XML 24 R28.htm IDEA: XBRL DOCUMENT v3.3.0.814
SEGMENT REPORTING (Tables)
9 Months Ended
Sep. 30, 2015
Segment Reporting [Abstract]  
Schedule of selected statement of operations data
The following tables reflect selected operating information for our reporting segments for the three and nine months ended September 30, 2015 and 2014 and include a reconciliation of Adjusted Property EBITDA to operating income (loss) and net income (loss):
For the three months ended September 30, 2015
(In thousands, unaudited)
 
Casino/Resort Operations
 
 
 
 
 
 
 
Northern
 Nevada
 
Rising Star
Casino Resort
 
Silver Slipper
Casino & Hotel
 
Development/
Management
 
Corporate
 
Consolidated
Revenues, net
$
6,809

 
$
12,563

 
$
14,894

 
$
—

 
$
—

 
$
34,266

 
 
 
 
 
 
 
 
 
 
 
 
Adjusted Property EBITDA
$
2,227

 
$
2,455

 
$
2,413

 
$
—

 
$
—

 
$
7,095

 
 
 
 
 
 
 
 
 
 
 
 
Other operating costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
199

 
678

 
1,322

 
—

 
4

 
2,203

Preopening costs
—

 
—

 
21

 
—

 
—

 
21

Corporate expenses
—

 
—

 
—

 
—

 
844

 
844

Project development and acquisition costs
—

 
—

 
—

 
709

 
—

 
709

Stock compensation
—

 
—

 
—

 
—

 
57

 
57

Operating income (loss)
2,028


1,777


1,070


(709
)

(905
)
 
3,261

Non-operating expense:
 
 
 
 
 
 
 
 
 
 


Interest expense, net of amounts capitalized
—

 
40

 
4

 
—

 
1,785

 
1,829

Non-operating expense
—


40


4


—


1,785


1,829

Income (loss) before income taxes
2,028


1,737


1,066


(709
)

(2,690
)

1,432

Provision (benefit) for income taxes
—

 
(61
)
 
3

 
—

 
(545
)
 
(603
)
Net income (loss)
$
2,028


$
1,798


$
1,063


$
(709
)

$
(2,145
)
 
$
2,035

For the three months ended September 30, 2014
(In thousands, unaudited)
 
Casino/Resort Operations
 
 
 
 
 
 
 
Northern
 Nevada
 
Rising Star
Casino Resort
 
Silver Slipper
Casino & Hotel
 
Development/
Management
 
Corporate
 
Consolidated
Revenues, net
$
7,134

 
$
13,399

 
$
12,111

 
$
273

 
$
—

 
$
32,917

 
 
 
 
 
 
 
 
 
 
 
 
Adjusted Property EBITDA
$
2,463

 
$
1,650

 
$
1,736

 
$
273

 
$
—

 
$
6,122

 
 
 
 
 
 
 
 
 
 
 
 
Other operating costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
209

 
766

 
1,419

 
—

 
4

 
2,398

Corporate expenses
—

 
—

 
—

 
—

 
936

 
936

Project development and acquisition costs
—

 
—

 
—

 
72

 
—

 
72

Stock compensation
—

 
—

 
—

 
—

 
59

 
59

Operating income (loss)
2,254

 
884

 
317

 
201

 
(999
)
 
2,657

Non-operating expense:
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net of amounts capitalized
—

 
62

 
5

 
—

 
1,547

 
1,614

Settlement loss
—

 
—

 
—

 
—

 
1,700

 
1,700

Other
21

 
31

 
9

 
—

 
—

 
61

Non-operating expense
21

 
93

 
14

 
—

 
3,247

 
3,375

Income (loss) before income taxes
2,233


791


303


201


(4,246
)

(718
)
Provision (benefit) for income taxes
759

 
471

 
103

 
159

 
(1,444
)
 
48

Net income (loss)
$
1,474


$
320


$
200


$
42


$
(2,802
)

$
(766
)


For the nine months ended September 30, 2015
(In thousands, unaudited)
 
Casino/Resort Operations
 
 
 
 
 
 
 
Northern
 Nevada
 
Rising Star
Casino Resort
 
Silver Slipper
Casino & Hotel
 
Development/
Management
 
Corporate
 
Consolidated
Revenues, net
$
15,665

 
$
35,444

 
$
42,967

 
$
—

 
$
—

 
$
94,076

 
 
 
 
 
 
 
 
 
 
 
 
Adjusted Property EBITDA
$
3,269

 
$
3,251

 
$
7,774

 
$
—

 
$
—

 
$
14,294

 
 
 
 
 
 
 
 
 
 
 
 
Other operating costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
593

 
2,039

 
3,582

 
—

 
11

 
6,225

Write-offs, recoveries and asset disposals
80

 
—

 
—

 
—

 
(446
)
 
(366
)
Preopening costs
—

 
—

 
134

 
—

 
—

 
134

Corporate expenses
—

 
—

 
—

 
—

 
2,964

 
2,964

Project development and acquisition costs
—

 
—

 
—

 
760

 
—

 
760

Stock compensation
—

 
—

 
—

 
—

 
285

 
285

Operating income (loss)
2,596

 
1,212

 
4,058

 
(760
)
 
(2,814
)
 
4,292

Non-operating expense (income):
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net of amounts capitalized
—

 
124

 
13

 
—

 
4,739

 
4,876

Other
—

 
(11
)
 
—

 
—

 
(1
)
 
(12
)
Non-operating expense
—

 
113

 
13

 
—

 
4,738

 
4,864

Income (loss) before income taxes
2,596

 
1,099

 
4,045

 
(760
)
 
(7,552
)
 
(572
)
Provision (benefit) for income taxes
—

 
(61
)
 
8

 
—

 
(372
)
 
(425
)
Net income (loss)
$
2,596


$
1,160


$
4,037


$
(760
)

$
(7,180
)

$
(147
)




For the nine months ended September 30, 2014
(In thousands, unaudited)
 
Casino/Resort Operations
 
 
 
 
 
 
 
Northern
 Nevada
 
Rising Star
Casino Resort
 
Silver Slipper
Casino & Hotel
 
Development/
Management
 
Corporate
 
Consolidated
Revenues, net
$
16,543

 
$
40,188

 
$
36,879

 
$
1,066

 
$
—

 
$
94,676

 
 
 
 
 
 
 
 
 
 
 
 
Adjusted Property EBITDA
$
3,847

 
$
2,503

 
$
6,009

 
$
1,066

 
$
—

 
$
13,425

 
 
 
 
 
 
 
 
 
 
 
 
Other operating costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
640

 
2,305

 
4,207

 
—

 
13

 
7,165

Impairment
—

 
11,547

 
—

 
—

 
—

 
11,547

Write-offs, recoveries and asset disposals
—

 
8

 
13

 
—

 
30

 
51

Corporate expenses
—

 
—

 
—

 
—

 
3,091

 
3,091

Project development and acquisition costs
—

 
—

 
—

 
407

 
—

 
407

Stock compensation
—

 
—

 
—

 
—

 
219

 
219

Operating income (loss)
3,207

 
(11,357
)
 
1,789

 
659

 
(3,353
)
 
(9,055
)
Non-operating expense:
 
 
 
 
 
 
 
 
 
 


Interest expense, net of amounts capitalized
—

 
157

 
7

 
—

 
4,538

 
4,702

Settlement loss
—

 
—

 
—

 
—

 
1,700

 
1,700

Other
20

 
31

 
17

 
—

 
—

 
68

Non-operating expense
20

 
188

 
24

 
—

 
6,238

 
6,470

Income (loss) before income taxes
3,187

 
(11,545
)
 
1,765

 
659

 
(9,591
)
 
(15,525
)
Provision (benefit) for income taxes
1,084

 
(3,821
)
 
600

 
212

 
(3,261
)
 
(5,186
)
Net income (loss)
$
2,103


$
(7,724
)

$
1,165


$
447


$
(6,330
)

$
(10,339
)
Selected balance sheet data as of September 30, 2015 and December 31, 2014 follows:

As of September 30, 2015
(In thousands, unaudited)
 
Casino/Resort Operations
 
 
 
Northern
Nevada
 
Rising Star
Casino Resort
 
Silver Slipper
Casino & Hotel
 
Development/
Management
 
Corporate
 
Consolidated
Total assets
$
12,110

 
$
37,231

 
$
83,035

 
$
2,742

 
$
11,168

 
$
146,286

Property, equipment and capital lease, net
6,220

 
31,792

 
61,856

 
242

 
24

 
100,134

Goodwill
1,809

 
—

 
14,671

 
—

 
—

 
16,480

Liabilities
1,649

 
10,856

 
4,048

 
—

 
72,098

 
88,651


As of December 31, 2014
(In thousands)
 
Casino/Resort Operations
 
 
 
Northern
Nevada
 
Rising Star
Casino Resort
 
Silver Slipper
Casino & Hotel
 
Development/
Management
 
Corporate
 
Consolidated
Total assets
$
12,471

 
$
39,101

 
$
76,898

 
$
—

 
$
12,474

 
$
140,944

Property, equipment and capital lease, net
6,656

 
33,801

 
54,548

 
—

 
35

 
95,040

Goodwill
1,809

 
—

 
14,671

 
—

 
—

 
16,480

Liabilities
1,970

 
11,543

 
4,182

 
—

 
65,752

 
83,447