XML 80 R69.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidating Condensed Financial Information - Consolidating Condensed Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Revenues:        
Net revenues $ 487,253 $ 472,878 $ 1,384,247 $ 1,050,897
Operating expenses:        
Marketing and promotions 23,122 26,439 66,255 58,099
General and administrative 75,599 75,650 223,546 168,339
Corporate 9,217 7,718 33,018 21,734
Impairment charges 3,787   13,602  
Depreciation and amortization 35,760 29,122 99,204 69,635
Total operating expenses 396,220 389,273 1,155,318 896,316
(Loss) gain on sale of asset or disposal of property and equipment (110) 4 (393) (51)
Proceeds from terminated sale 5,000   5,000  
Transaction expenses (4,091) (2,094) (10,043) (89,172)
Equity in loss of unconsolidated affiliate (63) (23) (116) (305)
Operating (loss) income 91,769 81,492 223,377 65,053
Interest expense, net (34,085) (29,183) (96,579) (69,380)
Loss on early retirement of debt, net   (10,030) (162) (37,347)
Net income (loss) before income taxes 57,684 42,279 126,636 (41,674)
Income tax benefit (provision) (19,980) (12,592) (31,281) 26,116
Net income (loss) 37,704 29,687 95,355 (15,558)
Gaming and Pari-mutuel Commissions        
Revenues:        
Net revenues 368,169 352,648 1,060,417 774,543
Operating expenses:        
Operating expenses 180,062 173,979 519,558 398,904
Non-gaming        
Revenues:        
Net revenues 119,084 120,230 323,830 276,354
Operating expenses:        
Operating expenses 68,673 76,365 200,135 179,605
Reportable Legal Entities | Eldorado Resorts, Inc. (Parent Obligor)        
Revenues:        
Net revenues 10   10  
Operating expenses:        
Corporate 8,596 7,865 30,148 21,413
Management fee (7,067) (7,666) (19,234) (21,214)
Depreciation and amortization 923 303 2,646 635
Total operating expenses 2,452 502 13,560 834
(Loss) gain on sale of asset or disposal of property and equipment       (21)
Proceeds from terminated sale 5,000   5,000  
Transaction expenses (4,090) (455) (9,543) (69,628)
Operating (loss) income (1,532) (957) (18,093) (70,483)
Interest expense, net (26,482) (22,583) (75,827) (49,576)
Loss on early retirement of debt, net   (10,030) (162) (37,347)
Subsidiary income (loss) 60,864 51,738 164,940 77,393
Net income (loss) before income taxes 32,850 18,168 70,858 (80,013)
Income tax benefit (provision) 4,854 11,519 24,497 64,455
Net income (loss) 37,704 29,687 95,355 (15,558)
Reportable Legal Entities | Guarantor Subsidiaries        
Revenues:        
Net revenues 476,536 461,172 1,352,866 1,031,548
Operating expenses:        
Marketing and promotions 22,687 25,623 64,943 56,641
General and administrative 73,755 73,840 218,054 165,279
Corporate 94 (1,464) 751 (1,791)
Impairment charges     9,815  
Management fee 7,067 7,366 19,234 20,714
Depreciation and amortization 34,782 28,675 96,180 68,767
Total operating expenses 381,033 377,587 1,110,831 876,828
(Loss) gain on sale of asset or disposal of property and equipment (101) 4 (386) (30)
Transaction expenses (1) (1,639) (500) (19,544)
Equity in loss of unconsolidated affiliate (63) (23) (116) (305)
Operating (loss) income 95,338 81,927 241,033 134,841
Interest expense, net (6,088) (6,184) (18,293) (19,110)
Net income (loss) before income taxes 89,250 75,743 222,740 115,731
Income tax benefit (provision) (25,778) (24,085) (56,519) (38,405)
Net income (loss) 63,472 51,658 166,221 77,326
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Revenues:        
Net revenues 10,707 11,706 31,371 19,349
Operating expenses:        
Marketing and promotions 435 816 1,312 1,458
General and administrative 1,844 1,810 5,492 3,060
Corporate 527 1,317 2,119 2,112
Impairment charges 3,787   3,787  
Management fee   300   500
Depreciation and amortization 55 144 378 233
Total operating expenses 12,735 11,184 30,927 18,654
(Loss) gain on sale of asset or disposal of property and equipment (9)   (7)  
Operating (loss) income (2,037) 522 437 695
Interest expense, net (1,515) (416) (2,459) (694)
Net income (loss) before income taxes (3,552) 106 (2,022) 1
Income tax benefit (provision) 944 (26) 741 66
Net income (loss) (2,608) 80 (1,281) 67
Reportable Legal Entities | Gaming and Pari-mutuel Commissions | Guarantor Subsidiaries        
Revenues:        
Net revenues 359,897 343,825 1,036,650 760,033
Operating expenses:        
Operating expenses 174,602 168,102 503,741 389,182
Reportable Legal Entities | Gaming and Pari-mutuel Commissions | Non-Guarantor Subsidiaries        
Revenues:        
Net revenues 8,272 8,823 23,767 14,510
Operating expenses:        
Operating expenses 5,460 5,877 15,817 9,722
Reportable Legal Entities | Non-gaming | Eldorado Resorts, Inc. (Parent Obligor)        
Revenues:        
Net revenues 10   10  
Reportable Legal Entities | Non-gaming | Guarantor Subsidiaries        
Revenues:        
Net revenues 116,639 117,347 316,216 271,515
Operating expenses:        
Operating expenses 68,046 75,445 198,113 178,036
Reportable Legal Entities | Non-gaming | Non-Guarantor Subsidiaries        
Revenues:        
Net revenues 2,435 2,883 7,604 4,839
Operating expenses:        
Operating expenses 627 920 2,022 1,569
Consolidating and Eliminating Entries        
Operating expenses:        
Subsidiary income (loss) (60,864) (51,738) (164,940) (77,393)
Net income (loss) before income taxes (60,864) (51,738) (164,940) (77,393)
Net income (loss) $ (60,864) $ (51,738) $ (164,940) $ (77,393)