XML 100 R88.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidating Condensed Financial Information - Consolidating Condensed Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Revenues:    
Net revenues $ 635,823 $ 440,192
Operating expenses:    
Marketing and promotions 32,301 21,301
General and administrative 119,888 74,202
Corporate 16,754 11,569
Impairment charges 958 9,815
Depreciation and amortization 57,757 31,534
Total operating expenses 533,248 382,659
Gain (Loss) on sale or disposal of property and equipment 22,318 (706)
Transaction expenses (1,894) (2,548)
Income (loss) from unconsolidated affiliates 605 (85)
Operating (loss) income 123,604 54,194
Interest expense, net (73,510) (31,251)
Unrealized loss on restricted investments (1,460)  
Income before income taxes 48,634 22,943
Income tax benefit (provision) (10,405) (2,088)
Net income 38,229 20,855
Gaming and Pari-mutuel Commissions    
Revenues:    
Net revenues 470,851 343,528
Operating expenses:    
Operating expenses 210,306 169,551
Non-gaming    
Revenues:    
Net revenues 164,972 96,664
Operating expenses:    
Operating expenses 95,284 64,687
Reportable Legal Entities | Eldorado Resorts, Inc. (Parent Obligor)    
Revenues:    
Net revenues 1,397  
Operating expenses:    
Corporate 16,141 10,294
Management fee (4,735) (5,137)
Depreciation and amortization 1,150 772
Total operating expenses 12,556 5,929
Gain (Loss) on sale or disposal of property and equipment 409  
Transaction expenses (1,227) (2,118)
Income (loss) from unconsolidated affiliates 655  
Operating (loss) income (11,322) (8,047)
Interest expense, net (37,432) (24,432)
Unrealized loss on restricted investments (1,460)  
Subsidiary income (loss) 72,255 43,305
Income before income taxes 22,041 10,826
Income tax benefit (provision) 16,188 10,029
Net income 38,229 20,855
Reportable Legal Entities | Guarantor Subsidiaries    
Revenues:    
Net revenues 627,943 429,816
Operating expenses:    
Marketing and promotions 32,053 20,835
General and administrative 118,552 72,427
Corporate 529 322
Impairment charges 958 9,815
Management fee 4,735 5,137
Depreciation and amortization 56,607 30,601
Total operating expenses 515,460 367,415
Gain (Loss) on sale or disposal of property and equipment 21,396 (706)
Transaction expenses (475) (430)
Income (loss) from unconsolidated affiliates (50) (85)
Operating (loss) income 133,354 61,180
Interest expense, net (35,834) (6,286)
Income before income taxes 97,520 54,894
Income tax benefit (provision) (26,265) (12,303)
Net income 71,255 42,591
Reportable Legal Entities | Non-Guarantor Subsidiaries    
Revenues:    
Net revenues 6,483 10,376
Operating expenses:    
Marketing and promotions 248 466
General and administrative 1,336 1,775
Corporate 84 953
Depreciation and amortization   161
Total operating expenses 5,232 9,315
Gain (Loss) on sale or disposal of property and equipment 513  
Transaction expenses (192)  
Operating (loss) income 1,572 1,061
Interest expense, net (244) (533)
Income before income taxes 1,328 528
Income tax benefit (provision) (328) 186
Net income 1,000 714
Reportable Legal Entities | Gaming and Pari-mutuel Commissions | Guarantor Subsidiaries    
Revenues:    
Net revenues 466,441 335,793
Operating expenses:    
Operating expenses 207,142 164,303
Reportable Legal Entities | Gaming and Pari-mutuel Commissions | Non-Guarantor Subsidiaries    
Revenues:    
Net revenues 4,410 7,735
Operating expenses:    
Operating expenses 3,164 5,248
Reportable Legal Entities | Non-gaming | Eldorado Resorts, Inc. (Parent Obligor)    
Revenues:    
Net revenues 1,397  
Reportable Legal Entities | Non-gaming | Guarantor Subsidiaries    
Revenues:    
Net revenues 161,502 94,023
Operating expenses:    
Operating expenses 94,884 63,975
Reportable Legal Entities | Non-gaming | Non-Guarantor Subsidiaries    
Revenues:    
Net revenues 2,073 2,641
Operating expenses:    
Operating expenses 400 712
Consolidating and Eliminating Entries    
Operating expenses:    
Subsidiary income (loss) (72,255) (43,305)
Income before income taxes (72,255) (43,305)
Net income $ (72,255) $ (43,305)