XML 63 R46.htm IDEA: XBRL DOCUMENT v3.8.0.1
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