Segment Information |
Note 18. Segment Information
The following table sets forth, for the period indicated, certain operating data for our reportable segments. The executive decision maker of our Company reviews operating results, assesses performance and makes decisions on a “significant market” basis. Management views each of our casinos as an operating segment. Operating segments are aggregated based on their similar economic characteristics, types of customers, types of services and products provided, and their management and reporting structure. Prior to the Isle Acquisition, the Company’s principal operating activities occurred in three geographic regions: Nevada, Louisiana and parts of the eastern United States. The Company aggregated its operations into three reportable segments based on the similar characteristics of the operating segments within the regions in which they operated as follows:
Segment |
|
Property |
|
State |
Nevada |
|
Eldorado Reno |
|
Nevada |
|
|
Silver Legacy |
|
Nevada |
|
|
Circus Reno |
|
Nevada |
|
|
|
|
|
Louisiana |
|
Eldorado Shreveport |
|
Louisiana |
|
|
|
|
|
Eastern |
|
Presque Isle Downs |
|
Pennsylvania |
|
|
Scioto Downs |
|
Ohio |
|
|
Mountaineer |
|
West Virginia |
Following the Isle Acquisition, the Company’s principal operating activities expanded and now occur in four geographic regions and reportable segments based on the similar characteristics of the operating segments within the regions in which they operate. The following table summarizes our current segments:
Segment |
|
Property |
|
State |
West |
|
Eldorado Reno |
|
Nevada |
|
|
Silver Legacy |
|
Nevada |
|
|
Circus Reno |
|
Nevada |
|
|
Isle Black Hawk |
|
Colorado |
|
|
Lady Luck Black Hawk |
|
Colorado |
|
|
|
|
|
Midwest |
|
Waterloo |
|
Iowa |
|
|
Bettendorf |
|
Iowa |
|
|
Boonville |
|
Missouri |
|
|
Cape Girardeau |
|
Missouri |
|
|
Caruthersville |
|
Missouri |
|
|
Kansas City |
|
Missouri |
|
|
|
|
|
South |
|
Pompano |
|
Florida |
|
|
Eldorado Shreveport |
|
Louisiana |
|
|
Lake Charles |
|
Louisiana |
|
|
Lula |
|
Mississippi |
|
|
Vicksburg |
|
Mississippi |
|
|
|
|
|
East |
|
Presque Isle Downs |
|
Pennsylvania |
|
|
Nemacolin |
|
Pennsylvania |
|
|
Scioto Downs |
|
Ohio |
|
|
Mountaineer |
|
West Virginia |
The following table sets forth, for the periods indicated, certain operating data for our four reportable segments. Amounts related to pre-acquisition periods (prior to May 1, 2017) conform to prior presentation as the additional operating segments associated with the Isle Acquisition are incremental to the previously disclosed reportable segments.
|
|
For the year ended December 31, |
|
|
|
2017 |
|
|
2016 |
|
|
2015 |
|
|
|
(in thousands) |
|
Revenues and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
West: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating revenues |
|
$ |
|
405,202 |
|
|
$ |
|
321,922 |
|
|
$ |
|
127,802 |
|
Operating income—West |
|
$ |
|
66,329 |
|
|
$ |
|
41,620 |
|
|
$ |
|
13,989 |
|
Midwest: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating revenues |
|
$ |
|
268,385 |
|
|
$ |
|
— |
|
|
$ |
|
— |
|
Operating income—Midwest |
|
$ |
|
62,051 |
|
|
$ |
|
— |
|
|
$ |
|
— |
|
South: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating revenues |
|
$ |
|
336,709 |
|
|
$ |
|
131,496 |
|
|
$ |
|
136,342 |
|
Operating income—South |
|
$ |
|
3,671 |
|
|
$ |
|
23,378 |
|
|
$ |
|
21,423 |
|
East: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating revenues |
|
$ |
|
462,702 |
|
|
$ |
|
439,478 |
|
|
$ |
|
455,640 |
|
Operating income—East |
|
$ |
|
67,968 |
|
|
$ |
|
53,610 |
|
|
$ |
|
56,491 |
|
Corporate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
$ |
|
506 |
|
|
$ |
|
— |
|
|
$ |
|
— |
|
Operating loss—Corporate |
|
$ |
|
(105,150 |
) |
|
$ |
|
(29,490 |
) |
|
$ |
|
(19,387 |
) |
Total Reportable Segments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating revenues |
|
$ |
|
1,473,504 |
|
|
$ |
|
892,896 |
|
|
$ |
|
719,784 |
|
Operating income – Total Reportable Segments |
|
$ |
|
94,869 |
|
|
$ |
|
89,118 |
|
|
$ |
|
72,516 |
|
Reconciliations to Consolidated Net Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income — Total Reportable Segments |
|
$ |
|
94,869 |
|
|
$ |
|
89,118 |
|
|
$ |
|
72,516 |
|
Unallocated income and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
|
(99,769 |
) |
|
|
|
(50,917 |
) |
|
|
|
(61,558 |
) |
Gain on valuation of unconsolidated affiliate |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
35,582 |
|
Loss on early retirement of debt |
|
|
|
(38,430 |
) |
|
|
|
(155 |
) |
|
|
|
(1,937 |
) |
Benefit (provision) for income taxes |
|
|
|
117,270 |
|
|
|
|
(13,244 |
) |
|
|
|
69,580 |
|
Net income |
|
$ |
|
73,940 |
|
|
$ |
|
24,802 |
|
|
$ |
|
114,183 |
|
|
|
For the Year Ended December 31, |
|
|
|
2017 |
|
|
2016 |
|
|
2015 |
|
|
|
(in thousands) |
|
Capital Expenditures (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
West |
|
$ |
|
44,952 |
|
|
$ |
|
22,812 |
|
|
$ |
|
4,682 |
|
Midwest |
|
|
|
9,115 |
|
|
|
|
— |
|
|
|
|
— |
|
South |
|
|
|
7,672 |
|
|
|
|
5,842 |
|
|
|
|
4,032 |
|
East (a) |
|
|
|
10,155 |
|
|
|
|
18,491 |
|
|
|
|
26,556 |
|
Corporate |
|
|
|
11,628 |
|
|
|
|
235 |
|
|
|
|
1,492 |
|
Total |
|
$ |
|
83,522 |
|
|
$ |
|
47,380 |
|
|
$ |
|
36,762 |
|
(a) |
Before reimbursements from the state of West Virginia for qualified capital expenditures of $0.4 million, $4.2 million and $1.3 million for the years ended December 31, 2017, 2016 and 2015, respectively. |
|
|
West |
|
|
Midwest |
|
|
South |
|
|
East |
|
|
Corporate, Other & Eliminations |
|
|
Total |
|
Balance sheet as of December 31, 2017 |
(in thousands) |
|
Total assets |
|
$ |
|
1,278,062 |
|
|
$ |
|
1,188,758 |
|
|
$ |
|
804,318 |
|
|
$ |
|
1,185,806 |
|
|
$ |
|
(910,472 |
) |
|
$ |
|
3,546,472 |
|
Goodwill |
|
|
|
152,775 |
|
|
|
|
327,088 |
|
|
|
|
200,417 |
|
|
|
|
66,826 |
|
|
|
|
— |
|
|
|
|
747,106 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance sheet as of December 31, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
|
377,688 |
|
|
$ |
|
— |
|
|
$ |
|
128,427 |
|
|
$ |
|
850,904 |
|
|
$ |
|
(62,975 |
) |
|
$ |
|
1,294,044 |
|
Goodwill |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
66,826 |
|
|
|
|
— |
|
|
|
|
66,826 |
|
|
|
|
2017 |
|
|
|
|
|
Balance at
January 1 |
|
|
|
Acquisitions |
|
|
|
Impairments |
|
|
|
Balance at
December 31 |
|
|
|
(in thousands) |
|
|
Goodwill by reportable segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
West |
|
$ |
|
— |
|
|
$ |
|
152,775 |
|
|
$ |
|
— |
|
|
$ |
|
152,775 |
|
|
Midwest |
|
|
|
— |
|
|
|
|
327,088 |
|
|
|
|
— |
|
|
|
|
327,088 |
|
|
South |
|
|
|
— |
|
|
|
|
235,333 |
|
|
|
|
(34,916 |
) |
|
|
|
200,417 |
|
|
East |
|
|
|
66,826 |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
66,826 |
|
|
|
|
$ |
|
66,826 |
|
|
$ |
|
715,196 |
|
|
$ |
|
(34,916 |
) |
|
$ |
|
747,106 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
|
|
Balance at
January 1 |
|
|
|
Acquisitions |
|
|
|
Impairments |
|
|
|
Balance at
December 31 |
|
|
|
(in thousands) |
|
|
Goodwill by reportable segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
West |
|
$ |
|
— |
|
|
$ |
|
— |
|
|
$ |
|
— |
|
|
$ |
|
— |
|
|
Midwest |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
South |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
East |
|
|
|
66,826 |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
66,826 |
|
|
|
|
$ |
|
66,826 |
|
|
$ |
|
— |
|
|
$ |
|
— |
|
|
$ |
|
66,826 |
|
|
|