XML 48 R36.htm IDEA: XBRL DOCUMENT v3.19.1
Segment Information (Tables)
3 Months Ended
Mar. 31, 2019
Segment Reporting [Abstract]  
Summary of Reportable Segment These segments are summarized as follows:  

 

Segment

 

Property

 

Date Acquired

 

State

West

 

Eldorado Reno

 

(a)

 

Nevada

 

 

Silver Legacy

 

(a)

 

Nevada

 

 

Circus Reno

 

(a)

 

Nevada

 

 

MontBleu

 

October 1, 2018

 

Nevada

 

 

Laughlin

 

October 1, 2018

 

Nevada

 

 

Isle Black Hawk

 

May 1, 2017

 

Colorado

 

 

Lady Luck Black Hawk

 

May 1, 2017

 

Colorado

 

 

 

 

 

 

 

Midwest

 

Waterloo

 

May 1, 2017

 

Iowa

 

 

Bettendorf

 

May 1, 2017

 

Iowa

 

 

Boonville

 

May 1, 2017

 

Missouri

 

 

Cape Girardeau

 

May 1, 2017

 

Missouri

 

 

Caruthersville

 

May 1, 2017

 

Missouri

 

 

Kansas City

 

May 1, 2017

 

Missouri

 

 

 

 

 

 

 

South

 

Pompano

 

May 1, 2017

 

Florida

 

 

Eldorado Shreveport

 

(a)

 

Louisiana

 

 

Lake Charles

 

May 1, 2017

 

Louisiana

 

 

Baton Rouge

 

October 1, 2018

 

Louisiana

 

 

Lula

 

May 1, 2017

 

Mississippi

 

 

Vicksburg

 

May 1, 2017

 

Mississippi

 

 

Greenville

 

October 1, 2018

 

Mississippi

 

 

 

 

 

 

 

East

 

Presque Isle Downs

 

(a) (b)

 

Pennsylvania

 

 

Nemacolin

 

5/1/2017 (b)

 

Pennsylvania

 

 

Scioto Downs

 

(a)

 

Ohio

 

 

Mountaineer

 

(a)

 

West Virginia

 

 

Trop AC

 

October 1, 2018

 

New Jersey

 

 

 

 

 

 

 

Central

 

Elgin

 

August 7, 2018

 

Illinois

 

 

Lumière

 

October 1, 2018

 

Missouri

 

 

Evansville

 

October 1, 2018

 

Indiana

 

(a)

Property was aggregated into segment prior to January 1, 2016.

 

(b)

Presque Isle Downs was sold on January 11, 2019 and Nemacolin was sold on March 8, 2019.

Schedule of Operating Data for Reportable Segments

The following table sets forth, for the periods indicated, certain operating data for our five reportable segments.

 

 

 

Three Months Ended

 

 

 

 

Ended March 31,

 

 

 

 

2019

 

 

2018

 

 

 

 

(in thousands)

Revenues and expenses

 

 

 

 

 

 

 

 

 

 

 

West:

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

$

 

118,095

 

 

$

 

99,579

 

 

Depreciation and amortization

 

 

 

13,143

 

 

 

 

8,189

 

 

Operating income

 

 

 

10,801

 

 

 

 

10,139

 

 

Midwest:

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

 

 

96,787

 

 

 

 

100,795

 

 

Depreciation and amortization

 

 

 

8,421

 

 

 

 

7,645

 

 

Operating income

 

 

 

27,833

 

 

 

 

26,676

 

 

South:

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

 

 

132,714

 

 

 

 

122,800

 

 

Depreciation and amortization

 

 

 

11,015

 

 

 

 

8,531

 

 

Operating income

 

 

 

27,515

 

 

 

 

13,359

 

 

East:

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

 

 

166,233

 

 

 

 

116,891

 

 

Depreciation and amortization

 

 

 

12,149

 

 

 

 

6,049

 

 

Operating income

 

 

 

27,161

 

 

 

 

19,131

 

 

Central:

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

 

 

120,472

 

 

 

 

 

 

Depreciation and amortization

 

 

 

11,210

 

 

 

 

 

 

Operating income

 

 

 

27,070

 

 

 

 

 

 

Corporate:

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

 

 

1,522

 

 

 

 

127

 

 

Depreciation and amortization

 

 

 

1,819

 

 

 

 

1,120

 

 

Operating income (loss)

 

 

 

3,224

 

 

 

 

(15,111

)

 

Total Reportable Segments

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

$

 

635,823

 

 

$

 

440,192

 

 

Depreciation and amortization

 

$

 

57,757

 

 

$

 

31,534

 

 

Operating income

 

$

 

123,604

 

 

$

 

54,194

 

 

Reconciliations to consolidated net income:

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

 

123,604

 

 

$

 

54,194

 

 

Unallocated income and expenses:

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

(73,510

)

 

 

 

(31,251

)

 

Unrealized loss on restricted investment

 

 

 

(1,460

)

 

 

 

 

 

Provision for income taxes

 

 

 

(10,405

)

 

 

 

(2,088

)

 

Net income

 

$

 

38,229

 

 

$

 

20,855

 

 

Schedule of Capital Expenditures, Net for Reportable Segments

 

 

 

Three Months Ended March 31,

 

 

 

2019

 

 

2018

 

 

 

(in thousands)

 

Capital Expenditures, Net

 

 

 

 

 

 

 

 

 

 

West

 

$

 

16,054

 

 

$

 

10,181

 

Midwest

 

 

 

4,123

 

 

 

 

2,741

 

South

 

 

 

3,764

 

 

 

 

2,883

 

East

 

 

 

10,574

 

 

 

 

2,874

 

Central

 

 

 

2,668

 

 

 

 

 

Corporate

 

 

 

1,177

 

 

 

 

2,592

 

Total

 

$

 

38,360

 

 

$

 

21,271

 

 

Schedule of Balance Sheet Information for Reportable Segments

 

 

West

 

 

Midwest

 

 

South

 

 

East

 

 

Central

 

 

Corporate,

Other &

Eliminations

 

 

Total

 

Balance sheet as of March 31, 2019

(in thousands)

 

Total assets

 

$

 

1,829,237

 

 

$

 

1,285,862

 

 

$

 

1,145,605

 

 

$

 

1,968,176

 

 

$

 

1,508,821

 

 

$

 

(1,623,183

)

 

$

 

6,114,518

 

Goodwill

 

 

 

220,861

 

 

 

 

322,745

 

 

 

 

213,150

 

 

 

 

177,486

 

 

 

 

74,074

 

 

 

 

 

 

 

 

1,008,316

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance sheet as of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

 

1,710,375

 

 

$

 

1,245,521

 

 

$

 

1,068,258

 

 

$

 

2,166,730

 

 

$

 

1,457,961

 

 

$

 

(1,737,383

)

 

$

 

5,911,462

 

Goodwill

 

 

 

220,861

 

 

 

 

322,745

 

 

 

 

213,150

 

 

 

 

177,486

 

 

 

 

74,074

 

 

 

 

 

 

 

 

1,008,316