XML 27 R17.htm IDEA: XBRL DOCUMENT v3.19.2
Segment Information
6 Months Ended
Jun. 30, 2019
Segment Reporting [Abstract]  
Segment Information

Note 11 – Segment Information

The Company conducts its business through two reportable operating segments: Casinos and Distributed Gaming. The Company’s Casinos segment involves the ownership and operation of resort casino properties in Nevada and Maryland. The Company’s Distributed Gaming segment involves the installation, maintenance and operation of slots and amusement devices in non-casino locations such as restaurants, bars, taverns, convenience stores, liquor stores and grocery stores in Nevada and Montana, and the operation of branded taverns targeting local patrons located primarily in the greater Las Vegas, Nevada metropolitan area. The Corporate and Other segment includes the Company’s cash and cash equivalents, miscellaneous receivables and corporate overhead. 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.

The Company evaluates each segment’s profitability based upon such segment’s Adjusted EBITDA, which represents each segment’s earnings before interest and other non-operating income (expense), income taxes, depreciation and amortization, preopening expense, acquisition expenses, share-based compensation expenses, executive severance, rebranding, class action litigation expenses, gain/loss on disposal of property and equipment, gain on change in fair value of derivative and other losses, calculated before corporate overhead (which is not allocated to each segment).

The following tables set forth, for the periods indicated, certain operating data for the Company’s segments, and reconciles net income (loss) to Adjusted EBITDA:

 

 

 

 

Three Months Ended June 30, 2019

 

(In thousands)

 

Casinos

 

 

Distributed

Gaming

 

 

Corporate and

Other

 

 

Consolidated

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming

 

$

72,237

 

 

$

74,009

 

 

$

 

 

$

146,246

 

Food and beverage

 

 

39,049

 

 

 

13,055

 

 

 

 

 

 

52,104

 

Rooms

 

 

35,514

 

 

 

 

 

 

 

 

 

35,514

 

Other

 

 

11,916

 

 

 

2,089

 

 

 

201

 

 

 

14,206

 

Total revenues

 

$

158,716

 

 

$

89,153

 

 

$

201

 

 

$

248,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

22,471

 

 

$

7,347

 

 

$

(44,226

)

 

$

(14,408

)

Depreciation and amortization

 

 

24,052

 

 

 

5,569

 

 

 

355

 

 

 

29,976

 

Preopening and related expenses(1)

 

 

700

 

 

 

660

 

 

 

137

 

 

 

1,497

 

Acquisition and severance expenses

 

 

101

 

 

 

9

 

 

 

1,013

 

 

 

1,123

 

Asset disposal and other writedowns

 

 

511

 

 

 

74

 

 

 

 

 

 

585

 

Share-based compensation

 

 

 

 

 

 

 

 

2,134

 

 

 

2,134

 

Other, net

 

 

81

 

 

 

 

 

 

406

 

 

 

487

 

Interest expense, net

 

 

64

 

 

 

23

 

 

 

19,048

 

 

 

19,135

 

Loss on extinguishment and modification of debt

 

 

 

 

 

 

 

 

9,150

 

 

 

9,150

 

Change in fair value of derivative

 

 

 

 

 

 

 

 

1,489

 

 

 

1,489

 

Income tax benefit

 

 

 

 

 

 

 

 

(1,344

)

 

 

(1,344

)

Adjusted EBITDA

 

$

47,980

 

 

$

13,682

 

 

$

(11,838

)

 

$

49,824

 

 

 

 

 

Three Months Ended June 30, 2018

 

(In thousands)

 

Casinos

 

 

Distributed

Gaming

 

 

Corporate and

Other

 

 

Consolidated

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming

 

$

61,929

 

 

$

70,617

 

 

$

 

 

$

132,546

 

Food and beverage

 

 

30,743

 

 

 

12,679

 

 

 

 

 

 

43,422

 

Rooms

 

 

27,660

 

 

 

 

 

 

 

 

 

27,660

 

Other

 

 

10,594

 

 

 

2,101

 

 

 

220

 

 

 

12,915

 

Total revenues

 

$

130,926

 

 

$

85,397

 

 

$

220

 

 

$

216,543

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

24,236

 

 

$

7,552

 

 

$

(28,194

)

 

$

3,594

 

Depreciation and amortization

 

 

17,412

 

 

 

4,979

 

 

 

463

 

 

 

22,854

 

Preopening expenses(1)

 

 

 

 

 

88

 

 

 

301

 

 

 

389

 

Acquisition and severance expenses

 

 

168

 

 

 

2

 

 

 

395

 

 

 

565

 

Asset disposal and other writedowns

 

 

218

 

 

 

 

 

 

 

 

 

218

 

Share-based compensation

 

 

 

 

 

 

 

 

2,758

 

 

 

2,758

 

Other, net

 

 

123

 

 

 

195

 

 

 

99

 

 

 

417

 

Interest expense, net

 

 

25

 

 

 

26

 

 

 

16,015

 

 

 

16,066

 

Change in fair value of derivative

 

 

 

 

 

 

 

 

(1,462

)

 

 

(1,462

)

Income tax provision

 

 

 

 

 

 

 

 

897

 

 

 

897

 

Adjusted EBITDA

 

$

42,182

 

 

$

12,842

 

 

$

(8,728

)

 

$

46,296

 

 

 


 

 

Six Months Ended June 30, 2019

 

(In thousands)

 

Casinos

 

 

Distributed

Gaming

 

 

Corporate and

Other

 

 

Consolidated

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming

 

$

143,122

 

 

$

146,916

 

 

$

 

 

$

290,038

 

Food and beverage

 

 

75,491

 

 

 

26,371

 

 

 

 

 

 

101,862

 

Rooms

 

 

66,801

 

 

 

 

 

 

 

 

 

66,801

 

Other

 

 

24,676

 

 

 

4,223

 

 

 

362

 

 

 

29,261

 

Total revenues

 

$

310,090

 

 

$

177,510

 

 

$

362

 

 

$

487,962

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

45,160

 

 

$

14,953

 

 

$

(82,539

)

 

$

(22,426

)

Depreciation and amortization

 

 

45,695

 

 

 

10,898

 

 

 

648

 

 

 

57,241

 

Preopening and related expenses(1)

 

 

2,354

 

 

 

1,226

 

 

 

149

 

 

 

3,729

 

Acquisition and severance expenses

 

 

387

 

 

 

35

 

 

 

2,245

 

 

 

2,667

 

Asset disposal and other writedowns

 

 

767

 

 

 

65

 

 

 

390

 

 

 

1,222

 

Share-based compensation

 

 

11

 

 

 

5

 

 

 

6,302

 

 

 

6,318

 

Other, net

 

 

92

 

 

 

 

 

 

1,259

 

 

 

1,351

 

Interest expense, net

 

 

116

 

 

 

39

 

 

 

37,115

 

 

 

37,270

 

Loss on extinguishment and modification of debt

 

 

 

 

 

 

 

 

9,150

 

 

 

9,150

 

Change in fair value of derivative

 

 

 

 

 

 

 

 

3,737

 

 

 

3,737

 

Income tax benefit

 

 

 

 

 

 

 

 

(1,995

)

 

 

(1,995

)

Adjusted EBITDA

 

$

94,582

 

 

$

27,221

 

 

$

(23,539

)

 

$

98,264

 

 

 

 

 

Six Months Ended June 30, 2018

 

(In thousands)

 

Casinos

 

 

Distributed

Gaming

 

 

Corporate and

Other

 

 

Consolidated

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming

 

$

126,388

 

 

$

140,021

 

 

$

 

 

$

266,409

 

Food and beverage

 

 

60,739

 

 

 

25,286

 

 

 

 

 

 

86,025

 

Rooms

 

 

53,787

 

 

 

 

 

 

 

 

 

53,787

 

Other

 

 

20,499

 

 

 

4,251

 

 

 

361

 

 

 

25,111

 

Total revenues

 

$

261,413

 

 

$

169,558

 

 

$

361

 

 

$

431,332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

48,077

 

 

$

15,000

 

 

$

(55,553

)

 

$

7,524

 

Depreciation and amortization

 

 

37,047

 

 

 

10,127

 

 

 

917

 

 

 

48,091

 

Preopening expenses(1)

 

 

 

 

 

236

 

 

 

601

 

 

 

837

 

Acquisition and severance expenses

 

 

219

 

 

 

37

 

 

 

1,608

 

 

 

1,864

 

Asset disposal and other writedowns

 

 

280

 

 

 

15

 

 

 

 

 

 

295

 

Share-based compensation

 

 

 

 

 

 

 

 

4,602

 

 

 

4,602

 

Other, net

 

 

160

 

 

 

362

 

 

 

203

 

 

 

725

 

Interest expense, net

 

 

49

 

 

 

72

 

 

 

30,688

 

 

 

30,809

 

Change in fair value of derivative

 

 

 

 

 

 

 

 

(4,673

)

 

 

(4,673

)

Income tax provision

 

 

 

 

 

 

 

 

2,116

 

 

 

2,116

 

Adjusted EBITDA

 

$

85,832

 

 

$

25,849

 

 

$

(19,491

)

 

$

92,190

 

 

(1)

Preopening expenses include rent, organizational costs, non-capital costs associated with the opening of tavern and casino locations, and expenses related to The Strat rebranding and the launch of the TrueRewards loyalty program.

 

Total Segment Assets

The Company’s assets by segment consisted of the following amounts:

 

(In thousands)

 

Casinos

 

 

Distributed

Gaming

 

 

Corporate and

Other

 

 

Consolidated

 

Balance at June 30, 2019

 

$

1,213,701

 

 

$

431,956

 

 

$

49,013

 

 

$

1,694,670

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2018

 

$

1,006,292

 

 

$

299,697

 

 

$

60,580

 

 

$

1,366,569