XML 72 R61.htm IDEA: XBRL DOCUMENT v3.19.1
Schedule of Segment Reporting Information (Details) - USD ($)
$ in Thousands
 3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Dec. 31, 2018
Revenues      
Total revenues $ 239,892 $ 214,789  
Net income (loss) (8,018) 3,930  
Depreciation and amortization 27,265 25,237  
Preopening and related expenses 2,232    
Preopening expenses 778 448 [1]  
Share-based compensation 4,184 1,844  
Other, net 864 (308)  
Interest expense, net 18,135 14,743  
Change in fair value of derivative 2,248 (3,211)  
Income tax benefit (651) 1,219  
Adjusted EBITDA 48,440 45,894  
Acquisition and severance expenses 1,544 1,299  
Asset disposal and other writedowns 637 77  
Other, net (864) 308  
Assets 1,690,183   $ 1,366,569
Gaming [Member]      
Revenues      
Total revenues 143,792 133,863  
Food and beverage [Member]      
Revenues      
Total revenues 49,758 42,603  
Rooms [Member]      
Revenues      
Total revenues 31,287 26,127  
Other [Member]      
Revenues      
Total revenues 15,055 12,196  
Operating Segments [Member] | Casinos [Member]      
Revenues      
Total revenues 151,374 130,487  
Net income (loss) 22,689 23,841  
Depreciation and amortization 21,643 19,635  
Preopening and related expenses 1,654    
Share-based compensation 11    
Other, net 11 (37)  
Interest expense, net 52 24  
Adjusted EBITDA 46,602 43,650  
Acquisition and severance expenses 286 51  
Asset disposal and other writedowns 256 62  
Other, net (11) 37  
Assets 1,207,197   1,006,292
Operating Segments [Member] | Casinos [Member] | Gaming [Member]      
Revenues      
Total revenues 70,885 64,459  
Operating Segments [Member] | Casinos [Member] | Food and beverage [Member]      
Revenues      
Total revenues 36,442 29,996  
Operating Segments [Member] | Casinos [Member] | Rooms [Member]      
Revenues      
Total revenues 31,287 26,127  
Operating Segments [Member] | Casinos [Member] | Other [Member]      
Revenues      
Total revenues 12,760 9,905  
Operating Segments [Member] | Distributed Gaming [Member]      
Revenues      
Total revenues 88,357 84,161  
Net income (loss) 7,606 7,448  
Depreciation and amortization 5,329 5,148  
Preopening and related expenses 566    
Preopening expenses [1]   148  
Share-based compensation 5    
Other, net   (167)  
Interest expense, net 16 46  
Adjusted EBITDA 13,539 13,007  
Acquisition and severance expenses 26 35  
Asset disposal and other writedowns (9) 15  
Other, net   167  
Assets 437,018   299,697
Operating Segments [Member] | Distributed Gaming [Member] | Gaming [Member]      
Revenues      
Total revenues 72,907 69,404  
Operating Segments [Member] | Distributed Gaming [Member] | Food and beverage [Member]      
Revenues      
Total revenues 13,316 12,607  
Operating Segments [Member] | Distributed Gaming [Member] | Other [Member]      
Revenues      
Total revenues 2,134 2,150  
Corporate and Other [Member]      
Revenues      
Total revenues 161 141  
Net income (loss) (38,313) (27,359)  
Depreciation and amortization 293 454  
Preopening and related expenses 12    
Preopening expenses [1]   300  
Share-based compensation 4,168 1,844  
Other, net 853 (104)  
Interest expense, net 18,067 14,673  
Change in fair value of derivative 2,248 (3,211)  
Income tax benefit (651) 1,219  
Adjusted EBITDA (11,701) (10,763)  
Acquisition and severance expenses 1,232 1,213  
Asset disposal and other writedowns 390    
Other, net (853) 104  
Assets 45,968   $ 60,580
Corporate and Other [Member] | Other [Member]      
Revenues      
Total revenues $ 161 $ 141  
[1] Preopening expenses include rent, organizational costs, non-capital costs associated with the opening of tavern and casino locations, and expenses related to The Strat rebranding and the launch of the TrueRewards players club.