XML 77 R65.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidating Condensed Financial Information - Consolidating Condensed Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Revenues:        
Gaming and pari-mutuel commissions     $ 835,778 $ 539,245
Non-gaming     252,976 216,572
Gross revenues $ 483,036 $ 266,256 1,088,754 755,817
Less-promotional allowances (38,162) (24,691) (87,776) (69,371)
Net operating revenues 444,874 241,565 1,000,978 686,446
Operating expenses:        
Gaming and pari-mutuel commissions     438,336 307,669
Non-gaming     110,167 104,611
Marketing and promotions 24,634 11,323 54,845 30,664
General and administrative 68,585 34,094 155,778 98,129
Corporate 7,718 4,426 21,734 15,684
Depreciation and amortization 29,122 15,810 69,635 47,597
Total operating expenses 363,837 208,731 850,495 604,354
Loss on sale of asset or disposal of property 4 25 (51) (740)
Acquisition charges     (89,172) (5,326)
EQUITY IN LOSS OF UNCONSOLIDATED AFFILIATE (23)   (305)  
OPERATING (LOSS) INCOME 78,924 28,109 60,955 76,026
Interest expense, net     (69,380) (38,375)
Loss on early retirement of debt, net (10,030)   (37,347) (155)
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 39,711 15,520 (45,772) 37,496
Income tax benefit (provision) (11,595) (5,838) 27,625 (13,654)
INCOME (LOSS) FROM CONTINUING OPERATIONS 28,116 9,682 (18,147) 23,842
Income from discontinued operations, net of income taxes 1,438   2,393  
NET INCOME (LOSS) $ 29,554 $ 9,682 (15,754) 23,842
Reportable Legal Entities | Eldorado Resorts, Inc. (Parent Obligor)        
Operating expenses:        
Corporate     21,413 15,414
Management fee     (20,064) (15,496)
Depreciation and amortization     635 330
Total operating expenses     1,984 248
Loss on sale of asset or disposal of property     (21)  
Acquisition charges     (69,628) (5,326)
OPERATING (LOSS) INCOME     (71,633) (5,574)
Interest expense, net     (49,576) (18,607)
Loss on early retirement of debt, net     (37,347) (155)
Subsidiary income (loss)     77,197 61,814
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES     (81,359) 37,478
Income tax benefit (provision)     64,455 (13,636)
INCOME (LOSS) FROM CONTINUING OPERATIONS     (16,904)  
Income from discontinued operations, net of income taxes     1,150  
NET INCOME (LOSS)     (15,754) 23,842
Reportable Legal Entities | Guarantor Subsidiaries        
Revenues:        
Gaming and pari-mutuel commissions     820,452 539,010
Non-gaming     248,034 216,473
Gross revenues     1,068,486 755,483
Less-promotional allowances     (86,858) (69,371)
Net operating revenues     981,628 686,112
Operating expenses:        
Gaming and pari-mutuel commissions     427,680 307,669
Non-gaming     109,518 104,611
Marketing and promotions     53,401 30,661
General and administrative     152,717 98,129
Corporate     (1,791) 270
Management fee     19,564 15,496
Depreciation and amortization     68,767 47,267
Total operating expenses     829,856 604,103
Loss on sale of asset or disposal of property     (30) (740)
Acquisition charges     (19,544)  
EQUITY IN LOSS OF UNCONSOLIDATED AFFILIATE     (305)  
OPERATING (LOSS) INCOME     131,893 81,269
Interest expense, net     (19,110) (19,768)
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES     112,783 61,501
Income tax benefit (provision)     (36,896) (18)
INCOME (LOSS) FROM CONTINUING OPERATIONS     75,887  
Income from discontinued operations, net of income taxes     1,243  
NET INCOME (LOSS)     77,130 61,483
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Revenues:        
Gaming and pari-mutuel commissions     15,326 235
Non-gaming     4,942 99
Gross revenues     20,268 334
Less-promotional allowances     (918)  
Net operating revenues     19,350 334
Operating expenses:        
Gaming and pari-mutuel commissions     10,656  
Non-gaming     649  
Marketing and promotions     1,444 3
General and administrative     3,061  
Corporate     2,112  
Management fee     500  
Depreciation and amortization     233  
Total operating expenses     18,655 3
OPERATING (LOSS) INCOME     695 331
Interest expense, net     (694)  
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES     1 331
Income tax benefit (provision)     66  
INCOME (LOSS) FROM CONTINUING OPERATIONS     67  
NET INCOME (LOSS)     67 331
Consolidating and Eliminating Entries        
Operating expenses:        
Subsidiary income (loss)     (77,197) (61,814)
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES     (77,197) (61,814)
INCOME (LOSS) FROM CONTINUING OPERATIONS     (77,197)  
NET INCOME (LOSS)     $ (77,197) $ (61,814)