XML 16 R17.htm IDEA: XBRL DOCUMENT v3.19.3
Segment Information
9 Months Ended
Sep. 30, 2019
Segment Reporting [Abstract]  
Segment Information

Note 11 – Segment Information

The Company conducts its business through two reportable operating segments: Casinos and Distributed Gaming. The Company’s Casinos segment involves the ownership and operation of resort casino properties in Nevada and Maryland. The Company’s Distributed Gaming segment involves the installation, maintenance and operation of slots and amusement devices in non-casino locations such as restaurants, bars, taverns, convenience stores, liquor stores and grocery stores in Nevada and Montana, and the operation of branded taverns targeting local patrons located primarily in the greater Las Vegas, Nevada metropolitan area. The Corporate and Other segment includes the Company’s cash and cash equivalents, miscellaneous receivables and corporate overhead. Costs recorded in the Corporate and Other segment have not been allocated to the Company’s reportable operating segments because these costs are not easily allocable and to do so would not be practical.

The Company evaluates each segment’s profitability based upon such segment’s Adjusted EBITDA, which represents each segment’s earnings before interest and other non-operating income (expense), income taxes, depreciation and amortization, preopening expense, acquisition expenses, share-based compensation expenses, executive severance, rebranding, class action litigation expenses, gain/loss on disposal of property and equipment, gain on change in fair value of derivative and other losses, calculated before corporate overhead (which is not allocated to each segment).

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

 

 

 

 

Three Months Ended September 30, 2019

 

(In thousands)

 

Casinos

 

 

Distributed

Gaming

 

 

Corporate and

Other

 

 

Consolidated

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming

 

$

69,953

 

 

$

72,615

 

 

$

 

 

$

142,568

 

Food and beverage

 

 

37,836

 

 

 

13,273

 

 

 

 

 

 

51,109

 

Rooms

 

 

35,347

 

 

 

 

 

 

 

 

 

35,347

 

Other

 

 

11,977

 

 

 

2,110

 

 

 

203

 

 

 

14,290

 

Total revenues

 

$

155,113

 

 

$

87,998

 

 

$

203

 

 

$

243,314

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

17,858

 

 

$

5,786

 

 

$

(33,091

)

 

$

(9,447

)

Depreciation and amortization

 

 

23,500

 

 

 

5,616

 

 

 

495

 

 

 

29,611

 

Preopening and related expenses(1)

 

 

308

 

 

 

189

 

 

 

59

 

 

 

556

 

Acquisition and severance expenses

 

 

137

 

 

 

 

 

 

291

 

 

 

428

 

Asset disposal and other writedowns

 

 

(4

)

 

 

(223

)

 

 

(6

)

 

 

(233

)

Share-based compensation

 

 

 

 

 

 

 

 

2,583

 

 

 

2,583

 

Other, net

 

 

218

 

 

 

 

 

 

25

 

 

 

243

 

Interest expense, net

 

 

200

 

 

 

18

 

 

 

18,558

 

 

 

18,776

 

Change in fair value of derivative

 

 

 

 

 

 

 

 

352

 

 

 

352

 

Income tax provision

 

 

 

 

 

 

 

 

200

 

 

 

200

 

Adjusted EBITDA

 

$

42,217

 

 

$

11,386

 

 

$

(10,534

)

 

$

43,069

 

 

 

 

 

Three Months Ended September 30, 2018

 

(In thousands)

 

Casinos

 

 

Distributed

Gaming

 

 

Corporate and

Other

 

 

Consolidated

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming

 

$

60,440

 

 

$

67,324

 

 

$

 

 

$

127,764

 

Food and beverage

 

 

29,666

 

 

 

12,333

 

 

 

 

 

 

41,999

 

Rooms

 

 

28,227

 

 

 

 

 

 

 

 

 

28,227

 

Other

 

 

10,504

 

 

 

1,531

 

 

 

312

 

 

 

12,347

 

Total revenues

 

$

128,837

 

 

$

81,188

 

 

$

312

 

 

$

210,337

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

19,113

 

 

$

5,014

 

 

$

(27,251

)

 

$

(3,124

)

Depreciation and amortization

 

 

17,667

 

 

 

5,292

 

 

 

371

 

 

 

23,330

 

Preopening expenses(1)

 

 

 

 

 

73

 

 

 

(52

)

 

 

21

 

Acquisition and severance expenses

 

 

54

 

 

 

1

 

 

 

1,188

 

 

 

1,243

 

Asset disposal and other writedowns

 

 

770

 

 

 

4

 

 

 

 

 

 

774

 

Share-based compensation

 

 

37

 

 

 

3

 

 

 

2,743

 

 

 

2,783

 

Other, net

 

 

 

 

 

 

 

 

269

 

 

 

269

 

Interest expense, net

 

 

25

 

 

 

21

 

 

 

16,245

 

 

 

16,291

 

Change in fair value of derivative

 

 

 

 

 

 

 

 

(1,222

)

 

 

(1,222

)

Income tax benefit

 

 

 

 

 

 

 

 

(2,222

)

 

 

(2,222

)

Adjusted EBITDA

 

$

37,666

 

 

$

10,408

 

 

$

(9,931

)

 

$

38,143

 

 

 


 

 

Nine Months Ended September 30, 2019

 

(In thousands)

 

Casinos

 

 

Distributed

Gaming

 

 

Corporate and

Other

 

 

Consolidated

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming

 

$

213,075

 

 

$

219,531

 

 

$

 

 

$

432,606

 

Food and beverage

 

 

113,327

 

 

 

39,644

 

 

 

 

 

 

152,971

 

Rooms

 

 

102,148

 

 

 

 

 

 

 

 

 

102,148

 

Other

 

 

36,653

 

 

 

6,333

 

 

 

565

 

 

 

43,551

 

Total revenues

 

$

465,203

 

 

$

265,508

 

 

$

565

 

 

$

731,276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

63,018

 

 

$

20,739

 

 

$

(115,630

)

 

$

(31,873

)

Depreciation and amortization

 

 

69,195

 

 

 

16,514

 

 

 

1,143

 

 

 

86,852

 

Preopening and related expenses(1)

 

 

2,662

 

 

 

1,415

 

 

 

208

 

 

 

4,285

 

Acquisition and severance expenses

 

 

524

 

 

 

35

 

 

 

2,536

 

 

 

3,095

 

Asset disposal and other writedowns

 

 

763

 

 

 

(158

)

 

 

384

 

 

 

989

 

Share-based compensation

 

 

11

 

 

 

5

 

 

 

8,885

 

 

 

8,901

 

Other, net

 

 

310

 

 

 

 

 

 

1,284

 

 

 

1,594

 

Interest expense, net

 

 

316

 

 

 

57

 

 

 

55,673

 

 

 

56,046

 

Loss on extinguishment and modification of debt

 

 

 

 

 

 

 

 

9,150

 

 

 

9,150

 

Change in fair value of derivative

 

 

 

 

 

 

 

 

4,089

 

 

 

4,089

 

Income tax benefit

 

 

 

 

 

 

 

 

(1,795

)

 

 

(1,795

)

Adjusted EBITDA

 

$

136,799

 

 

$

38,607

 

 

$

(34,073

)

 

$

141,333

 

 

 

 

 

Nine Months Ended September 30, 2018

 

(In thousands)

 

Casinos

 

 

Distributed

Gaming

 

 

Corporate and

Other

 

 

Consolidated

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaming

 

$

186,828

 

 

$

207,345

 

 

$

 

 

$

394,173

 

Food and beverage

 

 

90,405

 

 

 

37,619

 

 

 

 

 

 

128,024

 

Rooms

 

 

82,014

 

 

 

 

 

 

 

 

 

82,014

 

Other

 

 

31,003

 

 

 

5,782

 

 

 

673

 

 

 

37,458

 

Total revenues

 

$

390,250

 

 

$

250,746

 

 

$

673

 

 

$

641,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

67,190

 

 

$

20,014

 

 

$

(82,804

)

 

$

4,400

 

Depreciation and amortization

 

 

54,714

 

 

 

15,419

 

 

 

1,288

 

 

 

71,421

 

Preopening expenses(1)

 

 

 

 

 

309

 

 

 

549

 

 

 

858

 

Acquisition and severance expenses

 

 

273

 

 

 

38

 

 

 

2,796

 

 

 

3,107

 

Asset disposal and other writedowns

 

 

1,050

 

 

 

19

 

 

 

 

 

 

1,069

 

Share-based compensation

 

 

37

 

 

 

3

 

 

 

7,345

 

 

 

7,385

 

Other, net

 

 

160

 

 

 

362

 

 

 

472

 

 

 

994

 

Interest expense, net

 

 

74

 

 

 

93

 

 

 

46,933

 

 

 

47,100

 

Change in fair value of derivative

 

 

 

 

 

 

 

 

(5,895

)

 

 

(5,895

)

Income tax benefit

 

 

 

 

 

 

 

 

(106

)

 

 

(106

)

Adjusted EBITDA

 

$

123,498

 

 

$

36,257

 

 

$

(29,422

)

 

$

130,333

 

 

(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.

 

Total Segment Assets

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

 

(In thousands)

 

Casinos

 

 

Distributed

Gaming

 

 

Corporate and

Other

 

 

Consolidated

 

Balance at September 30, 2019

 

$

1,198,490

 

 

$

423,202

 

 

$

69,027

 

 

$

1,690,719

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2018

 

$

1,006,292

 

 

$

299,697

 

 

$

60,580

 

 

$

1,366,569