XML 74 R61.htm IDEA: XBRL DOCUMENT v3.19.3
Schedule of Segment Reporting Information (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2018
Revenues          
Total revenues $ 243,314 $ 210,337 $ 731,276 $ 641,669  
Net income (loss) (9,447) (3,124) (31,873) 4,400  
Depreciation and amortization 29,611 23,330 86,852 71,421  
Preopening and related expenses [1] 556   4,285    
Preopening expenses 243 21 [1] 1,759 858 [1]  
Acquisition and severance expenses 428 1,243 3,095 3,107  
Asset disposal and other writedowns (233) 774 989 1,069  
Share-based compensation 2,583 2,783 8,901 7,385  
Other, net 243 269 1,594 994  
Interest expense, net 18,776 16,291 56,046 47,100  
Change in fair value of derivative 352 (1,222) 4,089 (5,895)  
Income tax benefit (provision) 200 (2,222) (1,795) (106)  
Adjusted EBITDA 43,069 38,143 141,333 130,333  
Loss on extinguishment and modification of debt     9,150    
Assets 1,690,719   1,690,719   $ 1,366,569
Gaming [Member]          
Revenues          
Total revenues 142,568 127,764 432,606 394,173  
Food and beverage [Member]          
Revenues          
Total revenues 51,109 41,999 152,971 128,024  
Rooms [Member]          
Revenues          
Total revenues 35,347 28,227 102,148 82,014  
Other [Member]          
Revenues          
Total revenues 14,290 12,347 43,551 37,458  
Operating Segments [Member] | Casinos [Member]          
Revenues          
Total revenues 155,113 128,837 465,203 390,250  
Net income (loss) 17,858 19,113 63,018 67,190  
Depreciation and amortization 23,500 17,667 69,195 54,714  
Preopening and related expenses [1] 308   2,662    
Acquisition and severance expenses 137 54 524 273  
Asset disposal and other writedowns (4) 770 763 1,050  
Share-based compensation   37 11 37  
Other, net 218   310 160  
Interest expense, net 200 25 316 74  
Adjusted EBITDA 42,217 37,666 136,799 123,498  
Assets 1,198,490   1,198,490   1,006,292
Operating Segments [Member] | Casinos [Member] | Gaming [Member]          
Revenues          
Total revenues 69,953 60,440 213,075 186,828  
Operating Segments [Member] | Casinos [Member] | Food and beverage [Member]          
Revenues          
Total revenues 37,836 29,666 113,327 90,405  
Operating Segments [Member] | Casinos [Member] | Rooms [Member]          
Revenues          
Total revenues 35,347 28,227 102,148 82,014  
Operating Segments [Member] | Casinos [Member] | Other [Member]          
Revenues          
Total revenues 11,977 10,504 36,653 31,003  
Operating Segments [Member] | Distributed Gaming [Member]          
Revenues          
Total revenues 87,998 81,188 265,508 250,746  
Net income (loss) 5,786 5,014 20,739 20,014  
Depreciation and amortization 5,616 5,292 16,514 15,419  
Preopening and related expenses [1] 189   1,415    
Preopening expenses [1]   73   309  
Acquisition and severance expenses   1 35 38  
Asset disposal and other writedowns (223) 4 (158) 19  
Share-based compensation   3 5 3  
Other, net       362  
Interest expense, net 18 21 57 93  
Adjusted EBITDA 11,386 10,408 38,607 36,257  
Assets 423,202   423,202   299,697
Operating Segments [Member] | Distributed Gaming [Member] | Gaming [Member]          
Revenues          
Total revenues 72,615 67,324 219,531 207,345  
Operating Segments [Member] | Distributed Gaming [Member] | Food and beverage [Member]          
Revenues          
Total revenues 13,273 12,333 39,644 37,619  
Operating Segments [Member] | Distributed Gaming [Member] | Other [Member]          
Revenues          
Total revenues 2,110 1,531 6,333 5,782  
Corporate and Other [Member]          
Revenues          
Total revenues 203 312 565 673  
Net income (loss) (33,091) (27,251) (115,630) (82,804)  
Depreciation and amortization 495 371 1,143 1,288  
Preopening and related expenses [1] 59   208    
Preopening expenses [1]   (52)   549  
Acquisition and severance expenses 291 1,188 2,536 2,796  
Asset disposal and other writedowns (6)   384    
Share-based compensation 2,583 2,743 8,885 7,345  
Other, net 25 269 1,284 472  
Interest expense, net 18,558 16,245 55,673 46,933  
Change in fair value of derivative 352 (1,222) 4,089 (5,895)  
Income tax benefit (provision) 200 (2,222) (1,795) (106)  
Adjusted EBITDA (10,534) (9,931) (34,073) (29,422)  
Loss on extinguishment and modification of debt     9,150    
Assets 69,027   69,027   $ 60,580
Corporate and Other [Member] | Other [Member]          
Revenues          
Total revenues $ 203 $ 312 $ 565 $ 673  
[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.