XML 22 R11.htm IDEA: XBRL DOCUMENT v3.3.1.900
Restatement
6 Months Ended
Jun. 30, 2015
Restatement  
Restatement

 

2.Restatement

 

The restatement of the Company’s financial statements primarily results from the Company’s accounting for its November 1, 2013 distribution of real estate assets to Gaming and Leisure Properties, Inc. (GLPI) under the Master Lease Agreement (the “Master Lease”), which was previously recognized as a sale-leaseback. Upon further consideration, the Company did not meet all of the requirements for sale-leaseback accounting under Accounting Standards Codification (“ASC”) 840, “Leases”, and therefore the transaction should be accounted for as a financing obligation rather than a distribution of assets followed by an operating lease.  Specifically, the lease contains provisions that would indicate that the Company has prohibited forms of continuing involvement in the leased property such that sale-leaseback accounting would not be permitted. As a result, the Company is precluded from derecognizing the real estate assets and is instead required to recognize a financing obligation for the minimum lease payments due under the Master Lease.  The restated condensed consolidated balance sheets therefore include an adjustment to property and equipment, net for the carrying value of the real property of $1.99 billion and $2.04 billion at June 30, 2015 and December 31, 2014, respectively, and additional liabilities of $3.59 billion and $3.61 billion at June 30, 2015 and December 31, 2014, respectively, representing the present value of the future minimum lease payments due to GLPI under the Master Lease and the funded construction of certain leased real estate assets in development at the date of the Spin-Off.  Consequently, the restated condensed consolidated statements of operations no longer report rent expense for the obligations under the Master Lease, but rather include interest expense associated with the financing obligation and depreciation expense related to the real estate assets. The lease payment amounts previously recorded as rent expense were $109.5 million and $218.4 million for the three and six months ended June 30, 2015, compared to $104.6 million and $208.9 million for the three and six months ended June 30, 2014, respectively. The increases to interest expense and depreciation expense as a result of the correction of the accounting for the Master Lease are $97.3 million and $22.8 million for the three months ended June 30, 2015, respectively, and $193.4 million and $45.5 million for the six months ended June 30, 2015, respectively, compared to $94.0 million and $22.2 million for the three months ended June 30, 2014, respectively, and $187.1 million and $44.4 million for the six months ended June 30, 2014, respectively.

 

This change in accounting treatment also resulted in adjustments to the carrying amounts of the Company’s reporting units as well as differences in the allocation of the GLPI rental obligation to the impacted reporting units, which altered each reporting unit’s fair value.  The resultant changes to impairment charges are described below.

 

As part of its restatement, the Company also identified certain other errors affecting the condensed consolidated financial statements as of June 30, 2015 and December 31, 2014:

 

·

The Company had originally recorded goodwill and other intangible asset impairment charges of $312.5 million and $745.9 million at October 1, 2013, the date of its annual impairment test, and November 1, 2013 (the Spin-Off date), respectively, and impairment charges of $316.5 million at October 1, 2014.  The Company corrected certain errors in its goodwill and indefinite-lived gaming license intangible asset impairment analyses which incorporated the adjustments to the carrying amounts and estimated fair values of the Company’s reporting units mentioned above as well as the impact of its deferred tax valuation allowance.  This resulted in a decrease to the Company’s previously recognized impairment charges of $161.2 million and $334.1 million for the years ended December 31, 2014 and 2013, respectively, which along with the relocation fee accounting error described below, resulted in a significant increase to the Company’s goodwill and other intangible assets at both June 30, 2015 and December 31, 2014.

 

·

During 2014, the Company incurred an aggregate liability of $150 million to State of Ohio in return for the right to relocate its racing operations from Toledo, Ohio to Dayton, Ohio (Hollywood Gaming at Dayton Raceway) and from Grove City, Ohio to Austintown, Ohio (Hollywood Gaming at Mahoning Valley).  The Company originally accounted for these amounts as a cost of the real estate and was therefore including them in property and equipment, net and was amortizing them over the fifteen year base lease term of the Master Lease.  The Company has now concluded that these costs should have been recognized as an additional cost incurred for obtaining the gaming licenses for these two properties and capitalized as other intangible assets that are not amortized, but are considered for impairment on an annual basis or more frequently if impairment indicators exist.  This resulted in a decrease to depreciation expense of $2.7 million and $5.3 million for the three and six months ended June 30, 2015, respectively.

 

·

The Company corrected the classification of a corporate airplane lease that had previously been accounted for as an operating lease but upon review should have been accounted for as a capital lease.  This resulted in an increase to net property and equipment of $6.0 million and $7.0 million at June 30, 2015 and December 31, 2014, respectively, as well as an increase to long term debt of $24.9 million at June 30, 2015 and December 31, 2014, respectively.  It also resulted in an increase to interest expense, with an offsetting decrease to general and administrative costs of $0.2 million and $0.3 million for both the three and six months ended June 30, 2015 and June 30, 2014, respectively, as well as an increase to depreciation expense of $0.5 million and $1.0 million for both the three and six months ended June 30, 2015 and June 30, 2014, respectively.

 

·

The Company concluded that as a result of the failed spin-off-leaseback accounting treatment which resulted in a significant increase to our deferred tax assets, a valuation allowance should be recorded on the Company’s deferred tax assets given the significant negative evidence associated with being in a three year cumulative pre-tax loss position and the insufficient objectively verifiable positive evidence to support the realization of the Company’s deferred tax assets.  This resulted in an increase to the Company’s income tax provision of $8.0 million and $13.1 million for the three and six months ended June 30, 2015, respectively, and $16.5 million and $16.7 million for the three and six months ended June 30, 2014, respectively.

 

·

The Company concluded that the Carlino exchange transaction should have been accounted for as a treasury stock transaction that is measured using the fair value of the exchanged instruments.  See Note 3 in the Company’s Form 10-K/A for additional information.

 

·

The Company reclassified a contingent earn-out liability from long-term debt to other non-current liabilities which totaled $19.9 million and $19.2 million at June 30, 2015 and December 31, 2014, respectively.  Additionally, changes in the fair value of this liability which totaled $0.4 million and $0.7 million for the three and six months ended June 30, 2015, respectively, were reclassified from interest expense to general and administrative expenses.

 

·

The Company corrected the income tax provision and related income tax balances on the condensed consolidated balance sheet and condensed consolidated statements of cash flows for each of the previously identified errors.

 

·

The Company corrected certain other errors that were not individually material to the condensed consolidated financial statements.

 

The effect of the restatement on previously issued interim financial information as of June 30, 2015 and for the three and six months ended June 30, 2015 and 2014 is set forth in this footnote.

 

The condensed consolidated financial statements included in this Form 10-Q/A have been restated to reflect the adjustments described above. The following is a summary of the effect of the restatement on (i) the Company’s condensed consolidated balance sheets at June 30, 2015 and December 31, 2014 (ii) the Company’s condensed consolidated statements of operations for the three and six months ended June 30, 2015 and 2014 and (iii) the Company’s condensed consolidated statements of cash flows for the six months ended June 30, 2015 and 2014. The Company did not present a summary of the effect of the restatement on the condensed consolidated statement of changes in shareholders’ equity (deficit) for any of the above referenced periods because the impact to retained earnings on the condensed consolidated statement of changes in shareholders’ equity (deficit) is reflected below in the balance sheet. The Company did not present a summary of the effect of the restatement on the condensed consolidated statement of comprehensive income (loss) for any of the above referenced periods because the impact to net income (loss) is reflected below in the restated condensed consolidated statement of operations and the restatement adjustments did not affect any other component of comprehensive income (loss).

 

The following table presents the condensed consolidated balance sheet as previously reported, restatement adjustments and the condensed consolidated balance sheet as restated at June 30, 2015:

 

 

 

As Previously

 

Restatement

 

 

 

 

 

Reported

 

Adjustments

 

As Restated

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

233,118

 

$

 

$

233,118

 

 

 

 

 

 

 

 

 

Receivables, net of allowance for doubtful accounts of $2,071

 

45,135

 

 

45,135

 

Prepaid expenses

 

62,185

 

5,096

 

67,281

 

Deferred income taxes

 

50,751

 

(14,148

)

36,603

 

Other current assets

 

15,452

 

 

15,452

 

 

 

 

 

 

 

 

 

Total current assets

 

406,641

 

(9,052

)

397,589

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

835,462

 

1,859,480

 

2,694,942

 

Other assets

 

 

 

 

 

 

 

Investment in and advances to unconsolidated affiliates

 

173,726

 

 

173,726

 

Goodwill

 

274,764

 

599,420

 

874,184

 

Other intangible assets, net

 

370,820

 

46,115

 

416,935

 

Deferred income taxes

 

76,135

 

(76,135

)

 

Advances to the Jamul Tribe

 

108,142

 

 

108,142

 

Other assets

 

79,358

 

 

79,358

 

 

 

 

 

 

 

 

 

Total other assets

 

1,082,945

 

569,400

 

1,652,345

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,325,048

 

$

2,419,828

 

$

4,744,876

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Current portion of financing obligation to GLPI

 

$

 

$

48,185

 

$

48,185

 

Current maturities of long-term debt

 

44,015

 

 

44,015

 

Accounts payable

 

73,393

 

 

73,393

 

Accrued expenses

 

136,681

 

2,185

 

138,866

 

Accrued interest

 

8,781

 

 

8,781

 

Accrued salaries and wages

 

86,069

 

 

86,069

 

Gaming, pari-mutuel, property, and other taxes

 

62,965

 

 

62,965

 

Insurance financing

 

6,092

 

 

6,092

 

Other current liabilities

 

73,528

 

 

73,528

 

 

 

 

 

 

 

 

 

Total current liabilities

 

491,524

 

50,370

 

541,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term liabilities

 

 

 

 

 

 

 

Long-term financing obligation to GLPI, net of current portion

 

 

3,539,030

 

3,539,030

 

Long-term debt, net of current maturities and debt issuance costs

 

1,216,908

 

5,042

 

1,221,950

 

Deferred income taxes

 

 

92,017

 

92,017

 

Noncurrent tax liabilities

 

9,935

 

(997

)

8,938

 

Other noncurrent liabilities

 

7,460

 

19,896

 

27,356

 

 

 

 

 

 

 

 

 

Total long-term liabilities

 

1,234,303

 

3,654,988

 

4,889,291

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity (deficit)

 

 

 

 

 

 

 

Series C Preferred stock ($.01 par value, 18,500 shares authorized, 8,624 shares issued and outstanding at June 30, 2015)

 

 

 

 

Common stock ($.01 par value, 200,000,000 shares authorized, 82,282,931 shares issued and 80,115,538 shares outstanding, at June 30, 2015)

 

795

 

27

 

822

 

Treasury stock, at cost (2,167,393 shares held at June 30, 2015)

 

 

(28,414

)

(28,414

)

Additional paid-in capital

 

936,391

 

37,776

 

974,167

 

Retained deficit

 

(335,506

)

(1,294,919

)

(1,630,425

)

Accumulated other comprehensive (loss) income

 

(2,459

)

 

(2,459

)

 

 

 

 

 

 

 

 

Total shareholders’ equity (deficit)

 

599,221

 

(1,285,530

)

(686,309

)

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity (deficit)

 

$

2,325,048

 

$

2,419,828

 

$

4,744,876

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table presents the condensed consolidated balance sheet as previously reported, restatement adjustments and the condensed consolidated balance sheet as restated at December 31, 2014:

 

 

 

As Previously

 

Restatement

 

 

 

 

 

Reported

 

Adjustments

 

As Restated

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

208,673

 

$

 

$

208,673

 

Receivables, net of allowance for doubtful accounts of $2,004

 

41,618

 

 

41,618

 

Prepaid expenses

 

68,947

 

1,838

 

70,785

 

Deferred income taxes

 

55,579

 

(15,236

)

40,343

 

Other current assets

 

11,189

 

 

11,189

 

 

 

 

 

 

 

 

 

Total current assets

 

386,006

 

(13,398

)

372,608

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

769,145

 

1,900,587

 

2,669,732

 

Other assets

 

 

 

 

 

 

 

Investment in and advances to unconsolidated affiliates

 

179,551

 

 

179,551

 

Goodwill

 

277,582

 

596,602

 

874,184

 

Other intangible assets, net

 

370,562

 

48,891

 

419,453

 

Deferred income taxes

 

79,067

 

(79,067

)

 

Advances to Jamul Tribe

 

62,048

 

 

62,048

 

Other assets

 

87,318

 

 

87,318

 

 

 

 

 

 

 

 

 

Total other assets

 

1,056,128

 

566,426

 

1,622,554

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,211,279

 

$

2,453,615

 

$

4,664,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Current portion of financing obligation to GLPI

 

$

 

$

46,884

 

$

46,884

 

Current maturities of long-term debt

 

30,853

 

 

30,853

 

Accounts payable

 

43,136

 

 

43,136

 

Accrued expenses

 

130,818

 

2,274

 

133,092

 

Accrued interest

 

5,163

 

 

5,163

 

Accrued salaries and wages

 

84,034

 

 

84,034

 

Gaming, pari-mutuel, property, and other taxes

 

52,132

 

(160

)

51,972

 

Insurance financing

 

13,680

 

 

13,680

 

Other current liabilities

 

75,703

 

70

 

75,773

 

 

 

 

 

 

 

 

 

Total current liabilities

 

435,519

 

49,068

 

484,587

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term liabilities

 

 

 

 

 

 

 

Long-term financing obligation to GLPI, net of current portion

 

 

3,564,629

 

3,564,629

 

Long-term debt, net of current maturities and debt issuance costs

 

1,204,828

 

5,749

 

1,210,577

 

Deferred income taxes

 

 

78,633

 

78,633

 

Noncurrent tax liabilities

 

8,188

 

(1,153

)

7,035

 

Other noncurrent liabilities

 

8,258

 

19,189

 

27,447

 

 

 

 

 

 

 

 

 

Total long-term liabilities

 

1,221,274

 

3,667,047

 

4,888,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity (deficit)

 

 

 

 

 

 

 

Series C Preferred stock ($.01 par value, 18,500 shares authorized, 8,624 shares issued and outstanding at December 31, 2014)

 

 

 

 

Common stock ($.01 par value, 200,000,000 shares authorized, 81,329,210 shares issued and 79,161,817 shares outstanding, at December 31, 2014)

 

786

 

27

 

813

 

Treasury stock, at cost (2,167,393 shares held at December 31, 2014)

 

 

(28,414

)

(28,414

)

Additional paid-in capital

 

918,370

 

37,776

 

956,146

 

Retained deficit

 

(363,388

)

(1,271,889

)

(1,635,277

)

Accumulated other comprehensive (loss) income

 

(1,282

)

 

(1,282

)

 

 

 

 

 

 

 

 

Total shareholders’ equity (deficit)

 

554,486

 

(1,262,500

)

(708,014

)

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity (deficit)

 

$

2,211,279

 

$

2,453,615

 

$

4,664,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table presents the condensed consolidated statement of income as previously reported, restatement adjustments and the condensed consolidated statement of income as restated for the three months ended June 30, 2015:

 

 

 

As Previously

 

Restatement

 

 

 

 

 

Reported

 

Adjustments

 

As Restated

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

Gaming

 

$

618,919

 

$

 

$

618,919

 

Food, beverage and other

 

117,421

 

 

117,421

 

Management service fee

 

2,816

 

 

 

2,816

 

 

 

 

 

 

 

 

 

Revenues

 

739,156

 

 

739,156

 

Less promotional allowances

 

(38,200

)

 

(38,200

)

 

 

 

 

 

 

 

 

Net revenues

 

700,956

 

 

700,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

Gaming

 

313,616

 

 

313,616

 

Food, beverage and other

 

82,803

 

 

82,803

 

General and administrative

 

118,572

 

329

 

118,901

 

Rental expense related to Master Lease

 

109,519

 

(109,519

)

 

Depreciation and amortization

 

41,752

 

20,523

 

62,275

 

 

 

 

 

 

 

 

 

Total operating expenses

 

666,262

 

(88,667

)

577,595

 

 

 

 

 

 

 

 

 

Income from operations

 

34,694

 

88,667

 

123,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

 

Interest expense

 

(12,295

)

(97,503

)

(109,798

)

Interest income

 

2,443

 

 

2,443

 

Income from unconsolidated affiliates

 

4,154

 

 

4,154

 

Other

 

(956

)

 

(956

)

 

 

 

 

 

 

 

 

Total other expenses

 

(6,654

)

(97,503

)

(104,157

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations before income taxes

 

28,040

 

(8,836

)

19,204

 

Income tax provision

 

11,154

 

5,067

 

16,221

 

 

 

 

 

 

 

 

 

Net income

 

$

16,886

 

$

(13,903

)

$

2,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.19

 

$

(0.16

)

$

0.03

 

Diluted earnings per common share

 

$

0.19

 

$

(0.16

)

$

0.03

 

 

 

The following table presents the condensed consolidated statement of income as previously reported, restatement adjustments and the condensed consolidated statement of income as restated for the six months ended June 30, 2015:

 

 

 

As Previously

 

Restatement

 

 

 

 

 

Reported

 

Adjustments

 

As Restated

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

Gaming

 

$

1,210,255

 

$

 

$

1,210,255

 

Food, beverage and other

 

226,184

 

 

226,184

 

Management service fee

 

4,743

 

 

4,743

 

 

 

 

 

 

 

 

 

Revenues

 

1,441,182

 

 

1,441,182

 

Less promotional allowances

 

(76,088

)

 

(76,088

)

 

 

 

 

 

 

 

 

Net revenues

 

1,365,094

 

 

1,365,094

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

Gaming

 

608,511

 

 

608,511

 

Food, beverage and other

 

160,732

 

 

160,732

 

General and administrative

 

234,641

 

516

 

235,157

 

Rental expense related to Master Lease

 

218,364

 

(218,364

)

 

Depreciation and amortization

 

84,674

 

40,970

 

125,644

 

 

 

 

 

 

 

 

 

Total operating expenses

 

1,306,922

 

(176,878

)

1,130,044

 

 

 

 

 

 

 

 

 

Income from operations

 

58,172

 

176,878

 

235,050

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

 

Interest expense

 

(24,458

)

(193,686

)

(218,144

)

Interest income

 

4,313

 

 

4,313

 

Income from unconsolidated affiliates

 

8,136

 

 

8,136

 

Other

 

2,133

 

 

2,133

 

 

 

 

 

 

 

 

 

Total other expenses

 

(9,876

)

(193,686

)

(203,562

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations before income taxes

 

48,296

 

(16,808

)

31,488

 

Income tax provision

 

20,414

 

6,222

 

26,636

 

 

 

 

 

 

 

 

 

Net income

 

$

27,882

 

$

(23,030

)

$

4,852

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.32

 

$

(0.26

)

$

0.06

 

Diluted earnings per common share

 

$

0.31

 

$

(0.26

)

$

0.05

 

 

 

The following table presents the condensed consolidated statement of operations as previously reported, restatement adjustments and the condensed consolidated statement of operations as restated for the three months ended June 30, 2014:

 

 

 

As Previously

 

Restatement

 

 

 

 

 

Reported

 

Adjustments

 

As Restated

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

Gaming

 

$

576,158

 

$

 

$

576,158

 

Food, beverage and other

 

110,574

 

 

110,574

 

Management service fee

 

3,105

 

 

3,105

 

 

 

 

 

 

 

 

 

Revenues

 

689,837

 

 

689,837

 

Less promotional allowances

 

(37,691

)

 

(37,691

)

 

 

 

 

 

 

 

 

Net revenues

 

652,146

 

 

652,146

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

Gaming

 

284,107

 

 

284,107

 

Food, beverage and other

 

80,403

 

 

80,403

 

General and administrative

 

107,898

 

(163

)

107,735

 

Rental expense related to Master Lease

 

104,613

 

(104,613

)

 

Depreciation and amortization

 

47,183

 

22,691

 

69,874

 

Impairment losses

 

4,560

 

 

4,560

 

 

 

 

 

 

 

 

 

Total operating expenses

 

628,764

 

(82,085

)

546,679

 

 

 

 

 

 

 

 

 

Income from operations

 

23,382

 

82,085

 

105,467

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

 

Interest expense

 

(10,892

)

(94,177

)

(105,069

)

Interest income

 

790

 

 

790

 

Income from unconsolidated affiliates

 

1,473

 

 

1,473

 

Other

 

(1,823

)

 

(1,823

)

 

 

 

 

 

 

 

 

Total other expenses

 

(10,452

)

(94,177

)

(104,629

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations before income taxes

 

12,930

 

(12,092

)

838

 

Income tax (benefit) provision

 

8,754

 

11,357

 

20,111

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

4,176

 

$

(23,449

)

$

(19,273

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share:

 

 

 

 

 

 

 

Basic earnings (loss) per common share

 

$

0.05

 

$

(0.30

)

$

(0.25

)

Diluted earnings (loss) per common share

 

$

0.05

 

$

(0.30

)

$

(0.25

)

 

 

The following table presents the condensed consolidated statement of operations as previously reported, restatement adjustments and the condensed consolidated statement of operations as restated for the six months ended June 30, 2014:

 

 

 

As Previously

 

Restatement

 

 

 

 

 

Reported

 

Adjustments

 

As Restated

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

Gaming

 

$

1,146,841

 

$

 

$

1,146,841

 

Food, beverage and other

 

215,444

 

 

215,444

 

Management service fee

 

5,563

 

 

5,563

 

 

 

 

 

 

 

 

 

Revenues

 

1,367,848

 

 

1,367,848

 

Less promotional allowances

 

(74,622

)

 

(74,622

)

 

 

 

 

 

 

 

 

Net revenues

 

1,293,226

 

 

1,293,226

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

Gaming

 

570,184

 

(2,809

)

567,375

 

Food, beverage and other

 

157,941

 

 

157,941

 

General and administrative

 

215,637

 

(327

)

215,310

 

Rental expense related to Master Lease

 

208,922

 

(208,922

)

 

Depreciation and amortization

 

94,549

 

45,510

 

140,059

 

Impairment losses

 

4,560

 

 

4,560

 

 

 

 

 

 

 

 

 

Total operating expenses

 

1,251,793

 

(166,548

)

1,085,245

 

 

 

 

 

 

 

 

 

Income from operations

 

41,433

 

166,548

 

207,981

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

 

Interest expense

 

(22,187

)

(187,396

)

(209,583

)

Interest income

 

1,257

 

 

1,257

 

Income from unconsolidated affiliates

 

3,956

 

 

3,956

 

Other

 

(192

)

 

(192

)

 

 

 

 

 

 

 

 

Total other expenses

 

(17,166

)

(187,396

)

(204,562

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations before income taxes

 

24,267

 

(20,848

)

3,419

 

Income tax provision

 

15,554

 

6,558

 

22,112

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

8,713

 

$

(27,406

)

$

(18,693

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share:

 

 

 

 

 

 

 

Basic earnings (loss) per common share

 

$

0.10

 

$

(0.34

)

$

(0.24

)

Diluted earnings (loss) per common share

 

$

0.10

 

$

(0.34

)

$

(0.24

)

 

 

The following table presents the condensed consolidated statement of cash flow as previously reported, restatement adjustments and the condensed consolidated statement of cash flows as restated for the six months ended June 30, 2015:

 

 

 

As Previously

 

Restatement

 

 

 

 

 

Reported

 

Adjustments

 

As Restated

 

 

 

 

 

 

 

 

 

Operating activities

 

 

 

 

 

 

 

Net income

 

$

27,882

 

$

(23,030

)

$

4,852

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

84,674

 

40,970

 

125,644

 

Amortization of items charged to interest expense

 

3,008

 

 

3,008

 

Accretion of settlement value on other noncurrent liabilities

 

707

 

 

707

 

Loss (gain) on sale of fixed assets

 

388

 

137

 

525

 

Income from unconsolidated affiliates

 

(8,136

)

 

(8,136

)

Distributions of earnings from unconsolidated affiliates

 

14,000

 

 

14,000

 

Deferred income taxes

 

8,805

 

9,338

 

18,143

 

Charge for stock-based compensation

 

4,421

 

 

4,421

 

Decrease (increase)

 

 

 

 

 

 

 

Accounts receivable

 

(3,462

)

 

(3,462

)

Prepaid expenses and other current assets

 

2,537

 

 

2,537

 

Other assets

 

5,750

 

 

5,750

 

Increase (decrease)

 

 

 

 

 

 

 

Accounts payable

 

6,633

 

 

6,633

 

Accrued expenses

 

6,148

 

(89

)

6,059

 

Accrued interest

 

3,618

 

 

3,618

 

Accrued salaries and wages

 

2,035

 

 

2,035

 

Gaming, pari-mutuel, property and other taxes

 

10,833

 

160

 

10,993

 

Income taxes

 

5,735

 

(3,274

)

2,461

 

Other current and noncurrent liabilities

 

(2,973

)

(70

)

(3,043

)

Other noncurrent tax liabilities

 

2,791

 

156

 

2,947

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

175,394

 

24,298

 

199,692

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

Capital project expenditures, net of reimbursements

 

(90,324

)

 

(90,324

)

Capital maintenance expenditures

 

(30,165

)

 

(30,165

)

Advances to Jamul Tribe

 

(38,452

)

 

(38,452

)

Proceeds from sale of property and equipment

 

375

 

 

375

 

Investment in joint ventures

 

(328

)

 

(328

)

Decrease in cash in escrow

 

(4,000

)

 

(4,000

)

Acquisitions of businesses and gaming and other licenses, net of cash acquired

 

(248

)

 

(248

)

 

 

 

 

 

 

 

 

Net cash used in investing activities

 

(163,142

)

 

(163,142

)

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

Proceeds from exercise of options

 

5,518

 

 

5,518

 

Principal payments on financing obligation with GLPI

 

 

(24,298

)

(24,298

)

Proceeds from issuance of long-term debt, net of issuance costs

 

60,000

 

 

60,000

 

Principal payments on long-term debt

 

(53,773

)

 

(53,773

)

Proceeds from insurance financing

 

885

 

 

885

 

Payments on insurance financing

 

(8,473

)

 

(8,473

)

Tax benefit from stock options exercised

 

8,036

 

 

8,036

 

 

 

 

 

 

 

 

 

Net cash provided by financing activities

 

12,193

 

(24,298

)

(12,105

)

 

 

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

24,445

 

 

24,445

 

Cash and cash equivalents at beginning of year

 

208,673

 

 

 

208,673

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of year

 

$

233,118

 

$

 

$

233,118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure

 

 

 

 

 

 

 

Interest expense paid, net of amounts capitalized

 

$

17,114

 

$

195,281

 

$

212,395

 

Income taxes paid

 

$

432

 

$

 

$

432

 

 

 

The following table presents the condensed consolidated statement of cash flow as previously reported, restatement adjustments and the condensed consolidated statement of cash flows as restated for the six months ended June 30, 2014:

 

 

 

As Previously

 

Restatement

 

 

 

 

 

Reported

 

Adjustments

 

As Restated

 

 

 

 

 

 

 

 

 

Operating activities

 

 

 

 

 

 

 

Net income (loss)

 

$

8,713

 

$

(27,406

)

$

(18,693

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

94,549

 

45,510

 

140,059

 

Amortization of items charged to interest expense

 

3,022

 

 

3,022

 

Gain on sale of fixed assets

 

(47

)

 

(47

)

Income from unconsolidated affiliates

 

(3,956

)

 

(3,956

)

Distributions of earnings from unconsolidated affiliates

 

11,000

 

 

11,000

 

Deferred income taxes

 

(7,401

)

11,231

 

3,830

 

Charge for stock-based compensation

 

5,096

 

 

5,096

 

Impairment losses and write downs

 

7,860

 

 

7,860

 

Decrease (increase), net of businesses acquired

 

 

 

 

 

 

 

Accounts receivable

 

(16,983

)

 

(16,983

)

Prepaid expenses and other current assets

 

(5,749

)

(207

)

(5,956

)

Other assets

 

4,303

 

208

 

4,511

 

Increase (decrease), net of businesses acquired

 

 

 

 

 

 

 

Accounts payable

 

24,115

 

 

24,115

 

Accrued expenses

 

(8,837

)

(2,966

)

(11,803

)

Accrued interest

 

(2,030

)

 

(2,030

)

Accrued salaries and wages

 

(6,293

)

(2

)

(6,295

)

Gaming, pari-mutuel, property and other taxes

 

4,009

 

15

 

4,024

 

Income taxes

 

1,337

 

(1,489

)

(152

)

Other current and noncurrent liabilities

 

3,467

 

139

 

3,606

 

Other noncurrent tax liabilities

 

5,698

 

(3,178

)

2,520

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

121,873

 

21,855

 

143,728

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

Capital project expenditures, net of reimbursements

 

(36,041

)

 

(36,041

)

Capital maintenance expenditures

 

(44,273

)

 

(44,273

)

Advances to Jamul Tribe

 

(18,856

)

 

(18,856

)

Proceeds from sale of property and equipment

 

176

 

 

176

 

Investment in joint ventures

 

(1,000

)

 

(1,000

)

Decrease in cash in escrow

 

18,000

 

 

18,000

 

Acquisitions of businesses and gaming and other licenses, net of cash acquired

 

(88,185

)

 

(88,185

)

 

 

 

 

 

 

 

 

Net cash used in investing activities

 

(170,179

)

 

(170,179

)

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

Proceeds from exercise of options

 

6,034

 

 

6,034

 

Principal payments on financing obligation with GLPI

 

 

(21,855

)

(21,855

)

Principal payments on long-term debt

 

(13,866

)

 

(13,866

)

Proceeds from insurance financing

 

14,816

 

 

14,816

 

Payments on insurance financing

 

(9,965

)

 

(9,965

)

Tax benefit from stock options exercised

 

9,591

 

 

9,591

 

 

 

 

 

 

 

 

 

Net cash provided (used) by financing activities

 

6,610

 

(21,855

)

(15,245

)

 

 

 

 

 

 

 

 

Net (decrease) in cash and cash equivalents

 

(41,696

)

 

(41,696

)

Cash and cash equivalents at beginning of year

 

292,995

 

 

 

292,995

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of year

 

$

251,299

 

$

 

$

251,299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure

 

 

 

 

 

 

 

Interest expense paid, net of amounts capitalized

 

$

21,187

 

$

188,072

 

$

209,259

 

Income taxes paid

 

$

3,030

 

$

 

$

3,030