XML 85 R20.htm IDEA: XBRL DOCUMENT v3.2.0.727
Segment Information
 6 Months Ended
Jun. 30, 2015
Segment Reporting [Abstract]  
Segment Information
SEGMENT INFORMATION
We have aggregated certain of our properties in order to present five Reportable Segments: (i) Las Vegas Locals; (ii) Downtown Las Vegas; (iii) Midwest and South; (iv) Peninsula; and (v) Borgata. The table below lists the classification of each of our properties.
Las Vegas Locals
 
Gold Coast Hotel and Casino
Las Vegas, Nevada
The Orleans Hotel and Casino
Las Vegas, Nevada
Sam's Town Hotel and Gambling Hall
Las Vegas, Nevada
Suncoast Hotel and Casino
Las Vegas, Nevada
Eldorado Casino
Henderson, Nevada
Jokers Wild Casino
Henderson, Nevada
Downtown Las Vegas
 
California Hotel and Casino
Las Vegas, Nevada
Fremont Hotel and Casino
Las Vegas, Nevada
Main Street Station Casino, Brewery and Hotel
Las Vegas, Nevada
Midwest and South
 
Sam's Town Hotel and Gambling Hall
Tunica, Mississippi
IP Casino Resort Spa
Biloxi, Mississippi
Par-A-Dice Hotel Casino
East Peoria, Illinois
Blue Chip Casino, Hotel & Spa
Michigan City, Indiana
Treasure Chest Casino
Kenner, Louisiana
Delta Downs Racetrack Casino & Hotel
Vinton, Louisiana
Sam's Town Hotel and Casino
Shreveport, Louisiana
Peninsula
 
Diamond Jo Dubuque
Dubuque, Iowa
Diamond Jo Worth
Northwood, Iowa
Evangeline Downs Racetrack and Casino
Opelousas, Louisiana
Amelia Belle Casino
Amelia, Louisiana
Kansas Star Casino
Mulvane, Kansas
Borgata
 
Borgata Hotel Casino & Spa
Atlantic City, New Jersey


Results of Operations - Total Reportable Segment Net Revenues and Adjusted EBITDA
We evaluate each of our wholly owned property's profitability based upon Property EBITDA, which represents each property's earnings before interest expense, income taxes, depreciation and amortization, preopening expenses, other operating charges, net, share-based compensation expense, deferred rent, change in value of derivative instruments, and gain/loss on early retirements of debt, as applicable. Total Reportable Segment Adjusted EBITDA is the aggregate sum of the Property EBITDA for each of the properties included in our Las Vegas Locals, Downtown Las Vegas, and Midwest and South, and Peninsula segments, and also includes Borgata's operating income before net amortization, preopening and other items. Results for Downtown Las Vegas include the results of our Hawaii-based travel agency and captive insurance company. EBITDA is a commonly used measure of performance in our industry that we believe, when considered with measures calculated in accordance with GAAP, provides our investors a more complete understanding of our operating results before the impact of investing and financing transactions and income taxes and facilitates comparisons between us and our competitors. Management has historically adjusted EBITDA when evaluating operating performance because we believe that the inclusion or exclusion of certain recurring and non-recurring items is necessary to provide the most accurate measure of our core operating results and as a means to evaluate period-to-period results.

We reclassify the reporting of corporate expense on the accompanying table in order to exclude it from our subtotal for Total Reportable Segment Adjusted EBITDA and include it as part of total other operating costs and expenses. Furthermore, corporate expense excludes its portion of share-based compensation expense. Corporate expense represents unallocated payroll, professional fees, aircraft expenses and various other expenses not directly related to our casino and hotel operations.

The following table sets forth, for the periods indicated, certain operating data for our Reportable Segments, and reconciles Total Reportable Segment Adjusted EBITDA to operating income, as reported in our accompanying condensed consolidated statements of operations:
 
Three Months Ended
 
Six Months Ended
 
June 30,
 
June 30,
(In thousands)
2015
 
2014
 
2015
 
2014
Net Revenues
 
 
 
 
 
 
 
Las Vegas Locals
$
153,032

 
$
148,270

 
$
303,332

 
$
299,713

Downtown Las Vegas
58,434

 
55,552

 
115,038

 
111,285

Midwest and South
217,777

 
209,104

 
435,542

 
420,740

Peninsula
130,624

 
127,754

 
256,533

 
250,027

Borgata (1)
—

 
181,854

 
—

 
349,118

Total Reportable Segment Net Revenues
$
559,867

 
$
722,534

 
$
1,110,445

 
$
1,430,883

 
 
 
 
 
 
 
 
Adjusted EBITDA
 
 
 
 
 
 
 
Las Vegas Locals
$
42,175

 
$
36,581

 
$
81,052

 
$
76,588

Downtown Las Vegas
12,307

 
8,551

 
22,984

 
17,878

Midwest and South
51,777

 
42,199

 
102,761

 
86,297

Peninsula
49,164

 
45,282

 
95,527

 
90,043

Borgata (1)
22,264

 
42,598

 
41,176

 
63,044

Total Reportable Segment Adjusted EBITDA (2)
177,687

 
175,211

 
343,500

 
333,850

Corporate expense
(14,777
)
 
(14,625
)
 
(31,419
)
 
(28,795
)
Adjusted EBITDA
162,910

 
160,586

 
312,081

 
305,055

 
 
 
 
 
 
 
 
Other operating costs and expenses
 
 
 
 
 
 
 
Deferred rent
859

 
904

 
1,716

 
1,811

Depreciation and amortization
51,964

 
65,898

 
103,906

 
132,077

Preopening expense
830

 
1,790

 
1,335

 
2,574

Share-based compensation expense
2,926

 
3,424

 
6,367

 
9,905

Impairments of assets
—

 
293

 
1,065

 
1,926

Asset transaction costs
919

 
1,859

 
1,369

 
2,014

Other operating charges and credits, net
54

 
(561
)
 
170

 
(747
)
Our share of Borgata's other operating costs and expenses
7,176

 
—

 
14,413

 
—

Total other operating costs and expenses
64,728

 
73,607

 
130,341

 
149,560

Operating income
$
98,182

 
$
86,979

 
$
181,740

 
$
155,495



(1) Due to the deconsolidation of Borgata on September 30, 2014, our condensed consolidated statement of operations for the three and six months ended June 30, 2015 reflects our accounting for our 50% ownership interest in Borgata by applying the equity method. For the three and six months ended June 30, 2014, Borgata's financial results are reflected on a full consolidation basis.
(2)
Total Reportable Segment Adjusted EBITDA excludes corporate expense.
Total Reportable Segment Assets
The Company's assets by Reportable Segment consisted of the following amounts:
 
June 30,
 
December 31,
(In thousands)
2015
 
2014
Assets
 
 
 
Las Vegas Locals
$
1,150,983

 
$
1,164,115

Downtown Las Vegas
129,160

 
128,682

Midwest and South
1,270,052

 
1,302,002

Peninsula
1,427,643

 
1,459,529

Total Reportable Segment Assets
3,977,838

 
4,054,328

Corporate
441,635

 
424,596

Total Assets
$
4,419,473

 
$
4,478,924