XML 41 R24.htm IDEA: XBRL DOCUMENT v3.6.0.2
Segment Information
12 Months Ended
Dec. 31, 2016
Segment Reporting [Abstract]  
Segment Information

Note 17 – Segment Information   

During the third quarter of 2015, the Company redefined its reportable segments to reflect the change in its business following the Merger. As a result of the Merger, the Company now conducts its business through two reportable operating segments: Distributed Gaming and Casinos. Prior to the Merger, the Company conducted its business through the following two segments: Rocky Gap and Other. Prior period information has been recast to reflect the new segment structure and present comparative year-over-year results.

The Company’s Distributed Gaming segment involves the installation, maintenance and operation of gaming and amusement devices in certain strategic, high-traffic, non-casino locations (such as grocery stores, convenience stores, restaurants, bars, taverns, saloons and liquor stores) in Nevada and Montana, and the operation of traditional, branded taverns targeting local patrons, primarily in the greater Las Vegas, Nevada metropolitan area. The Company’s Casinos segment includes results of operations and assets related to Rocky Gap in Flintstone, Maryland and its three casino properties in Pahrump, Nevada. The Corporate and Other segment includes the Company’s cash and cash equivalents, miscellaneous receivables and corporate overhead, as well as historical results of operations and assets related to the Company’s former Indian Casino Projects segment. Costs recorded in the Corporate and Other segment have not been allocated to the Company’s reportable operating segments because these costs are not easily allocable and to do so would not be practical. Amounts in the Eliminations column represent the intercompany management fee for Rocky Gap.

 

 

 

Year Ended December 31, 2016

 

 

 

Distributed

Gaming

 

 

Casinos

 

 

Corporate

and Other

 

 

Eliminations

 

 

Consolidated

 

 

 

(In thousands)

 

Net Revenues

 

$

305,792

 

 

$

97,132

 

 

$

280

 

 

$

 

 

$

403,204

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

43,555

 

 

 

23,571

 

 

 

(18,531

)

 

 

 

 

 

48,595

 

    Share-based compensation

 

 

 

 

 

 

 

 

(3,878

)

 

 

 

 

 

(3,878

)

    Depreciation and amortization

 

 

(18,889

)

 

 

(7,351

)

 

 

(1,266

)

 

 

 

 

 

(27,506

)

    Other operating items, net

 

 

(2,139

)

 

 

(94

)

 

 

(1,943

)

 

 

 

 

 

(4,176

)

Income (loss) from operations

 

 

22,527

 

 

 

16,126

 

 

 

(25,618

)

 

 

 

 

 

13,035

 

Non-operating income (expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest expense, net

 

 

(144

)

 

 

(9

)

 

 

(6,301

)

 

 

 

 

 

(6,454

)

    Gain on sale of land held for sale

 

 

 

 

 

 

 

 

4,525

 

 

 

 

 

 

4,525

 

    Other, net

 

 

 

 

 

 

 

 

869

 

 

 

 

 

 

869

 

      Total non-operating expense, net

 

 

(144

)

 

 

(9

)

 

 

(907

)

 

 

 

 

 

(1,060

)

Income (loss) before income tax benefit (provision)

 

 

22,383

 

 

 

16,117

 

 

 

(26,525

)

 

 

 

 

 

11,975

 

    Income tax benefit (provision)

 

 

(60

)

 

 

 

 

 

4,385

 

 

 

 

 

 

4,325

 

Net income (loss)

 

$

22,323

 

 

$

16,117

 

 

$

(22,140

)

 

$

 

 

$

16,300

 

Total assets

 

$

294,822

 

 

$

108,418

 

 

$

69,236

 

 

$

(53,398

)

 

$

419,078

 

Capital Expenditures

 

$

17,730

 

 

$

10,267

 

 

$

2,637

 

 

$

 

 

$

30,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2015

 

 

 

Distributed

Gaming

 

 

Casinos

 

 

Corporate

and Other

 

 

Eliminations

 

 

Consolidated

 

 

 

(In thousands)

 

Net Revenues

 

$

103,610

 

 

$

73,245

 

 

$

1,985

 

 

$

(1,798

)

 

$

177,042

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

14,254

 

 

 

14,390

 

 

 

(10,370

)

 

 

 

 

 

18,274

 

    Merger expenses

 

 

 

 

 

 

 

 

(11,525

)

 

 

 

 

 

(11,525

)

    Disposition of notes receivable

 

 

 

 

 

 

 

 

23,590

 

 

 

 

 

 

23,590

 

    Share-based compensation

 

 

 

 

 

 

 

 

(809

)

 

 

 

 

 

(809

)

    Depreciation and amortization

 

 

(5,315

)

 

 

(4,928

)

 

 

(555

)

 

 

 

 

 

(10,798

)

    Other operating items, net

 

 

(380

)

 

 

(8

)

 

 

19

 

 

 

 

 

 

(369

)

Income (loss) from operations

 

 

8,559

 

 

 

9,454

 

 

 

350

 

 

 

 

 

 

18,363

 

Non-operating income (expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest expense, net

 

 

(68

)

 

 

(626

)

 

 

(2,034

)

 

 

 

 

 

(2,728

)

    Loss on extinguishment of debt

 

 

 

 

 

(1,174

)

 

 

 

 

 

 

 

 

(1,174

)

    Other, net

 

 

1

 

 

 

(1,798

)

 

 

1,887

 

 

 

 

 

 

90

 

      Total non-operating expense, net

 

 

(67

)

 

 

(3,598

)

 

 

(147

)

 

 

 

 

 

(3,812

)

Income (loss) before income tax benefit (provision)

 

 

8,492

 

 

 

5,856

 

 

 

203

 

 

 

 

 

 

14,551

 

    Income tax benefit (provision)

 

 

 

 

 

 

 

 

9,969

 

 

 

 

 

 

9,969

 

Net income (loss)

 

$

8,492

 

 

$

5,856

 

 

$

10,172

 

 

$

 

 

$

24,520

 

Total assets

 

$

221,596

 

 

$

112,962

 

 

$

44,226

 

 

$

 

 

$

378,784

 

Capital Expenditures

 

$

4,595

 

 

$

2,594

 

 

$

757

 

 

$

 

 

$

7,946

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 28, 2014

 

 

 

Distributed

Gaming

 

 

Casinos

 

 

Corporate

and Other

 

 

Eliminations

 

 

Consolidated

 

 

 

(In thousands)

 

Net Revenues

 

$

 

 

$

55,021

 

 

$

1,722

 

 

$

(1,571

)

 

$

55,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

 

 

 

8,086

 

 

 

(6,643

)

 

 

 

 

 

1,443

 

    Impairments and other losses

 

 

 

 

 

 

 

 

(20,997

)

 

 

 

 

 

(20,997

)

    Depreciation and amortization

 

 

 

 

 

(3,283

)

 

 

(230

)

 

 

 

 

 

(3,513

)

    Other operating items, net

 

 

 

 

 

(1,571

)

 

 

687

 

 

 

 

 

 

(884

)

Income (loss) from operations

 

 

 

 

 

3,232

 

 

 

(27,183

)

 

 

 

 

 

(23,951

)

Non-operating income (expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest expense, net

 

 

 

 

 

 

 

 

(1,058

)

 

 

 

 

 

(1,058

)

    Other, net

 

 

 

 

 

 

 

 

164

 

 

 

 

 

 

164

 

      Total non-operating expense, net

 

 

 

 

 

 

 

 

(894

)

 

 

 

 

 

(894

)

Income (loss) before income tax benefit (provision)

 

 

 

 

 

3,232

 

 

 

(28,077

)

 

 

 

 

 

(24,845

)

    Income tax benefit (provision)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

 

 

$

3,232

 

 

$

(28,077

)

 

$

 

 

$

(24,845

)

Total assets

 

$

 

 

$

35,688

 

 

$

86,341

 

 

$

 

 

$

122,029

 

Capital Expenditures

 

$

 

 

$

4,345

 

 

$

171

 

 

$

 

 

$

4,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Capital expenditures in the Distributed Gaming segment exclude non-cash purchases of property and equipment of approximately $0.7 million and $2.8 million for the years ended December 31, 2016 and 2015, respectively.