Note 19. Consolidating Condensed Financial Information

Certain of our wholly-owned subsidiaries have fully and unconditionally guaranteed on a joint and several basis, the payment of all obligations under our 7% Senior Notes, 6% Senior Notes and New Credit Facility.

The following wholly-owned subsidiaries of the Company are guarantors, on a joint and several basis, under the 7% Senior Notes, 6% Senior Notes and New Credit Facility: Isle of Capri Casinos LLC; Eldorado Holdco LLC; Eldorado Resorts LLC; Eldorado Shreveport 1 LLC; Eldorado Shreveport 2 LLC; Eldorado Casino Shreveport Joint Venture; MTR Gaming Group Inc.; Mountaineer Park Inc.; Presque Isle Downs Inc.; Scioto Downs Inc.; Eldorado Limited Liability Company; Circus and Eldorado Joint Venture, LLC; CC Reno LLC; CCR Newco LLC; Black Hawk Holdings, L.L.C.; IC Holdings Colorado, Inc.; CCSC/Blackhawk, Inc.; IOC-Black Hawk Distribution Company, LLC; IOC-Black Hawk County, Inc.; Isle of Capri Bettendorf, L.C.; PPI, Inc.; Pompano Park Holdings LLC; IOC-Lula, Inc.; IOC-Kansas City, Inc.; IOC-Boonville, Inc.; IOC-Caruthersville, LLC; IOC Cape Girardeau, LLC; IOC-Vicksburg, Inc.; IOC-Vicksburg, L.L.C.; Rainbow Casino-Vicksburg Partnership, L.P.; IOC Holdings L.L.C. and St. Charles Gaming Company, L.L.C. Each of the subsidiaries’ guarantees is joint and several with the guarantees of the other subsidiaries.

The consolidating condensed balance sheet as of December 31, 2017 is as follows:

Balance Sheet	Eldorado Resorts, Inc. (Parent Obligor)		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Consolidating and Eliminating Entries			Eldorado Resorts, Inc. Consolidated
Current assets	$	27,572	$	201,321	$	22,139	$	—		$	251,032
Intercompany receivables		274,147		—		34,493		(308,640	)		—
Investments in subsidiaries		2,440,816		—		—		(2,440,816	)		—
Property and equipment, net		12,042		1,483,473		7,302		—			1,502,817
Other assets		37,459		1,764,291		27,282		(36,409	)		1,792,623
Total assets	$	2,792,036	$	3,449,085	$	91,216	$	(2,785,865	)	$	3,546,472

Current liabilities	$	28,677	$	164,656	$	25,726	$	—		$	219,059
Intercompany payables		—		308,640		—		(308,640	)		—
Long-term debt, less current maturities		1,814,185		350,000		25,393		—			2,189,578
Deferred income tax liabilities		—		200,539		—		(36,409	)		164,130
Other accrued liabilities		4,127		19,624		4,828		—			28,579
Stockholders’ equity		945,047		2,405,626		35,269		(2,440,816	)		945,126
Total liabilities and stockholders’ equity	$	2,792,036	$	3,449,085	$	91,216	$	(2,785,865	)	$	3,546,472

The consolidating condensed balance sheet as of December 31, 2016 is as follows:

Balance Sheet	Eldorado Resorts, Inc. (Parent Obligor)		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Consolidating and Eliminating Entries			Eldorado Resorts, Inc. Consolidated
Current assets	$	1,860	$	99,494	$	399	$	—		$	101,753
Intercompany receivables		371,765		—		1,186		(372,951	)		—
Investments in subsidiaries		299,705		—		—		(299,705	)		—
Property and equipment, net		1,965		610,377		—		—			612,342
Other assets		55,158		572,448		11		(47,668	)		579,949
Total assets	$	730,453	$	1,282,319	$	1,596	$	(720,324	)	$	1,294,044

Current liabilities	$	11,381	$	90,643	$	16	$	—		$	102,040
Intercompany payables		—		372,951		—		(372,951	)		—
Long-term debt, less current maturities		420,633		375,248		—		—			795,881
Deferred income tax liabilities		—		138,053		—		(47,668	)		90,385
Other accrued liabilities		—		7,287		—		—			7,287
Stockholders’ equity		298,439		298,137		1,580		(299,705	)		298,451
Total liabilities and stockholders’ equity	$	730,453	$	1,282,319	$	1,596	$	(720,324	)	$	1,294,044

The consolidating condensed statements of income for the year ended December 31, 2017 is as follows:

Statements of Income:

	Eldorado Resorts, Inc. (Parent Obligor)			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Consolidating and Eliminating Entries			Eldorado Resorts, Inc. Consolidated
Revenues:
Gaming and pari-mutuel commissions	$	—		$	1,219,367		$	23,307		$	—		$	1,242,674
Non-gaming		—			356,236			7,679			—			363,915
Gross revenues		—			1,575,603			30,986			—			1,606,589
Less promotional allowances		—			(131,694	)		(1,391	)		—			(133,085	)
Net revenues		—			1,443,909			29,595			—			1,473,504

Operating expenses:
Gaming and pari-mutuel commissions		—			635,552			16,319			—			651,871
Non-gaming		—			154,030			1,005			—			155,035
Marketing and promotions		—			80,267			2,258			—			82,525
General and administrative		—			235,963			5,132			—			241,095
Corporate		31,620			(4,318	)		3,437			—			30,739
Impairment charges		—			38,016			—			—			38,016
Management fee		(31,620	)		31,620			—			—			—
Depreciation and amortization		1,030			104,454			407			—			105,891
Total operating expenses		1,030			1,275,584			28,558			—			1,305,172

Loss on sale of asset or disposal of property and equipment		(20	)		(299	)		—			—			(319	)
Proceeds from terminated sale		—			20,000			—			—			20,000
Transaction expenses		(70,865	)		(21,912	)		—			—			(92,777	)
Equity in loss of unconsolidated affiliate		—			(367	)		—			—			(367	)
Operating (loss) income		(71,915	)		165,747			1,037			—			94,869

Interest expense, net		(73,448	)		(25,221	)		(1,100	)		—			(99,769	)
Loss on early retirement of debt, net		(38,430	)		—			—			—			(38,430	)
Subsidiary income (loss)		205,811			—			—			(205,811	)		—
(Loss) income before income taxes		22,018			140,526			(63	)		(205,811	)		(43,330	)
Income tax benefit (provision)		51,922			70,288			(4,940	)		—			117,270
Net income (loss)	$	73,940		$	210,814		$	(5,003	)	$	(205,811	)	$	73,940

The consolidating condensed statements of income for the year ended December 31, 2016 is as follows:

Statements of Income:

	Eldorado Resorts, Inc. (Parent Obligor)			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Consolidating and Eliminating Entries			Eldorado Resorts, Inc. Consolidated
Revenues:
Gaming and pari-mutuel commissions	$	—		$	701,348		$	265		$	—		$	701,613
Non-gaming		—			281,493			90			—			281,583
Gross revenues		—			982,841			355			—			983,196
Less promotional allowances		—			(90,300	)		—			—			(90,300	)
Net revenues		—			892,541			355			—			892,896

Operating expenses:
Gaming and pari-mutuel commissions		—			400,112			—			—			400,112
Non-gaming		—			139,545			—			—			139,545
Marketing and promotions		—			40,596			4			—			40,600
General and administrative		—			130,172			—			—			130,172
Corporate		19,560			320			—			—			19,880
Management fee		(19,841	)		19,841			—			—			—
Depreciation and amortization		454			62,995			—			—			63,449
Total operating expenses		173			793,581			4			—			793,758

Loss on sale of asset or disposal of property and equipment		—			(836	)		—			—			(836	)
Transaction expenses		(9,184	)		—			—			—			(9,184	)
Operating (loss) income		(9,357	)		98,124			351			—			89,118

Interest expense, net		(24,562	)		(26,355	)		—			—			(50,917	)
Loss on early retirement of debt, net		(155	)		—			—			—			(155	)
Subsidiary income (loss)		45,647			—			—			(45,647	)		—
Income (loss) before income taxes		11,573			71,769			351			(45,647	)		38,046
Income tax benefit (provision)		13,229			(26,350	)		(123	)		—			(13,244	)
Net income (loss)	$	24,802		$	45,419		$	228		$	(45,647	)	$	24,802

The consolidating condensed statements of income for the year ended December 31, 2015 is as follows:

Statements of Income:

	Eldorado Resorts, Inc. (Parent Obligor)			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Consolidating and Eliminating Entries			Eldorado Resorts, Inc. Consolidated
Revenues:
Gaming and pari-mutuel commissions	$	—		$	622,997		$	261		$	—		$	623,258
Non-gaming		—			161,283			—			—			161,283
Gross revenues		—			784,280			261			—			784,541
Less promotional allowances		—			(64,757	)		—			—			(64,757	)
Net revenues		—			719,523			261			—			719,784

Operating expenses:
Gaming and pari-mutuel commissions		—			367,545			—			—			367,545
Non-gaming		—			79,238			—			—			79,238
Marketing and promotions		—			31,220			7			—			31,227
General and administrative		—			96,870			—			—			96,870
Corporate		13,738			2,731			—			—			16,469
Management fee		(13,760	)		13,760			—			—			—
Depreciation and amortization		369			56,552			—			—			56,921
Total operating expenses		347			647,916			7			—			648,270

Loss on sale of asset or disposal of property and equipment		—			(6	)		—			—			(6	)
Transaction expenses		(2,368	)		(84	)		—			—			(2,452	)
Equity in loss of unconsolidated affiliate		—			3,460			—			—			3,460
Operating (loss) income		(2,715	)		74,977			254			—			72,516

Interest expense, net		(10,613	)		(50,945	)		—			—			(61,558	)
Loss on early retirement of debt, net		(1,855	)		(82	)		—			—			(1,937	)
Gain on valuation of unconsolidated affiliate		—			35,582			—			—			35,582
Subsidiary income (loss)		86,082			—			—			(86,082	)		—
Income (loss) before income taxes		70,899			59,532			254			(86,082	)		44,603
Income tax benefit		43,284			26,371			(75	)		—			69,580
Income (loss) from continuing operations		114,183			85,903			179			(86,082	)		114,183
Net income (loss)	$	114,183		$	85,903		$	179		$	(86,082	)	$	114,183

The consolidating condensed statement of cash flows for the year ended December 31, 2017 is as follows:

Statement of Cash Flows

	Eldorado Resorts, Inc. (Parent Obligor)			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Consolidating and Eliminating Entries		Eldorado Resorts, Inc. Consolidated
Net cash (used in) provided by operating activities	$	(44,767	)	$	170,553		$	4,455		$	—	$	130,241
INVESTING ACTIVITIES:
Purchase of property and equipment, net		(11,073	)		(70,810	)		(1,639	)		—		(83,522	)
Reimbursement of capital expenditures from West Virginia regulatory authorities		—			361			—			—		361
Restricted cash		—			19,535			(21	)		—		19,514
Proceeds from sale of property and equipment		—			135			—			—		135
Net cash (used in) provided by business combinations		(1,385,978	)		37,103			5,216			—		(1,343,659	)
Investment in and loans to unconsolidated affiliate		—			(604	)		—			—		(604	)
Net cash (used in) provided by investing activities		(1,397,051	)		(14,280	)		3,556			—		(1,407,775	)
FINANCING ACTIVITIES:
Proceeds from issuance of New Term Loan		1,450,000			—			—			—		1,450,000
Proceeds from issuance of 6% Senior Notes		875,000			—			—			—		875,000
Proceeds from issuance of New Revolving Credit Facility		166,953			—			—			—		166,953
Payments on Term Loan		(1,062	)		—			—			—		(1,062	)
Payments on New Term Loan		(493,250	)		—			—			—		(493,250	)
Payments under New Revolving Credit Facility		(166,953	)		—			—			—		(166,953	)
Borrowings under Prior Revolving Credit Facility		41,000			—			—			—		41,000
Payments under Prior Revolving Credit Facility		(29,000	)		—			—			—		(29,000	)
Retirement of Term Loan		(417,563	)		—			—			—		(417,563	)
Retirement of Prior Revolving Credit Facility		(41,000	)		—			—			—		(41,000	)
Debt premium proceeds		27,500			—			—			—		27,500
Net proceeds from (payments to) related parties		102,618			(100,847	)		(1,771	)		—		—
Payment of other long-term obligation		(43	)		—			—			—		(43	)
Payments on capital leases		—			(318	)		(172	)		—		(490	)
Debt issuance costs		(51,526	)		—			—			—		(51,526	)
Taxes paid related to net share settlement of equity awards		(11,365	)		—			—			—		(11,365	)
Proceeds from exercise of stock options		2,900			—			—			—		2,900
Net cash provided by (used in) financing activities		1,454,209			(101,165	)		(1,943	)		—		1,351,101
INCREASE IN CASH AND CASH EQUIVALENTS		12,391			55,108			6,068			—		73,567
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR		811			59,817			401			—		61,029
CASH AND CASH EQUIVALENTS, END OF YEAR	$	13,202		$	114,925		$	6,469		$	—	$	134,596

The consolidating condensed statement of cash flows for the year ended December 31, 2016 is as follows:

Statement of Cash Flows

	Eldorado Resorts, Inc. (Parent Obligor)			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Consolidating and Eliminating Entries		Eldorado Resorts, Inc. Consolidated
Net cash (used in) provided by operating activities	$	(16,919	)	$	114,388		$	101		$	—	$	97,570
INVESTING ACTIVITIES:
Purchase of property and equipment, net		133			(47,512	)		(1	)		—		(47,380	)
Reimbursement of capital expenditures from West Virginia regulatory authorities		—			4,207			—			—		4,207
Proceeds from sale of property and equipment		—			1,560			—			—		1,560
(Increase) Decrease in other assets, net		(16	)		675			—			—		659
Net cash used in business combinations		—			(194	)		—			—		(194	)
Net cash provided by (used in) investing activities		117			(41,264	)		(1	)		—		(41,148	)
FINANCING ACTIVITIES:
Proceeds from long-term debt borrowings		(4,250	)		—			—			—		(4,250	)
Borrowings under Prior Revolving Credit Facility		73,000			—			—			—		73,000
Payments under Prior Revolving Credit Facility		(137,500	)		—			—			—		(137,500	)
Principal payments on capital leases		—			(274	)		—			—		(274	)
Debt issuance costs		(4,288	)		—			—			—		(4,288	)
Net proceeds from (payments to) related parties		90,353			(90,486	)		133			—		—
Taxes paid related to net share settlement of equity awards		(744	)		—			—			—		(744	)
Proceeds from exercise of stock options		385			—			—			—		385
Net cash provided by (used in) financing activities		16,956			(90,760	)		133			—		(73,671	)
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS		154			(17,636	)		233			—		(17,249	)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR		657			77,453			168			—		78,278
CASH AND CASH EQUIVALENTS, END OF YEAR	$	811		$	59,817		$	401		$	—	$	61,029

The consolidating condensed statement of cash flows for the year ended December 31, 2015 is as follows:

Statement of Cash Flows

	Eldorado Resorts, Inc. (Parent Obligor)			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Consolidating and Eliminating Entries		Eldorado Resorts, Inc. Consolidated
Net cash (used in) provided by operating activities	$	(2,951	)	$	59,494		$	172		$	—	$	56,715
INVESTING ACTIVITIES:
Purchase of property and equipment, net		(2,922	)		(33,840	)		—			—		(36,762	)
Reimbursement of capital expenditures from West Virginia regulatory authorities		—			1,266			—			—		1,266
Investment in unconsolidated affiliate		—			(1,010	)		—			—		(1,010	)
Proceeds from sale of property and equipment		—			153			—			—		153
Decrease in restricted cash due to credit support deposit		—			2,500			—			—		2,500
(Increase) Decrease in other assets, net		(89	)		204			—			—		115
Net cash used in business combinations		(18,394	)		(106,622	)		—			—		(125,016	)
Net cash used in by investing activities		(21,405	)		(137,349	)		—			—		(158,754	)
FINANCING ACTIVITIES:
Proceeds from long-term debt borrowings		800,000			—			—			—		800,000
Borrowings under Prior Revolving Credit Facility		131,000			—			—			—		131,000
Payments under Prior Revolving Credit Facility		(37,500	)		—			—			—		(37,500	)
Principal payments under 7% Senior Notes		(2,125	)		—			—			—		(2,125	)
Retirement of long-term debt		(728,664	)		—			—			—		(728,664	)
Principal payments on capital leases		—			(88	)		—			—		(88	)
Debt issuance costs		(25,820	)		—			—			—		(25,820	)
Call premium on early retirement of debt		(44,090	)		—			—			—		(44,090	)
Net (payments to) proceeds from related parties		(67,788	)		68,511			(723	)		—		—
Net cash provided by (used in) financing activities		25,013			68,423			(723	)		—		92,713
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS		657			(9,432	)		(551	)		—		(9,326	)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR		—			86,885			719			—		87,604
CASH AND CASH EQUIVALENTS, END OF YEAR	$	657		$	77,453		$	168		$	—	$	78,278