Eldorado Resorts Reports First Quarter Net Revenue of $627.8 Million, Record Operating Income of $123.7 Million, Adjusted EBITDA of $166.7 Million and Adjusted EBITDA after Master Lease Payments of $144.8 Million
RENO, Nev.–(BUSINESS WIRE)–Eldorado Resorts, Inc. (NASDAQ: ERI) (“Eldorado,” “ERI,” or “the
Company”) today reported record operating income and Adjusted EBITDA for
the first quarter ended March 31, 2019. As outlined in the tables below,
the Company generated 2019 first quarter Consolidated Adjusted EBITDA of
$166.7 million and Consolidated Adjusted EBITDA after $21.9 million of
Master Lease payments of $144.8 million. The property results for
Presque Isle Downs and Casino and Lady Luck Nemacolin are excluded in
the results of operations for both the 2019 and 2018 first quarter
periods in this press release following their respective sales on
January 11, 2019 and March 8, 2019.
Total Net Revenue | ||||||||||||||||||||||||
($ in thousands, except per share data) | Three Months Ended | |||||||||||||||||||||||
March 31, | ||||||||||||||||||||||||
2019 |
Divestitures (1) |
2019 Total(2) | 2018 |
Divestitures (3) |
2018 Pre- |
2018 |
Change | |||||||||||||||||
West | $ | 118,095 | $ | – | $ | 118,095 | $ | 99,579 | $ | – | $ | 29,283 | $ | 128,862 | (8.4 | )% | ||||||||
Midwest | 96,787 | – | 96,787 | 100,795 | – | – | 100,795 | (4.0 | )% | |||||||||||||||
South | 132,714 | – | 132,714 | 122,800 | – | 19,354 | 142,154 | (6.6 | )% | |||||||||||||||
East | 166,233 | 8,071 | 158,162 | 116,891 | 41,671 | 84,451 | 159,671 | (0.9 | )% | |||||||||||||||
Central | 120,472 | – | 120,472 | – | – | 124,890 | 124,890 | (3.5 | )% | |||||||||||||||
Corporate and Other | 1,522 | – | 1,522 | 127 | – | 31 | 158 | 863.3 | % | |||||||||||||||
Total Net Revenue | $ | 635,823 | $ | 8,071 | $ | 627,752 | $ | 440,192 | $ | 41,671 | $ | 258,009 | $ | 656,530 | (4.4 | )% | ||||||||
Operating Income | ||||||||||||||||||||||||||||
($ in thousands, except per share data) | Three Months Ended | |||||||||||||||||||||||||||
March 31, | ||||||||||||||||||||||||||||
2019 |
Divestitures |
2019 Total(2) | 2018 |
Divestitures |
2018 Pre- |
2018 |
Change | |||||||||||||||||||||
West | $ | 10,801 | $ | – | $ | 10,801 | $ | 10,139 | $ | – | $ | 4,674 | $ | 14,813 | (27.1 | )% | ||||||||||||
Midwest | 27,833 | – | 27,833 | 26,676 | – | – | 26,676 | 4.3 | % | |||||||||||||||||||
South | 27,515 | – | 27,515 | 13,359 | – | 1,386 | 14,745 | 86.6 | % | |||||||||||||||||||
East | 27,161 | (91 | ) | 27,252 | 19,131 | 3,002 | 8,404 | 24,533 | 11.1 | % | ||||||||||||||||||
Central | 27,070 | – | 27,070 | – | – | 27,006 | 27,006 | 0.2 | % | |||||||||||||||||||
Corporate and Other | 3,224 | – | 3,224 | (15,111 | ) | – | (5,950 | ) | (21,061 | ) | (115.3 | )% | ||||||||||||||||
Total Operating Income | $ | 123,604 | $ | (91 | ) | $ | 123,695 | $ | 54,194 | $ | 3,002 | $ | 35,520 | $ | 86,712 | 42.7 | % | |||||||||||
Adjusted EBITDA | ||||||||||||||||||||||||||||||
($ in thousands, except per share data) | Three Months Ended | |||||||||||||||||||||||||||||
March 31, | ||||||||||||||||||||||||||||||
2019 |
Divestitures |
2019 Total(2) | 2018 |
Divestitures |
2018 Pre- |
2018 |
Change | |||||||||||||||||||||||
West | $ | 24,043 | $ | – | $ | 24,043 | $ | 18,424 | $ | – | $ | 7,766 | $ | 26,190 | (8.2 | )% | ||||||||||||||
Midwest | 36,324 | – | 36,324 | 34,515 | – | – | 34,515 | 5.2 | % | |||||||||||||||||||||
South | 38,671 | – | 38,671 | 32,217 | – | 3,421 | 35,638 | 8.5 | % | |||||||||||||||||||||
East | 39,504 | (38 | ) | 39,542 | 26,180 | 4,707 | 16,376 | 37,849 | 4.5 | % | ||||||||||||||||||||
Central | 38,323 | – | 38,323 | – | – | 35,131 | 35,131 | 9.1 | % | |||||||||||||||||||||
Corporate and Other | (10,213 | ) | – | (10,213 | ) | (7,792 | ) | – | (4,846 | ) | (12,638 | ) | (19.2 | )% | ||||||||||||||||
Total Adjusted EBITDA(5) | $ | 166,652 | $ | (38 | ) | $ | 166,690 | $ | 103,544 | $ | 4,707 | $ | 57,848 | $ | 156,685 | 6.4 | % | |||||||||||||
Net Income |
$ |
38,229 |
$ |
20,855 |
||||||||||||||||||||||||||
Basic EPS |
$ |
0.49 |
$ |
0.27 |
||||||||||||||||||||||||||
Diluted EPS |
$ |
0.49 |
$ |
0.27 |
||||||||||||||||||||||||||
(1) |
Figures are for Presque Isle Downs for the period beginning January 1, 2019 and ending January 11, 2019 and Nemacolin for the period beginning January 1, 2019 and ending March 8, 2019. |
|
(2) |
Total figures for 2019 exclude results of operations for Presque Isle Downs and Nemacolin. |
|
(3) |
Figures are for Presque Isle Downs and Nemacolin for the three months ended March 31, 2018. |
|
(4) |
Figures are for Grand Victoria (“GV”) and Tropicana Entertainment, Inc. (“TEI”) for the three months ended March 31, 2018. Such figures are based on unaudited internal financial statements and have not been reviewed by the Company’s auditors and do not conform to GAAP. |
|
(5) |
Total figures for 2018 include combined results of operations for ERI, TEI and GV and exclude results of operations for Presque Isle Downs and Nemacolin. Such presentation does not conform with GAAP or the Securities and Exchange Commission rules for pro forma presentation; however, we believe that the additional financial information will be helpful to investors in comparing current results with results of prior periods. This is non-GAAP data and should not be considered a substitute for data prepared in accordance with GAAP, but should be viewed in addition to the results of the operations reported by the Company. |
|
(6) |
Adjusted EBITDA is not a GAAP measurement and is presented solely as a supplemental disclosure because the Company believes it is a widely used measure of operating performance in the gaming industry. See “Reconciliation of GAAP Measures to Non-GAAP Measures” below for a definition of Adjusted EBITDA and a quantitative reconciliation of Adjusted EBITDA to operating income (loss), which the Company believes is the most comparable financial measure calculated in accordance with GAAP. |
|
“Eldorado’s record first quarter results reflect our expanded,
geographically diversified regional gaming platform and benefited from
our unique operating initiatives which drove a 6.4% rise in Adjusted
EBITDA to $166.7 million on a 4.4% net revenue decline. First quarter
growth was achieved despite significant weather disruption across the
bulk of the portfolio in the 2019 first quarter. Our Black Hawk
properties were impacted by ongoing renovation-related disruptions to
large portions of the hotel rooms and gaming floors which will be
completed in the second quarter. Notwithstanding these issues, our
growth was broad based across the property portfolio with Adjusted
EBITDA rising at 17 of our 26 properties, including double-digit
Adjusted EBITDA growth at nine properties. Overall, Adjusted EBITDA
increased at four of our five reporting segments as our margin
enhancement and operating efficiency initiatives led to a 270 basis
point year-over-year rise in the consolidated adjusted EBITDA margin to
a first quarter record of 26.6%,” said Tom Reeg, Chief Executive Officer
of Eldorado.
“We continue to make significant progress on our synergy plan following
our acquisition of Tropicana Entertainment and the Grand Victoria Casino
in the second half of 2018. Our implementation of best practices across
the property portfolio continues to benefit our legacy properties as
well, resulting in expanded margins and elevated guest service and
satisfaction across our operations. We expect to continue to grow
property margins across the portfolio as we focus on extracting
additional efficiencies from our expanded scale in areas such as
marketing, advertising, purchasing, player promotion and food and
beverage operations.
“Our successful execution on return-focused amenity upgrades remains
another factor in our ability to drive improved operating performance.
In Reno, we have completely transformed THE ROW properties over the last
several years with the renovation of approximately 50% of the 4,071
hotel rooms, new food and beverage outlets, the addition of a
world-class spa and other enhancements that have positioned THE ROW as a
market leader. We also continue to make progress in conjunction with our
partner, The Cordish Companies, on the master plan and design concept
that is expected to transform Isle Casino Racing Pompano Park and the
surrounding real estate to a must see mixed-use entertainment and
hospitality destination. In Black Hawk we are renovating all of the
hotel rooms at both properties and updating the casino floors in
anticipation of new visitors to the market beginning later this year.
Finally, at Tropicana Atlantic City we recently opened an expansive, new
sportsbook that has created great excitement and positioned the property
as a leader in the market for sports wagering enthusiasts which is
translating into increased visitation and higher table game play, food
and beverage revenue and hotel occupancy while also allowing us to
realize marketing efficiencies.”
Balance Sheet, Liquidity and Return of Capital
At March 31, 2019, Eldorado had $216.9 million in cash and cash
equivalents, excluding restricted cash. Outstanding indebtedness at
March 31, 2019 totaled $3.1 billion, including approximately $40.0
million outstanding on the Company’s revolving credit facility as
Eldorado paid down approximately $205.0 million of outstanding
borrowings under the revolving credit facility in the 2019 first
quarter, which included approximately $150 million of proceeds from the
sale of Presque Isle Downs that were applied to temporarily repay
borrowings under the revolving credit facility. The terms of our
indentures require us to make an offer to purchase a portion of our
outstanding senior notes with the excess proceeds from the sale unless
we permanently reduce debt or make specified acquisitions or capital
expenditures within 365 days of the sale. Capital expenditures in the
first quarter of 2019 totaled $38.4 million.
The Company did not repurchase any shares in the 2019 first quarter and
continues to have approximately $140.9 million remaining on its current
stock repurchase program.
Summary of 2019 First Quarter Region Results
The property results for Presque Isle Downs and Casino and Lady Luck
Nemacolin have been excluded from the results of operations in this
press release and property results for Grand Victoria and properties
owned by TEI have been included in results of operations for the first
quarter of 2018, which preceded the date of acquisition of such
properties. Such presentation does not conform with GAAP or the
Securities and Exchange Commission rules for pro forma presentation;
however, we believe that the additional financial information will be
helpful to investors in comparing current results with results of prior
periods.
West Region (THE ROW, Isle Casino Hotel Black Hawk, Lady Luck
Casino Black Hawk, Tropicana Laughlin Hotel and Casino and MontBleu
Casino Resort & Spa)
Net revenue for the West Region properties for the quarter ended March
31, 2019 declined approximately 8.4% to $118.1 million compared to
$128.9 million in the prior-year period, and operating income decreased
to $10.8 million from $14.8 million in the year-ago quarter. West Region
first quarter Adjusted EBITDA declined 8.2% to $24.0 million. The
region’s Adjusted EBITDA margin improved 10 basis points to 20.4% as the
Company was successful in managing labor costs to match the lower
volumes at THE ROW and Black Hawk properties, primarily related to
weather and construction disruption, respectively.
Midwest Region (Isle Casino Waterloo, Isle Casino Bettendorf,
Isle of Capri Casino Boonville, Isle Casino Cape Girardeau, Lady Luck
Casino Caruthersville and Isle of Capri Casino Kansas City)
Net revenue for the Midwest Region properties for the quarter ended
March 31, 2019 decreased approximately 4.0% to $96.8 million compared to
$100.8 million in the prior-year period, while operating income rose to
$27.8 million from $26.7 million in the year-ago quarter. Midwest Region
first quarter Adjusted EBITDA rose approximately 5.2% to $36.3 million
as the Adjusted EBITDA margin for the segment rose 330 basis points to
37.5%. Adjusted EBITDA was up at all six of the Midwest properties year
over year for the second consecutive quarter. Adjusted EBITDA for the
Midwest Region in the prior-year period was $34.5 million reflecting an
Adjusted EBITDA margin of 34.2%.
South Region (Isle Casino Racing Pompano Park, Eldorado
Shreveport, Isle of Capri Casino Lula, Lady Luck Casino Vicksburg, Isle
of Capri Lake Charles, Trop Casino Greenville and Belle of Baton Rouge
Casino & Hotel)
Net revenue for the South Region properties for the quarter ended March
31, 2019 declined approximately 6.6% to $132.7 million compared to
$142.2 million in the prior-year period, while operating income
increased to $27.5 million from $14.7 million in the year-ago quarter.
South Region first quarter Adjusted EBITDA increased approximately 8.5%
to $38.7 million as Adjusted EBITDA increased at five of the seven South
region properties, including double-digit increases at three properties.
The Adjusted EBITDA margin for the segment rose 410 basis points to
29.1%.
East Region (Eldorado Scioto Downs Racino, Mountaineer Casino
Racetrack and Resort and Tropicana Casino and Resort, Atlantic City)
Net revenue for the East Region properties for the quarter ended March
31, 2019 declined approximately 0.9% to $158.2 million compared to
$159.7 million in the prior-year period, while operating income grew to
$27.3 million from $24.5 million in the year-ago quarter. East Region
first quarter Adjusted EBITDA rose 4.5% to $39.5 million compared to
Adjusted EBITDA of $37.8 million in the prior-year period as the East
Region’s Adjusted EBITDA margin improved 130 basis points to 25.0%.
Central Region (Grand Victoria Casino, Tropicana Evansville and
Lumière Place)
Net revenue for the Central Region for the quarter ended March 31, 2019
decreased approximately 3.5% to $120.5 million compared to $124.9
million in the prior-year period, while operating income increased to
$27.1 million from $27.0 million in the year-ago quarter. Central Region
Adjusted EBITDA for the first quarter rose 9.1% to $38.3 million
compared to Adjusted EBITDA of $35.1 million in the prior-year period as
the Central Region’s Adjusted EBITDA margin improved 370 basis points to
31.8%. Adjusted EBITDA improved by double digits at two of the three
properties.
Reconciliation of GAAP Measures to Non-GAAP Measures
Adjusted EBITDA (defined below), a non-GAAP financial measure, has been
presented as a supplemental disclosure because it is a widely used
measure of performance and basis for valuation of companies in our
industry and we believe that this non-GAAP supplemental information will
be helpful in understanding the Company’s ongoing operating results.
Management has historically used Adjusted EBITDA when evaluating
operating performance because we believe that the inclusion or exclusion
of certain recurring and non-recurring items is necessary to provide a
full understanding of our core operating results and as a means to
evaluate period-to-period results. Adjusted EBITDA represents operating
income (loss) before depreciation and amortization, stock-based
compensation, transaction expenses, severance expense, selling costs
associated with the disposition of properties, proceeds from terminated
sales, preopening expenses, business interruption insurance proceeds,
real estate tax settlements, other than temporary impairments on
investments, impairment charges, equity in income (loss) of
unconsolidated affiliates, (gain) loss on the sale or disposal of
property and equipment, (gain) loss associated with the sales of Presque
Isle Downs and Nemacolin and other non-cash regulatory gaming
assessments. Adjusted EBITDA also excludes the expense associated with
our Master Lease with GLPI as the transaction was accounted for as a
financing obligation. Adjusted EBITDA is not a measure of performance or
liquidity calculated in accordance with accounting principles generally
accepted in the United States (“US GAAP”), is unaudited and should not
be considered an alternative to, or more meaningful than, net income
(loss) as an indicator of our operating performance. Uses of cash flows
that are not reflected in Adjusted EBITDA include capital expenditures,
interest payments, income taxes, debt principal repayments, payments
under our Master Lease and certain regulatory gaming assessments, which
can be significant. As a result, Adjusted EBITDA should not be
considered as a measure of our liquidity. Other companies that provide
EBITDA information may calculate EBITDA differently than we do. The
definition of Adjusted EBITDA may not be the same as the definitions
used in any of our debt agreements.
First Quarter Conference Call
Eldorado will host a conference call at 4:30 p.m. ET today. Senior
management will discuss the financial results and host a question and
answer session. The dial in number for the audio conference call is
323/794-2597, conference ID 1983281 (domestic and international
callers). Participants can also access a live webcast of the call
through the “Events & Presentations” section of Eldorado’s website at http://www.eldoradoresorts.com/
and a replay of the webcast will be archived on the site for 90 days
following the live event.
About Eldorado Resorts, Inc.
Eldorado Resorts is a leading casino entertainment company that owns and
operates twenty-six properties in twelve states, including Colorado,
Florida, Illinois, Indiana, Iowa, Louisiana, Mississippi, Missouri,
Nevada, New Jersey, Ohio and West Virginia. In aggregate, Eldorado’s
properties feature approximately 28,000 slot machines and VLTs and
approximately 750 table games, and over 12,500 hotel rooms. For more
information, please visit www.eldoradoresorts.com.
Forward-Looking Statements
This press release includes “forward-looking statements” within the
meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended.
Forward-looking statements include statements regarding our
strategies, objectives and plans for future development or acquisitions
of properties or operations, as well as expectations, future operating
results and other information that is not historical information. When
used in this press release, the terms or phrases such as “anticipates,”
“believes,” “projects,” “plans,” “intends,” “expects,” “might,” “may,”
“estimates,” “could,” “should,” “would,” “will likely continue,” and
variations of such words or similar expressions are intended to identify
forward-looking statements. Although our expectations, beliefs
and projections are expressed in good faith and with what we believe is
a reasonable basis, there can be no assurance that these expectations,
beliefs and projections will be realized. There are a number of
risks and uncertainties that could cause our actual results to differ
materially from those expressed in the forward-looking statements which
are included elsewhere in this press release. Such risks,
uncertainties and other important factors include, but are not limited
to: Eldorado’s ability to promptly and effectively integrate
acquired properties and realize synergies resulting from the combined
operations; the possibility that sports book, online and mobile betting
and gaming are not approved in various jurisdictions, or, to the extent
that such gaming activities are approved, the market for such gaming
does not develop as anticipated; our substantial indebtedness and
obligations under our Master Lease and the impact of such obligations on
our operations and liquidity; our ability to identify and execute
acquisition and development opportunities; risks relating to
construction, development and expansion opportunities, including the
ability of our joint venture to plan, finance and receive required
approvals to develop our Pompano real estate on terms that we find
acceptable, or at all; competition; sensitivity of our operations to
reductions in discretionary consumer spending and changes in general
economic and market conditions; governmental regulations, including risk
relating to obtaining and maintaining required licenses, approvals and
permits necessary for the operation of online and mobile betting and
gaming, and increases in gaming taxes and fees in jurisdictions in which
we operate; and other risks and uncertainties described in our reports
on Form 10-K, Form 10-Q and Form 8-K.
In light of these and other risks, uncertainties and assumptions, the
forward-looking events discussed in this press release might not occur.
These forward-looking statements speak only as of the date of this
press release, even if subsequently made available on our website or
otherwise, and we do not intend to update publicly any forward-looking
statement to reflect events or circumstances that occur after the date
on which the statement is made, except as may be required by law.
– tables follow –
ELDORADO RESORTS, INC. | ||||||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||||
($ in thousands, except per share data) |
||||||||
(unaudited) |
||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
2019 | 2018 | |||||||
REVENUES: | ||||||||
Casino and pari-mutuel commissions | $ | 470,851 | $ | 343,528 | ||||
Food and beverage | 75,209 | 52,198 | ||||||
Hotel | 64,691 | 30,741 | ||||||
Other | 25,072 | 13,725 | ||||||
Net revenues | 635,823 | 440,192 | ||||||
EXPENSES: | ||||||||
Casino and pari-mutuel commissions | 210,306 | 169,551 | ||||||
Food and beverage | 60,385 | 44,776 | ||||||
Hotel | 23,650 | 12,506 | ||||||
Other | 11,249 | 7,405 | ||||||
Marketing and promotions | 32,301 | 21,301 | ||||||
General and administrative | 119,888 | 74,202 | ||||||
Corporate | 16,754 | 11,569 | ||||||
Impairment charges | 958 | 9,815 | ||||||
Depreciation and amortization | 57,757 | 31,534 | ||||||
Total operating expenses | 533,248 | 382,659 | ||||||
Gain (loss) on sale or disposal of property and equipment | 22,318 | (706 | ) | |||||
Transaction expenses | (1,894 | ) | (2,548 | ) | ||||
Income (loss) from unconsolidated affiliates | 605 | (85 | ) | |||||
Operating income | 123,604 | 54,194 | ||||||
OTHER EXPENSE: | ||||||||
Interest expense, net | (73,510 | ) | (31,251 | ) | ||||
Unrealized loss on restricted investments | (1,460 | ) | — | |||||
Total other expense | (74,970 | ) | (31,251 | ) | ||||
Net income before income taxes | 48,634 | 22,943 | ||||||
Provision for income taxes | (10,405 | ) | (2,088 | ) | ||||
Net income | $ | 38,229 | $ | 20,855 | ||||
Net income per share of common stock: | ||||||||
Basic | $ | 0.49 | $ | 0.27 | ||||
Diluted | $ | 0.49 | $ | 0.27 | ||||
Weighted average basic shares outstanding | 77,567,147 | 77,353,730 | ||||||
Weighted average diluted shares outstanding | 78,589,110 | 78,080,049 | ||||||
ELDORADO RESORTS, INC. | |||||||||||||||||||||
SUMMARY INFORMATION AND RECONCILIATION OF | |||||||||||||||||||||
OPERATING INCOME (LOSS) TO ADJUSTED EBITDA | |||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||
Three Months Ended March 31, 2019 | |||||||||||||||||||||
Operating |
Depreciation |
Stock-based |
Transaction |
Other (7) |
Adjusted |
||||||||||||||||
Including Divestitures: | |||||||||||||||||||||
West | $ | 10,801 | $ | 13,143 | $ | – | $ | – | $ | 99 | $ | 24,043 | |||||||||
Midwest | 27,833 | 8,421 | 15 | – | 55 | 36,324 | |||||||||||||||
South | 27,515 | 11,015 | 9 | – | 132 | 38,671 | |||||||||||||||
East | 27,161 | 12,149 | 7 | – | 187 | 39,504 | |||||||||||||||
Central | 27,070 | 11,210 | – | – | 43 | 38,323 | |||||||||||||||
Corporate | 3,224 | 1,819 | 4,917 | 1,894 | (22,067 | ) | (10,213 | ) | |||||||||||||
Total Including Divestitures | $ | 123,604 | $ | 57,757 | $ | 4,948 | $ | 1,894 | $ | (21,551 | ) | $ | 166,652 | ||||||||
Divestitures: | |||||||||||||||||||||
East | $ | (91 | ) | $ | – | $ | 7 | $ | – | $ | 46 | $ | (38 | ) | |||||||
Total Divestitures (1) | $ | (91 | ) | $ | – | $ | 7 | $ | – | $ | 46 | $ | (38 | ) | |||||||
Excluding Divestitures: | |||||||||||||||||||||
West | $ | 10,801 | $ | 13,143 | $ | – | $ | – | $ | 99 | $ | 24,043 | |||||||||
Midwest | 27,833 | 8,421 | 15 | – | 55 | 36,324 | |||||||||||||||
South | 27,515 | 11,015 | 9 | – | 132 | 38,671 | |||||||||||||||
East | 27,252 | 12,149 | – | – | 141 | 39,542 | |||||||||||||||
Central | 27,070 | 11,210 | – | – | 43 | 38,323 | |||||||||||||||
Corporate | 3,224 | 1,819 | 4,917 | 1,894 | (22,067 | ) | (10,213 | ) | |||||||||||||
Total Excluding Divestitures (2) | $ | 123,695 | $ | 57,757 | $ | 4,941 | $ | 1,894 | $ | (21,597 | ) | $ | 166,690 | ||||||||
Three Months Ended March 31, 2018 | ||||||||||||||||||||
Operating |
Depreciation |
Stock-based |
Transaction |
Other (8) |
Adjusted |
|||||||||||||||
Excluding Pre-Acquisition/Including Divestitures: | ||||||||||||||||||||
West | $ | 10,139 | $ | 8,189 | $ | 63 | $ | – | $ | 33 | $ | 18,424 | ||||||||
Midwest | 26,676 | 7,645 | 44 | – | 150 | 34,515 | ||||||||||||||
South | 13,359 | 8,531 | 25 | – | 10,302 | 32,217 | ||||||||||||||
East | 19,131 | 6,049 | 5 | – | 995 | 26,180 | ||||||||||||||
Central | – | – | – | – | – | – | ||||||||||||||
Corporate | (15,111 | ) | 1,120 | 3,542 | 2,548 | 109 | (7,792 | ) | ||||||||||||
Total Excluding Pre-Acquisition/Including Divestitures | $ | 54,194 | $ | 31,534 | $ | 3,679 | $ | 2,548 | $ | 11,589 | $ | 103,544 | ||||||||
Divestitures: | ||||||||||||||||||||
East | $ | 3,002 | $ | 1,415 | $ | 5 | $ | – | $ | 285 | $ | 4,707 | ||||||||
Total Divestitures (3) | $ | 3,002 | $ | 1,415 | $ | 5 | $ | – | $ | 285 | $ | 4,707 | ||||||||
Pre-Acquisition : | ||||||||||||||||||||
West | $ | 4,674 | $ | 3,084 | $ | – | $ | – | $ | 8 | $ | 7,766 | ||||||||
Midwest | – | – | – | – | – | – | ||||||||||||||
South | 1,386 | 2,027 | – | – | 8 | 3,421 | ||||||||||||||
East | 8,404 | 7,876 | – | – | 96 | 16,376 | ||||||||||||||
Central | 27,006 | 8,105 | – | – | 20 | 35,131 | ||||||||||||||
Corporate | (5,950 | ) | 632 | – | 472 | – | (4,846 | ) | ||||||||||||
Total Pre- Acquisition (4) | $ | 35,520 | $ | 21,724 | $ | – | $ | 472 | $ | 132 | $ | 57,848 | ||||||||
Including Pre-Acquisition/Excluding Divestitures: | ||||||||||||||||||||
West | $ | 14,813 | $ | 11,273 | $ | 63 | $ | – | $ | 41 | $ | 26,190 | ||||||||
Midwest | 26,676 | 7,645 | 44 | – | 150 | 34,515 | ||||||||||||||
South | 14,745 | 10,558 | 25 | – | 10,310 | 35,638 | ||||||||||||||
East | 24,533 | 12,510 | – | – | 806 | 37,849 | ||||||||||||||
Central | 27,006 | 8,105 | – | – | 20 | 35,131 | ||||||||||||||
Corporate | (21,061 | ) | 1,752 | 3,542 | 3,020 | 109 | (12,638 | ) | ||||||||||||
Total Including Pre- Acquisition/Excluding Divestitures (5) | $ | 86,712 | $ | 51,843 | $ | 3,674 | $ | 3,020 | $ | 11,436 | $ | 156,685 | ||||||||
(1) |
Figures are for Presque Isle Downs for the period beginning January 1, 2019 and ending January 11, 2019 and Nemacolin for the period beginning January 1, 2019 and ending March 8. |
|
(2) |
Total figures for 2019 exclude results of operations for Presque Isle Downs and Nemacolin. |
|
(3) |
Figures are for Presque Isle Downs and Nemacolin for the three months ended March 31, 2018. |
|
(4) |
Figures are for Grand Victoria (“GV”) and Tropicana Entertainment, Inc. (“TEI”) for the three months ended March 31, 2018. Such figures are based on unaudited internal financial statements and have not been reviewed by the Company’s auditors and do not conform to GAAP. |
|
(5) |
Total figures for 2018 include combined results of operations for ERI, TEI and GV and exclude results of operations for Presque Isle Downs and Nemacolin. Such presentation does not conform with GAAP or the Securities and Exchange Commission rules for pro forma presentation; however, we believe that the additional financial information will be helpful to investors in comparing current results with results of prior periods. This is non-GAAP data and should not be considered a substitute for data prepared in accordance with GAAP, but should be viewed in addition to the results of the operations reported by the Company. |
|
(6) |
Transaction expenses represent costs related to the acquisition of TEI and GV and costs related to the divestiture of Presque Isle Downs and Nemacolin for the three months ended March 31, 2019 and costs related to the acquisition of TEI, GV and Isle of Capri for the three months ended March 31, 2018. |
|
(7) |
Other for the three months ended March 31, 2019 is comprised of severance expense, gain (loss) on the sale or disposal of property and equipment, equity in income (loss) of an unconsolidated affiliate, an impairment charge on non-operating land and selling costs associated with the dispositions of Presque Isle Downs and Nemacolin. |
|
(8) |
Other for the three months ended March 31, 2018 is comprised of severance expense, gain (loss) on the sale or disposal of property and equipment, equity in income (loss) of an unconsolidated affiliate, an impairment charge at Vicksburg and selling costs associated with the dispositions of Presque Isle Downs, the terminated sale of Vicksburg and the purchase of GV. |
|
Contacts
Thomas Reeg
Chief Executive Officer
Eldorado Resorts, Inc.
775/328-0112
investorrelations@eldoradoresorts.com
Joseph N. Jaffoni, Richard Land
JCIR
212/835-8500
eri@jcir.com