XML 36 R92.htm IDEA: XBRL DOCUMENT v3.19.3
Consolidating Condensed Financial Information - Consolidating Condensed Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Revenues:        
Net revenues $ 663,181 $ 487,253 $ 1,936,125 $ 1,384,247
Operating expenses:        
Marketing and promotions 33,292 23,122 97,673 66,255
General and administrative 122,767 75,599 360,086 223,546
Corporate 13,014 9,217 50,819 33,018
Impairment charges   3,787 958 13,602
Depreciation and amortization 52,592 35,760 166,882 99,204
Total operating expenses 524,033 396,220 1,582,972 1,155,318
Gain (loss) on sale or disposal of property and equipment (284) (110) 21,668 (393)
Proceeds from terminated sale   5,000   5,000
Transaction expenses (12,442) (4,091) (21,628) (10,043)
(Loss) income from unconsolidated affiliates (1,515) (63) (2,132) (116)
Operating (loss) income 124,907 91,769 351,061 223,377
OTHER EXPENSE:        
Interest expense, net (71,897) (34,085) (217,205) (96,579)
Loss on early retirement of debt, net (1,204)   (1,204) (162)
Unrealized gain on restricted investments 3,318   460  
Income before income taxes 55,124 57,684 133,112 126,636
Income tax benefit (provision) (18,069) (19,980) (38,892) (31,281)
Net income 37,055 37,704 94,220 95,355
Gaming and Pari-mutuel Commissions        
Revenues:        
Gross revenues 458,000      
Net revenues   368,169 1,385,848 1,060,417
Operating expenses:        
Operating expenses 202,555 180,062 616,101 519,558
Non-gaming        
Revenues:        
Gross revenues 205,181      
Net revenues   119,084 550,277 323,830
Operating expenses:        
Operating expenses 99,813 68,673 290,453 200,135
Reportable Legal Entities | Eldorado Resorts, Inc. (Parent Obligor)        
Revenues:        
Net revenues 1,785 10 4,966 10
Operating expenses:        
Corporate 13,490 8,596 50,352 30,148
Management fee (6,401) (7,067) (16,956) (19,234)
Depreciation and amortization 1,311 923 3,701 2,646
Total operating expenses 8,400 2,452 37,097 13,560
Gain (loss) on sale or disposal of property and equipment     409  
Proceeds from terminated sale   5,000   5,000
Transaction expenses (12,442) (4,090) (20,470) (9,543)
(Loss) income from unconsolidated affiliates (1,552)   (2,281)  
Operating (loss) income (20,609) (1,532) (54,473) (18,093)
OTHER EXPENSE:        
Interest expense, net (35,600) (27,582) (108,617) (76,927)
Loss on early retirement of debt, net (1,204)   (1,204) (162)
Unrealized gain on restricted investments 3,318   460  
Subsidiary income (loss) 71,256 61,964 203,531 166,040
Income before income taxes 17,161 32,850 39,697 70,858
Income tax benefit (provision) 19,894 4,854 54,523 24,497
Net income 37,055 37,704 94,220 95,355
Reportable Legal Entities | Guarantor Subsidiaries        
Revenues:        
Net revenues 659,870 476,536 1,921,625 1,352,866
Operating expenses:        
Marketing and promotions 33,291 22,687 97,422 64,943
General and administrative 122,802 73,755 358,884 218,054
Corporate (541) 94 166 751
Impairment charges     958 9,815
Management fee 6,401 7,067 16,956 19,234
Depreciation and amortization 51,225 34,782 163,125 96,180
Total operating expenses 515,546 381,033 1,540,501 1,110,831
Gain (loss) on sale or disposal of property and equipment (284) (101) 21,193 (386)
Transaction expenses   (1) (913) (500)
(Loss) income from unconsolidated affiliates 37 (63) 149 (116)
Operating (loss) income 144,077 95,338 401,553 241,033
OTHER EXPENSE:        
Interest expense, net (35,948) (6,088) (107,507) (18,293)
Income before income taxes 108,129 89,250 294,046 222,740
Income tax benefit (provision) (37,633) (25,778) (92,515) (56,519)
Net income 70,496 63,472 201,531 166,221
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Revenues:        
Net revenues 1,526 10,707 9,534 31,371
Operating expenses:        
Marketing and promotions 1 435 251 1,312
General and administrative (35) 1,844 1,202 5,492
Corporate 65 527 301 2,119
Impairment charges   3,787   3,787
Depreciation and amortization 56 55 56 378
Total operating expenses 87 12,735 5,374 30,927
Gain (loss) on sale or disposal of property and equipment   (9) 66 (7)
Transaction expenses     (245)  
Operating (loss) income 1,439 (2,037) 3,981 437
OTHER EXPENSE:        
Interest expense, net (349) (415) (1,081) (1,359)
Income before income taxes 1,090 (2,452) 2,900 (922)
Income tax benefit (provision) (330) 944 (900) 741
Net income 760 (1,508) 2,000 (181)
Reportable Legal Entities | Gaming and Pari-mutuel Commissions | Guarantor Subsidiaries        
Revenues:        
Gross revenues 457,852      
Net revenues   359,897 1,381,231 1,036,650
Operating expenses:        
Operating expenses 202,555 174,602 612,937 503,741
Reportable Legal Entities | Gaming and Pari-mutuel Commissions | Non-Guarantor Subsidiaries        
Revenues:        
Gross revenues 148      
Net revenues   8,272 4,617 23,767
Operating expenses:        
Operating expenses   5,460 3,164 15,817
Reportable Legal Entities | Non-gaming | Eldorado Resorts, Inc. (Parent Obligor)        
Revenues:        
Gross revenues 1,785      
Net revenues   10 4,966 10
Reportable Legal Entities | Non-gaming | Guarantor Subsidiaries        
Revenues:        
Gross revenues 202,018      
Net revenues   116,639 540,394 316,216
Operating expenses:        
Operating expenses 99,813 68,046 290,053 198,113
Reportable Legal Entities | Non-gaming | Non-Guarantor Subsidiaries        
Revenues:        
Gross revenues 1,378      
Net revenues   2,435 4,917 7,604
Operating expenses:        
Operating expenses   627 400 2,022
Consolidating and Eliminating Entries        
OTHER EXPENSE:        
Subsidiary income (loss) (71,256) (61,964) (203,531) (166,040)
Income before income taxes (71,256) (61,964) (203,531) (166,040)
Net income $ (71,256) $ (61,964) $ (203,531) $ (166,040)