Segment Information (Tables)
|
12 Months Ended |
Dec. 31, 2017 |
Segment Reporting [Abstract] |
|
Summary of Reportable Segment |
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 |
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 |
|
Schedule of Operating Data for Reportable Segments |
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 |
|
|
Schedule of Capital Expenditures for Reportable Segments |
|
|
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. |
|
Schedule of Balance Sheet Information for Reportable Segments |
|
|
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 |
|
|
Schedule of Goodwill by Reportable Segment |
|
|
|
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 |
|
|
|