XML 39 R24.htm IDEA: XBRL DOCUMENT v3.7.0.1
Summary of Selected Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2016
Summary of Significant Accounting Policies  
Schedule of estimated useful lives of property and equipment

 

 

 

 

Asset

    

Estimated Useful Life

 

 

 

 

 

Buildings

 

30-50  years

 

Leasehold improvements

 

5-20  years

 

Furniture, fixtures and other equipment

 

4-10  years

 

 

Schedule of impact of foreign currency translation on goodwill

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

 

 

 

 

Casino Segment

 

Hotel Segment

 

Total

 

 

 

Pilsen

 

South-Moravia

 

Lower Saxony

 

 

 

 

As of December 31, 2016 (in thousands, except FX)

    

reporting unit

    

reporting unit

    

reporting unit

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance in USD ($)

 

$

3,042

(1)  

$

537

(1)  

$

131

 

$

3,710

 

Balance in EUR (€)

 

 

 

 

 

 

 

 €

119

 

 €

119

 

Foreign Exchange Rate ("FX")

 

 

33.883

 

 

33.883

 

 

27.245

 

 

 

 

Balance in CZK (Kč)

 

103,072

(2)  

18,195

(2)  

3,242

(3)  

124,509

 

Applicable FX(4)

 

 

25.639

 

 

25.639

 

 

25.639

 

 

 

 

Balance at December 31, 2016

 

$

4,020

 

$

710

 

$

127

 

$

4,857

 

Net cumulative change to goodwill due to foreign currency translation

 

$

978

 

$

173

 

$

(4)

 

$

1,147

 


(1)

Goodwill was amortized over 15 years until the Company started to comply with revised GAAP requirements, as of January 1, 2002. This balance represents the remaining, unamortized goodwill, after an impairment charge was taken prior to January 1, 2003.

(2)

USD residual balance translated to CZK at June 30, 1998, the date of acquisition of such assets, with the date of acquisition CZK to USD FX rate of 33.883.

(3)

EUR balance translated to CZK at June 1, 2015, the date of acquisition of the Hotel Freizeit, with the date of acquisition FX rate of 27.245 from CZK to EUR.

(4)

FX central bank foreign exchange rates taken from www.CNB.CZ. 

Schedule of impact of dilution on earnings per share from continuing operations, based on the treasury stock method

 

 

 

 

 

 

 

 

 

 

For the Year Ended

 

 

 

December 31,

 

 

    

2016

    

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

Net income

 

$

6,323

 

$

3,858

 

 

 

 

 

 

 

 

 

Weighted average common shares

 

 

8,838,984

 

 

8,822,488

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.72

 

$

0.44

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

Net income

 

$

6,323

 

$

3,858

 

 

 

 

 

 

 

 

 

Weighted average common shares

 

 

8,838,984

 

 

8,822,488

 

 

 

 

 

 

 

 

 

Addition due to the effect of dilutive securities using the treasury stock method:

 

 

 

 

 

 

 

Stock options

 

 

33,566

 

 

223

 

Stock issuable under the Deferred Compensation Plan

 

 

626,028

 

 

436,842

 

 

 

 

 

 

 

 

 

Dilutive potential common shares

 

 

9,498,578

 

 

9,259,553

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

0.67

 

$

0.42

 

 

Schedule of revenue segment as percentage of total revenue

 

 

 

 

 

 

 

 

For the Year Ended

 

 

 

December 31,

 

 

    

2016

    

2015

 

 

 

 

 

 

 

Gaming

 

87.4

%  

87.5

%

Rooms

 

7.1

%  

7.1

%

F&B

 

4.9

%  

4.7

%

Spa/Other departments

 

0.2

%  

0.3

%

Other

 

0.4

%  

0.4

%

Total Revenue

 

100.0

%  

100.0

%

 

Schedule of promotional allowances

 

 

 

 

 

 

 

 

 

 

For the Year Ended

 

 

 

December 31,

 

 

    

2016

    

2015

 

 

 

 

 

 

 

 

 

Cost of complimentary F&B (A)

 

$

2,655

 

$

2,404

 

Average cost of F&B sold (B)

 

 

36.1

%  

 

36.7

%

 

 

 

 

 

 

 

 

Retail value of F&B (A/B)

 

 

7,355

 

 

6,550

 

Cost of hotel accommodations

 

 

141

 

 

138

 

Total hypothetical retail value

 

$

7,496

 

$

6,688

 

 

Summary of the gaming tax law

 

The gaming tax law is summarized below, in actual monetary amounts (not in thousands):

 

 

 

 

 

 

 

2012 Gaming Tax Law

 

(in actual amounts)

 

(Effective from January 1, 2012 to December 31, 2015)

 

Live Games

    

20% gaming tax from revenue earned from live games (70% of tax allocated to the federal government; 30% of tax allocated to the local municipality).

 

 

 

 

 

Slots

 

20% gaming tax from revenue earned from slot games (20% of tax allocated to the federal government; 80% of tax allocated to the local municipality); and a per diem fixed fee of Kč 55 (approximately $2.15) per slot machine (allocated to the federal government).

 

 

 

 

 

Net Income

 

19% corporate income tax on adjusted net income earned in the Czech Republic, net of exemptions (allocated to the federal government).

 

 

 

 

 

 

 

2016 Gaming Tax Amendment

(in actual amounts)

 

(Effective from January 1, 2016 to December 31, 2016)

Live Games

    

23% gaming tax from revenue earned from live games (70% of tax allocated to the federal government; 30% of tax allocated to the local municipality).

 

 

 

Slots

 

28% gaming tax from revenue earned from slot games (20% of tax allocated to the federal government; 80% of tax allocated to the local municipality); and a per diem fixed fee of Kč 80 (approximately $3.12) per slot machine (allocated to the federal government).

 

 

 

Net Income

 

No change from the 19% corporate income tax noted above

 

 

 

 

 

 

2017 Gambling Tax Act

(in actual amounts)

 

(Effective from January 1, 2017)

Live Games

    

23% gaming tax from revenue earned from live games (70% of tax allocated to the federal government; 30% of tax allocated to the local municipality).

 

 

 

Slot and other technical games

 

The greater of either: (a) the aggregate amount collected from 35% gaming tax from revenue earned from slot and other technical games (35% of tax allocated to the federal government; 65% of tax allocated to the local municipality), or (b) a "minimum tax," calculated as the product of the sum of all gambling positions of individual approved terminal devices referred to in the permit for the location of the gambling premises times Kč 9,200 (approximately $359).

 

 

 

 

Schedule of gaming-related taxes and fees

 

 

 

 

 

 

 

 

For the Year Ended

 

(amounts in thousands)

December 31,

 

 

2016

    

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming revenues (excluding ancillary revenues)

$

44,967

 

$

35,682

 

 

 

 

 

 

 

 

Gaming taxes and fees

 

12,398

 

 

7,441

 

Gaming taxes and fees as % of above gaming revenues

 

27.6

%  

 

20.9

%