XML 71 R61.htm IDEA: XBRL DOCUMENT v3.19.2
Schedule of Segment Reporting Information (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Dec. 31, 2018
Revenues          
Total revenues $ 248,070 $ 216,543 $ 487,962 $ 431,332  
Net income (loss) (14,408) 3,594 (22,426) 7,524  
Depreciation and amortization 29,976 22,854 57,241 48,091  
Preopening and related expenses [1] 1,497   3,729    
Preopening expenses 738 389 [1] 1,516 837 [1]  
Acquisition and severance expenses 1,123 565 2,667 1,864  
Asset disposal and other writedowns 585 218 1,222 295  
Share-based compensation 2,134 2,758 6,318 4,602  
Other, net 487 417 1,351 725  
Interest expense, net 19,135 16,066 37,270 30,809  
Change in fair value of derivative 1,489 (1,462) 3,737 (4,673)  
Income tax benefit (provision) (1,344) 897 (1,995) 2,116  
Adjusted EBITDA 49,824 46,296 98,264 92,190  
Loss on extinguishment and modification of debt 9,150   9,150    
Assets 1,694,670   1,694,670   $ 1,366,569
Gaming [Member]          
Revenues          
Total revenues 146,246 132,546 290,038 266,409  
Food and beverage [Member]          
Revenues          
Total revenues 52,104 43,422 101,862 86,025  
Rooms [Member]          
Revenues          
Total revenues 35,514 27,660 66,801 53,787  
Other [Member]          
Revenues          
Total revenues 14,206 12,915 29,261 25,111  
Operating Segments [Member] | Casinos [Member]          
Revenues          
Total revenues 158,716 130,926 310,090 261,413  
Net income (loss) 22,471 24,236 45,160 48,077  
Depreciation and amortization 24,052 17,412 45,695 37,047  
Preopening and related expenses [1] 700   2,354    
Acquisition and severance expenses 101 168 387 219  
Asset disposal and other writedowns 511 218 767 280  
Share-based compensation     11    
Other, net 81 123 92 160  
Interest expense, net 64 25 116 49  
Adjusted EBITDA 47,980 42,182 94,582 85,832  
Assets 1,213,701   1,213,701   1,006,292
Operating Segments [Member] | Casinos [Member] | Gaming [Member]          
Revenues          
Total revenues 72,237 61,929 143,122 126,388  
Operating Segments [Member] | Casinos [Member] | Food and beverage [Member]          
Revenues          
Total revenues 39,049 30,743 75,491 60,739  
Operating Segments [Member] | Casinos [Member] | Rooms [Member]          
Revenues          
Total revenues 35,514 27,660 66,801 53,787  
Operating Segments [Member] | Casinos [Member] | Other [Member]          
Revenues          
Total revenues 11,916 10,594 24,676 20,499  
Operating Segments [Member] | Distributed Gaming [Member]          
Revenues          
Total revenues 89,153 85,397 177,510 169,558  
Net income (loss) 7,347 7,552 14,953 15,000  
Depreciation and amortization 5,569 4,979 10,898 10,127  
Preopening and related expenses [1] 660   1,226    
Preopening expenses [1]   88   236  
Acquisition and severance expenses 9 2 35 37  
Asset disposal and other writedowns 74   65 15  
Share-based compensation     5    
Other, net   195   362  
Interest expense, net 23 26 39 72  
Adjusted EBITDA 13,682 12,842 27,221 25,849  
Assets 431,956   431,956   299,697
Operating Segments [Member] | Distributed Gaming [Member] | Gaming [Member]          
Revenues          
Total revenues 74,009 70,617 146,916 140,021  
Operating Segments [Member] | Distributed Gaming [Member] | Food and beverage [Member]          
Revenues          
Total revenues 13,055 12,679 26,371 25,286  
Operating Segments [Member] | Distributed Gaming [Member] | Other [Member]          
Revenues          
Total revenues 2,089 2,101 4,223 4,251  
Corporate and Other [Member]          
Revenues          
Total revenues 201 220 362 361  
Net income (loss) (44,226) (28,194) (82,539) (55,553)  
Depreciation and amortization 355 463 648 917  
Preopening and related expenses [1] 137   149    
Preopening expenses [1]   301   601  
Acquisition and severance expenses 1,013 395 2,245 1,608  
Asset disposal and other writedowns     390    
Share-based compensation 2,134 2,758 6,302 4,602  
Other, net 406 99 1,259 203  
Interest expense, net 19,048 16,015 37,115 30,688  
Change in fair value of derivative 1,489 (1,462) 3,737 (4,673)  
Income tax benefit (provision) (1,344) 897 (1,995) 2,116  
Adjusted EBITDA (11,838) (8,728) (23,539) (19,491)  
Loss on extinguishment and modification of debt 9,150   9,150    
Assets 49,013   49,013   $ 60,580
Corporate and Other [Member] | Other [Member]          
Revenues          
Total revenues $ 201 $ 220 $ 362 $ 361  
[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 loyalty program.