidating Condensed Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
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, 2016
Dec. 31, 2015
Dec. 31, 2014
Revenues:                              
Gaming and pari-mutuel commissions                           $ 623,258  
Non-gaming                           161,283  
Gross revenues $ 227,379 $ 266,256 $ 255,010 $ 234,551 $ 203,840 $ 199,536 $ 198,356 $ 182,809 $ 179,936 $ 90,528 $ 72,725 $ 67,083 $ 983,196 784,541 $ 410,272
Less-promotional allowances (20,929) (24,691) (23,695) (20,985) (17,680) (15,996) (15,723) (15,358) (15,841) (11,579) (10,976) (10,053) (90,300) (64,757) (48,449)
Net operating revenues 206,450 241,565 231,315 213,566 186,160 183,540 182,633 167,451 164,095 78,949 61,749 57,030 892,896 719,784 361,823
Operating expenses:                              
Gaming and pari-mutuel commissions                           367,545  
Non-gaming                           79,238  
Marketing and promotions                         40,600 31,227 21,982
General and administrative                           113,339  
Depreciation and amortization                         63,449 56,921 28,643
Total operating expenses 189,405 208,731 200,768 194,854 171,464 161,610 160,430 154,766 156,755 72,943 56,054 53,726 793,758 648,270 339,478
LOSS ON SALE OR DISPOSAL OF PROPERTY                         (836) (6) (84)
Acquisition charges                           (2,452)  
Equity in income of unconsolidated affiliate                           3,460 2,705
OPERATING INCOME 13,091 28,109 29,655 18,263 13,281 24,092 23,059 12,084 6,450 2,778 6,775 1,552 89,118 72,516 17,555
Interest expense, net                         (50,917) (61,558) (30,734)
Gain on valuation of unconsolidated affiliate                           35,582  
Loss on early retirement of debt, net                         (155) (1,937) (90)
NET INCOME (LOSS) BEFORE INCOME TAXES                         38,046 44,603 (12,554)
(PROVISION) BENEFIT FOR INCOME TAXES                         (13,244) 69,580 (1,768)
NET INCOME (LOSS) ATTRIBUTABLE TO ERI, INC. $ 959 $ 9,682 $ 10,791 $ 3,370 $ 110,153 $ 5,399 $ 4,795 $ (6,164) $ (10,834) $ (4,064) $ 2,909 $ (2,333) $ 24,802 114,183 $ (14,425)
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 INCOME                           (16,475)  
Interest expense, net                           (10,613)  
Loss on early retirement of debt, net                           (1,855)  
NET INCOME (LOSS) 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 INCOME                           13,760  
NET INCOME (LOSS) BEFORE INCOME TAXES                           13,760  
(PROVISION) BENEFIT FOR INCOME TAXES                           67,019  
NET INCOME (LOSS) ATTRIBUTABLE TO ERI, INC.                           80,779  
Guarantor Subsidiaries                              
Revenues:                              
Gaming and pari-mutuel commissions                           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 SALE OR DISPOSAL OF PROPERTY                           (6)  
Acquisition charges                           (84)  
Equity in income of unconsolidated affiliate                           3,460  
OPERATING INCOME                           72,602  
Interest expense, net                           (49,409)  
Gain on valuation of unconsolidated affiliate                           35,582  
Loss on early retirement of debt, net                           (82)  
NET INCOME (LOSS) BEFORE INCOME TAXES                           58,693  
(PROVISION) BENEFIT FOR INCOME TAXES                           2,561  
NET INCOME (LOSS) ATTRIBUTABLE TO ERI, INC.                           61,254  
Non-Guarantor Subsidiaries                              
Revenues:                              
Gaming and pari-mutuel commissions                           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 INCOME                           2,629  
Interest expense, net                           (1,536)  
NET INCOME (LOSS) BEFORE INCOME TAXES                           1,093  
NET INCOME (LOSS) ATTRIBUTABLE TO ERI, INC.                           $ 1,093