XML 65 R93.htm IDEA: XBRL DOCUMENT v3.20.1
Schedule of Segment Reporting Information (Details) - USD ($)
$ in Thousands
 3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
 [1]
Jun. 30, 2019
Mar. 31, 2019
 [2]
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Revenues                      
Total revenues $ 242,134 [1] $ 243,314 $ 248,070 $ 239,892 $ 210,125 [1] $ 210,337 $ 216,543 $ 214,789 $ 973,410 $ 851,794 $ 507,138
Net income (loss) (7,672) [1] $ (9,447) $ (14,408) $ (8,018) (25,314) [1] $ (3,124) $ 3,594 $ 3,930 (39,545) (20,914) 2,084
Depreciation and amortization                 116,592 94,456 40,786
Preopening and related expenses [3]                 4,548    
Preopening expenses                 1,934 1,171 [3] 1,632 [3]
Acquisition and severance expenses                 3,488 3,740 6,183
Asset disposal and other writedowns                 1,309    
Loss on disposal of property and equipment                 919 3,336 441
Share-based compensation                 10,124 9,988 8,754
Other, net                 2,216 1,088  
Other operating, net                     1,460
Gain on contingent consideration                     (1,719)
Interest expense, net                 74,220 64,028 19,598
Loss on extinguishment of debt                 9,150   1,708
Loss on extinguishment and modification of debt                 9,150   1,708
Change in fair value of derivative                 4,168 (1,786) (178)
Income tax (benefit) provision                 (1,876) 9,639 (7,921)
Adjusted EBITDA                 184,394 164,746 72,828
Assets 1,740,917       1,366,569       1,740,917 1,366,569  
Capital expenditures                 107,267 68,175 29,463
Gaming [Member]                      
Revenues                      
Total revenues                 578,803 525,176 381,396
Food and beverage [Member]                      
Revenues                      
Total revenues                 202,933 170,453 81,304
Rooms [Member]                      
Revenues                      
Total revenues                 132,193 106,805 24,163
Other [Member]                      
Revenues                      
Total revenues                 59,481 49,360 20,275
Operating Segments [Member] | Casinos [Member]                      
Revenues                      
Total revenues                 615,401 513,949 179,049
Net income (loss)                 80,179 82,556 30,351
Depreciation and amortization                 92,918 72,242 19,544
Preopening and related expenses [3]                 2,723    
Preopening expenses [3]                   170  
Acquisition and severance expenses                 575 289 636
Asset disposal and other writedowns                 1,124    
Loss on disposal of property and equipment                   2,893 17
Share-based compensation                 11 37  
Other, net                 405 188  
Other operating, net                     361
Interest expense, net                 581 110 (17)
Adjusted EBITDA                 178,516 158,485 50,892
Assets 1,204,574       1,006,292       1,204,574 1,006,292  
Capital expenditures                 83,382 45,634 9,665
Operating Segments [Member] | Casinos [Member] | Gaming [Member]                      
Revenues                      
Total revenues                 284,027 246,623 109,097
Operating Segments [Member] | Casinos [Member] | Food and beverage [Member]                      
Revenues                      
Total revenues                 148,970 119,636 34,373
Operating Segments [Member] | Casinos [Member] | Rooms [Member]                      
Revenues                      
Total revenues                 132,193 106,805 24,163
Operating Segments [Member] | Casinos [Member] | Other [Member]                      
Revenues                      
Total revenues                 50,211 40,885 11,416
Operating Segments [Member] | Distributed Gaming [Member]                      
Revenues                      
Total revenues                 357,239 337,067 327,506
Net income (loss)                 28,365 25,870 29,210
Depreciation and amortization                 22,035 20,604 19,601
Preopening and related expenses [3]                 1,482    
Preopening expenses [3]                   365 1,234
Acquisition and severance expenses                 35 38  
Asset disposal and other writedowns                 (200)    
Loss on disposal of property and equipment                   443 414
Share-based compensation                 5 3  
Other, net                 52 408  
Other operating, net                     (240)
Gain on contingent consideration                     (1,719)
Interest expense, net                 73 93 390
Adjusted EBITDA                 51,847 47,824 48,890
Assets 482,294       299,697       482,294 299,697  
Capital expenditures                 19,185 15,942 18,011
Operating Segments [Member] | Distributed Gaming [Member] | Gaming [Member]                      
Revenues                      
Total revenues                 294,776 278,553 272,299
Operating Segments [Member] | Distributed Gaming [Member] | Food and beverage [Member]                      
Revenues                      
Total revenues                 53,963 50,817 46,931
Operating Segments [Member] | Distributed Gaming [Member] | Other [Member]                      
Revenues                      
Total revenues                 8,500 7,697 8,276
Corporate and Other [Member]                      
Revenues                      
Total revenues                 770 778 583
Net income (loss)                 (148,089) (129,340) (57,477)
Depreciation and amortization                 1,639 1,610 1,641
Preopening and related expenses [3]                 343    
Preopening expenses [3]                   636 398
Acquisition and severance expenses                 2,878 3,413 5,547
Asset disposal and other writedowns                 385    
Loss on disposal of property and equipment                     10
Share-based compensation                 10,108 9,948 8,754
Other, net                 1,759 492  
Other operating, net                     1,339
Interest expense, net                 73,566 63,825 19,225
Loss on extinguishment of debt                     1,708
Loss on extinguishment and modification of debt                 9,150    
Change in fair value of derivative                 4,168 (1,786) (178)
Income tax (benefit) provision                 (1,876) 9,639 (7,921)
Adjusted EBITDA                 (45,969) (41,563) (26,954)
Assets $ 54,049       $ 60,580       54,049 60,580  
Capital expenditures                 4,700 6,599 1,787
Corporate and Other [Member] | Other [Member]                      
Revenues                      
Total revenues                 $ 770 $ 778 $ 583
[1] For all four quarters of 2019 and the third and fourth quarters of 2018, the Company generated a net loss. Accordingly, the effect of all potential common share equivalents was anti-dilutive, and therefore all such shares were excluded from the computation of diluted weighted average shares outstanding and diluted loss per share for this period. The number of potential common share equivalents was 1,048, 740, 730 and 1,168 for the first, second, third and fourth quarters of 2019, respectively. The number of potential common share equivalents was 1,870 and 1,028 for the third and fourth quarters of 2018, respectively.
[2] Results included the operating results of the Laughlin Entities from January 14, 2019, following the completion of the Laughlin Acquisition.
[3] Preopening and related 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 True Rewards loyalty program.