XML 37 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information (Tables)
9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information

The following tables set forth, for the periods indicated, certain operating data for the Company’s segments, and reconciles Adjusted EBITDA to net income (loss):

 

 

 

Three Months Ended September 30, 2017

 

(In thousands)

 

Distributed

Gaming

 

 

Casinos

 

 

Corporate

and Other

 

 

Consolidated

 

Net revenues

 

$

80,746

 

 

$

27,484

 

 

$

92

 

 

$

108,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

11,169

 

 

 

8,928

 

 

 

(5,024

)

 

 

15,073

 

Acquisition expenses

 

 

 

 

 

 

 

 

(2,975

)

 

 

(2,975

)

Share-based compensation

 

 

 

 

 

 

 

 

(1,603

)

 

 

(1,603

)

Loss on disposal of property and equipment

 

 

(272

)

 

 

(35

)

 

 

(1

)

 

 

(308

)

Gain on revaluation of contingent consideration

 

 

1,719

 

 

 

 

 

 

 

 

 

1,719

 

Preopening expenses

 

 

(121

)

 

 

 

 

 

(161

)

 

 

(282

)

Class action litigation expenses

 

 

 

 

 

 

 

 

(1,530

)

 

 

(1,530

)

Sign-on bonuses

 

 

 

 

 

 

 

 

(166

)

 

 

(166

)

Depreciation and amortization

 

 

(4,937

)

 

 

(2,202

)

 

 

(400

)

 

 

(7,539

)

Income (loss) from operations

 

 

7,558

 

 

 

6,691

 

 

 

(11,860

)

 

 

2,389

 

Non-operating income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(41

)

 

 

(5

)

 

 

(1,839

)

 

 

(1,885

)

Total non-operating expense, net

 

 

(41

)

 

 

(5

)

 

 

(1,839

)

 

 

(1,885

)

Income (loss) before income tax benefit

 

 

7,517

 

 

 

6,686

 

 

 

(13,699

)

 

 

504

 

Income tax benefit

 

 

 

 

 

 

 

 

8,051

 

 

 

8,051

 

Net income (loss)

 

$

7,517

 

 

$

6,686

 

 

$

(5,648

)

 

$

8,555

 

 

 

 

Three Months Ended September 30, 2016

 

(In thousands)

 

Distributed

Gaming

 

 

Casinos

 

 

Corporate

and Other

 

 

Consolidated

 

Net revenues

 

$

78,253

 

 

$

25,909

 

 

$

64

 

 

$

104,226

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

10,483

 

 

 

6,511

 

 

 

(4,439

)

 

 

12,555

 

Merger expenses

 

 

 

 

 

 

 

 

(139

)

 

 

(139

)

Share-based compensation

 

 

 

 

 

 

 

 

(1,654

)

 

 

(1,654

)

Gain on disposal of property and equipment

 

 

14

 

 

 

 

 

 

330

 

 

 

344

 

Preopening expenses

 

 

(666

)

 

 

 

 

 

(135

)

 

 

(801

)

Depreciation and amortization

 

 

(4,871

)

 

 

(2,034

)

 

 

(318

)

 

 

(7,223

)

Income (loss) from operations

 

 

4,960

 

 

 

4,477

 

 

 

(6,355

)

 

 

3,082

 

Non-operating income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(43

)

 

 

(3

)

 

 

(1,643

)

 

 

(1,689

)

Total non-operating expense, net

 

 

(43

)

 

 

(3

)

 

 

(1,643

)

 

 

(1,689

)

Income (loss) before income tax provision

 

 

4,917

 

 

 

4,474

 

 

 

(7,998

)

 

 

1,393

 

Income tax provision

 

 

(60

)

 

 

 

 

 

(31

)

 

 

(91

)

Net income (loss)

 

$

4,857

 

 

$

4,474

 

 

$

(8,029

)

 

$

1,302

 

 

 

 

Nine Months Ended September 30, 2017

 

(In thousands)

 

Distributed

Gaming

 

 

Casinos

 

 

Corporate

and Other

 

 

Consolidated

 

Net revenues

 

$

247,192

 

 

$

78,002

 

 

$

267

 

 

$

325,461

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

37,753

 

 

 

22,164

 

 

 

(16,272

)

 

 

43,645

 

Acquisition expenses

 

 

 

 

 

 

 

 

(5,041

)

 

 

(5,041

)

Share-based compensation

 

 

 

 

 

 

 

 

(5,352

)

 

 

(5,352

)

Loss on disposal of property and equipment

 

 

(272

)

 

 

(35

)

 

 

(1

)

 

 

(308

)

Gain on revaluation of contingent consideration

 

 

1,719

 

 

 

 

 

 

 

 

 

1,719

 

Preopening expenses

 

 

(730

)

 

 

 

 

 

(398

)

 

 

(1,128

)

Class action litigation expenses

 

 

 

 

 

 

 

 

(1,585

)

 

 

(1,585

)

Sign-on bonuses

 

 

 

 

 

 

 

 

(166

)

 

 

(166

)

Depreciation and amortization

 

 

(14,513

)

 

 

(5,798

)

 

 

(1,188

)

 

 

(21,499

)

Income (loss) from operations

 

 

23,957

 

 

 

16,331

 

 

 

(30,003

)

 

 

10,285

 

Non-operating income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(361

)

 

 

34

 

 

 

(5,241

)

 

 

(5,568

)

Total non-operating income (expense), net

 

 

(361

)

 

 

34

 

 

 

(5,241

)

 

 

(5,568

)

Income (loss) before income tax benefit

 

 

23,596

 

 

 

16,365

 

 

 

(35,244

)

 

 

4,717

 

Income tax benefit

 

 

 

 

 

 

 

 

10,893

 

 

 

10,893

 

Net income (loss)

 

$

23,596

 

 

$

16,365

 

 

$

(24,351

)

 

$

15,610

 

 

 

 

Nine Months Ended September 30, 2016

 

(In thousands)

 

Distributed

Gaming

 

 

Casinos

 

 

Corporate

and Other

 

 

Consolidated

 

Net revenues

 

$

224,602

 

 

$

73,031

 

 

$

185

 

 

$

297,818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

32,065

 

 

 

18,118

 

 

 

(13,779

)

 

 

36,404

 

Merger expenses

 

 

 

 

 

 

 

 

(614

)

 

 

(614

)

Share-based compensation

 

 

 

 

 

 

 

 

(2,509

)

 

 

(2,509

)

Gain on disposal of property and equipment

 

 

14

 

 

 

 

 

 

330

 

 

 

344

 

Preopening expenses

 

 

(1,655

)

 

 

 

 

 

(238

)

 

 

(1,893

)

Depreciation and amortization

 

 

(13,166

)

 

 

(5,720

)

 

 

(976

)

 

 

(19,862

)

Income (loss) from operations

 

 

17,258

 

 

 

12,398

 

 

 

(17,786

)

 

 

11,870

 

Non-operating income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(118

)

 

 

(4

)

 

 

(4,664

)

 

 

(4,786

)

Other, net

 

 

 

 

 

 

 

 

18

 

 

 

18

 

Total non-operating expense, net

 

 

(118

)

 

 

(4

)

 

 

(4,646

)

 

 

(4,768

)

Income (loss) before income tax provision

 

 

17,140

 

 

 

12,394

 

 

 

(22,432

)

 

 

7,102

 

Income tax provision

 

 

(60

)

 

 

 

 

 

(701

)

 

 

(761

)

Net income (loss)

 

$

17,080

 

 

$

12,394

 

 

$

(23,133

)

 

$

6,341

 

 

Total Segment Assets

The Company's assets by segment consisted of the following amounts:

 

(In thousands)

 

Distributed

Gaming

 

 

Casinos

 

 

Corporate

and Other

 

 

Eliminations

 

 

Consolidated

 

Balance at September 30, 2017

 

$

298,734

 

 

$

109,352

 

 

$

80,953

 

 

$

(53,398

)

 

$

435,641

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2016

 

$

294,822

 

 

$

108,418

 

 

$

69,236

 

 

$

(53,398

)

 

$

419,078