Use these links to rapidly review the document
TABLE OF CONTENTS
Eldorado HoldCo LLC and Subsidiaries Index to Eldorado Financial Statements
TABLE OF CONTENTS

Table of Contents

Filed Pursuant to Rule 424(b)(3)
Registration No. 333-192086

GRAPHIC


MERGER AND OTHER PROPOSALS—YOUR VOTE IS VERY IMPORTANT

Dear MTR Stockholders:

        The board of directors of MTR Gaming Group, Inc. ("MTR"), parent company of hospitality and gaming companies with operations in Ohio, Pennsylvania and West Virginia, and board of managers of Eldorado HoldCo LLC ("Eldorado"), parent company of hospitality and gaming companies with operations in Louisiana and Nevada, have approved an Agreement and Plan of Merger, dated September 9, 2013, as amended on November 18, 2013, February 13, 2014 and May 13, 2014 (the "Merger Agreement") by and among MTR, Eldorado, Eclair Holdings Company, a newly-formed Nevada corporation and wholly owned subsidiary of MTR ("ERI"), and certain affiliates of ERI and Eldorado. Upon consummation of the mergers pursuant to the terms of the Merger Agreement, MTR and Eldorado will each become a wholly owned subsidiary of ERI, and the business of ERI will be the combined business of MTR and Eldorado.

        If the mergers are completed, MTR stockholders (other than Eldorado and holders of MTR equity awards) will have the right to elect to receive either (x) $6.05 per share in cash or (y) one share of common stock of ERI for each share of MTR common stock, par value $0.00001 per share ("MTR common stock"), they own immediately prior to the completion of the mergers. The cash portion of the consideration will be subject to pro-ration if the holders of MTR common stock elect to receive the cash consideration for more than 5,785,123 shares of MTR common stock in the mergers. This is intended to enable MTR stockholders (other than holders of MTR equity awards) to receive up to approximately 20.6% of their total merger consideration in cash, while limiting the total cash consideration to be paid by ERI to not more than $35.0 million in the aggregate.

        If the mergers are completed, holders of Eldorado membership interests are expected to receive, in aggregate, up to approximately 25.2 million shares of common stock of ERI at closing. The exact number of shares of common stock of ERI that each Eldorado member will receive in the mergers will depend on the value attributed to Eldorado as calculated under the merger agreement, as described in the accompanying proxy statement/prospectus.

        MTR will hold a special meeting of its stockholders to consider and vote on the mergers. Every vote is important. We cannot complete the mergers unless stockholders holding at least a majority of the outstanding shares of MTR common stock adopt and approve the agreement and plan of merger. Whether or not you plan to attend the MTR special meeting, please take the time to vote by following the instructions contained in this proxy statement/prospectus and on your proxy card.

        We support this combination of MTR and Eldorado, and our board unanimously recommends that you vote FOR the approval of the merger agreement and the mergers.

Sincerely,

SIGNATURE

Joseph L. Billhimer, Jr.
President and Chief Operating Officer
MTR Gaming Group, Inc.

        For a discussion of risk factors that you should consider in evaluating the mergers, see "RISK FACTORS" beginning on page 37.

        Based on the number of MTR shares outstanding on May 30, 2014, including shares issuable under various MTR equity plans prior to the anticipated closing date of the mergers and the number of ERI shares anticipated to be issued to Eldorado members in the mergers, we expect that as many as approximately 56.4 million shares of ERI common stock, par value $0.00001 per share, will be issued in connection with the mergers.

        Upon completion of the mergers, we expect shares of ERI common stock will be listed on the Nasdaq Stock Market under the symbol "ERI".

        None of the Securities and Exchange Commission, any state securities commission, any state gaming commission or any other gaming authority or other regulatory agency has approved or disapproved the mergers and other transactions described in this proxy statement/prospectus nor have they approved or disapproved the issuance of the new company's common stock to be issued in connection with the mergers, or determined if this proxy statement/prospectus is accurate or adequate. Any representation to the contrary is a criminal offense.

   

        This proxy statement/prospectus is dated June 16, 2014, and is first being mailed to MTR stockholders on or about June 18, 2014.


Table of Contents


WHERE YOU CAN FIND MORE INFORMATION

        MTR files annual, quarterly and current reports, proxy statements and other business and financial information with the Securities and Exchange Commission (the "SEC"). You may read and copy any materials that MTR files with the SEC at the SEC's Public Reference Room at 100 F Street, N.E., Room 1580, Washington, D.C. 20549, at prescribed rates. Please call the SEC at (800) SEC-0330 ((800) 732-0330) for further information on the public reference room. In addition, MTR files reports and other business and financial information with the SEC electronically, and the SEC maintains a website located at www.sec.gov containing this information.

        ERI has filed a registration statement on Form S-4 of which this document forms a part. As permitted by SEC rules, this document does not contain all of the information included in the registration statement or in the exhibits or schedules to the registration statement. You may read and copy the registration statement, including any amendments, schedules and exhibits at the addresses set forth below. Statements contained in this document as to the contents of any contract or other documents referred to in this document are not necessarily complete. In each case, you should refer to the copy of the applicable contract or other document filed as an exhibit to the registration statement. This document incorporates by reference documents MTR has previously filed with the SEC. These documents contain important information about MTR and its financial condition. See "Incorporation of Certain Documents by Reference". You can obtain any document incorporated by reference in this document without charge, excluding exhibits, with certain exceptions. If MTR has specifically incorporated by reference an exhibit in this proxy statement/prospectus, such exhibit will be provided without charge by requesting it in writing or by telephone at the following address:

        In addition, if you have questions about the transaction or the special meeting, or if you need to obtain copies of the accompanying proxy statement-prospectus, proxy card, election form or other documents incorporated by reference in the proxy statement-prospectus, you may contact the contact listed below. You will not be charged for any of the documents you request.

MacKenzie Partners Inc.
105 Madison Avenue
New York, NY 10016
Email:
proxy@mackenziepartners.com
Facsimile: (212) 929-0308
(212) 929-5500 (call collect)
or
Toll-Free (800) 322-2885

        If you would like to request documents, please do so by July 10, 2014, in order to receive them before the special meeting. You may also obtain these documents from MTR's website at www.mtrgaming.com or at the SEC's website at www.sec.gov by clicking on the "Search for Company Filings" link, then clicking on the "Company & Other Filers" link, and then entering MTR's, or in the case of the registration statement on Form S-4 or any amendments thereto, Eclair Holdings Company's, name in the field.

        Additionally, this document does not constitute a resale prospectus to be used by members of Eldorado or by any other person receiving ERI common stock in connection with the mergers.


Table of Contents

LOGO

MTR GAMING GROUP, INC.

NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
TO BE HELD ON FRIDAY, JULY 18, 2014


To the Stockholders of MTR Gaming Group, Inc.:

        We will hold a special meeting of the stockholders of MTR Gaming Group, Inc., on July 18, 2014 at 10:00 a.m., local time at the Pittsburgh Marriott North, 100 Cranberry Woods Drive, Cranberry Township, Pennsylvania 16066, to consider and vote upon the following matters:

        We will transact no other business at the special meeting, except for business properly brought before the special meeting or any adjournment or postponement of the special meeting by the MTR board of directors.

        Only holders of record of shares of MTR common stock, par value $0.00001 per share ("MTR common stock") at the close of business on May 30, 2014, the record date for the special meeting, are entitled to notice of the special meeting, and only holders of record of shares of MTR common stock at the close of business on the record date are entitled to vote at the special meeting and any adjournments or postponements thereof.

        As further described in the accompanying proxy statement/prospectus, we cannot complete the mergers described above unless holders of a majority of the MTR common stock who are entitled to vote at the MTR special meeting vote to approve and adopt the merger agreement and mergers.

        For more information about the mergers described above and the other transactions contemplated by the merger agreement, please review the accompanying proxy statement/prospectus and the merger agreement attached to it as Annex A, which amendments are attached as Annexes B, C and D.

        Your vote is important. Regardless of whether you plan to attend the special meeting, please vote as soon as possible. If you hold stock in your name as a stockholder of record, please complete, sign, date and return the accompanying proxy card in the enclosed postage-paid return envelope. If you hold your stock in "street name" through a bank or broker, please follow the instructions on the voting instruction card furnished by such firm.

        The enclosed proxy statement/prospectus provides a detailed description of the special meeting, the mergers, the documents related to the mergers and other related matters. We urge you to read the proxy statement/prospectus, including any documents incorporated in the proxy statement/prospectus by


Table of Contents

reference, and its annexes carefully and in their entirety. If you have any questions concerning the mergers or the proxy statement/prospectus, would like additional copies of the proxy statement/prospectus or need help voting your shares of MTR common stock, please contact MacKenzie Partners, Inc., MTR's information agent, toll-free at (800) 322-2885.

        MTR's board of directors has approved and adopted the mergers and the merger agreement and recommends that MTR stockholders vote "FOR" the approval and adoption of the merger agreement and the mergers, "FOR" the approval of the adjournment of the special meeting, if necessary or appropriate, to solicit additional proxies in favor of such approval, and "FOR" the approval, on an advisory (non-binding) basis, of the compensation that may be paid or become payable to MTR's named executive officers in connection with the merger.

BY ORDER OF THE BOARD OF DIRECTORS,  


SIGNATURE

 

 

 

 

Name:

 

Thomas Diehl

 

 

 

 
Title:   Corporate Secretary        

Chester, West Virginia
June 16, 2014

 

 

 

 

Table of Contents


TABLE OF CONTENTS

QUESTIONS AND ANSWERS ABOUT THE MERGERS

  1

SUMMARY

 
12

The Merger Agreement and the Mergers

  12

Information About the Companies

  23

RECENT DEVELOPMENTS

 
25

SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA OF MTR

 
26

SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA OF ELDORADO

 
29

SELECTED UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL DATA

 
33

COMPARATIVE PER SHARE/UNIT DATA

 
35

RISK FACTORS

 
37

Risk Factors Relating to the Mergers

  37

Risks Related to the Combined Company's Capital Structure and Equity Ownership

  44

Risk Factors Relating to the Combined Company Following the Mergers

  49

GOVERNMENTAL GAMING REGULATIONS

 
58

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

 
80

THE SPECIAL MEETING

 
82

General

  82

Date, Time and Place of the MTR Special Meeting

  82

MTR Record Date; Shares Entitled to Vote

  82

Quorum

  82

Vote Required

  82

Recommendation of the Board of Directors

  83

Voting by MTR's Directors and Executive Officers

  83

Voting of Proxies

  83

How to Vote

  83

Shares Held in "Street Name"

  84

Revoking Your Proxy

  85

Proxy Solicitations

  85

Other Business; Adjournment

  85

Assistance

  85

INFORMATION ABOUT THE COMPANIES

 
86

MTR Gaming Group, Inc.

  86

Eldorado HoldCo LLC

  86

Eclair Holdings Company

  87

THE MERGERS

 
90

General Description of the Mergers

  90

Background of the MTR-Eldorado Mergers

  90

MTR's Reasons for the Mergers; Recommendation of the MTR Board of Directors

  97

Opinion of Macquarie Capital

  99

Certain Unaudited Projections Prepared by the Management of MTR and Eldorado

  108

Interests of Certain of MTR's Directors and Executive Officers in the Mergers

  111

Merger-Related Compensation for MTR's Named Executive Officers

  114

Board of Directors and Executive Officers of ERI

  115

Compensation of ERI's Named Executive Officers

  119

Compensation Discussion and Analysis

  119

Risk Management

  121

Listing of ERI Common Stock

  121

i


Table of Contents

Dividend/Distribution Policy

  122

Appraisal Rights

  122

Regulatory Matters

  123

Litigation Proceedings Relating to the Mergers

  124

Material U.S. Federal Income Tax Consequences of the MTR Merger

  125

Accounting Treatment

  128

Support Agreement with Jacobs Parties

  128

THE MERGER AGREEMENT

 
130

Structure of the Mergers

  130

Closing and Effective Time of the Mergers

  130

Merger Consideration; Conversion of Shares and Membership Interests

  130

Treatment of Equity-Based Awards

  133

Exchange Procedures

  134

Election Procedures

  134

Conditions to the Completion of the Mergers

  136

Termination of the Merger Agreement

  137

Termination Fees

  139

Effect of Termination

  140

Agreement Not to Solicit Other Offers

  141

Amendment, Extension and Waiver

  143

Representations and Warranties of MTR and Eldorado

  143

Covenants of MTR and Eldorado

  145

Retained Interest Agreement

  149

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 
151

DESCRIPTION OF ERI CAPITAL STOCK

 
169

General

  169

Common Stock

  169

ERI Pro Forma Ownership

  170

Registration Rights

  171

COMPARISON OF STOCKHOLDER RIGHTS

 
173

General

  173

Authorized Capital Stock; Authority to Issue Capital Stock

  173

Stockholder Rights Plan

  173

Number and Term of Directors; Classification of Board of Directors

  173

Vacancies on the Board and Newly Created Directorships

  174

Removal of Directors

  174

Quorum for Meetings of Stockholders

  174

Voting Rights and Required Vote Generally

  175

Votes on Mergers, Consolidations, Sales or Leases of Assets and Certain Other Transactions

  175

Business Combination Statutes

  176

Stockholder Action by Written Consent

  176

Special Meetings of Stockholders

  177

Amendments to Governing Documents

  177

Indemnification of Directors and Officers

  178

Limitation on Personal Liability of Directors

  179

Preemptive Rights

  179

Cumulative Voting Rights

  179

Dividends and Stock Repurchases

  179

Dissenters' or Appraisal Rights

  180

Record Date for Determining Stockholders Entitled to Vote

  181

Notice of Stockholder Meetings

  182

Advance Notice of Stockholder Nominations for Directors and Stockholder Proposals

  182

ii


Table of Contents

Stockholder Inspection of Corporate Records

  183

Interested Director Transactions

  184

Listing

  184

Restrictions on Transfer

  184

Periodic Reporting

  184

COMPARATIVE MARKET PRICES AND DIVIDENDS/DISTRIBUTIONS

 
185

General

  185

MTR Market Price History and Dividends

  185

Eldorado Distributions

  185

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS, DIRECTORS AND EXECUTIVE OFFICERS

 
186

Security Ownership of Certain Beneficial Owners and Management of MTR

  186

Security Ownership of Certain Beneficial Owners and Management of Eldorado

  188

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF ELDORADO

 
191

MTR COMPENSATION PROPOSAL

 
219

Non-Binding Advisory Vote Approving Merger-Related Named Executive Officer Compensation Proposal

  219

Vote Required and MTR Board Recommendation

  219

STOCKHOLDER PROPOSALS

 
220

OTHER MATTERS

 
221

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

 
221


Annexes

A.
Agreement and Plan of Merger, dated as of September 9, 2013 by and among MTR Gaming Group, Inc., Eclair Holdings Company, Ridgeline Acquisition Corp., Eclair Acquisition Company, LLC, Eldorado HoldCo LLC, and Thomas Reeg, Robert Jones, and Gary Carano, as Member Representative.

B.
Amendment No. 1 to Agreement and Plan of Merger, dated November 18, 2013, by and between MTR Gaming Group, Inc., Eclair Holdings Company, Ridgeline Acquisition Corp., Eclair Acquisition Company, LLC, and Eldorado HoldCo LLC.

C.
Amendment No. 2 to Agreement and Plan of Merger, dated February 13, 2014, by and between MTR Gaming Group, Inc., Eclair Holdings Company, Ridgeline Acquisition Corp., Eclair Acquisition Company, LLC, and Eldorado HoldCo LLC.

D.
Amendment No. 3 to Agreement and Plan of Merger, dated May 13, 2014, by and between MTR Gaming Group, Inc., Eclair Holdings Company, Ridgeline Acquisition Corp., Eclair Acquisition Company, LLC, and Eldorado HoldCo LLC.

E.
Opinion (addressed to the Board of Directors of MTR Gaming Group, Inc.) of Macquarie Capital (USA) Inc.

F.
Form of Amended and Restated Certificate of Incorporation of Eldorado Resorts, Inc.

G.
Form of Amended and Restated Bylaws of Eldorado Resorts, Inc.

iii


Table of Contents


QUESTIONS AND ANSWERS ABOUT THE MERGERS

        The following are some questions that you, as a stockholder of MTR, may have regarding the special meeting and the answers to those questions. We urge you to read the remainder of this document carefully because the information in this section does not provide all the information that might be important to you in determining how to vote at the special meeting. Additional important information is also contained in the annexes to, and the documents incorporated by reference into, this document. See "Incorporation of Certain Documents by Reference" beginning on page 221.

        Unless the context otherwise requires, references in this proxy statement/prospectus to "MTR" refer to MTR Gaming Group, Inc., a Delaware corporation, and its subsidiaries; references to "Eldorado" refer to Eldorado HoldCo LLC, a Nevada limited liability company, and its subsidiaries; references to "Eldorado HoldCo" refer to Eldorado HoldCo LLC alone; and references to "ERI," "the combined company," "we," "our," or other first person references refer to Eclair Holdings Company, a newly-formed Nevada corporation and the surviving parent company in the mergers described herein, and its subsidiaries (including, after completion of the mergers, MTR and Eldorado). After the mergers are effective, ERI will change its name to "Eldorado Resorts, Inc."

Q:    Why am I receiving this document?

        A:    MTR and Eldorado have agreed to a strategic business combination transaction. We are delivering this document to you because it is a proxy statement being used by the MTR board of directors to solicit proxies of MTR stockholders in connection with the Agreement and Plan of Merger, dated as of September 9, 2013, as amended November 18, 2013, February 13, 2014 and May 13, 2014, by and among MTR, ERI, Ridgeline Acquisition Corp., Eclair Acquisition Company, LLC, Eldorado, and Thomas Reeg, Robert Jones and Gary Carano, as Member Representative, as it may be amended from time to time, which we refer to as the merger agreement. Under the terms of the merger agreement, (i) Ridgeline Acquisition Corp., a wholly owned direct subsidiary of ERI, will merge with and into MTR, with MTR surviving the merger, which we refer to as the MTR merger, and (ii) Eclair Acquisition Company, LLC, a wholly owned direct subsidiary of ERI, will merge with and into Eldorado, with Eldorado surviving the merger, which we refer to as the Eldorado merger. We refer to these transactions collectively as the mergers. Members of Eldorado holding 95% of all of Eldorado's membership interests have approved the Eldorado merger, the merger agreement and the consummation of the transactions contemplated by the merger agreement, including the mergers. No additional approvals by the Eldorado members are required with respect to the foregoing. It is intended that each merger will occur substantially simultaneously with the other merger. Following the mergers, each of MTR and Eldorado will continue as wholly owned direct subsidiaries of ERI. ERI, following the mergers, will, through wholly owned subsidiaries, operate: gaming facilities with slot machines and traditional casino table gaming in Shreveport, Louisiana, Reno, Nevada, Erie, Pennsylvania and Chester, West Virginia; horse racetracks and on-site pari-mutuel wagering in Columbus, Ohio, Erie, Pennsylvania and Chester, West Virginia; a gaming facility with video lottery terminals in Columbus, Ohio; hotels and entertainment and dining facilities in Shreveport, Louisiana, Reno, Nevada and Chester, West Virginia; entertainment and dining facilities in Columbus, Ohio and Erie, Pennsylvania; and a convention center in Chester, West Virginia. Immediately following the mergers, ERI will also own approximately 48% of Silver Legacy Casino in Reno, Nevada, a joint venture with MGM Resorts International. For more information regarding Silver Legacy, see "Summary—Retained Interest Agreement" beginning on page 21. ERI will also operate Racelinebet.com, a national account wagering service that offers online and telephone wagering on horse races as a marketing affiliate of TwinSpires.com, an affiliate of Churchill Downs, Inc. We do not anticipate material synergies from the mergers at this time but will continue to evaluate potential operating synergies in future periods.

        Upon completion of the mergers, the holders of MTR common stock, par value $0.00001 per share (which we refer to as the MTR common stock), and Eldorado membership interests prior to the

1


Table of Contents

mergers will together own all of the outstanding shares of ERI common stock following the mergers. MTR stockholders are being asked to approve and adopt the merger agreement and the mergers. We refer to this as the merger proposal.

        This document is also a prospectus, which is being delivered to MTR stockholders because ERI is offering shares of its common stock. If the mergers are completed, shares of ERI common stock will be included as part of the aggregate consideration to be issued in exchange for shares of MTR common stock and Eldorado membership interests.

        MTR stockholders are also being asked to approve the adjournment of the MTR special meeting, if necessary or appropriate, to solicit additional proxies in favor of the approval and adoption of the merger agreement and the mergers. We refer to this as the adjournment proposal.

        In addition, MTR stockholders will also consider and vote, on an advisory (non-binding) basis, on a proposal to approve the compensation that may be paid or become payable to MTR's named executive officers in connection with the mergers, including the agreements and understandings pursuant to which such compensation may be paid or become payable. We refer to this as the MTR compensation proposal.

Q:    When and where is the meeting of the stockholders?

        A:    The special meeting of MTR stockholders will take place at 10:00 a.m., local time, on July 18, 2014, at the Pittsburgh Marriott North, 100 Cranberry Woods Drive, Cranberry Township, Pennsylvania 16066.

        For additional information relating to the MTR special meeting, see "The Special Meeting" beginning on page 82.

Q:    What will happen in the proposed transaction?

        A:    Pursuant to the terms and subject to the conditions of the merger agreement, MTR and Eldorado are entering into a strategic business combination, and at the completion of the mergers, MTR and Eldorado will each become a wholly owned subsidiary of ERI.

        Prior to entering into the merger agreement, ERI, a Nevada corporation, was formed as a wholly owned direct subsidiary of MTR. In addition, Ridgeline Acquisition Corp., a Delaware corporation, and Eclair Acquisition Company, LLC, a Nevada limited liability company, were formed as wholly owned direct subsidiaries of ERI. We sometimes refer to Ridgeline Acquisition Corp. and Eclair Acquisition Company, LLC as the merger subsidiaries. The following diagram illustrates the corporate structure of ERI, MTR, Eldorado and the merger subsidiaries following the creation of the merger subsidiaries but prior to the completion of the mergers:

GRAPHIC

2


Table of Contents

        Under the terms of the merger agreement, (i) Ridgeline Acquisition Corp. will merge with and into MTR, with MTR surviving the merger, and (ii) Eclair Acquisition Company, LLC will merge with and into Eldorado, with Eldorado surviving the merger. It is intended that each merger will occur substantially simultaneously with the other merger. Following the mergers, each of MTR and Eldorado will continue as wholly owned direct subsidiaries of ERI. ERI will own all of the outstanding shares of MTR common stock and all of the outstanding Eldorado membership interests. The holders of MTR common stock and Eldorado membership interests prior to the mergers will together own all of the outstanding shares of common stock of ERI following the mergers. The following diagram illustrates the corporate structure of ERI, MTR, and Eldorado following the completion of the mergers:

GRAPHIC

        For additional information on the mergers, see "The Mergers" beginning on page 90.

Q:    What will I receive for my shares or membership interests?

        A:    If the mergers are completed, each MTR common stockholder (other than holders of MTR equity awards) will have the right to elect to receive either $6.05 per share in cash or one share of common stock of ERI for each share of MTR common stock such stockholder holds immediately prior to the completion of the mergers (the "MTR Exchange Ratio"), which we refer to as the MTR merger consideration. The cash portion of the MTR merger consideration will be subject to pro-ration if MTR stockholders elect to receive the cash consideration for more than 5,785,123 MTR common shares in the MTR merger. This is intended to limit the total cash consideration to be paid by ERI in the MTR merger to not more than $35.0 million in the aggregate.

        If the mergers are completed, in exchange for their membership interests, the members of Eldorado will collectively receive merger consideration, in the form of shares of ERI common stock, with an aggregate value equal to the product of (a) Eldorado's Adjusted EBITDA (defined below) for the twelve months ending on the most recent month end preceding the closing date by at least twenty days (the "Report Date") and (b) 6.81, with such amount being adjusted for Eldorado's excess cash, outstanding debt, and working capital based upon an agreed upon working capital target for Eldorado, an amount equal to certain transaction expenses of MTR which is capped at $7.0 million, the value of Eldorado's interest in Circus and Eldorado Joint Venture, LLC ("Silver Legacy"), a 50/50 joint venture with a wholly owned subsidiary of MGM Resorts International, and the amount of restricted cash on Eldorado's balance sheet (if any) relating to the credit support required in connection with Silver Legacy's credit facility. The value of Eldorado's interest in Silver Legacy is equal to the product of (x) Eldorado's proportionate ownership interest in Silver Legacy (which, through a subsidiary, is expected to be 50% at the time that the mergers are completed), and (y) the product of (A) Silver Legacy's Adjusted EBITDA for the twelve months ending on the Report Date and (B) 6.81, with such amount being adjusted for Silver Legacy's excess cash, outstanding debt, and working capital based upon an agreed upon working capital target for Silver Legacy, each such adjustment in proportion to Eldorado's ownership interest, the amount of the $7,500,000 subordinated note issued to Eldorado by Silver Legacy, and Eldorado's portion of the difference between the capital accounts of the members of Silver Legacy. As a result, the members of Eldorado will receive, in the aggregate, the number of shares of ERI common stock equal to the quotient obtained by dividing the merger consideration as calculated in the two preceding sentences by an implied price per share of $6.05 for ERI common stock

3


Table of Contents

(the "Eldorado Merger Shares"). The number of Eldorado Merger Shares issued to Eldorado members is subject to a post-closing adjustment based on a final post-closing calculation of the components of the amount of the Eldorado merger consideration. The MTR Exchange Ratio and the number of Eldorado Merger Shares to be issued as merger consideration are subject to customary anti-dilution adjustments in the event of stock splits, stock dividends and similar transactions involving MTR common stock.

        The term "Adjusted EBITDA" is defined as earnings before interest, taxes, depreciation, amortization, and other non-operating income (expense), such as equity in income of unconsolidated affiliates and gain or loss on the disposition of assets.

        Based on MTR's and Eldorado's March 31, 2014 financial statements, we estimate that at closing up to approximately 25.2 million shares of common stock of ERI will be issued to Eldorado members in the aggregate. Based upon the foregoing, the 28,347,922 shares of MTR common stock issued and outstanding as of May 16, 2014 that will be exchanged for an equal number of shares of ERI common stock, and the vesting of 546,965 MTR RSUs, which were issued and outstanding as of May 16, 2014, the former stockholders of MTR as a group will receive shares in the mergers constituting approximately between 47.8% and 53.4% of the outstanding shares of ERI common stock immediately after the mergers, and the former members of Eldorado as a group will receive shares in the mergers constituting approximately between 46.6% and 52.2% of the outstanding shares of ERI common stock immediately after the mergers (the exact percentage will depend on the extent to which MTR stockholders elect to receive cash consideration). For more information regarding this estimate, see "Unaudited Pro Forma Condensed Combined Financial Statements—Note 2—Calculation of Estimated Purchase Consideration" beginning on page 156. This number may increase or decrease based on the factors included in the calculation described above as of the Report Date. As of the record date for the special meeting, 28,347,922 shares of MTR common stock are issued and outstanding.

        For additional information on the consideration to be received in the mergers, see "The Merger Agreement—Merger Consideration; Conversion of Shares and Membership Interests" beginning on page 130.

Q:    How was the merger consideration determined?

        A:    The MTR Exchange Ratio was determined by the board of directors of MTR following negotiations based in part upon (i) the historical market price of the MTR listed shares as quoted on Nasdaq, (ii) adjusted EBITDA of MTR of $106.3 million for the twelve months ended June 30, 2013, (iii) Adjusted EBITDA of Eldorado of $43.3 million for the twelve months ended June 30, 2013, and (iv) a closing net working capital target of $438,000 for Eldorado and $(222,000) for Silver Legacy. The parties also took into consideration the unsolicited non-binding proposals from Jacobs Entertainment, Inc. ("JEI") and Company Z (a strategic buyer).

Q:    How does MTR's board of directors recommend that I vote at the special meeting?

        A:    MTR's board of directors recommends that you vote "FOR" the merger proposal and "FOR" the adjournment proposal. MTR's board of directors also recommends that you vote "FOR" the MTR compensation proposal.

Q:    What vote is required to approve the MTR merger?

        A:    The mergers cannot be completed unless holders of a majority of the MTR common stock who are entitled to vote at the MTR special meeting vote to approve and adopt the merger agreement and the MTR merger.

        For additional information on the vote required to approve the transactions, see "The Special Meeting—Vote Required" beginning on page 82.

4


Table of Contents

Q:    What will happen to my future dividends or distributions?

        A:    As of the date of the merger agreement, September 9, 2013, MTR and Eldorado will not and will not permit any of their subsidiaries to, without the prior written consent of the other party, make any dividend payments or distributions, except for (i) dividends paid in the ordinary course of business by any direct or indirect wholly owned subsidiary to MTR or Eldorado or any other direct or indirect wholly owned subsidiary of MTR or Eldorado, and (ii) in the case of Eldorado, any tax distributions required to be paid pursuant to Eldorado's operating agreement.

        MTR has historically not paid dividends on its common stock, and ERI expects to continue this policy. ERI's decision as to whether or not to pay dividends on its common stock in the future, and if so, in what amount, will be made by ERI's board of directors and will depend on, among other factors, ERI's cash requirements, financial condition, restrictions imposed by its debt instruments, earnings and legal considerations.

        For additional information on dividends, see "The Mergers—Dividend / Distribution Policy" on page 122.

Q:    What will happen to my MTR equity-based awards in the mergers?

        A:    For information on what happens to your MTR equity-based awards in the mergers, see "The Merger Agreement—Treatment of Equity-Based Awards" beginning on page 133.

Q:    Will ERI's shares be listed on an exchange?

        A:    Yes. It is a condition to the completion of the mergers that the shares of common stock of ERI that will be issuable as consideration in the mergers be approved for listing on the Nasdaq Stock Market, subject to official notice of issuance. We intend to apply to the Nasdaq Stock Market prior to the completion of the mergers to list ERI common stock and intend that shares of ERI common stock will trade under the symbol "ERI."

Q:    What will happen if MTR's stockholders do not approve, on an advisory (non-binding) basis, the compensation payable to MTR's named executive officers in connection with the mergers?

        A:    The vote on the MTR compensation proposal is a vote separate and apart from the vote to approve and adopt the merger agreement and the mergers. MTR stockholders may vote for the compensation proposal and against the merger proposal, and vice versa. Because the vote on the compensation proposal is advisory only, it will not be binding on MTR or ERI. Accordingly, because MTR is contractually obligated to pay the compensation, if the mergers are completed, the compensation will be payable, subject only on the conditions applicable thereto, regardless of the outcome of the advisory (non-binding) vote. MTR is seeking this non-binding advisory stockholder approval pursuant to the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (which we refer to as the Dodd-Frank Act) and Rule 14a-21(c) of the Securities Exchange Act of 1934, as amended (which we refer to as the Exchange Act), which require MTR to provide its stockholders with the opportunity to vote to approve, on a non-binding, advisory basis, the compensation that may be paid or become payable to MTR's named executive officers in connection with the mergers. The proposal gives MTR's stockholders the opportunity to express their views on the merger-related compensation of MTR's named executive officers. Approval of the proposal is not a condition to completion of the mergers, and failure to approve this advisory matter will have no effect on the vote to approve the merger proposal.

Q:    What does it mean if I receive more than one set of these materials?

        A:    This means you own shares of MTR that are registered under different names. For example, you may own some shares directly as a stockholder of record and other shares through a broker or you may own shares through more than one broker. In these situations, you will receive multiple sets of

5


Table of Contents

these proxy materials. You must vote, sign and return all the proxy cards or follow the instructions for any alternative voting procedure on each of the proxy cards you receive in order to vote all of the shares you own. Each proxy card you receive will come with its own postage-paid return envelope; if you vote by mail, make sure you return each proxy card in the return envelope that accompanied that proxy card.

Q:    What do I need to do now?

        A:    After carefully reading and considering the information contained in this proxy statement/prospectus, please vote your shares as soon as possible so that your shares will be represented at the special meeting. For your MTR shares held in "street name," through a broker, bank or other nominee, please follow the instructions set forth on the proxy card or on the voting instruction form provided by such firm. Assuming that a quorum is present at the special meeting, if you abstain, fail to vote or fail to instruct your broker, bank or other nominee how to vote with respect to the merger proposal, it will have the same effect as a vote cast "AGAINST" the merger agreement.

        For additional information on voting procedures, see "The Special Meeting" beginning on page 82.

Q:    How do I vote?

        A:    If you are a stockholder of record of MTR as of May 30, 2014, the record date for the MTR special meeting, you may submit your proxy before MTR's special meeting in one of the following ways:

        Or you may cast your vote in person at MTR's special meeting.

        If your MTR shares are held in "street name," through a broker, bank or other nominee, that institution will send you separate instructions describing the procedure for voting your shares. "Street name" stockholders who wish to vote at the MTR special meeting will need to obtain a legal proxy form from their broker, bank or other nominee.

        For additional information on how to vote your MTR shares, see "The Special Meeting—How to Vote" beginning on page 83.

Q:    How will my proxy be voted?

        A:    If you vote by telephone or by Internet, or by completing, signing, dating and returning your signed proxy card, your proxy will be voted in accordance with your instructions. If you sign, date, and send your proxy and do not indicate how you want to vote, your shares will be voted "FOR" the merger proposal, "FOR" the adjournment proposal, if necessary or appropriate, and "FOR" the MTR compensation proposal.

        For additional information on voting procedures, see "The Special Meeting" beginning on page 82.

Q:    May I vote in person?

        A:    Yes. If you are a stockholder of record of MTR common stock at the close of business on May 30, 2014, you may attend the special meeting and vote your shares in person, in lieu of submitting your proxy by telephone or by Internet or returning your signed proxy card.

6


Table of Contents

Q:    What must I bring to attend the special meeting?

        A:    Admittance to the special meeting is limited to stockholders of MTR or their authorized representatives. If you wish to attend the special meeting, bring your proxy or your voter information form. You must also bring photo identification.

Q:    What if I do not vote or abstain?

        A:    For purposes of the MTR special meeting, an abstention occurs when a stockholder attends the special meeting in person and does not vote or returns a proxy with an "ABSTAIN" vote. Assuming that a quorum is present at the special meeting, if you abstain, fail to vote or fail to instruct your broker, bank or other nominee how to vote with respect to the merger proposal, it will have the same effect as a vote cast "AGAINST" the merger agreement. Assuming a quorum is present at the special meeting, if you as a MTR stockholder respond with an "ABSTAIN" vote, or if you are present in person but do not vote, your proxy will have the same effect as a vote cast "AGAINST" the advisory (non-binding) proposal on specified compensation that may become payable to the named executive officers in connection with the mergers and "AGAINST" the adjournment proposal.

Q:    What do I do if I want to change my vote?

        A:    If you are a MTR stockholder, to change your vote, send a later-dated, signed proxy card to MTR's Corporate Secretary prior to the date of the MTR special meeting or attend the MTR special meeting in person and vote. You may also revoke your proxy card by sending a notice of revocation to MTR's Corporate Secretary at the address listed under "Summary—Information About the Companies" beginning on page 23. You may also change your vote by telephone or over the Internet. You may change your vote by using any one of these methods regardless of the procedure used to cast your previous vote.

        For additional information on changing your vote, see "The Special Meeting—Revoking Your Proxy" beginning on page 85.

Q:    If my broker holds my MTR shares in "street name," will my broker vote my shares?

        A:    If you do not provide your broker with instructions on how to vote your "street name" shares, your broker will not be permitted to vote the MTR shares at the MTR special meeting. You should therefore be sure to provide your broker with instructions on how to vote your MTR shares. You should check the voting form used by your broker to see if your broker offers telephone or Internet voting.

        If you do not give voting instructions to your broker, your MTR shares will be counted towards a quorum at the MTR special meeting, but will have the same effect as voting "AGAINST" the merger proposal unless you appear and vote in person at the MTR special meeting and follow the instructions in the following sentence. If your broker holds your MTR shares and you plan to attend and vote at the MTR special meeting, please bring a letter from your broker identifying you as the beneficial owner of the MTR shares and authorizing you to vote.

        Because approval of the merger proposal requires the affirmative vote of stockholders owning a majority of MTR common shares outstanding, if you abstain or fail to vote your shares in favor of approval of the merger proposal, this will have the same effect as voting your shares "AGAINST" approval of the merger proposal.

        For additional information on voting your MTR shares if such shares are held in "street name," see "The Special Meeting—Shares Held in 'Street Name"' beginning on page 84.

7


Table of Contents

Q:    What are the U.S. federal income tax consequences of the mergers to holders of MTR common stock?

        A:    MTR's obligation to close the MTR merger is conditioned upon the receipt by MTR of an opinion from its tax counsel that the MTR merger will, for U.S. federal income tax purposes, be treated as a transfer of property to ERI in a transaction described in Section 351 of the Internal Revenue Code, which we refer to as the Code. Accordingly and subject to the limitations and qualifications described in "The Mergers—Material U.S. Federal Income Tax Consequences of the MTR Merger," the U.S. federal income tax consequences of the MTR merger to U.S. holders (as defined herein) of MTR common stock generally will be as described below.

        The U.S. federal income tax consequences to U.S. holders of MTR common stock will depend upon the form of consideration received by such holders in the MTR merger. A holder of MTR common stock that acquired different blocks of MTR common stock at different times or at different prices, will make the determinations below separately with respect to each block of shares of MTR common stock.

        U.S. holders of MTR common stock who receive only ERI common stock in the MTR merger will not recognize gain or loss on the exchange of MTR common stock for ERI common stock. U.S. holders of MTR common stock who receive cash in addition to ERI common stock in the MTR merger will recognize gain (but not loss) in an amount equal to the lesser of (1) the amount by which the sum of the fair market value of the ERI common stock and the amount of cash received by such holder in exchange for its shares of MTR common stock exceeds the holder's adjusted basis in the MTR common stock, and (2) the amount of cash received by such holder in exchange for the shares of MTR common stock. The MTR merger will be a fully taxable transaction to a holder of MTR common stock who receives solely cash in the MTR merger.

        For a more detailed discussion of the material U.S. federal income tax consequences of the merger, see "The Mergers—Material U.S. Federal Income Tax Consequences of the MTR Merger" beginning on page 125.

        The tax consequences of the mergers for any particular MTR stockholder will depend on that stockholder's particular facts and circumstances. Accordingly, MTR stockholders are urged to consult their tax advisors to determine the U.S. federal income tax consequences of the mergers to them, including estate, gift, state, local or non-U.S. tax consequences of the mergers.

Q:    How do I elect the form of consideration for my MTR shares?

        A:    After you have determined whether you would like to receive cash or ERI common stock, or a combination of the two to the extent you hold multiple shares of MTR common stock, you should properly complete the form of election, when delivered to you by MacKenzie Partners, Inc., MTR's proxy solicitor and ERI's information agent, indicating your election, and send the form of election to the exchange agent to be selected by MTR and Eldorado, to one of the proper addresses outlined on the form of election.

        At least 35 days prior to the anticipated effective time of the Mergers, or such other date as MTR and Eldorado may mutually agree, a form of election will be mailed to each of MTR's stockholders (other than a holder of restricted stock or other equity awards) of record determined as of the close of business on the fifth business day prior to the mailing date (the "election record date"). Your form of election must be received by the exchange agent, together with any other required documentation specified in the form of election, no later than the election deadline, which will be 5:00 p.m., Eastern time, on the 30th day following the mailing date or such other date as MTR and Eldorado may mutually agree. Any form of election may be revoked or changed by written notice received by the exchange agent prior to the election deadline. If a form of election is revoked and a new, properly executed form of election is not received by the exchange agent prior to the election deadline, then the

8


Table of Contents

shares of MTR common stock associated with such form will become no-election shares. MacKenzie Partners, Inc. will make available the form of election upon request to any person who becomes a holder (or beneficial owner) of MTR common stock between the election record date and the close of business on the day prior to the election deadline. You are encouraged to return your election form as promptly as practicable. The election form will contain instructions as to how to indicate the form of consideration you wish to receive for each of your MTR shares in the mergers. You need not elect to receive the same form of consideration for all of the MTR shares you own. You should follow the instructions contained in the election form carefully and in their entirety to ensure your election is properly made. Please do NOT indicate what form of consideration you wish to receive for your MTR shares on the enclosed proxy card. If you are a holder of restricted stock, or of other shares received upon settlement or delivery of equity awards, your shares will automatically convert into shares of ERI common stock, without election.

        For additional information regarding election procedures for MTR stockholders, see "The Merger Agreement—Election Procedures" beginning on page 134 and "The Merger Agreement—Treatment of Equity-Based Awards" beginning on page 133.

Q:    Should I send in my MTR share certificates now?

        A:    No. If the mergers are completed, we will send former stockholders of MTR written instructions for exchanging their share certificates.

Q:    When do you expect to complete the mergers?

        A:    MTR and Eldorado are working to complete the mergers in the third quarter of 2014, although we cannot assure completion of the mergers by any particular date, or at all.

        For additional information on completing the mergers, see "The Mergers" beginning on page 90.

Q:    Do I have dissenters' or appraisal rights?

        A:    Under the Delaware General Corporation Law, which we refer to as the DGCL, unless a corporation's certificate of incorporation contains provisions to the contrary (and MTR's amended and restated certificate of incorporation does not), Section 262 of the DGCL provides that no appraisal rights are available for shares of any class or series of stock, if, at the record date fixed to determine the stockholders entitled to receive notice of and vote at a meeting of stockholders to act upon an agreement and plan of merger, such stock was either listed on a national securities exchange or held of record by more than 2,000 holders. Section 262 of the DGCL provides certain exceptions to this rule, but none are applicable in the MTR merger. MTR's common stock is listed on the Nasdaq Stock Market. Consequently, MTR stockholders do not have appraisal rights in connection with the mergers.

        For additional information on appraisal rights, see "The Mergers—Appraisal Rights" beginning on page 122.

Q:    What happens if the mergers are not completed?

        A:    If the mergers are not completed, MTR stockholders will not receive any consideration for their shares of MTR common stock in connection with the mergers. Instead, MTR will remain an independent public company; its common stock will continue to be listed and traded on the Nasdaq Stock Market; Eldorado members will not receive any consideration for their membership interests in connection with the mergers; and Eldorado will remain a private company. Under specified circumstances, MTR may be required to pay Eldorado a fee with respect to the termination of the merger agreement, as described under "The Merger Agreement—Termination of the Merger Agreement" beginning on page 137.

9


Table of Contents

Q:    Under what circumstances would MTR be required to pay Eldorado a termination fee?

        A:    In the event that (a) an acquisition proposal involving MTR has been communicated to or otherwise made known to the stockholders of MTR, or any person has publicly announced an intention (whether or not conditional) to make an acquisition proposal involving MTR after the date of the merger agreement; (b) thereafter the merger agreement is terminated by either party following a failure to obtain approval of the merger agreement by MTR stockholders; and (c) prior to the date that is nine (9) months after the date of such termination, MTR enters into a definitive agreement with respect to or consummates an acquisition proposal, then MTR will, on the date it enters into a definitive agreement with respect to the acquisition proposal, pay Eldorado, by wire transfer of immediately available funds, a fee of $6.0 million plus an amount up to $1.0 million to reimburse Eldorado for any expenses and fees it has actually incurred in connection with the transactions contemplated by the merger agreement.

        In addition, in the event that the merger agreement is terminated by Eldorado or MTR because the MTR stockholders do not approve the merger agreement at the special meeting called for such purpose, and either: (a) MTR's board of directors has (i) submitted the merger agreement to its stockholders without a recommendation for approval or withdraws, modifies or qualifies such recommendation in a manner adverse to Eldorado, (ii) failed to oppose and recommend rejection of a tender or exchange offer for MTR's common stock initiated by a third party within ten business days after such tender or exchange offer has been announced or commenced, (iii) approved or recommended, or publicly proposed to approve or recommend any acquisition proposal, (iv) submitted the merger agreement to its stockholders without a recommendation for approval, or (v) withdrawn, modified or qualified such recommendation in a manner adverse to Eldorado; (b) MTR has failed to comply with its obligations to solicit approval and adoption of the merger agreement and the mergers by its stockholders or failed to comply with its obligation not to solicit certain alternative transactions or competing proposals; or (c) MTR or the MTR board of directors has approved, recommended or endorsed an alternative transaction or competing proposal, then MTR will, within two business days after the termination, pay Eldorado, by wire transfer of immediately available funds, a fee of $6.0 million plus an amount up to $1.0 million to reimburse Eldorado for any expenses and fees it has actually incurred in connection with the transactions contemplated by the merger agreement. In the event that the merger agreement is terminated by Eldorado or MTR because the MTR stockholders do not approve the merger agreement at the special meeting called for such purpose and none of the foregoing circumstances have occurred, then MTR will, within two business days after the termination, pay Eldorado, by wire transfer of immediately available funds, an amount up to $1.0 million to reimburse Eldorado for any expenses and fees it has actually incurred in connection with the transactions contemplated by the merger agreement (but no additional fee).

        In addition, in the event that the merger agreement is terminated by Eldorado, prior to the MTR stockholders approving the MTR merger and the merger agreement, because either: (a) MTR's board of directors (i) submits the merger agreement to its stockholders without a recommendation for approval or withdraws, modifies or qualifies such recommendation in a manner adverse to Eldorado, (ii) fails to oppose and recommend rejection of a tender or exchange offer for MTR's common stock initiated by a third party within ten business days after such tender or exchange offer has been announced or commenced, (iii) approves or recommends, or publicly proposes to approve or recommend any acquisition proposal, (iv) submits the merger agreement to its stockholders without a recommendation for approval, or (v) withdraws, modifies or qualifies such recommendation in a manner adverse to Eldorado; (b) MTR fails to comply with its obligations to solicit approval and adoption of the merger agreement and the mergers by its stockholders or fails to comply with its obligation not to solicit certain alternative transactions or competing proposals; or (c) MTR or the MTR Board approves, recommends or endorses an alternative transaction or competing proposal, then MTR will, within two business days after the termination, pay Eldorado, by wire transfer of immediately available funds, a fee of $6.0 million plus an amount up to $1.0 million to reimburse

10


Table of Contents

Eldorado for any expenses and fees it has actually incurred in connection with the transactions contemplated by the merger agreement.

        In addition, in the event that the merger agreement is terminated by MTR because, prior to having obtained approval of the MTR merger and the merger agreement by the MTR stockholders, MTR decides to accept a superior proposal and MTR has complied with its obligations under the merger agreement with respect to acquisition proposals, then MTR will, concurrently with or prior to the termination, pay Eldorado, by wire transfer of immediately available funds, a fee of $6.0 million plus an amount up to $1.0 million to reimburse Eldorado for any expenses and fees it has actually incurred in connection with the transactions contemplated by the merger agreement.

        For additional information regarding the potential payment of a termination fee, see "The Merger Agreement—Termination Fees" beginning on page 139. In no event will MTR be required to pay more than one termination fee.

Q:    How important is my vote?

        A:    Every vote is important. As further described in "The MTR Special Meeting—Vote Required", approval and adoption of the merger agreement and the mergers requires the affirmative vote of holders of a majority of the MTR common stock who are entitled to vote at the MTR special meeting. Accordingly, if you abstain or fail to vote your shares "FOR" approval and adoption of the merger agreement and the mergers, this will have the same effect as voting your shares "AGAINST" approval and adoption of the merger agreement and the mergers. If the merger agreement and the mergers are not approved by the MTR stockholders, the mergers cannot be completed and the anticipated benefits of the mergers will not be received.

Q:    Who can answer any questions I may have about the special meeting or the mergers?

        A:    MTR stockholders may call MacKenzie Partners, Inc., MTR's information agent, toll free at (800) 322-2885 with any questions they may have.

Q:    What is the role of MacKenzie Partners, Inc.?

        A:    MTR has retained MacKenzie Partners, Inc., a proxy solicitation firm, to assist in the solicitation firm and respond to inquiries from MTR stockholders. In providing these services, MacKenzie Partners will receive a fee of approximately $25,000 plus reasonable out-of-pocket expenses. In addition to solicitations by mail, MTR may use its directors, officers and employees, who will not be specially compensated, to solicit proxies from MTR stockholders, either personally or by telephone, facsimile, letter or other electronic means, such as by e-mail or by making use of MTR's website for such purpose.

11


       

Table of Contents


SUMMARY

        This summary highlights selected information from this proxy statement/prospectus and may not contain all of the information that is important to you. To understand the merger agreement and the mergers fully and for a more complete description of the legal terms of the merger agreement and the mergers, you should carefully read this entire proxy statement/prospectus, including the annexes hereto, and the other documents to which we have referred you. See "Incorporation of Certain Documents by Reference" beginning on page 221. We have included page references parenthetically to direct you to a more complete description of the topics presented in this summary.


The Merger Agreement and the Mergers

        The merger agreement and its amendments are attached as Annexes A, B, C and D to this proxy statement/prospectus. We encourage you to read the merger agreement, as amended, in its entirety. It is the principal document governing the mergers and the other related transactions.

Structure of the Mergers (page 130)

        Under the terms of the merger agreement, MTR and Eldorado are entering into a strategic business combination that will be effected through the following mergers: (i) Ridgeline Acquisition Corp., a wholly owned direct subsidiary of ERI, will merge with and into MTR, with MTR surviving the merger, and (ii) Eclair Acquisition Company, LLC, a wholly owned direct subsidiary of ERI, will merge with and into Eldorado, with Eldorado surviving the merger. It is intended that each merger will occur substantially simultaneously with the other merger. Members of Eldorado holding 95% of all of Eldorado's membership interests have approved the Eldorado merger, the merger agreement and the consummation of the transactions contemplated by the merger agreement. No additional approvals by the Eldorado members are required with respect to the foregoing. Following the mergers, each of MTR and Eldorado will continue as wholly owned direct subsidiaries of ERI. ERI will own all of the outstanding shares of MTR common stock and all of the membership interests in Eldorado. ERI, following the mergers, will, through wholly owned subsidiaries, operate: gaming facilities with slot machines and traditional casino table gaming in Shreveport, Louisiana, Reno, Nevada, Erie, Pennsylvania and Chester, West Virginia; horse racetracks and on-site pari-mutuel wagering in Columbus, Ohio, Erie, Pennsylvania and Chester, West Virginia; a gaming facility with video lottery terminals in Columbus, Ohio; hotels and entertainment and dining facilities in Shreveport, Louisiana, Reno, Nevada and Chester, West Virginia; entertainment and dining facilities in Columbus, Ohio and Erie, Pennsylvania; and a convention center in Chester, West Virginia. Immediately following the mergers, ERI will also own approximately 48% of Silver Legacy Casino in Reno, Nevada, a joint venture with MGM Resorts International. For more information regarding the ownership of Silver Legacy, see "—Retained Interest Agreement" beginning on page 21. ERI will also operate Racelinebet.com, a national account wagering service that offers online and telephone wagering on horse races as a marketing affiliate of TwinSpires.com, an affiliate of Churchill Downs, Inc. We do not anticipate material synergies from the mergers at this time but will continue to evaluate potential operating synergies in future periods. The holders of MTR common stock and Eldorado membership interests prior to the mergers will together own all of the outstanding shares of ERI common stock following the mergers.

Consideration to be Received in the Mergers (page 130)

        If the mergers are completed, each MTR common stockholder (other than holders of MTR equity awards) will have the right to elect to receive either (a) $6.05 per share in cash or (b) one share of common stock of ERI for each share of MTR common stock such stockholder holds immediately prior to the completion of the mergers, which we refer to as the MTR merger consideration. The cash portion of the MTR merger consideration will be subject to pro-ration if MTR stockholders elect to receive the cash consideration for more than 5,785,123 MTR common shares in the MTR merger. This

 

12


Table of Contents

is intended to enable MTR stockholders (other than holders of MTR equity awards) to receive up to approximately 20.6% of their total merger consideration in cash, while limiting the total cash consideration to be paid by ERI in the MTR merger to not more than $35.0 million in the aggregate. In addition, at least five business days prior to the effective date, Eldorado shall deposit with the exchange agent, for the benefit of the holders of shares of MTR common stock, an amount equal to $5.0 million in cash in partial satisfaction of the ERI's obligations under the merger agreement.

        If the mergers are completed, in exchange for their membership interests, Eldorado members will collectively receive merger consideration, in the form of shares of ERI common stock, with an aggregate value equal to the product of (a) Eldorado's Adjusted EBITDA for the twelve months ending on the Report Date and (b) 6.81, with such amount being adjusted for Eldorado's excess cash, outstanding debt, and working capital based upon an agreed upon working capital target for Eldorado, an amount equal to certain transaction expenses of MTR which is capped at $7.0 million, the value of Eldorado's interest in Silver Legacy, and the amount of restricted cash on Eldorado's balance sheet (if any) relating to the credit support required in connection with Silver Legacy's credit facility. The value of Eldorado's interest in Silver Legacy is equal to the product of (x) Eldorado's proportionate ownership interest in Silver Legacy which, through a subsidiary, is expected to be 50% at the time that the mergers are completed, and (y) the product of (A) Silver Legacy's Adjusted EBITDA for the twelve months ending on the Report Date and (B) 6.81, with such amount being adjusted for Silver Legacy's excess cash, outstanding debt, and working capital based upon an agreed upon working capital target for Silver Legacy, each such adjustment in proportion to Eldorado's ownership interest, the amount of the $7,500,000 subordinated note issued to Eldorado by Silver Legacy, and Eldorado's portion of the difference between the capital accounts of the members of Silver Legacy. As a result, the members of Eldorado will receive, in the aggregate, the number of shares of ERI common stock equal to the quotient obtained by dividing the merger consideration as calculated in the two preceding sentences by an implied price per share of $6.05 for ERI common stock. The number of Eldorado Merger Shares issued to Eldorado members is subject to a post-closing adjustment based on a final post-closing calculation of the components of the amount of the Eldorado merger consideration. The number of Eldorado Merger Shares to be delivered to Eldorado merger members at closing is subject to shares held back as Escrowed Shares (as defined below in "—Conditions to Completion of the Mergers") and Retained Consideration (as defined below in "—Retained Interest Agreement"). The MTR Exchange Ratio and the number of Eldorado Merger Shares to be issued as merger consideration are subject to customary anti-dilution adjustments in the event of stock splits, stock dividends and similar transactions involving MTR common stock.

        Based on MTR's and Eldorado's March 31, 2014 financial statements, we estimate that at closing up to approximately 25.2 million shares of common stock of ERI will be issued to Eldorado members in the aggregate. Based upon the foregoing, the 28,347,922 shares of MTR common stock issued and outstanding as of May 16, 2014 that will be exchanged for an equal number of shares of ERI common stock, and the vesting of 546,965 MTR RSUs, which were issued and outstanding as of May 16, 2014, the former stockholders of MTR as a group will receive shares in the mergers constituting approximately between 47.8% and 53.4% of the outstanding shares of ERI common stock immediately after the mergers, and the former members of Eldorado as a group will receive shares in the mergers constituting approximately between 46.6% and 52.2% of the outstanding shares of ERI common stock immediately after the mergers (the exact percentage will depend on the extent to which MTR stockholders elect to receive cash consideration). For more information regarding this estimate, see "Unaudited Pro Forma Condensed Combined Financial Statements—Note 2—Calculation of Estimated Purchase Consideration" beginning on page 156. This number may increase or decrease based on the factors included in the calculation described above as of the Report Date. As of the record date for the special meeting, 28,347,922 shares of MTR common stock are issued and outstanding.

        Members of Eldorado will receive cash in lieu of fractional shares of ERI.

 

13


Table of Contents

        For additional information on the consideration to be received in the mergers, see "The Merger Agreement—Merger Consideration; Conversion of Shares and Membership Interests" beginning on page 130.

Treatment of Equity-Based Awards (page 133)

        Pursuant to the terms of each MTR stock plan, any unvested awards granted pursuant to an MTR stock plan will vest upon the effective date of the merger and both vested and unvested equity awards granted under an MTR stock plan will be converted into the right to receive shares of ERI common stock or will be exchanged for, or settled in, shares of ERI common stock.

        Specifically, each option or other right to acquire MTR common stock granted under any MTR stock plan outstanding immediately prior to the completion of the mergers, whether vested or unvested, will automatically become, after the completion of the mergers, an option or right to purchase the same number of shares of ERI common stock as the number of shares of MTR common stock that were subject to such MTR stock option immediately prior to the completion of the mergers. The exercise price per share of ERI common stock subject to any such MTR stock option at and after the completion of the mergers will be equal to the exercise price per share of MTR common stock subject to such MTR stock option immediately prior to the completion of the mergers. All other terms, except vesting requirements, applicable to such MTR stock option will remain the same.

        Each restricted stock unit in respect of a share of MTR common stock, which we refer to as a MTR RSU, that is outstanding under any MTR stock plan (including any such MTR RSU held in participant accounts under any employee benefit or compensation plan or arrangement of MTR) immediately prior to the completion of the mergers will, as of the completion of the mergers, be settled in the same number of shares of common stock of ERI (without any right to make a cash/stock election) as the number of shares of MTR common stock that were subject to such MTR RSU immediately prior to the completion of the mergers. No further vesting, lapse, or other restrictions under the terms of the prior award agreement applicable to such MTR RSU will apply.

Recommendation by the MTR Board of Directors (page 83)

        At its meeting on September 8, 2013, after due consideration, the MTR board of directors:

    determined that the mergers are advisable, fair to, and in the best interests of, MTR and its stockholders;

    adopted and approved the merger agreement and the mergers; and

    recommended that MTR stockholders vote "FOR" the approval and adoption of the merger agreement and the mergers.

        In addition, MTR's board of directors recommends that MTR stockholders vote "FOR" the adjournment proposal, if necessary or appropriate, and "FOR" the MTR compensation proposal.

        For a more complete description of MTR's reasons for the mergers and the recommendations of the MTR board of directors, see "The Mergers—MTR's Reasons for the Mergers; Recommendation of MTR Board of Directors" beginning on page 97.

Opinion of Macquarie Capital (page 99)

        The MTR board of directors received an opinion on September 8, 2013, from Macquarie Capital (USA) Inc., which we refer to as Macquarie Capital, to the effect that as of such date, and based upon and subject to various factors, assumptions, qualifications and limitations set forth in the written opinion, the stock consideration and cash consideration, taken in the aggregate, to be paid to the holders of MTR common stock (other than shares owned by MTR, Eldorado or ERI, or any of their respective subsidiaries (excluding (A) shares held in trust accounts, managed accounts, mutual funds and the like, or otherwise held in a fiduciary or agency capacity, that are beneficially owned by third

 

14


Table of Contents

parties and (B) shares held, directly or indirectly, in respect of a debt previously contracted), which we refer to as excluded shares), in connection with the mergers was fair, from a financial point of view, to such holders of MTR common stock. This opinion does not take into account or reflect, and Macquarie Capital was not asked to take into account or reflect, any changes or developments occurring subsequent to September 8, 2013, the date on which the written opinion was rendered, including either of the unsolicited non-binding proposals submitted by JEI and Company Z. See "The Mergers—Opinion of Macquarie Capital" beginning on page 99.

Interests of Directors and Executive Officers in the Mergers (page 111)

        MTR stockholders should note that some MTR directors and executive officers have interests in the mergers as directors or officers that are different from, or in addition to, the interests of other MTR stockholders.

        For additional information relating to the interests of MTR's directors and executive officers in the mergers, see "The Mergers—Interests of Certain of MTR's Directors and Executive Officers in the Mergers" beginning on page 111.

Conditions to the Completion of the Mergers (page 136)

        The obligations of MTR and Eldorado to complete the mergers are subject to the satisfaction of the following conditions:

    the approval and adoption of the merger agreement and proposed mergers by the MTR stockholders which consists of the affirmative vote of holders of a majority of the MTR common stock who are entitled to vote at the MTR special meeting;

    any applicable waiting period under the HSR Act (as defined below in "Summary—The Merger Agreement and the Mergers—Regulatory Matters" on page 20) has expired or been terminated;

    the combined Adjusted EBITDA of MTR and Eldorado for the twelve months ending on the Report Date exceeds $115,000,000;

    the receipt of all required approvals from the Gaming Authorities (as defined below in "Summary—The Merger Agreement and the Mergers—Regulatory Matters" on page 20) and the absence of any injunction, governmental action or other legal prohibition or restraint preventing the closing of the transactions contemplated by the merger agreement; and

    all third party consents, approvals and permits identified by Eldorado and MTR as required to complete the mergers have been obtained and are in full force and effect.

        The obligation of Eldorado to complete the mergers is further subject to the satisfaction or waiver of the following conditions:

    the accuracy of MTR's representations and warranties in the merger agreement as of the closing date of the mergers or such other applicable date, subject to applicable materiality qualifiers;

    the prior performance by MTR, in all material respects, of its obligations under the merger agreement;

    the receipt by Eldorado of the required closing certificates from MTR, certifying that the closing conditions applicable to MTR have been fulfilled;

    the authorization for listing on the Nasdaq Stock Market of the shares of ERI common stock that will be issuable in connection with the mergers;

    ERI shall have entered into an escrow agreement with the escrow agent and the member representative with respect to 330,579 shares of ERI common stock to be held in escrow, which we refer to as the Escrowed Shares;

 

15


Table of Contents

    MTR shall have delivered to Eldorado a statement of the estimated Adjusted EBITDA of MTR for the twelve months ending on the Report Date and Eldorado and MTR shall have determined a final Adjusted EBITDA of MTR;

    no event, change, development, occurrence or effect shall have occurred since September 9, 2013 that, individually or in the aggregate, has resulted or would reasonably be expected to result in a material adverse effect (as defined below in "The Merger Agreement—Representations and Warranties of MTR and Eldorado" on page 143) on MTR; and

    the receipt by Eldorado of a legal opinion from its counsel with respect to certain tax matters.

        In addition, the obligation of MTR to complete the mergers is further subject to the satisfaction or waiver of the following conditions:

    the accuracy of Eldorado's representations and warranties in the merger agreement as of the closing date of the mergers or such other applicable date, subject to applicable materiality qualifiers;

    the prior performance by Eldorado, in all material respects, of its obligations under the merger agreement;

    the receipt by MTR of the required closing certificates from Eldorado certifying that the closing conditions applicable to Eldorado have been fulfilled;

    Eldorado shall have disposed of all of its equity interest in Tamarack Crossing, LLC, which operates Tamarack Junction Casino in south Reno, Nevada;

    ERI shall have entered into an escrow agreement with the escrow agent and the member representative with respect to the Escrowed Shares;

    each member of Eldorado, other than NGA AcquisitionCo, LLC, and officers and senior managers of Eldorado to be designated by Eldorado and MTR shall have executed and delivered to MTR or ERI a non-compete agreement as required under the merger agreement;

    each of Recreational Enterprises, Inc. ("REI"), a member of Eldorado, and Hotel Casino Management, Inc. ("HCM"), a member of Eldorado, shall have entered into a retained interest agreement with ERI and Eldorado in connection with the interests of Silver Legacy held by Eldorado Limited Liability Company ("ELLC"), a current subsidiary of Eldorado Resorts, relating to the acquisition of their respective indirect interests in Silver Legacy;

    each member of Eldorado shall have entered into an agreement with respect to such member's obligation to surrender to ERI any shares of ERI common stock that such member is required to surrender as a result of any adjustment to the estimated Adjusted EBITDA of Eldorado; and

    the receipt by MTR of a legal opinion from its counsel with respect to certain tax matters.

        None of MTR, Eldorado or ERI can provide assurance as to when or if all of the conditions to the mergers can or will be satisfied or waived by the appropriate party.

        In the event that a material condition to the completion of the mergers is waived, MTR intends to resolicit stockholder approval of the merger agreement.

        For additional information relating to the conditions to the completion of the merger, see "The Merger Agreement—Conditions to the Completion of the Mergers" beginning on page 136.

Termination of the Merger Agreement (page 137)

        The merger agreement may be terminated at any time prior to the completion of the mergers by the mutual written consent of MTR and Eldorado, authorized by their respective boards. It can also be terminated by either MTR or Eldorado under certain specified circumstances, including if:

    the mergers have not been consummated on or before June 9, 2014, unless the failure of the mergers to occur by such date is the result of the failure of the party seeking to terminate the

 

16


Table of Contents

      merger agreement to have performed or observed its covenants or agreements under the merger agreement and such failure constitutes a breach of the merger agreement; provided that either party may extend such termination date for 180 days if the only conditions to closing that have not been satisfied are receipt of all required approvals from the Gaming Authorities and/or failure of the MTR stockholders to approve the merger agreement at the special meeting called for such purpose; provided, further that the failure to obtain such approval of the MTR stockholders is not the result of any failure by the party seeking the extension to perform or comply with its covenants and agreements in the merger agreement related to the preparation of the proxy statement and registration statement related to such special meeting and the holding of such special meeting;

    an injunction permanently enjoining or otherwise prohibiting the completion of the mergers or the other transactions contemplated by the merger agreement is issued by a court of law or other governmental authority having jurisdiction over the parties;

    Eldorado or MTR receives a definitive notice or determination, whether orally or in writing, from any of the Gaming Authorities that the required approval will not be granted, unless any action by the party seeking to terminate the merger agreement or any failure by the party seeking to terminate the merger agreement to perform or comply with any of its covenants or agreements in the merger agreement is the primary cause of, or resulted primarily in, the refusal by any of the Gaming Authorities to grant such required approval;

    the MTR stockholders do not approve the merger agreement at the special meeting called for such purpose, unless the failure to obtain such stockholder approval is the result of the failure of the party seeking to terminate the merger agreement to perform or observe the covenants or agreements of such party in the merger agreement; or

    the combined Adjusted EBITDA of MTR and Eldorado for the twelve months ending on the Report Date does not exceed $115,000,000.

        The parties have agreed to extend the termination date of the merger agreement pursuant to its terms as described in the first bullet above.

        Subject to specified conditions, the merger agreement may be terminated by Eldorado if:

    MTR has breached or failed to perform any of its representations, warranties, covenants or agreements in the merger agreement if such breach or failure to perform would result in a condition to closing failing to be satisfied and such breach or failure to perform cannot be cured by June 9, 2014, provided that Eldorado cannot terminate the merger agreement pursuant to this provision if Eldorado is then in material breach of the merger agreement;

    Prior to the MTR stockholders having approved the MTR merger and the merger agreement, MTR's board of directors (i) submits the merger agreement to its stockholders without a recommendation for approval or withdraws, modifies or amends or publicly proposes to withdraw, modify or amend such recommendation in a manner adverse to Eldorado, (ii) fails to oppose and recommend rejection of a tender or exchange offer for MTR's common stock initiated by a third party within ten business days after such tender or exchange offer has been announced or commenced, (iii) approves or recommends, or publicly proposes to approve or recommend any acquisition proposal (as defined below in "The Merger Agreement—Termination of the Merger Agreement" on page 137), or (iv) submits the merger agreement to its stockholders without a recommendation for approval;

    Prior to the MTR stockholders having approved the MTR merger and the merger agreement, MTR fails to comply with its obligations to solicit approval and adoption of the merger agreement and the mergers by its stockholders or fails to comply with its obligation not to solicit certain alternative transactions or competing proposals; or

    Prior to the MTR stockholders having approved the MTR merger and the merger agreement, MTR approves, recommends or endorses an alternative transaction or competing proposal.

 

17


Table of Contents

        Subject to specified conditions, the merger agreement may be terminated by MTR if:

    Eldorado has breached or failed to perform any of its representations, warranties, covenants or agreements in the merger agreement if such breach or failure to perform would result in a condition to closing failing to be satisfied and such breach or failure to perform cannot be cured by June 9, 2014, provided that MTR cannot terminate the merger agreement pursuant to this provision if MTR is then in material breach of the merger agreement; or

    Prior to having obtained approval of the merger agreement and the MTR merger by the MTR stockholders, MTR decides to accept a superior proposal (as defined below in "The Merger Agreement—Termination of the Merger Agreement" beginning on page 137), MTR has complied with its obligations with respect to acquisition proposals, and MTR pays the termination fee to Eldorado prior to or concurrently with MTR's termination of the merger agreement.

        For additional information on termination of the merger agreement, see "The Merger Agreement—Termination of the Merger Agreement" beginning on page 137.

Termination Fees (page 139)

        If the merger agreement is terminated under certain circumstances, including circumstances involving an alternative transaction or a change in MTR's board of directors' recommendation with respect to the merger agreement and the mergers, MTR may be required, subject to certain conditions, to pay Eldorado a termination fee of $6.0 million and reimburse Eldorado for expenses actually incurred by Eldorado in connection with the transactions contemplated by the proxy statement/prospectus up to $1.0 million.

        For additional information on the termination fees, see "The Merger Agreement—Termination Fees" beginning on page 139.

No Solicitation (page 141)

        The merger agreement restricts the ability of each of MTR and Eldorado to solicit or engage in discussions or negotiations with a third party regarding a proposal to acquire a significant interest in MTR or Eldorado, respectively. If, however, prior to obtaining the approval of its stockholders, MTR receives an unsolicited proposal from a third party and MTR's board of directors determines in good faith, after consultation with its outside legal counsel and financial advisor, that it would be a breach of such directors' fiduciary duties not to engage in discussions relating to such proposal, MTR may furnish information to the third party and engage in negotiations regarding such proposal with the third party, subject to specified conditions.

        For additional information on the restriction against solicitation of an alternative proposal, see "The Merger Agreement—Agreement Not to Solicit Other Offers" beginning on page 141.

Appraisal Rights (page 122)

        Unless a corporation's certificate of incorporation contains provisions to the contrary (and MTR's amended and restated certificate of incorporation does not), Section 262 of the DGCL provides that no appraisal rights are available for shares of any class or series of stock, if, at the record date fixed to determine the stockholders entitled to receive notice of and vote at a meeting of stockholders to act upon an agreement and plan of merger, such stock was either listed on a national securities exchange or held of record by more than 2,000 holders. Section 262 of the DGCL provides certain exceptions to this rule, but none is applicable in the MTR merger. MTR's common stock is listed on the Nasdaq Stock Market. Consequently, MTR stockholders do not have appraisal rights in connection with the MTR merger.

        For additional information on appraisal rights, see "The Mergers—Appraisal Rights" beginning on page 122.

 

18


Table of Contents

Board of Directors and Executive Officers of ERI (page 115)

        Upon completion of the mergers, the ERI board of directors will be comprised of five to seven directors selected by Eldorado prior to the completion of the mergers. At least a majority of the ERI directors must satisfy the independence requirements of the Nasdaq Stock Market and the ERI amended and restated certificate of incorporation and amended and restated bylaws.

        Following the completion of the mergers, Gary L. Carano will serve as Chief Executive Officer and chairman of the board of directors of ERI, and Robert M. Jones will serve as Chief Financial Officer of ERI, in each case until their successors have been duly elected or appointed and qualified. In addition, it is expected that the following persons will become executive officers of ERI following the closing and will assume the positions indicated below:

President     Thomas Reeg
Chief Operating Officer     Joseph L. Billhimer, Jr.

        From time to time prior to closing of the mergers, decisions may be made with respect to the management and operations of ERI following the completion of the mergers, including the selection of additional executive officers of ERI.

        For additional information on directors and officers of ERI after the mergers, see "The Mergers—Board of Directors and Executive Officers of ERI" beginning on page 115.

Litigation Relating to the Mergers (page 124)

        Since the announcement of the mergers, several putative class action and/or derivative lawsuits have been filed by purported stockholders of MTR challenging the mergers. The actions generally allege, among other things, that MTR's directors breached their fiduciary duties by approving the merger agreement and the mergers at an unfairly low price, and by agreeing to certain provisions in the merger agreement, which allegedly make it less likely that other bidders would make successful competing offers for MTR.

        For additional information on legal proceedings relating to the mergers, see "The Mergers—Litigation Proceedings Relating to the Mergers" beginning on page 124.

Accounting Treatment (page 128)

        The mergers will be accounted for as a reverse acquisition of MTR by Eldorado under accounting principles generally accepted in the United States. Under the reverse acquisition rules, the acquiring entity in an exchange effected through an exchange of equity interest is identified through consideration of all pertinent facts and circumstances, including: the relative voting rights of the stockholders of the constituent companies in the combined company, the existence of a large minority voting interest in the combined entity if no other owner or organized group of owners has a significant voting interest, the composition of the board of directors and senior management of the combined company the relative size of each company and the terms of the exchange of equity securities in the business combination, including payment of any premium.

        Because all of the initial members of ERI's Board of Directors will be selected by Eldorado, certain former members of Eldorado will control the largest blocks of voting shares in ERI with the remaining shares of ERI being owned in smaller amounts by a diverse group of investors, and the Chief Operating Officer, the Chief Financial Officer and other key management of Eldorado will assume leadership positions at ERI upon consummation of the mergers, Eldorado is considered to be the acquirer of MTR for accounting purposes. This means that Eldorado will apply the purchase method of accounting and the assets and liabilities of MTR will be recorded, as of completion of the mergers, at their respective fair values and added to the carrying value of Eldorado. Any excess of

 

19


Table of Contents

purchase price over the fair value is recorded as goodwill. The reported financial condition and results of operations of ERI after completion of the mergers will reflect MTR's and Eldorado's balances and results after completion of the mergers, but will not be restated retroactively to reflect the historical financial position or results of operations of MTR. Following completion of the mergers, the earnings of the combined company will reflect purchase accounting adjustments, including increased amortization and depreciation expense for acquired assets.

Material U.S. Federal Income Tax Consequences of the MTR Merger (page 125)

        MTR's and Eldorado's obligations to close the mergers are conditioned upon MTR's receipt of an opinion from its tax counsel that the MTR merger will, for U.S. federal income tax purposes, be treated as a transfer of property to ERI described in Section 351(a) or (b) of the Code and Eldorado's receipt of an opinion from its tax counsel that the Eldorado merger will, for U.S. federal income tax purposes, be treated as a transfer of property to ERI described in Section 351(a) of the Code.

        Accordingly, and subject to the limitations and qualifications described in "The Mergers—Material U.S. Federal Income Tax Consequences of the MTR Merger," the U.S. federal income tax consequences of the mergers to U.S. holders (as defined herein) of MTR common stock generally will be as described below.

        The U.S. federal income tax consequences to a U.S. holder of MTR common stock will depend upon the form of consideration received by such holder in the MTR merger. A U.S. holder of MTR common stock that acquired different blocks of MTR common stock at different times or at different prices, will make the determinations below separately with respect to each block of shares of MTR common stock.

        U.S. holders of MTR common stock who receive only ERI common stock in the MTR merger will not recognize gain or loss on the exchange of MTR common stock for ERI common stock. U.S. holders of MTR common stock who receive cash in addition to ERI common stock in the MTR merger will recognize gain (but not loss) in an amount equal to the lesser of (1) the amount by which the sum of the fair market value of the ERI common stock and the amount of cash received by such holder in exchange for the shares of MTR common stock exceeds the holder's adjusted basis in the shares of MTR common stock, and (2) the amount of cash received by such holder in exchange for the shares of MTR common stock. The MTR merger will be a fully taxable transaction to a holder of MTR common stock who receives solely cash in the MTR merger.

        For a more detailed discussion of the material U.S. federal income tax consequences of the merger, see "The Mergers—Material U.S. Federal Income Tax Consequences of the MTR Merger" beginning on page 125, and "Governmental Gaming Regulations" beginning on page 58.

        The tax consequences of the mergers will depend on the specific situation. Accordingly, you are urged to consult your own tax advisors to determine the U.S. federal income tax consequences of the mergers to you, as well as the estate, gift, state, local or non-U.S. tax consequences of the mergers that may be relevant to you.

Regulatory Matters (page 123)

        The approval of, among others, the following regulatory authorities, which we collectively refer to as the Gaming Authorities, must be obtained before the mergers can be completed:

    the Louisiana Gaming Control Board;

    the Nevada Gaming Commission;

    the Ohio Lottery Commission and the Ohio State Racing Commission

 

20


Table of Contents

    the Pennsylvania Gaming Control Board, the Pennsylvania Racing Commission, and the Pennsylvania Liquor Control Board; and

    the West Virginia Alcohol Beverage Control Administration, the West Virginia Lottery Commission and the West Virginia Racing Commission.

Eldorado and MTR submitted all applications required by Gaming Authorities prior to December 8, 2013.

        MTR and ERI have received initial approval from the Pennsylvania Gaming Control Board for the transfer of interest in Presque Isle Downs & Casino, MTR's gaming operations in Erie, Pennsylvania. As part of the initial approval, the Pennsylvania Gaming Control Board has indicated that its approval of the transfer is subject to licensure of all new principals prior to completion of the mergers, payment of costs of investigations, and the imposition of a transfer fee equal to $2.5 million.

        The West Virginia Lottery Commission approved the mergers, subject to final review of any material and substantive changes in the proposed mergers that may occur after the date of its approval.

        In addition, prior to completing the mergers, the applicable waiting period under the U.S. federal antitrust law, the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended, which we refer to as the HSR Act, must expire or terminate. MTR and Eldorado filed the required applications under the HSR Act on or about December 23, 2013. The waiting period with respect to such filings terminated on January 7, 2014.

        Each of MTR, Eldorado and ERI is in the process of obtaining the remaining approvals required by applicable law or regulations for the completion of the mergers.

        For additional information on regulatory matters, see "The MergersRegulatory Matters" beginning on page 123.

Retained Interest Agreement (page 149)

        On or prior to the closing date, HCM and REI shall have transferred their respective interests in ELLC to Eldorado Resorts; provided that HCM and REI shall not be required to transfer their interests in ELLC to Eldorado Resorts and either or both may instead retain all or a portion of their ownership interests in ELLC so long as:

    the interest in ELLC shall, in the aggregate, not exceed 3.8142% of the total outstanding interest in ELLC, prior to giving effect to any redemption permitted by the operating agreement of Silver Legacy; and

    any such interest in ELLC is subject to a retained interest agreement between ERI, ELLC, Eldorado Resorts, HCM and REI pursuant to which the parties shall agree as follows:

    concurrently with, or prior to, the consummation of the Eldorado merger, ELLC shall redeem all of Eldorado Resorts' interest in ELLC in exchange for a distribution to Eldorado Resorts of a percentage of ELLC's interest in Silver Legacy equal to Eldorado Resorts' interest in ELLC immediately prior to such redemption such that:

    Eldorado Resorts' direct interest in Silver Legacy through such interest distributed by ELLC is equal to Eldorado Resorts' indirect interest in Silver Legacy immediately prior to such redemption; and

    immediately after such redemption by ELLC, HCM and REI shall be the sole owners of ELLC;

    HCM and REI shall grant to Eldorado Resorts a right, exercisable for three months commencing on the first business day after the first anniversary of the closing date of the

 

21


Table of Contents

        mergers, to acquire from HCM and REI all of their interests in ELLC in exchange for the payment to HCM and REI of their respective pro rata portions of the Eldorado Merger Shares held back and not issued at closing, which we refer to as the Retained Consideration; and

      Eldorado Resorts shall grant to each of HCM and REI a right, exercisable for three months commencing on the first business day after the second anniversary of the closing date of the mergers, to put to Eldorado Resorts all of their interests in ELLC in exchange for the payment to HCM and REI of their respective pro rata portions of the Retained Consideration.

        For purposes of the merger agreement, the Retained Consideration means a number of shares of ERI common stock equal to (x) the estimated value of ELLC's interest in Silver Legacy, multiplied by (y) the portion of the outstanding interests in ELLC (expressed as a percentage) represented by the interests in ELLC held by HCM and REI, divided by (z) $6.05. For more information regarding the calculation of Eldorado's interest in Silver Legacy, see "The Merger Agreement—Merger Consideration; Conversion of Shares and Membership Interests—The Eldorado Merger—Conversion of Eldorado Membership Interests in the Eldorado Merger" beginning on page 131. Notwithstanding any provision in the merger agreement to the contrary, the number of shares of ERI common stock issuable at the closing as Eldorado Merger Shares shall be reduced by the number of shares equal to the Retained Consideration.

Support Agreement with Jacobs Parties (page 128)

        Also on November 18, 2013, Eldorado and Jacobs Entertainment, Inc. ("JEI") and its affiliates (collectively, the "Jacobs Parties") entered into a Support Agreement (the "support agreement") pursuant to which the Jacobs Parties have agreed to, among other things, vote their shares of MTR's common stock in favor of the merger agreement and cooperate and support Eldorado's and MTR's efforts to consummate the mergers. The support covenants of the Jacobs Parties contained in the support agreement terminate upon the occurrence of, among other things, the termination of the merger agreement, the consummation of the transactions contemplated by the merger agreement and MTR's board of directors making an "adverse recommendation change" (as defined in "The Merger Agreement—Agreement Not to Solicit Other Offers" beginning on page 141) in accordance with the terms of the merger agreement.

The Special Meeting (page 82)

MTR

        The MTR special meeting will be held at 10:00 a.m., local time, on July 18, 2014, at the Pittsburgh Marriott North, 100 Cranberry Woods Drive, Cranberry Township, Pennsylvania 16066 to consider and vote upon the following matters:

    a proposal to approve and adopt the merger agreement and the mergers;

    a proposal to approve the adjournment of the special meeting, if necessary or appropriate, to solicit additional proxies in favor of the approval of the merger agreement; and

    a proposal to approve, on an advisory (non-binding) basis, the compensation that may be paid or become payable to MTR's named executive officers in connection with the mergers.

        MTR's board of directors has fixed the close of business on May 30, 2014 as the record date for determining the holders of MTR common stock entitled to receive notice of and to vote at the MTR special meeting. Only holders of record of MTR common stock at the close of business on the MTR record date will be entitled to receive notice of and to vote at the MTR special meeting and any adjournment or postponement thereof.

 

22


Table of Contents

        As of the MTR record date, there were 28,347,922 shares of MTR common stock outstanding and entitled to vote at the MTR special meeting held by 717 holders of record and approximately 3,500 beneficial owners. Each share of MTR common stock entitles the holder to one vote on each proposal to be considered at the MTR special meeting. As of the record date, directors and executive officers of MTR and their affiliates owned and were entitled to vote 899,256 shares of MTR common stock, representing, in the aggregate, approximately 0.03% of the total voting power of MTR. MTR currently expects that MTR's directors and executive officers will vote their shares in favor of the merger agreement and the mergers, although none of them has entered into any agreements obligating them to do so.

        As further described in "The Special Meeting—Vote Required" beginning on page 82, approval and adoption of the merger agreement and the mergers requires the affirmative vote of holders of a majority of the MTR common stock who are entitled to vote at the MTR special meeting.


Information About the Companies

MTR GAMING GROUP, INC.
State Route 2 South, P.O. Box 356
Chester, West Virginia 26034
(304) 387-8000

        MTR Gaming Group, Inc., a Delaware corporation, is a hospitality and gaming company that owns and operates racetrack, gaming and hotel properties in West Virginia, Pennsylvania, and Ohio. MTR, through its wholly owned subsidiaries, owns and operates Mountaineer Casino, Racetrack & Resort in Chester, West Virginia ("Mountaineer"); Presque Isle Downs & Casino in Erie, Pennsylvania ("Presque Isle Downs"); and Scioto Downs in Columbus, Ohio. MTR considers these three properties, which are located in contiguous states, to be its core assets. Scioto Downs, through its subsidiary RacelineBet, Inc., also operates Racelinebet.com, a national account wagering service that offers online and telephone wagering on horse races as a marketing affiliate of TwinSpires.com, an affiliate of Churchill Downs, Inc.

        At March 31, 2014, MTR had total consolidated assets of $631.0 million and stockholders' equity of $377,000. For the three months ended March 31, 2014, MTR had a net loss of $6.2 million.

ELDORADO HOLDCO LLC
345 North Virginia Street
Reno, Nevada 89501
(775) 786-5700

        Eldorado HoldCo is a Nevada limited liability company that through subsidiaries owns and operates hotel and gaming properties in Reno, Nevada and Shreveport, Louisiana. Through its subsidiary, Eldorado Resorts LLC ("Eldorado Resorts"), Eldorado owns and operates the Eldorado Hotel & Casino in Reno, Nevada ("Eldorado Reno"). Through subsidiaries owned by Eldorado Resorts, Eldorado owns and operates the Eldorado Casino Shreveport in Shreveport, Louisiana ("Eldorado Shreveport"), and, as of the closing of the merger transactions, will own a 50% interest in the company that owns the Silver Legacy Resort Casino in Reno, Nevada ("Silver Legacy Casino"). Eldorado's joint venture partner in connection with the Silver Legacy Resort Casino is MGM Resorts International. Eldorado, through a wholly owned subsidiary, also currently owns an approximate 21.25% interest in Tamarack Crossing, LLC, a Nevada limited liability company that owns and operates Tamarack Junction Casino, a non-hotel small casino in Reno, Nevada. It is a requirement of the merger agreement that Eldorado divest itself of its interests in the Tamarack Junction Casino before the closing of the transactions with MTR.

 

23


Table of Contents

        At March 31, 2014, Eldorado had total consolidated assets (adjusted to reflect the divestiture of Eldorado's interest in Tamarack Junction Casino) of $266.0 million, and members' equity of $67.9 million. For the three months ended March 31, 2014, Eldorado recognized a loss (adjusted to reflect the divestiture of Eldorado's interest in Tamarack Junction Casino) of $2.6 million.

ECLAIR HOLDINGS COMPANY
c/o MTR Gaming Group, Inc.
State Route 2 South, P.O. Box 356
Chester, West Virginia 26034
(304) 387-8000

        Eclair Holdings Company is a Nevada corporation and a direct, wholly owned subsidiary of MTR. We refer to Eclair Holding Company as ERI throughout this proxy statement/prospectus. ERI was formed in connection with the merger agreement and the mergers for the purpose of holding MTR and Eldorado as direct wholly owned subsidiaries following completion of the mergers. The financial statements of ERI have not been included because it has not commenced any operations and has no assets or liabilities. The business of ERI will be the combined business of MTR and Eldorado.

The Merger Subsidiaries

RIDGELINE ACQUISITION CORP.
c/o MTR Gaming Group, Inc.
State Route 2 South, P.O. Box 356
Chester, West Virginia 26034
(304) 387-8000

        Ridgeline Acquisition Corp. is a Delaware corporation, an indirect, wholly owned subsidiary of MTR and a direct, wholly owned subsidiary of ERI. Ridgeline Acquisition Corp. was incorporated in connection with the merger agreement and the mergers, and is not an operating company. Upon the completion of the mergers, Ridgeline Acquisition Corp. will merge with and into MTR and cease to exist.

ECLAIR ACQUISITION COMPANY, LLC
c/o MTR Gaming Group, Inc.
State Route 2 South, P.O. Box 356
Chester, West Virginia 26034
(304) 387-8000

        Eclair Acquisition Company, LLC is a Nevada limited liability company, an indirect, wholly owned subsidiary of MTR and a direct, wholly owned subsidiary of ERI. Eclair Acquisition Company, LLC was incorporated in connection with the merger agreement and the mergers, and is not an operating company. Upon the completion of the mergers, Eclair Acquisition Company, LLC will merge with and into Eldorado and cease to exist.

        For additional information on the companies, see "Information About the Companies" beginning on page 86.

 

24


Table of Contents


RECENT DEVELOPMENTS

        In October 2013, the MTR board of directors received unsolicited non-binding proposals from each of JEI and Company Z (a strategic buyer). MTR announced that its board of directors would review each of these proposals carefully and consistent with its fiduciary and legal duties.

        The JEI proposal contemplated a transaction that would have valued MTR at $164.7 million based upon a per share price of $5.69, and assumed an enterprise value of JEI equal to 6.81 times JEI's earnings before interest, taxes, depreciation and amortization, subject to adjustments to be agreed upon. Under the JEI proposal, MTR stockholders would have had the opportunity to elect to receive either (i) $5.69 in cash per share of MTR common stock or (ii) one share of the new holding company formed as a result of the combination between MTR and JEI. The amount of cash to be issued as merger consideration to MTR stockholders would have been capped at $30 million under the JEI proposal.

        The Company Z proposal contemplated an acquisition of MTR for cash in a range of $5.25 to $5.50 per share of MTR common stock contingent upon due diligence. Company Z had indicated that the acquisition would not be subject to any financing contingency.

        During the pendency of the evaluation of these proposals by the MTR board of directors, on November 18, 2013, Eldorado and MTR agreed to amend the merger agreement, in response to the proposals by JEI and Company Z, to increase by $5.0 million the aggregate cash consideration available in the MTR merger to MTR's stockholders from $30.0 million to $35.0 million. Eldorado agreed to fund this increase in cash consideration with its available cash on hand.

        As a result, MTR's stockholders will have the option (subject to proration) to elect to receive either cash in the amount of $6.05 (a $0.90 increase from the $5.15 option under the merger agreement prior to the November 2013 amendment) or one share of ERI common stock, for each share of MTR's common stock owned by them.

        In connection with the amendment to the merger agreement, MTR and Eldorado agreed to amend certain other provisions in the merger agreement to, among other things:

        In connection with this amendment to the merger agreement and a support agreement entered into between JEI and Eldorado, JEI notified the MTR board of directors that it was withdrawing its unsolicited non-binding proposal on November 18, 2013. For more information regarding the support agreement between Eldorado and JEI, see "The Mergers—Support Agreement with Jacobs Parties" beginning on page 128. On November 21, 2013, Company Z also notified the MTR board of directors that it was withdrawing its unsolicited non-binding proposal.

        The MTR board of directors has, consistent with its fiduciary duties and in consultation with its financial and legal advisors, has terminated all discussions and negotiations with JEI and Company Z regarding their respective proposals. The MTR board of directors unanimously recommends that the stockholders of MTR vote "FOR" the approval and adoption of the merger agreement and the MTR merger.

25


Table of Contents


SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA OF MTR

        Set forth below is selected data from MTR's audited consolidated financial statements as of and for the years ended December 31, 2009 through December 31, 2013 and unaudited consolidated financial statements as of and for the three months ended March 31, 2014 and 2013. Results for the three months ended March 31, 2014 and 2013 are unaudited and not necessarily indicative of results which may be expected for any other interim period or for the fiscal year as a whole. In the opinion of MTR management, this information reflects a fair presentation of this data for those dates.

        The following should be read in conjunction with the annual, quarterly and special reports, proxy statements and other business and financial information MTR files with the SEC. The Consolidated Statements of Operations Data for 2013, 2012 and 2011 and the Consolidated Balance Sheet Data at December 31, 2013 and 2012 have been derived from MTR's audited Consolidated Financial Statements included in MTR's Annual Report on Form 10-K filed on March 14, 2014, which has been incorporated by reference into this proxy statement/prospectus. The Consolidated Statements of Operations Data for 2010 and 2009 and the Consolidated Balance Sheet Data at December 31, 2011, 2010 and 2009 are derived from MTR's audited Consolidated Financial Statements for those years, which were prepared in accordance with United States generally accepted accounting principles ("U.S. GAAP") and are not included in this document. You should not assume the results of operations for any past periods indicate results for any future period. See "Incorporation of Certain Documents by Reference" on page 221.

        The selected historical consolidated statement of operations data for the three months ended March 31, 2014 and 2013 and the summary consolidated statement of financial condition data as of March 31, 2014 have been derived from MTR's unaudited consolidated financial statements, included in MTR's Quarterly Report on Form 10-Q for the quarter ended March 31, 2014, which has been incorporated by reference into this proxy statement/prospectus. The results of operations for the interim periods presented are not necessarily indicative of the results to be expected for the full year.

26


Table of Contents

 
  For the three
months ended
March 31, 2014
  Fiscal Years Ended December 31,  
 
  2014   2013   2013   2012(1)   2011   2010(2)   2009  
 
   
   
  (dollars in thousands, except per share amounts)
 

Statement of Operations Data:

                                           

Revenues:

                                           

Gaming

  $ 106,950   $ 114,769   $ 454,583   $ 445,848   $ 385,300   $ 382,514   $ 400,583  

Pari-mutuel commissions

    1,280     1,380     11,163     10,368     10,206     11,181     12,806  

Food, beverage and lodging

    8,995     9,488     40,631     36,489     32,604     32,265     31,973  

Other

    2,421     2,157     12,692     11,392     11,067     8,737     8,764  
                               

Total revenues

    119,646     127,794     519,069     504,097     439,177     434,697     454,126  

Less promotional allowances(8)

   
(4,818

)
 
(5,067

)
 
(21,278

)
 
(17,108

)
 
(14,302

)
 
(11,574

)
 
(10,857

)
                               

Net revenues

    114,828     122,727     497,791     486,989     424,875     423,123     443,269  
                               

Operating income(3)

    12,192     17,544     63,875     65,955     47,572     47,759     22,847  

Loss from continuing operations(4)

    (6,213 )   (786 )   (9,131 )   (5,447 )   (51,153 )   (4,963 )   (23,698 )

Income (loss) from discontinued operations(5)(6)

                (277 )   788     (153 )   1,160  
                               

Net loss

  $ (6,213 ) $ (786 ) $ (9,131 ) $ (5,724 ) $ (50,365 ) $ (5,116 ) $ (22,538 )
                               

Net loss per share from continuing operations:

                                           

Basic

  $ (0.22 ) $ (0.03 ) $ (0.32 ) $ (0.19 ) $ (1.84 ) $ (0.18 ) $ (0.86 )

Diluted

  $ (0.22 ) $ (0.03 ) $ (0.32 ) $ (0.19 ) $ (1.84 ) $ (0.18 ) $ (0.86 )

Balance Sheet Data:

                                           

Cash and cash equivalents

  $ 84,718   $ 99,024   $ 100,124   $ 115,113   $ 85,585   $ 53,820   $ 44,755  

Working capital(7)

    61,360     50,926     61,457     45,342     45,479     28,824     26,281  

Current assets

    108,941     120,250     125,996     134,681     102,392     70,512     72,160  

Current liabilities

    47,581     69,324     64,539     89,339     56,913     41,688     45,879  

Total assets

    631,026     659,447     652,960     679,075     640,871     493,509     503,013  

Long-term obligations (current portion)

                        1,255     6,618  

Long-term obligations (net of current portion)

    559,364     557,245     558,834     556,716     548,933     376,830     375,885  

Total liabilities

    630,649     646,099     646,959     665,382     622,544     425,274     429,740  

Total stockholders' equity

  $ 377   $ 13,348   $ 6,001   $ 13,693   $ 18,327   $ 68,235   $ 73,273  
                               

(1)
The operations of the VLT gaming facility at Scioto Downs commenced June 1, 2012.

(2)
Presque Isle Downs commenced table gaming on July 8, 2010.

(3)
Operating income for 2013 includes strategic transaction costs of $4.4 million related to merger proposals, including the pending mergers with Eldorado, which consist primarily of legal, financial advisor, accounting and consulting fees and costs. Operating income for 2012 includes (i) project-opening costs of $2.7 million related to Scioto Downs; and (ii) other regulatory gaming assessment costs of $0.4 million related to Presque Isle Downs (See "Management's Discussion and Analysis of Financial Condition and Results of Operations" which is included in MTR's Annual Report on Form 10-K for the year ended December 31, 2013, which is incorporated herein by reference thereto). Operating income for 2011 includes (i) a lease bonus payment of $2.1 million related to the lease of mineral rights on land parcels that Mountaineer controls or holds the mineral rights; (ii) project-opening costs of $0.2 million related to Presque Isle Downs and Scioto Downs; (iii) impairment losses in the aggregate amount of $0.7 million related to non-operating real properties; and (iv) other regulatory gaming assessment costs of $5.9 million related to Presque Isle Downs. Operating income for 2010 includes (i) project-opening costs of $1.4 million related to Presque Isle Downs which commenced table gaming on July 8, 2010; (ii) other regulatory gaming assessment costs of $0.8 million related to Presque Isle Downs; and (iii) strategic costs of $0.5 million associated with lobbying and gaming efforts in Ohio. Operating income for 2009 includes (i) impairment losses in the aggregate amount of $10.4 million

27


Table of Contents

    related to non-operating real properties and $1.5 million that fully impaired the goodwill for Mountaineer; (ii) strategic costs of $9.8 million associated with lobbying and gaming efforts in Ohio; and (iii) a charge of $1.6 million related to a legal settlement with a former Chairman, President and Chief Executive Officer.

(4)
Loss from continuing operations for 2013 includes an income tax valuation allowance of $3.4 million that was provided in excess of MTR's deferred tax benefits. Loss from continuing operations for 2012 includes an income tax valuation allowance of $3.2 million that was provided in excess of MTR's deferred tax benefits. Loss from continuing operations for 2011 includes (i) a loss on debt extinguishment in the aggregate amount of $34.4 million resulting from the write-offs of deferred financing fees and original issue discount and the payment of tender and redemption fees to the holders of MTR's repurchased $260 million 12.625% Senior Secured Notes and MTR's repurchased $125 million 9% Senior Subordinated Notes; and (ii) an income tax valuation allowance of $3.9 million that was provided in excess of MTR's deferred tax benefits. Loss from continuing operations for 2009 includes (i) a loss on debt modification in the aggregate amount of $1.8 million resulting from the write-offs of deferred financing fees; and (ii) a loss on debt extinguishment of $1.3 million resulting from the write-off of deferred financing fees and payment of consent fees to the holders of MTR's repurchased $130 million 9.75% Senior Unsecured Notes.

(5)
The operating results MTR-Harness, Inc. and North Metro Harness Initiative, LLC (d/b/a Running Aces Harness Park) were reflected as discontinued operations in 2009. Corresponding reclassifications have been made to the presentation of the prior periods.

(6)
Loss from discontinued operations for 2012 includes expense of $0.3 million related to the settlement of a matter related to a former employee of Jackson Racing, Inc. Income from discontinued operations for 2011 includes $0.9 million received as a settlement payment relating to the sale of Binion's. Income from discontinued operations for 2009 includes an income tax benefit of $2.9 million related to the realization of deferred tax assets associated with impairment losses of $8.7 million recorded in 2008.

(7)
Working capital is equal to current assets less current liabilities.

(8)
In the Quarterly Report on Form 10-Q for the period ended September 30, 2013, the classification of costs related to discretionary coupons previously reported within marketing and promotions was revised to report such costs as a component of promotional allowances. All periods presented have been revised to reflect this revision.

28


Table of Contents


SELECTED HISTORICAL CONSOLIDATED
FINANCIAL DATA OF ELDORADO

        Set forth below is selected data from Eldorado's unaudited consolidated financial statements as of and for each of the years ended December 31, 2009 through December 31, 2010, audited consolidated financial statements as of and for each of the years ended December 31, 2013, 2012 and 2011 and unaudited consolidated financial statements as of and for the three months ended March 31, 2014 and 2013. Other than the audited consolidated financial statements as of and for each of the years ended December 31, 2013, 2012 and 2011, none of the annual results presented for Eldorado are audited. In addition, results for the three months ended March 31, 2014 and 2013 are unaudited and not necessarily indicative of results which may be expected for any other interim period or for the fiscal year as a whole. In the opinion of Eldorado's management, this information reflects a fair presentation of this data for those dates.

        Eldorado is a private company and is not subject to periodic reporting requirements under the Exchange Act. The following should be read in conjunction with Eldorado's unaudited consolidated financial statements, audited consolidated financial statements and unaudited interim condensed consolidated financial statements and related notes and "Management's Discussion and Analysis of Financial Condition and Results of Operations of Eldorado" included elsewhere in this proxy statement/prospectus.

        The selected historical consolidated statements of operations data and other financial data for the years ended December 31, 2013, 2012 and 2011 and the summary consolidated statements of financial condition as of December 31, 2013 and 2012 have been derived from Eldorado's audited consolidated financial statements included elsewhere in this proxy statement/prospectus.

        The selected historical consolidated statements of operations data for the three months ended March 31, 2014 and 2013 and the summary consolidated statement of financial condition data as of March 31, 2014 have been derived from Eldorado's unaudited consolidated financial statements included elsewhere in this proxy statement/prospectus. The results of operations for the interim periods presented are not necessarily indicative of the results to be expected for the full year.

        The summary consolidated statement of financial condition data as of December 31, 2010 and 2009 and selected historical consolidated statements of operations data for the years ended December 31, 2010 and 2009 are derived from Eldorado's unaudited consolidated financial statements that are not included in this proxy statement/prospectus.

29


Table of Contents

        You should not assume the results of operations for any past periods are indicative of results for any future period.

 
  Three Months
Ended March 31,
  Year Ended December 31,  
 
  2014   2013   2013   2012   2011   2010   2009  
 
  (dollars in thousands)
 

Consolidated Statement of Operations Data:

                                           

Operating revenues:

                                           

Casino

  $ 44,669   $ 49,270   $ 192,379   $ 200,292   $ 201,253   $ 203,537   $ 214,422  

Food, beverage and entertainment

    15,002     15,541     64,164     62,947     62,644     60,838     60,860  

Hotel

    5,887     6,121     26,934     26,203     26,547     26,291     25,063  

Other

    1,525     1,675     6,776     6,828     7,025     6,360     6,821  
                               

    67,083     72,607     290,253     296,270     297,469     297,026     307,166  

Less promotional allowances

    (10,053 )   (10,428 )   (43,067 )   (41,530 )   (41,397 )   (42,168 )   (43,510 )
                               

Net operating revenues

    57,030     62,179     247,186     254,740     256,072     254,858     263,656  
                               

Operating expenses:

                                           

Casino

    27,481     29,188     117,335     120,507     120,550     123,744     129,250  

Food, beverage and entertainment

    7,556     7,438     31,464     31,547     31,826     30,040     28,928  

Hotel

    1,945     2,003     7,891     8,020     7,866     7,489     7,641  

Other

    896     897     3,916     3,961     4,324     3,982     3,841  

Selling, general and administrative(1)

    11,660     11,582     46,923     48,063     47,919     48,121     48,021  

Depreciation and amortization

    4,188     4,340     17,031     17,651     19,780     22,440     23,932  
                               

Operating expenses

    53,726     55,448     224,560     229,749     232,265     235,816     241,613  
                               

Loss on sale/disposition of long-lived assets

        10     (226 )   (198 )   (120 )   (266 )   (1,102 )

Acquisition charges(2)

    (1,372 )       (3,173 )                

Equity in income (losses) of unconsolidated affiliates(3)

    (380 )   (716 )   3,355     (8,952 )   (3,695 )   (3,899 )   (1,218 )

Impairment of investment in joint venture(4)

                    (33,066 )        
                               

Operating income (loss)

    1,552     6,025     22,582     15,841     (13,074 )   14,877     19,723  
                               

Other income (expense):

                                           

Other income(5)

                            101  

Interest income

    4     4     16     14     12     1     1  

Interest expense

    (3,889 )   (3,942 )   (15,681 )   (16,069 )   (18,457 )   (21,065 )   (21,263 )

Gain on extinguishment of debt of unconsolidated affiliate

            11,980                  

Loss on property donation(6)

                (755 )            

(Loss)/gain on early retirement of debt, net

                (22 )   2,499          
                               

Total other expense

    (3,885 )   (3,938 )   (3,685 )   (16,832 )   (15,946 )   (21,064 )   (21,161 )
                               

Net income (loss)

    (2,333 )   2,087     18,897     (991 )   (29,020 )   (6,187 )   (1,438 )

Less net loss attributable to non-controlling interest(4,7)

                    4,807     183     90  
                               

Net income (loss) attributable to the Company(8)

  $ (2,333 ) $ 2,087   $ 18,897   $ (991 ) $ (24,213 ) $ (6,004 ) $ (1,348 )
                               

Other Data:

                                           

Net cash provided by (used in):

                                           

Operating activities

  $ 6,344   $ 11,931   $ 23,619   $ 28,366   $ 21,171   $ 25,216   $ 24,462  

Investing activities

    (485 )   (2,437 )   (7,643 )   (21,832 )   (7,715 )   (8,422 )   (10,231 )

Financing activities

    (1,068 )   (1,374 )   (11,466 )   (11,381 )   (31,439 )   19     (16,179 )

Capital expenditures

                7,413     9,181     7,889     8,270     10,583  

Ratio of earnings to fixed charges(9)

                2.1x     0.9x         0.7x     0.9x  

Operating Data(10):

                                           

Number of hotel rooms (11)

                1,217     1,217     1,217     1,217     1,218  

Average hotel occupancy rate(12)

                85.1 %   84.1 %   86.3 %   86.4 %   84.8 %

Number of slot machines(11)

                2,738     2,779     2,751     2,766     2,848  

Number of table games(11)

                100     97     99     97     95  

30


Table of Contents

 
  Three Months
Ended March 31,
  At December 31,  
 
  2014   2013   2013   2012   2011   2010   2009  
 
  (dollars in thousands)
 

Consolidated Balance Sheet Data:

                                           

Cash and cash equivalents

  $ 34,604   $ 33,423   $ 29,813   $ 25,303   $ 30,150   $ 48,133   $ 31,320  

Total assets

    271,305     276,945     270,182     262,525     272,662     333,643     341,528  

Total debt(13)

    169,692     174,747     170,760     176,102     183,502     209,620     209,163  

Members' equity

    73,242     73,735     75,575     61,003     66,023     95,905     102,392  

(1)
Eldorado pays management fees to REI and HCM, the owners of 47% and 25% of Eldorado's equity interests, respectively. The management fees paid to REI and HCM are included in selling, general and administrative expenses and totaled $600,000, $600,000, $600,000, $120,000 and $0 for the years ended December 31, 2013, 2012, 2011, 2010 and 2009, respectively and $150,000 for each of the three months ended March 31, 2014 and 2013.

(2)
During 2013, Eldorado incurred $3.2 million in acquisition charges in connection with its proposed merger with MTR. Because Eldorado HoldCo maintains no bank accounts or operations, these expenses were paid by Eldorado Resorts on behalf of Eldorado HoldCo. The amounts have been expensed in accordance with the applicable accounting guidance for business combinations.

(3)
Equity in income (losses) of unconsolidated affiliates represents ELLC's 50% joint venture interest in Silver Legacy and Eldorado's 21.25% interest in Tamarack for all years presented. Since Eldorado operates in the same line of business as Silver Legacy and Tamarack, each with casino and/or hotel operations, Eldorado's equity in the income (losses) of such affiliates is included in operating income (loss).

(4)
As a result of Eldorado's identification of triggering events, Eldorado recognized non-cash impairment charges of $33.1 million in 2011 for its investment in Silver Legacy, which is included in the consolidated statement of operations and comprehensive income. Such impairment charge eliminated Eldorado's remaining investment in Silver Legacy. Non-controlling interests in Silver Legacy were allocated $4.8 million of the non-cash impairments, eliminating the remaining non-controlling interest. Assumptions used in the 2011 analysis were impacted by the default in the payment of principal and interest on Silver Legacy's debt obligations on March 1, 2012, the current cash flow forecasts and market conditions for Silver Legacy. As a result of the elimination of Eldorado's remaining investment in Silver Legacy as of December 31, 2011, Eldorado discontinued the equity method of accounting for its investment in Silver Legacy until the fourth quarter of 2012 when additional investments in Silver Legacy were made. At such time, Eldorado recognized its share of Silver Legacy's suspended net losses not recognized during the period the equity method of accounting was discontinued and resumed the equity method of accounting for its investment.

(5)
Effective July 1, 2000, Eldorado and Avereon Research LTD. entered into an agreement to form MindPlay, LLC for the purpose of developing, owning and marketing a sophisticated system to permit the tracking and surveillance of pit gaming operations. On February 19, 2004, Alliance Gaming Corp. ("Bally's"), a New York Stock Exchange listed company, purchased substantially all of the assets of the MindPlay, LLC, consisting primarily of intellectual property, and assumed certain of its liabilities. On March 11, 2008, the managers and members of MindPlay, LLC voted to accept a settlement agreement with Bally's and to dissolve the company. In 2008, Eldorado received, among other things, 18,663 warrants, each representing the right to purchase one share of Bally's common stock at an exercise price of $24.69 per share. In 2009, Eldorado exercised and sold its Bally's warrants and recognized $101,000 in income

(6)
During the third quarter of 2012, Eldorado Shreveport donated certain of its property to the City of Shreveport and recorded a charge of $755,000, which represented the net book value of the property as of the donation date.

(7)
Non-controlling interest represents the minority partners' share of ELLC's 50% joint venture interest in Silver Legacy. The non-controlling interest in ELLC is owned by certain Eldorado equity holders and is approximately 4%.

(8)
As a limited liability company, Eldorado is not subject to federal income tax liability. Because holders of membership interests in Eldorado Resorts are required to include their respective shares of Resorts' taxable income (loss) in their individual income tax returns, Eldorado has made distributions to its members to cover such liabilities.

(9)
The ratio of earnings to fixed charges has been computed as earnings divided by fixed charges. Earnings represent net income (loss) plus fixed charges. Fixed charges represent interest expense, whether expensed or capitalized, the interest component of rent expense and amortization of debt issuance costs. Net loss for the year ended December 31, 2011 resulted in a coverage deficiency of $5,260,000.

(10)
Excludes the operating data of Silver Legacy and Tamarack.

(11)
As of the end of each period presented.

31


Table of Contents

(12)
For each period presented.

(13)
At March 31, 2014, debt includes (i) $168.0 million of Senior Secured Notes, (ii) $1.5 million of a term loan requiring principal payments of $1.25 million each quarter beginning September 30, 2011 (the "Term Loan") and (iii) $0.2 million of obligations under capital leases. The effective rate of interest on borrowings under the Term Loan was 3.15% as of March 31, 2014. At December 31, 2013, debt includes (i) $168.0 million of Senior Secured Notes, (ii) $2.5 million Term Loan and (iii) $0.3 million of obligations under capital leases. The effective rate of interest on borrowings under the Term Loan was 2.17% as of December 31, 2013.

    At December 31, 2012, debt includes (i) $168.0 million of Senior Secured Notes, (ii) $7.5 million Term Loan and (iii) $0.6 million of obligations under capital leases. The effective rate of interest on borrowings under the Term Loan was 3.21% as of December 31, 2012.

    At December 31, 2011, debt includes (i) $170.0 million of Senior Secured Notes, (ii) $12.5 million Term Loan and (iii) $1.0 million of obligations under capital leases. The effective rate of interest on borrowings under the Term Loan was 3.30% as of December 31, 2011.

    At December 31, 2010, total debt includes (i) $124.5 million of 10% First Mortgage Notes co-issued by the Louisiana Partnership and Shreveport Capital (the "Shreveport Notes"), including $6.9 million of Shreveport Notes due to a related party, (ii) $18.9 million of a 13% preferred equity interest, due 2013 in the Louisiana Partnership (the "Preferred Equity Interest"), (iii) $0.4 million of accrued interest on the 13% Preferred Equity Interest, (iv) $64.5 million of 9% senior notes due 2014 co-issued by Resorts and Capital (the "9% Senior Notes") and (v) $1.4 million of obligations under capital leases.

    At December 31, 2009, total debt includes (i) $124.5 million of Shreveport Notes, including $6.9 million of Shreveport Notes due to a related party, (ii) $18.9 million of 13% Preferred Equity Interest, (iii) $0.4 million of accrued interest on the 13% Preferred Equity Interest, (iv) $64.5 million of 9% Senior Notes and (v) $0.9 million of obligations under capital leases.

32


Table of Contents

SELECTED UNAUDITED PRO FORMA CONDENSED
COMBINED FINANCIAL DATA

        The following tables present selected unaudited pro forma condensed combined financial data from ERI's consolidated statements of operations and balance sheet. The information under "Pro Forma Condensed Combined Statement of Operations Data" in the table below gives effect to the mergers as if they had been consummated on January 1, 2013, the beginning of the earliest period presented. The information under "Pro Forma Condensed Combined Balance Sheet Data" in the table below assumes the mergers had been consummated on March 31, 2014. This unaudited pro forma condensed combined financial data was prepared using the acquisition method of accounting with Eldorado considered the accounting acquirer of MTR. See "The Mergers—Accounting Treatment" beginning on page 128.

        The selected unaudited pro forma condensed combined financial data has been derived from and should be read in conjunction with MTR's and Eldorado's respective unaudited consolidated financial statements as of and for the three months ended March 31, 2014, and MTR's and Eldorado's respective audited consolidated financial statements as of and for the year ended December 31, 2013, and the Unaudited Pro Forma Condensed Combined Financial Statements beginning on page 151.

        The pro forma selected data assumes that existing MTR stockholders elect to receive the maximum amount of cash in the MTR merger of up to $35.0 million as described in "The Merger Agreement—Merger Consideration; Conversion of Shares and Membership Interests" beginning on page 130.

        The following selected unaudited pro forma condensed combined financial data is for illustrative purposes only and does not purport to indicate the financial results of ERI had the mergers taken place on January 1, 2013 for consolidated statement of operations purposes, and on March 31, 2014 for consolidated balance sheet purposes, and is not intended to be a projection of future results. The selected unaudited pro forma condensed combined financial data does not represent the impact of possible business model changes or potential changes to asset valuations due to changes in market conditions. The unaudited pro forma condensed combined financial data also does not consider any potential impacts of changes in market conditions on revenues, expense efficiencies, asset dispositions, and share repurchases, among other factors. Future results may vary significantly from the results reflected because of various factors, including those discussed in the section entitled "Risk Factors" beginning on page 37. The following selected unaudited pro forma condensed combined financial data should be read in conjunction with the section entitled "Unaudited Pro Forma Condensed Combined Financial Statements" and related notes included in this document beginning on page 151.

33


Table of Contents

(in thousands except per share data)
  Three months ended March 31, 2014   Year ended
December 31,
2013
 

Pro Forma Condensed Combined Statement of Operations Data:

             

Total net revenues(1)

  $ 171,858   $ 744,977  

Total expenses(2)

    154,125     661,369  

Income (loss) from continuing operations before income taxes

   
(489

)
 
27,457
 

Income tax expense

    2,664     15,059  

Income (loss) from continuing operations attributable to the combined company          

 
$

(3,153

)

$

12,398
 

Earnings (loss) per share:

             

Basic

  $ (0.07 ) $ 0.26  

Diluted

    (0.07 )   0.26  

 

 
  As of
March 31, 2014
 

Pro Forma Condensed Combined Balance Sheet Data:

       

Cash and cash equivalents

  $ 75,080  

Total assets

    1,125,434  

Short-term debt

    1,659  

Long-term debt

    811,457  

Total liabilities

    951,765  

Total equity

    173,669  

(1)
Shown net of promotional allowance of $14,871 and $64,345 for the three months ended March 31, 2014 and the year ended December 31, 2013, respectively.

(2)
Reflects operating expenses and excludes equity in income of an unconsolidated affiliate and other income/expense shown below operating income on the Statement of Operations.

34


Table of Contents

COMPARATIVE PER SHARE/UNIT DATA

        The following table presents historical per share/unit data for MTR and Eldorado as of the three months ended March 31, 2014 and the year ended December 31, 2013 and pro forma per share data for ERI as of the three months ended March 31, 2014. Except for basic and diluted earnings per share/unit data of MTR and Eldorado for the years ended December 31, 2013, the information provided in the table below is unaudited. The pro forma per share data gives effect to the mergers as if the mergers had occurred on March 31, 2014, in the case of book value data presented, and as if the mergers had occurred on January 1, 2013, in the case of earnings and dividend/distribution data presented.

        The pro forma per share data assumes that existing MTR stockholders elect to receive the maximum amount of cash in the MTR merger of up to $35.0 million as described in "The Merger Agreement—Merger Consideration; Conversion of Shares and Membership Interests" beginning on page 130.

        The ERI pro forma per share data was derived by combining information from the historical consolidated financial statements of MTR and Eldorado and giving effect to the mergers under the acquisition method of accounting for business combinations. As a result, the pro forma combined per share data has been based upon certain assumptions and adjustments as discussed in "Unaudited Pro Forma Condensed Combined Financial Information" beginning on page 151. You should read the table below in conjunction with the historical unaudited consolidated financial statements and audited consolidated financial statements of Eldorado contained in this proxy statement/prospectus and the historical audited consolidated financial statements of MTR that are filed with the SEC and incorporated by reference in this proxy statement/prospectus. See "Index to Eldorado Financial Statements" beginning on page F-1 and "Incorporation of Certain Documents by Reference" beginning on page 221. The pro forma data below is presented for illustrative purposes only and you should not rely on the pro forma per share data as indicative of actual results had the mergers occurred in the past, or of future results ERI will achieve after the merger.

35


Table of Contents


Comparative Per Share/Unit Data

 
  (Unaudited)
Three Months
ended March 31,
2014
  Year ended
December 31,
2013
 

MTR Gaming Group, Inc.—Historical Data

             

Loss per share:

             

Basic

  $ (0.22 ) $ (0.32 )

Diluted

    (0.22 )   (0.32 )

Dividends declared per share of common stock

         

Book value per share of common stock

    0.01     0.21  

Eldorado HoldCo LLC—Historical Data

             

Earnings (loss) per unit(1):

             

Basic

  $ (23.33 ) $ 188.97  

Diluted

    (23.33 )   188.97  

Distributions per unit(1)

        60.97  

Book value per unit(1)

    732.42     755.75  

Eclair Holdings Company Unaudited Pro Forma Combined Data

             

Earnings (loss) per share:

             

Basic

  $ (0.07 ) $ 0.26  

Diluted

    (0.07 )   0.26  

Cash dividend/distribution per share

         

Book value per share

    3.59     N/A  

(1)
A unit is a portion of Eldorado's membership interests equal to 1%.

36


Table of Contents


RISK FACTORS

Risk Factors Relating to the Mergers

MTR stockholders and Eldorado members cannot be sure of the market price of the ERI common stock they will receive as consideration

        Upon completion of the mergers, MTR stockholders and Eldorado members will receive shares of ERI common stock. Shares of ERI common stock are not currently listed for trading on a national securities exchange, although such shares will be approved for listing on the Nasdaq Stock Market prior to the completion of the mergers. Although shares of MTR are currently listed for trading on the Nasdaq Stock Market, membership interests of Eldorado are not listed for trading on a national securities exchange and Eldorado has not been subject to the reporting requirements of the Exchange Act.

        The trading price of a share of ERI common stock is currently uncertain, and we can provide no assurance as to the values at which shares of ERI will publicly trade (which may be significantly below the $6.05 per share value implied by the terms of the merger). In addition, after completion of the mergers, the trading price of ERI common stock will be dependent on a number of conditions, including general market and economic conditions, changes in the MTR and Eldorado businesses prior to the completion of the mergers, operations and prospects, and regulatory considerations, among other things. Some of these factors and conditions are beyond the control of MTR and Eldorado.

        In addition, although the shares of ERI common stock issuable in the mergers will be listed on the Nasdaq Stock Market upon completion of the mergers, an active public market may not develop or be sustained after the completion of the mergers, which could affect the ability to sell, or depress the market price of, shares of ERI common stock. ERI cannot predict the extent to which a trading market will develop or how liquid that market might become.

MTR stockholders may receive a form of consideration different from what they elect

        Although each MTR stockholder may elect to receive all cash in the MTR merger, the pool of cash available for all MTR stockholders will be limited to $35.0 million. As a result, if the aggregate cash election by MTR stockholders exceeds the maximum available, some consideration received by MTR stockholders who elected cash will be in a form that they did not choose.

        The total number of shares of MTR common stock that will be converted into the right to receive cash will in no event exceed 5,785,123 shares, which we refer to as the Cash Election Shares Limit. In addition, at least five business days prior to the effective date, Eldorado shall deposit with the exchange agent, for the benefit of the holders of shares of MTR common stock, an amount equal to $5.0 million in cash in partial satisfaction of the ERI's obligations under the merger agreement. Within three business days after the consummation of the mergers as contemplated by the merger agreement, which we refer to as the effective time, if the cash consideration option is oversubscribed, ERI will cause the exchange agent to effect the allocation among the former holders of MTR common stock of rights to receive the MTR merger consideration as follows: (A) all holders of MTR common stock who elected consideration in the form of ERI common stock and those who made no election will receive the right to receive ERI common stock, (B) the exchange agent will then select from among the MTR common stock that elected the cash consideration, by a pro rata selection process, a sufficient number of shares to receive the ERI common stock consideration such that the aggregate number of shares of MTR common stock that will be paid the cash consideration equals the Cash Election Shares Limit; and (C) the shares of MTR Common Stock that elected cash that were not set aside by the exchange agent as those that would receive ERI common stock will be converted into the right to receive the cash consideration.

37


Table of Contents

        Accordingly, even if a MTR stockholder elects to receive cash in respect of 100% of his shares of MTR common stock, due to proration, such stockholder may only receive approximately 20.6% of the merger consideration in cash.

MTR stockholders who make elections may be unable to sell their shares in the market pending the mergers

        MTR stockholders may elect to receive cash, stock or mixed consideration in the mergers by completing an election form that will be sent under separate cover and is not being provided with this document. Elections will require that stockholders making the election turn in their MTR stock certificates. This means that during the time between when the election is made and the date the mergers are completed, MTR stockholders will be unable to sell their MTR common stock. If the mergers are unexpectedly delayed, this period could extend for a significant period of time. MTR stockholders can shorten the period during which they cannot sell their shares by delivering their election shortly before the election deadline. However, elections received after the election deadline will not be accepted or honored.

MTR stockholders will have a reduced ownership and voting interest after the mergers and will exercise less influence over management

        MTR stockholders currently have the right to vote in the election of the board of directors of MTR and on other matters affecting MTR. Upon the completion of the mergers, each MTR stockholder who receives shares of ERI common stock will become a stockholder of ERI with a percentage ownership of ERI that is smaller than the stockholder's current percentage ownership of MTR. Although the anticipated beneficial ownership of ERI common stock after the completion of the mergers will not be known until after the completion of the post-closing calculation of the Eldorado merger consideration, based on shares outstanding on May 16, 2014 and MTR's and Eldorado's March 31, 2014 financial statements, it is currently expected that the former stockholders of MTR as a group will receive shares in the mergers constituting approximately between 47.8% and 53.4% of the outstanding shares of ERI common stock immediately after the mergers. The remaining outstanding shares of ERI will be issued to the owners of Eldorado in connection with the completion of the mergers. Because of this, MTR stockholders may have less influence on the management and policies of ERI than they now have on the management and policies of MTR. For additional information on beneficial ownership of ERI, see "Description of ERI Capital Stock—ERI Pro Forma Ownership" beginning on page 170.

The market price for ERI common stock may be affected by factors different from those that historically have affected MTR

        Upon completion of the mergers, certain holders of MTR common stock will become holders of ERI common stock. In addition, both MTR and Eldorado will continue as wholly owned direct subsidiaries of ERI. Accordingly, ERI's businesses will differ from those of MTR and the results of operations of ERI will be affected by some factors that are different from those currently affecting the results of operations of MTR. MTR's and Eldorado's businesses are located in different geographic markets and are subject to local and regional as well as national economic conditions and are also affected by local weather conditions. In addition, unlike MTR, Eldorado's businesses do not involve horse racing, which may be subject to different risks than those affecting Eldorado's businesses. Moreover, MTR and Eldorado are also subject to regulation by different state regulatory authorities and operate under different state laws and regulations.

        Further, MTR is currently a public company and Eldorado is currently a private company. Following the completion of the mergers, ERI will be a public company, and its business and operations, including the business and operations conducted by Eldorado prior to the completion of the mergers, will be subject to public company requirements, including periodic reporting requirements,

38


Table of Contents

compliance with the standards contemplated by Section 404 of the Sarbanes-Oxley Act of 2002, as amended, and the rules promulgated thereunder by the SEC, which we refer to as the Sarbanes-Oxley Act, and scrutiny by industry analysts. The market price of ERI common stock may be affected by ERI's ability to comply with such requirements, which will not have been applicable to Eldorado prior to the completion of the mergers. For a discussion of MTR's business and of some important factors to consider in connection with its business, see the documents incorporated by reference in this proxy statement/prospectus and referred to under "Incorporation of Certain Documents by Reference" beginning on page 221. For a discussion of the businesses of Eldorado's business and of some important factors to consider in connection with its business, see "Information About the Companies—Eldorado HoldCo LLC" beginning on page 86 and "Management's Discussion and Analysis Financial Condition and Results of Operations of Eldorado" beginning on page 191.

ERI may fail to realize the anticipated benefits of the mergers

        The success of the mergers will depend on, among other things, ERI's ability to combine the businesses of Eldorado and MTR in a manner that permits growth opportunities and does not materially disrupt the existing businesses of MTR or Eldorado. If ERI is not able to successfully achieve these objectives, the anticipated benefits of the mergers may not be realized fully or at all or may take longer to realize than expected. Eldorado and MTR have operated and, until the completion of the mergers, will continue to operate, independently. Certain employees of MTR and Eldorado may not be employed after the mergers. In addition, employees of MTR and Eldorado that ERI wishes to retain may elect to terminate their employment as a result of the mergers, which could delay or disrupt the integration process. It is possible that the integration process could result in the disruption of Eldorado's or MTR's ongoing businesses or cause issues with standards, controls, procedures and policies that adversely affect the ability of Eldorado or MTR to maintain relationships with customers and employees or to achieve the anticipated benefits of the mergers.

        The market price of ERI common stock may decline if, among other factors, the integration of the MTR and Eldorado businesses is unsuccessful, the operational cost savings estimates are not realized or the transaction costs related to the mergers are greater than expected. The market price of ERI common stock also may decline if ERI does not achieve the perceived benefits of the mergers as rapidly as, or to the extent, anticipated by industry analysts or if the effect of the mergers on ERI's financial results is not consistent with the expectations of industry analysts.

Regulatory approvals may not be received, may take longer than expected or may impose conditions that are not presently anticipated or cannot be met

        MTR and Eldorado must obtain approval of the mergers from the Nevada Gaming Commission, the Louisiana Gaming Control Board, the Pennsylvania Gaming Control Board, the Pennsylvania Racing Commission, the Pennsylvania Liquor Control Board, the Ohio Lottery Commission, the Ohio State Racing Commission, the West Virginia Alcohol Beverage Control Administration, the West Virginia Lottery Commission, and the West Virginia Racing Commission. Additionally, these approvals may not be received at all, may not be received in a timely fashion, and/or may contain conditions on the completion of the mergers. In addition, these regulatory bodies may impose conditions on the granting of such approvals. Such conditions and the process of obtaining regulatory approvals could have the effect of delaying completion of the mergers or of imposing additional costs or limitations on ERI following the mergers.

The merger agreement may be terminated in accordance with its terms and the mergers may not be completed

        The merger agreement is subject to a number of conditions which must be fulfilled in order to complete the mergers. Those conditions include: approval of the merger agreement by MTR stockholders, receipt of requisite regulatory approvals, absence of orders prohibiting completion of the

39


Table of Contents

mergers, effectiveness of the registration statement of which this document is a part, approval of the shares of ERI common stock to be issued to MTR stockholders and Eldorado members for listing on the Nasdaq Stock Market, the combined Adjusted EBITDA of MTR and Eldorado for the twelve months ending on the Report Date exceeding $115 million, the continued accuracy of the representations and warranties by both parties (subject to applicable materiality qualifiers) and the performance by both parties, in all material respects, of their covenants and agreements, and the receipt by MTR and Eldorado of legal opinions from their respective tax counsels. These conditions to the closing of the mergers may not be fulfilled and, accordingly, the mergers may not be completed. In addition, if the mergers are not completed by December 6, 2014, either Eldorado or MTR may choose not to proceed with the mergers, and the parties can mutually decide to terminate the merger agreement at any time, before or after stockholder approval. In addition, Eldorado or MTR may elect to terminate the merger agreement in certain other circumstances. If the merger agreement is terminated under certain circumstances, MTR may be required to pay to Eldorado a termination fee of $6.0 million and reimburse Eldorado for fees and expenses it actually incurred in an amount not to exceed $1.0 million. For a more complete description of these circumstances, see "The Merger Agreement—Termination of the Merger Agreement" beginning on page 137.

Termination of the merger agreement could negatively impact MTR and Eldorado

        In the event the merger agreement is terminated, MTR's or Eldorado's business may have been adversely impacted by the failure to pursue other beneficial opportunities due to the focus of management on the mergers, and the market price of MTR common stock might decline to the extent that the current market price reflects a market assumption that the mergers will be completed. If the merger agreement is terminated and MTR's or Eldorado's board of directors seeks another merger or business combination, MTR stockholders or Eldorado members (as applicable) cannot be certain that MTR or Eldorado will be able to find a party willing to offer equivalent or more attractive consideration than the merger consideration provided in the mergers. If the merger agreement is terminated under certain circumstances, MTR may be required to pay a termination fee of $6.0 million to Eldorado and reimburse Eldorado for fees and expenses it actually incurred in an amount not to exceed $1.0 million. See "The Merger Agreement—Termination Fees" beginning on page 139.

MTR and Eldorado will be subject to business uncertainties and contractual restrictions while the mergers are pending

        Uncertainty about the effect of the mergers on employees and customers may have an adverse effect on MTR or Eldorado and consequently on ERI. These uncertainties may impair MTR's or Eldorado's ability to attract, retain and motivate key personnel until the mergers are completed, and could cause customers and others that deal with MTR or Eldorado to seek to change existing business relationships, cease doing business with MTR or Eldorado or cause potential new customers to delay doing business with MTR, Eldorado or ERI until the mergers have been successfully completed. Retention of certain employees may be challenging during the pendency of the mergers, as certain employees may experience uncertainty about their future roles or compensation structure. If key employees depart because of issues relating to the uncertainty and difficulty of integration or a desire not to remain with the business, ERI's business following the mergers could be negatively impacted. In addition, the merger agreement restricts MTR and Eldorado from making certain acquisitions and taking other specified actions until the mergers are completed without the consent of the other party. These restrictions may prevent MTR or Eldorado from pursuing attractive business opportunities that may arise prior to the completion of the mergers. See "The Merger Agreement—Covenants of MTR and Eldorado" beginning on page 145 for a description of the restrictive covenants applicable to MTR and Eldorado.

40


Table of Contents

MTR and Eldorado directors and officers may have certain interests in the mergers that are different from, or in addition to or in conflict with, interests of MTR stockholders. These interests may be perceived to have affected their decision to support or approve the MTR merger

        The interests of some of the directors and executive officers of MTR and Eldorado may be different from those of MTR stockholders, and directors and officers of MTR and Eldorado may be participants in arrangements that are different from, or are in addition to, those of MTR stockholders. These interests may present such directors or executive officers with actual or potential conflicts of interest. For both MTR and Eldorado, these interests include the continued employment of certain executive officers by ERI, continued service of Roger P. Wagner on the ERI board of directors, and continued indemnification and insurance with respect to claims arising out of or from services to MTR and Eldorado. For a more detailed description of these interests, see "The Mergers—Interests of Certain of MTR's Directors and Executive Officers in the Mergers" beginning on page 111.

        Certain directors and executive officers of MTR and Eldorado will own shares of ERI after the mergers. Although the anticipated beneficial ownership of ERI common stock after the mergers will not be known until after completion of the election process, based on outstanding MTR shares and the value attributed to Eldorado as of December 31, 2013, we estimate that the current directors and executive officers of MTR and Eldorado will own, in the aggregate, between 12% and 13% of the outstanding shares of ERI common stock immediately after completion of the mergers.

        For a more detailed description of the beneficial ownership of ERI, MTR and Eldorado, see "Description of ERI Capital Stock—ERI Pro Forma Ownership" beginning on page 170, "Security Ownership of Certain Beneficial Owners, Directors and Executive Officers—Security Ownership of Certain Beneficial Owners and Management of MTR" beginning on page 186, "Security Ownership of Certain Beneficial Owners, Directors and Executive Officers—Security Ownership of Certain Beneficial Owners and Management of Eldorado" beginning on page 188.

The merger agreement contains provisions that may discourage other companies from trying to acquire MTR or Eldorado for greater merger consideration and may require MTR to pay a termination fee

        The merger agreement contains provisions that may discourage a third party from submitting a business combination proposal to MTR or Eldorado that might result in greater value to MTR's stockholders or Eldorado's members than the mergers. These provisions include a general prohibition on MTR and Eldorado from soliciting, or, subject to certain exceptions, entering into discussions with any third party regarding any acquisition proposal or offers for competing transactions.

        In addition, MTR may be required to pay to Eldorado a termination fee of $6.0 million and/or reimburse Eldorado for fees and expenses that it actually incurred in and amount not to exceed $1.0 million in certain circumstances involving acquisition proposals for competing transactions. For further information, please see the section entitled "The Merger Agreement—Termination Fees" beginning on page 139.

The unaudited pro forma condensed combined financial information included in this proxy statement/prospectus is preliminary and the actual financial condition and results of operations after the mergers may differ materially

        The unaudited pro forma condensed combined financial information in this document is presented for illustrative purposes only and is not necessarily indicative of what ERI's actual financial condition or results of operations would have been had the mergers been completed on the dates indicated. The unaudited pro forma condensed combined financial information reflects adjustments, which are based upon preliminary estimates, to record the MTR identifiable assets acquired and liabilities assumed at fair value and the resulting goodwill recognized. The purchase price allocation reflected in this document is preliminary, and final allocation of the purchase price will be based upon the actual

41


Table of Contents

purchase price and the fair value of the assets and liabilities of MTR as of the date of the completion of the mergers. Accordingly, the final acquisition accounting adjustments may differ materially from the unaudited pro forma adjustments reflected in this document. For more information, see "Unaudited Pro Forma Condensed Combined Financial Statements" beginning on page 151.

The opinion of MTR's financial advisor contains certain limitations and qualifications

        MTR's financial advisor delivered its opinion to the MTR board of directors to the effect that, as of September 8, 2013 and based upon and subject to various factors, assumptions, qualifications and limitations set forth in its written opinion, the stock consideration and cash consideration, taken in the aggregate, to be paid to the holders of MTR common stock (other than excluded shares), in the mergers was fair, from a financial point of view, to such holders of MTR common stock. MTR has not obtained, and did not request, an updated opinion from its financial advisor as of the date of this document. Changes in the operations and prospects of MTR or Eldorado, general market and economic conditions and other factors that may be beyond the control of MTR or Eldorado, and on which MTR's financial advisor's opinion was based, may significantly alter the value of MTR or Eldorado, the trading price of MTR common stock by the time the mergers are completed or the future price at which ERI's common stock trades. The opinion does not speak as of the time the mergers will be completed or as of any date other than September 8, 2013, the date of such opinion. The opinion does not address the fairness of the merger consideration from a financial point of view at the time a MTR stockholder votes or at the time the mergers are completed and does not take into account or reflect, and MTR's financial advisor was not asked to take into account or reflect, any changes or developments occurring subsequent to September 8, 2013, including either of the unsolicited non-binding proposals submitted by JEI and Company Z. MTR's board of directors' recommendation that MTR stockholders vote "FOR" adoption of the merger agreement, however, is made as of the date of this document. For a description of the opinion that MTR received from its financial advisor, please refer to "The Mergers—Opinion of Macquarie Capital" beginning on page 99.

The unaudited prospective financial information of Eldorado, Silver Legacy and MTR is based on various assumptions that may not prove to be correct

        The unaudited prospective financial information set forth in the forecasts included under "The Mergers—Certain Unaudited Projections Prepared by the Management of MTR and Eldorado" beginning on page 108 are based on assumptions of, and information available to, Eldorado and MTR, respectively, at the time they were prepared and provided to MTR's financial advisor. Neither MTR nor Eldorado know whether the assumptions they each made will prove correct. Any or all of such information may turn out to be wrong. Such information can be adversely affected by inaccurate assumptions or by known or unknown risks and uncertainties, many of which are beyond the control of either MTR or Eldorado. Many factors mentioned in this proxy statement/prospectus, including the risks outlined in "Risk Factors" beginning on page 37, the events and/or circumstances described under "Cautionary Statement Regarding Forward-Looking Statements" beginning on page 80, the information provided in "Management's Discussion and Analysis of Financial Condition and Results of Operations of Eldorado—Quantitative and Qualitative Disclosures About Market Risk" beginning on page 217, and under the heading "Part I, Item 3. Quantitative and Qualitative Disclosures about Market Risk" included in MTR's Quarterly Report on Form 10-Q for the quarter ended March 31, 2014 will be important in determining Eldorado's, MTR's and/or ERI's future results. As a result of these contingencies, actual future results may vary materially from the estimates of MTR and Eldorado, respectively. In view of these uncertainties, the inclusion of certain unaudited prospective financial information from MTR and Eldorado in this proxy statement/prospectus is not and should not be viewed as a representation that the forecasted results will be achieved.

42


Table of Contents

        The unaudited prospective financial information presented herein was prepared solely for internal use and not prepared with a view toward public disclosure or toward compliance with published guidelines of any regulatory or professional body. Further, any forward-looking statement speaks only as of the date on which it is made. Each of MTR and Eldorado reviews and updates its internal projections regularly and, since preparing projections included in this proxy statement/prospectus in July 2013, has revised its internal projections based on among other things, actual experience and business developments, none of which revisions are reflected in this proxy statement/prospectus. However, none of MTR, Eldorado or ERI undertakes any obligation to update the unaudited prospective financial information herein to reflect events or circumstances after the date such unaudited prospective financial information was prepared or to reflect the occurrence of anticipated or unanticipated events or circumstances.

        The unaudited prospective financial information included in this proxy statement/prospectus has been prepared by each of MTR and Eldorado. Moreover, none of MTR's independent accountants, Ernst & Young LLP, Eldorado's independent accountants, Ernst & Young LLP, or any other independent accountants have compiled, examined or performed any procedures with respect to the unaudited prospective financial information of either MTR or Eldorado contained herein, or have expressed any opinion or any other form of assurance on such information or its achievability, and, accordingly, Ernst & Young LLP assumes no responsibility for the unaudited prospective financial information of either MTR or Eldorado. The Ernst & Young LLP report incorporated by reference into this proxy statement/prospectus related to the MTR financial statements and related notes for the year ended December 31, 2013, which appears in MTR's Annual Report on Form 10-K under the heading "Part II, Item 8. Financial Statements and Supplementary Data," relates to the historical financial information of MTR. Additionally, the Ernst & Young LLP report included in this proxy statement/prospectus related to the Eldorado financial statements and related notes for the year ended December 31, 2013, which appear in this document under the heading "Index to Eldorado Financial Statements" on page F-1, relates to the historical financial information of Eldorado. Neither report extends to the unaudited prospective financial information and should be read to do so. See "The Mergers—Certain Unaudited Projections Prepared by the Management of MTR and Eldorado" beginning on page 108 for more information.

Purported stockholder class action/derivative complaints have been filed against MTR and the members of MTR's board; an unfavorable judgment or ruling in these lawsuits could prevent or delay the consummation of the mergers and result in substantial costs

        Since the announcement of the mergers, several putative class action and/or derivative lawsuits have been filed by purported stockholders of MTR challenging the mergers. The actions generally allege, among other things, that MTR's directors breached their fiduciary duties by approving the merger agreement and the mergers at an unfairly low price and by agreeing to certain provisions in the merger agreement that allegedly make it less likely that other bidders would make successful competing offers for MTR, and that the directors breached their fiduciary duties by providing stockholders with allegedly deficient disclosures about the proposed transaction. The derivative claims seek, among other things, an order requiring the relevant MTR directors to pay restitution and/or compensatory damages. The outcome of any such legal proceeding is inherently uncertain and the defense or settlement of any lawsuit or claim may have a material adverse effect on ERI's business, financial condition or results of operations. See "The Mergers—Litigation Proceedings Relating to the Mergers" beginning on page 124 for more information.

43


Table of Contents

MTR and Eldorado will incur substantial transaction-related costs in connection with the mergers

        MTR and Eldorado have incurred, and expect to continue to incur, a number of non-recurring transaction-related costs associated with completing the mergers, combining the operations of the two companies and achieving desired synergies. These fees and costs have been, and will continue to be, substantial. Non-recurring transaction costs include, but are not limited to, fees paid to legal, financial and accounting advisors, severance and benefit costs, filing fees and printing costs. Additional unanticipated costs may be incurred in the integration of the businesses of MTR and Eldorado. These costs may be higher than expected and could have a material adverse effect on MTR's and Eldorado's financial conditions and operating results.

        MTR and Eldorado currently expect transaction related fees to be approximately $15.0 million. In addition, MTR will use up to $30.0 million of cash on hand to pay the cash consideration in the MTR merger (assuming a full cash election), with the balance being funded by Eldorado. There can be no assurance that the elimination of certain duplicative costs, as well as the realization of other efficiencies related to the integration of the two businesses, will offset these and other incremental transaction-related costs over time. Thus, any net benefit may not be achieved in the near term, the long term or at all.


Risks Related to the Combined Company's Capital Structure and Equity Ownership

ERI will have significant indebtedness

        As a result of the existing credit facilities and outstanding secured notes of MTR, Eldorado and Silver Legacy and the payment of up to $35.0 million in cash consideration to MTR stockholders in the MTR merger, ERI will have a significant amount of indebtedness following the mergers. The credit facility and notes of MTR are secured by substantially all assets of MTR. The credit facility and notes of Eldorado are secured by substantially all assets of Eldorado. The credit facility and notes of Silver Legacy are secured by substantially all assets of Silver Legacy. The pro forma indebtedness of the combined company as of March 31, 2014 is $813.1 million.

        This indebtedness may have important negative consequences for ERI, including:

44


Table of Contents

        ERI's ability to make payments of the principal and interest on and refinance its indebtedness will depend on its future performance, its ability to generate cash flow and market conditions, each of which is subject to economic, financial, competitive and other factors beyond its control. ERI's business may be unable to continue to generate cash flow from operations sufficient to service its debt and make necessary capital expenditures. If ERI is unable to generate such cash flow, it may be required to adopt one or more alternatives, such as selling assets, restructuring debt, undertaking additional borrowings or issuing additional debt or obtaining additional equity capital on terms that may be onerous or highly dilutive. The failure to comply with the terms of its indebtedness could result in an event of default which, if not cured or waived, could have a material negative effect on ERI. ERI's ability to refinance all or a portion of its indebtedness will depend on the capital markets, the credit markets and its financial condition at such time. ERI may not be able to engage in any of these activities or engage in these activities on desirable terms, which could result in increased financing costs or a default on its debt obligations.

Eldorado's, MTR's and Silver Legacy's indentures contain, and their future debt agreements may contain, covenants that could significantly restrict our operations

        The agreements governing the indebtedness of Eldorado, MTR and Silver Legacy contain, and any of our future debt agreements might contain, numerous covenants imposing financial and operating restrictions on our business. These restrictions might affect our ability to operate our business, might limit our ability to take advantage of potential business opportunities as they arise and might adversely affect the conduct of our current business, including by restricting our ability to finance future operations and capital needs and limiting our ability to engage in other business activities. These covenants will place restrictions on our ability and the ability of our operating subsidiaries to, among other things:

        Eldorado's, MTR's and Silver Legacy's credit facilities also include certain financial and other covenants, including maintaining certain total leverage and earnings to fixed charge ratios as well as restrictions on capital expenditures. Our ability to comply with these provisions may be affected by general economic conditions, industry conditions and other events beyond our control. We cannot assure you that Eldorado, MTR, or Silver Legacy will be able to comply with these covenants. If they fail to comply with a financial covenant or other restriction contained in the agreements governing their indebtedness, an event of default could occur. An event of default could result in acceleration of some or all of the applicable indebtedness and the inability to borrow additional funds. We do not have, and

45


Table of Contents

are not certain we would be able to obtain, sufficient funds to repay any such indebtedness if it is accelerated.

Servicing debt and funding other obligations requires a significant amount of cash, and our ability to generate sufficient cash depends on many factors, some of which are beyond our control

        Our ability to make payments on and refinance our indebtedness and the indebtedness of Eldorado, MTR and Silver Legacy and to fund our and their operations and capital expenditures depends upon our ability to generate cash flow and secure financing in the future. Our ability to generate future cash flow depends, among other things, upon:

        Some of these factors are beyond our control. We cannot assure you that Eldorado's, MTR's, or Silver Legacy's businesses will generate cash flow from operations or that future debt or equity financings will be available to us to enable us to pay their indebtedness or to fund other needs. As a result, any of them may need to refinance all or a portion of their indebtedness on or before maturity. We cannot assure that we will be able to refinance any of their indebtedness on favorable terms, or at all. Any inability to generate sufficient cash flow or refinance their indebtedness on favorable terms could have a material adverse effect on our financial condition.

The operating agreement of Silver Legacy contains a buy-sell provision which, if exercised by either partner, could adversely affect us

        The operating agreement for the entity that owns the Silver Legacy Casino contains a buy-sell provision pursuant to which either ELLC, which is Eldorado's subsidiary that owns a 50% interest in Silver Legacy, or the wholly owned subsidiary of MGM Resorts International that owns its 50% interest in Silver Legacy may sell its membership interest or purchase the interest of the other member, in either case, at the price proposed by the offering member. If either member should make such an offer, the operating agreement requires the other member to either sell its membership interest or purchase the membership interest of the offering member, in either case, at the price proposed by the offering member. An election by either member to exercise its buy-sell right, which would result in the buyout of one of the members, could adversely impact its operations, depending, among other things, on its ability to respond to an offer from the other member and the price at which any offer is made. MGM Resorts International has significantly greater resources than we have. If an offer by either member results in the purchase of its interest in Silver Legacy, the sale of the interest could adversely affect, or result in the termination of, any existing arrangements or agreements Eldorado may have with Silver Legacy or the other member, or otherwise adversely impact us.

The market price of ERI's common stock could fluctuate significantly

        The U.S. securities markets in general have experienced significant price fluctuations in recent years. The market price of ERI's common stock may be volatile and subject to wide fluctuations. In addition, the trading volume of ERI's common stock may fluctuate and cause significant price

46


Table of Contents

variations to occur. Some of the factors that could cause fluctuations in, or have a material adverse effect on, the stock price or trading volume of ERI's common stock include:

        We cannot assure you that the stock price of ERI common stock will not fluctuate or decline significantly in the future. In addition, the stock market in general can experience considerable price and volume fluctuations that may be unrelated to ERI's performance. If the market price of ERI common stock fluctuates significantly, ERI may become the subject of securities class action litigation which may result in substantial costs and a diversion of management's attention and resources.

ERI has not yet determined its dividend policy and may not pay dividends

        ERI has not yet determined its dividend policy, but it does not currently expect to pay dividends on its common stock. Any determination to pay dividends in the future will be at the discretion of the ERI board of directors and will depend upon among other factors, ERI's earnings, cash requirements, financial condition, requirements to comply with the covenants under its debt instruments, legal considerations, and other factors that the ERI board of directors deems relevant. If ERI does not pay dividends, then the return on an investment in its common stock will depend entirely upon any future appreciation in its stock price. There is no guarantee that ERI's common stock will appreciate in value or maintain its value.

ERI is a holding company and will depend on its subsidiaries for dividends, distributions and other payments

        At the completion of the mergers, ERI will be structured as a holding company, a legal entity separate and distinct from its subsidiaries. ERI's only significant asset is the capital stock or other equity interests of its operating subsidiaries. As a holding company, ERI will conduct all of its business through its subsidiaries. Consequently, ERI's principal source of cash flow, including cash flow to pay dividends, will be dividends and distributions from its subsidiaries. If ERI's subsidiaries are unable to make dividend payments or distributions to it and sufficient cash or liquidity is not otherwise available, ERI may not be able to pay dividends. The current indebtedness of Eldorado and MTR restricts, and any future indebtedness of theirs will likely restrict, the ability of Eldorado and MTR to make dividends or distributions to ERI. In addition, ERI's right to participate in a distribution of assets upon a subsidiary's liquidation or reorganization will be subject to the prior claims of the subsidiary's creditors.

47


Table of Contents

The volatility and disruption of the capital and credit markets and adverse changes in the U.S. and global economies may negatively impact our access to financing

        During recent years, a confluence of many factors has contributed to diminished expectations for the U.S. economy and increased market volatility for publicly traded securities, including the common shares and notes issued by publicly owned companies. These factors include the availability and cost of credit, declining business and consumer confidence and increased unemployment. These conditions have combined to create an unprecedented level of market volatility, which could negatively impact our ability to access capital and financing (including financing necessary to refinance our existing indebtedness), on terms and at prices acceptable to us, that we would otherwise need in connection with the operation of our businesses.

Eldorado previously identified a material weakness in its internal controls over financial reporting existed as of September 30, 2013. While this material weakness has been adequately remediated as of December 31, 2013, if ERI identifies and fails to properly remediate any future weaknesses or deficiencies or achieve and maintain effective internal control in accordance with Section 404 of the Sarbanes-Oxley Act, ERI's ability to produce accurate and timely financial statements could be impaired and investors could lose confidence in its financial statements

        MTR is currently subject to the standards contemplated by the Sarbanes-Oxley Act. Eldorado, however, is currently a privately held company and has not previously been subject to the requirements of Section 404 or 302 of the Sarbanes-Oxley Act. Commencing with the quarter in which the mergers are consummated, ERI will be required to meet these standards in the course of preparing its financial statements, including the results with respect to both MTR and Eldorado. Additionally, ERI's independent registered public accounting firm will be required to attest to the effectiveness of ERI's internal control over financial reporting on an annual basis. The rules governing the standards that must be met for ERI's management to assess internal control over financial reporting are complex and require significant documentation, testing and possible remediation. Following the mergers it is possible that ERI's internal control over financial reporting will not meet all of the requirements of the Sarbanes-Oxley Act.

        Internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements in accordance with accounting principles generally accepted in the United States, or GAAP. Eldorado is currently in the process of reviewing, documenting and testing its internal control over financial reporting, but it is not currently in compliance with, and we cannot be certain when it (or we) will be able to implement the requirements of, Section 404(a). For instance, in December 2013, Eldorado determined that an error in its financial statements occurred related to the recognition of their share of the net earnings (losses) of Silver Legacy under the equity method of accounting. Eldorado restated its consolidated financial statements as of and for the year ended December 31, 2012 and as of and for the nine months ended September 30, 2013 to correct this error. This error was the result of Eldorado's failure to design proper controls to identify, evaluate and properly account for the equity in earnings (losses) of unconsolidated affiliates, and the lack of proper controls resulted in a material weakness in internal control over financial reporting as defined in Public Company Accounting Oversight Board Auditing Standard No. 5.

        Although Eldorado believes that it has remediated this material weakness as of December 31, 2013, we cannot assure you that our internal control over financial reporting will not be subject to additional material weaknesses in the future. If our remedial measures are insufficient to address the material weakness or if additional material weaknesses or significant deficiencies in our internal control are discovered or occur in the future, our consolidated financial statements may contain material misstatements and we could be required to restate our financial results. Additionally, we may encounter problems or delays in implementing any changes necessary to make a favorable assessment of our

48


Table of Contents

internal control over financial reporting. In addition, we may encounter problems or delays in completing the implementation of any necessary improvements and receiving an unqualified opinion on the effectiveness of the internal controls over financial reporting in connection with the attestation provided by our independent registered public accounting firm. If we cannot favorably assess the effectiveness of our internal control over financial reporting, or if our independent registered public accounting firm is unable to provide an unqualified attestation report on our internal controls, investors could lose confidence in our financial information and the price of our common stock could decline.

        These reporting and other obligations will place significant demands on our management, administrative, operational and accounting resources and will cause us to incur significant expenses. We may need to upgrade our systems or create new systems, implement additional financial and management controls, reporting systems and procedures, create or outsource an internal audit function, and hire additional accounting and finance staff. If we are unable to accomplish these objectives in a timely and effective fashion or if we cannot successfully integrate the two companies' financial reporting processes with adequate internal controls over financial reporting, our ability to comply with the financial reporting requirements and other rules that apply to reporting companies could be impaired and/or our independent registered public accounting firm may be unable to issue an unqualified attestation report on the effectiveness of our internal control over financial reporting. This could lead to a negative reaction in the financial markets due to a loss in investor confidence, and, in turn, the market price of our common stock could be materially adversely affected. It could also have a material adverse effect on our business, prospects, liquidity, financial condition and results of operations.

If we fail to implement and maintain an effective system of internal controls, we may not be able to accurately determine our financial results or prevent fraud. As a result, our stockholders could lose confidence in our financial results, which could materially and adversely affect us

        Effective internal controls are necessary for us to provide reliable financial reports and effectively prevent fraud. We may in the future discover areas of our internal controls that need improvement. We cannot be certain that we will be successful in implementing or maintaining adequate internal control over our financial reporting and financial processes. Furthermore, as we grow our business, our internal controls will become more complex, and we will require significantly more resources to ensure our internal controls remain effective. Additionally, the existence of any material weakness or significant deficiency would require management to devote significant time and incur significant expense to remediate any such material weakness or significant deficiency, and management may not be able to remediate any such material weakness or significant deficiency in a timely manner. The existence of any material weakness or significant deficiency in our internal control over financial reporting could also result in errors in our financial statements that could require us to restate our financial statements, cause us to fail to meet our reporting obligations and cause stockholders to lose confidence in our reported financial information, all of which could materially and adversely affect us.


Risk Factors Relating to the Combined Company Following the Mergers

        A number of industry-related risks may adversely affect the business, financial condition and operating results of ERI. The risks described below are all material risks currently known to be facing ERI. Additional risks and uncertainties not currently known to us also may adversely affect its business, financial condition and/or operating results in a material manner. In addition, ERI may also be affected by general risks not directly related to its business, including, but not limited to, acts of war, terrorism and natural disasters.

Adverse changes in the U.S. economy may negatively impact our revenues and our ability to access financing

        Consumer demand for casino hotel properties, such as those of MTR and Eldorado, is particularly sensitive to downturns in the economy and the associated impact on discretionary spending on leisure

49


Table of Contents

activities. Any adverse change in general economic conditions, such as the recent economic downturn, can adversely affect consumer spending, which can have a negative impact on the ability of MTR and Eldorado to generate revenues from their operations. Increases in gasoline prices, including increases prompted by global political and economic instabilities, can adversely affect their operations because most of their patrons travel to their properties by car or on airlines that may pass on increases in fuel costs to passengers in the form of higher ticket prices. The recent global, national and regional economic downturn, including the housing crisis, credit crisis, lower consumer confidence, and other related factors which impact discretionary consumer spending and other economic activities that have direct effects on MTR's and Eldorado's business, have resulted in a decline in the tourism industry that has adversely impacted their operations. We cannot be sure how long these factors will continue to impact their operations in the future or the extent of the impact.

We will be subject to extensive state and local regulation and licensing, and gaming authorities have significant control over our operations, which could have an adverse effect on our business

Gaming Regulation

        The ownership and operation of casino gaming and horseracing facilities, such as those of Eldorado and MTR, are subject to extensive federal, state, and local regulation, and regulatory authorities at the federal, state, and local levels have broad powers with respect to the licensing of gaming businesses and may revoke, suspend, condition or limit our gaming or other licenses, impose substantial fines, and take other actions, each of which poses a significant risk to our business, financial condition, and results of operations. Eldorado and MTR currently hold all state and local licenses and related approvals necessary to conduct their respective present gaming operations, but we must periodically apply to renew many of our licenses and registrations. We cannot assure you that we will be able to obtain such renewals. Any failure to maintain or renew Eldorado's and MTR's existing licenses, registrations, permits or approvals would have a material adverse effect on us. Furthermore, if additional gaming laws or regulations are adopted, these regulations could impose additional restrictions or costs that could have a significant adverse effect on us.

        Any of the Nevada Gaming Commission, the Louisiana Gaming Control Board, the West Virginia Alcohol Beverage Control Administration, the West Virginia Lottery Commission, the West Virginia Racing Commission, the Pennsylvania Gaming Control Board, the Pennsylvania Racing Commission, the Pennsylvania Liquor Control Board, the Ohio Lottery Commission, and the Ohio State Racing Commission (which we refer to collectively as the Gaming Authorities) may, in their discretion, require the holder of any securities issued by us to file applications, be investigated, and be found suitable to own our securities if it has reason to believe that the security ownership would be inconsistent with the declared policies of their respective states. Further, the costs of any investigation conducted by any of the Gaming Authorities under these circumstances must be paid by the applicant, and refusal or failure to pay these charges may constitute grounds for a finding that the applicant is unsuitable to own the securities. If any of the Gaming Authorities determines that a person is unsuitable to own our securities, then, under the applicable gaming or horse racing laws and regulations, we can be sanctioned, including the loss of their approvals, if, without the prior approval of the applicable Gaming Authority, we conduct certain business with the unsuitable person.

        ERI's officers, directors, and key employees will also be subject to a variety of regulatory requirements and various licensing and related approval procedures in the various jurisdictions in which ERI's subsidiaries operate gaming facilities. If any of the applicable Gaming Authorities were to find an officer, director or key employee of ours unsuitable for licensing or unsuitable to continue having a relationship with us, we would have to sever all relationships with that person. Furthermore, the Gaming Authorities may require us to terminate the employment of any person who refuses to file appropriate applications. Either result could materially adversely affect our gaming operations.

50


Table of Contents

        Applicable gaming laws and regulations restrict our ability to issue securities, incur debt and undertake other financing activities. Such transactions would generally require approval of applicable Gaming Authorities, and our financing counterparties, including lenders, might be subject to various licensing and related approval procedures in the various jurisdictions in which ERI operates gaming facilities. If state regulatory authorities were to find any person unsuitable with regard to his, her or its relationship to ERI or any of its subsidiaries, ERI and its subsidiaries would be required to sever its and their relationships with that person, which could materially adversely affect our business.

        In addition, gaming companies are generally subject to significant revenue based taxes and fees in addition to normal federal, state, and local income taxes, and such taxes and fees are subject to increase at any time. Eldorado and MTR pay substantial taxes and fees with respect to their operations. From time to time, federal, state, and local legislators and officials have proposed changes in tax laws, or in the administration of such laws, affecting the gaming industry. In addition, worsening economic conditions could intensify the efforts of state and local governments to raise revenues through increases in gaming taxes and/or property taxes. It is not possible to determine with certainty the likelihood of changes in tax laws or in the administration of such laws. Such changes, if adopted, could have a material adverse effect on our business, financial condition and results of operations. The large number of state and local governments with significant current or projected budget deficits makes it more likely that those governments that currently permit gaming will seek to fund such deficits with new or increased gaming taxes and/or property taxes, and worsening economic conditions could intensify those efforts. Any material increase, or the adoption of additional taxes or fees, could have a material adverse effect on our future financial results.

        For more information, see "Governmental Gaming Regulations" beginning on page 58.

Riverboat Regulation

        Eldorado currently conducts the gaming operations of Eldorado Shreveport on a riverboat. The riverboat must comply with extensive state regulations, including the Louisiana Gaming Control Act, which we refer to as the Louisiana Act. Pursuant to the Louisiana Act and the regulations promulgated thereunder, each applicant which desired to operate a riverboat casino in Louisiana was required to file a number of separate applications for a Certificate of Preliminary Approval, all necessary gaming licenses, and a Certificate of Final Approval. No final Certificate can be issued without all necessary and proper certificates from all regulatory agencies, including the U.S. Coast Guard, the U.S. Army Corps of Engineers, local port authorities and local levee authorities. Eldorado Shreveport received its license and related approvals in July 2005 and the license was renewed in 2009. This license is subject to periodic renewal and is subject to certain general operational conditions. The next renewal period will be in 2014. There can be no assurance that we will continue to successfully renew our license, and the loss of a dockside casino or riverboat casino from service for any period of time could adversely affect our business, financial condition and results of operations. See "Governmental Gaming Regulations—Louisiana" beginning on page 63.

Other Regulation

        State and local authorities require us and our subsidiaries to demonstrate suitability to obtain and maintain various other licenses, and require that we have other registrations, permits and approvals, to sell alcoholic beverages and tobacco in our facilities and to operate our food service facilities. Although these regulations do not specifically restrict gaming operations, as a practical matter, a failure to maintain any of such licenses, registrations, permits and approvals would make our gaming facilities less attractive to gaming patrons and could result in substantially reduced revenues.

51


Table of Contents

We depend on agreements with our horsemen and pari-mutuel clerks to operate our business.

        The Federal Interstate Horse Racing Act and the state racing laws in West Virginia, Ohio and Pennsylvania require that, in order to simulcast races, we have written agreements with the horse owners and trainers at those racetracks. In addition, in order to operate slot machines in West Virginia, we are required to enter into written agreements regarding the proceeds of the slot machines (a "proceeds agreement") with a representative of a majority of the horse owners and trainers and with a representative of a majority of the pari-mutuel clerks. In Pennsylvania and Ohio, we must have an agreement with the representative of the horse owners. We have the requisite agreements in place with the horsemen at Mountaineer until December 31, 2015. With respect to the Mountaineer pari-mutuel clerks, we have a labor agreement in force until November 30, 2014, and a proceeds agreement until April 14, 2015. We are required to have a proceeds agreement in effect on July 1 of each year with the horsemen and the pari-mutuel clerks as a condition to renewal of our video lottery license for such year. If the requisite proceeds agreement is not in place as of July 1 of a particular year, Mountaineer's application for renewal of its video lottery license could be denied, in which case Mountaineer would not be permitted to operate either its slot machines or table games. Scioto Downs has the requisite agreement in place with the Ohio Harness Horsemen's Association Inc. until December 31, 2023, with automatic two-year renewals unless either party requests re-negotiation pursuant to its terms. Presque Isle Downs has the requisite agreement in place with the Pennsylvania Horsemen's Benevolent and Protective Association until March 13, 2015, with automatic two-year renewals unless either party provides written notice of termination at least ninety (90) days prior to the scheduled renewal date. The agreement between Mountaineer and the pari-mutuel clerks' union described above may be terminated upon written notice by either party.

        If we fail to maintain operative agreements with the horsemen at any of our racetracks, we will not be permitted to conduct live racing and export and import simulcasting at the applicable racetrack. In addition, if we fail to maintain operative agreements with the horsemen at Mountaineer (including if we do not have in place the legally required proceeds agreement with the Mountaineer pari-mutuel clerks union), we will not be permitted to operate any slot machines or table games at Mountaineer. In addition, if we fail to maintain operative agreements with the horsemen at Presque Isle Downs, we will not be permitted to operate any slot machines or table games at Presque Isle Downs. Also, if we fail to maintain operative agreements with the horsemen at Scioto Downs, we will not be permitted to operate any video lottery terminals or other forms of electronic gaming, such as video lottery poker, at Scioto Downs. Furthermore, our simulcasting agreements are subject to the horsemen's approval. If we fail to renew or modify existing agreements on satisfactory terms, this failure could have a material adverse effect on our business, financial condition and results of operations.

We will face substantial competition in the hotel and casino industry

        The hotel and casino industry is very competitive, and many of our competitors have significantly greater resources than we do. Eldorado and MTR compete for customers primarily on the basis of location, range and pricing of amenities and overall atmosphere.

        Eldorado Reno and Silver Legacy Casino primarily compete with the other casinos and hotels in the Reno, Nevada area (including, to some degree, each other). They also compete with casinos and hotels located in the Las Vegas, Nevada region and the Lake Tahoe region as well as Native American gaming properties in California and the northwestern United States. We expect competition with Native American gaming facilities in Northern California to intensify. In particular, the Federated Indians of Graton Rancheria opened a new $825 million gaming facility in Sonoma County, California in November 2013.

        Eldorado Shreveport primarily competes with other casinos and hotels in the Shreveport/Bossier City regions. This gaming market is intensely competitive, and the market has not grown appreciably

52


Table of Contents

since Eldorado Shreveport opened in December 2000. Eldorado Shreveport also competes with the casinos and hotels located in the Lake Charles, Louisiana area and (because Eldorado Shreveport draws a significant number of its customers from the Dallas/Fort Worth area) with Native American gaming facilities located in Oklahoma. Competing gaming operations have expanded recently in the Shreveport/Bossier City, Louisiana and Lake Charles, Louisiana regions. In June 2013, Margaritaville Resort Casino opened its new $197 million casino and hotel resort in Bossier, Louisiana, and Landry's is currently constructing a major new hotel-casino in Lake Charles, Louisiana.

        Mountaineer and Presque Isle Downs compete with hotels, casinos and racetracks in West Virginia, Pennsylvania and Ohio and, to a lesser extent, other surrounding states such as New York. Gaming operations in Ohio have recently commenced or are expected to commence in the near future and represent additional competition for Presque Isle Downs and Mountaineer. The Horseshoe Casino Cleveland, located in Cleveland, Ohio, opened in May 2012. ThistleDown Racino, a racetrack located in Cleveland, Ohio, commenced operations in April 2013. Northfield Park, a racetrack also located in Cleveland, Ohio, commenced gaming operations in December 2013 as Hard Rock Rocksino Northfield Park. These new properties are all within 115 miles of Mountaineer Park and Presque Isle Downs. Additionally, Penn National Gaming also contemplates relocating its racetrack in Columbus, Ohio to Austintown, Ohio. This facility, which is under construction and expected to open in the second-half of 2014, is approximately 40 miles northwest of Mountaineer and 100 miles southwest of Presque Isle Downs. In Pennsylvania, the Pennsylvania State Horse Racing Commission has granted a license to build Valley View Downs racetrack in Lawrence County, Pennsylvania, approximately 45 miles north of Mountaineer and 90 miles south of Presque Isle Downs. The new ownership of Valley View Downs has applied for a casino license from the Pennsylvania Gaming Control Board. In addition, Mountaineer also competes with smaller gaming operations consisting of limited video lottery machines conducted in local bars and fraternal organizations. Scioto Downs competes with other casinos in Ohio, primarily the Hollywood Casino Columbus, as well as smaller gaming operations in Ohio commonly referred to as Internet/sweepstakes cafes. These unregulated establishments offer services including internet time and computer access, in addition to offering games such as poker and games that operate like slot machines. However, as a result of recent legislation, these Internet/sweepstakes cafes will be forced to close or significantly limit operations. Mountaineer, Presque Isle Downs and Scioto Downs also compete for wagering dollars with off-track wagering facilities in Ohio and Pennsylvania, with racetracks across the country to have their export signal carried by off-track wagering facilities and other guest sites, and for participation by quality racehorses.

        Competing hotel, casino and racetrack businesses may expand in the future, and any such expansions might adversely affect our financial condition or results of operations.

        To some extent, all of our gaming properties will compete with hotel-casinos in other parts of the United States and with dockside gaming facilities, riverboat casinos, state-sponsored lotteries, on-and-off track pari-mutuel wagering, card clubs, riverboat casinos and other forms of legalized gaming. In addition, various forms of internet gaming have been approved in Nevada and New Jersey and legislation permitting internet gaming has been proposed by the federal government and other states. The expansion of internet gaming in Nevada, New Jersey and other jurisdictions could result in significant additional competition. Furthermore, several states are currently considering legalizing casino gaming in designated areas and Native American tribes may develop or expand gaming properties in markets located more closely to our customer base, including Northern California. Legalized casino gaming in such states and on Native American land will result in strong competition that could adversely affect our operations, particularly to the extent that such gaming is conducted in areas close to our operations.

53


Table of Contents

Because portions of the land on which our facilities are situated are leased, the termination of such leases could adversely affect our business

        Eldorado owns the parcel on which Eldorado Reno is located, except for approximately 30,000 square feet which is leased from C. S. & Y. Associates, a general partnership of which Donald Carano, father of Gary L. Carano, is a general partner (the "CSY Lease"). The CSY Lease expires on June 30, 2027. If Eldorado defaults on a payment under the CSY Lease or if certain other specified events were to occur, C. S. & Y. Associates has the right to terminate the lease and take possession of the property located on the premises. If C. S. & Y. Associates were to exercise these rights, this could adversely affect Eldorado's business.

        A subsidiary of Eldorado is party to a ground lease with the City of Shreveport for the land on which the casino was built (the "Shreveport Lease"). The Shreveport Lease has a term ending December 20, 2015 with subsequent renewals for up to an additional 35 years. If Eldorado defaults on a payment under the Shreveport Lease or if certain other specified events were to occur, the City of Shreveport could terminate the lease. If the City of Shreveport were to exercise this right, this could adversely affect Eldorado's business.

Because Eldorado and MTR own real property, we will be subject to extensive environmental regulation, which creates uncertainty regarding future environmental expenditures and liabilities

        Eldorado and MTR are subject to various federal, state and local environmental laws and regulations that govern activities that may have adverse environmental effects, such as discharges to air and water, as well as the management and disposal of solid, animal and hazardous wastes and exposure to hazardous materials. These laws and regulations, which are complex and subject to change, include United States Environmental Protection Agency regulations. In addition, MTR's horseracing facilities are subject to state laws and regulations that address the impacts of manure and wastewater generated by Concentrated Animal Feeding Operations ("CAFO") on water quality, including, but not limited to, storm water discharges. CAFO regulations include permit requirements and water quality discharge standards. Enforcement of CAFO regulations has been receiving increased governmental attention. Compliance with these and other environmental laws can, in some circumstances, require significant capital expenditures. For example, we may incur future costs under existing and new laws and regulations pertaining to storm water and wastewater management at our racetracks. Moreover, violations can result in significant penalties and, in some instances, interruption or cessation of operations.

        Eldorado and MTR are also subject to laws and regulations that create liability and cleanup responsibility for releases of regulated materials into the environment. Certain of these laws and regulations impose strict, and under certain circumstances joint and several, liability on a current or previous owner or operator of property for the costs of remediating regulated materials on or emanating from its property. The costs of investigation, remediation or removal of those substances may be substantial. The presence of, or failure to remediate properly, such materials may materially adversely affect the ability to sell or rent such property or to borrow funds using such property as collateral. Additionally, as an owner or operator of our real property, we could be subject to claims by third parties based on damages and costs resulting from environmental contamination at or emanating from third party sites when the owner sent wastes for disposal or treatment. These laws typically impose cleanup responsibility and liability without regard to whether the owner or operator knew of or caused the presence of the contaminants and the liability under those laws has been interpreted to be joint and several unless the harm is divisible and there is a reasonable basis for allocation of the responsibility. In addition, environmental requirements address the impacts of development on wetlands.

54


Table of Contents

        Groundwater in the vicinity of the Eldorado Reno property is also contaminated by a chlorinated solvent known as perchloroethylene or "PCE." This contaminant is widespread in the Reno/Sparks area. Eldorado Reno currently pays assessments of approximately $7,500 annually and Silver Legacy is required to pay assessments averaging approximately $20,000 annually in contribution to a Washoe County special assessment district which is undertaking community wide remediation of groundwater solvent contamination.

        The possibility exists that additional contamination, as yet unknown, may exist on Eldorado's and MTR's properties. Although we believe that any remaining contamination arose from activities of prior owners or occupants, or from offsite sources and not as a result of any of our actions or operations, we cannot make any assurances that we will not incur expenditures for environmental investigations or remediation in the future.

We rely on our key personnel

        Our future success will depend upon, among other things, our ability to keep our senior executives and highly qualified employees. We compete with other potential employers for employees, and we may not succeed in hiring or retaining the executives and other employees that we need. We might not enter into employment contracts with all of our senior executives, and we might not obtain key man insurance policies for any or all of our executives. A sudden loss of or inability to replace key employees could have a material adverse effect on our business, financial condition and results of operation.

We may face difficulties in attracting and retaining qualified employees for our casinos and race tracks

        The operation of our business requires qualified executives, managers and skilled employees with gaming and horse racing industry experience and qualifications who are able to obtain the requisite licenses and approval from the applicable Gaming Authorities. While not currently the case, there has from time to time been a shortage of skilled labor in the regions of Eldorado's and MTR's casinos and race tracks. In addition to limitations that may otherwise exist in the supply of skilled labor, the continued expansion of gaming near Eldorado's and MTR's casinos and race tracks, including the expansion of Native American gaming, may make it more difficult for us to attract qualified individuals. While we believe that we will continue to be able to attract and retain qualified employees, shortages of skilled labor will make it increasingly difficult and expensive to attract and retain the services of a satisfactory number of qualified employees, and we may incur higher costs than expected as a result.

We are subject to risks relating to mechanical failure

        All of our facilities will generally be subject to the risk that operations could be halted for a temporary or extended period of time, as the result of casualty, forces of nature, mechanical failure, or extended or extraordinary maintenance, among other causes. In addition, our gaming operations could be damaged or halted due to extreme weather conditions. These risks are particularly pronounced at Eldorado Shreveport's riverboat and dockside facilities because of their location on and adjacent to water.

We are or may become involved in legal proceedings that, if adversely adjudicated or settled, could impact our business and financial condition

        From time to time, Eldorado and MTR are named in lawsuits or other legal proceedings relating to their respective businesses. In particular, the nature of their business subjects them and us to the risk of lawsuits filed by customers, past and present employees, competitors, business partners and others in the ordinary course of business. As with all legal proceedings, no assurances can be given as to the outcome of these matters. Moreover, legal proceedings can be expensive and time consuming,

55


Table of Contents

and Eldorado, MTR or we may not be successful in defending or prosecuting these lawsuits, which could result in settlements or damages that could significantly impact our business, financial condition and results of operations.

Operations of Eldorado and MTR have historically been subject to seasonal variations and quarterly fluctuations in operating results, and we can expect to experience such variations and fluctuation in the future

        Historically, the operations of Eldorado's and MTR's gaming facilities have typically been subject to seasonal variations.

        Eldorado Reno's strongest operating results have generally occurred in the second and third quarters and the weakest results have generally occurred during the period from November through February when weather conditions adversely affected operating results. In the Reno market, excessive snowfall during the winter months can make travel to the Reno area more difficult. This often results in significant declines in traffic on major highways, particularly on routes to and from Northern California, and causes a decline in customer volume. Furthermore, management believes that approximately two-thirds of visitors to the Reno market arrive by some form of ground transportation. Therefore, even normal winter weather may cause revenues and cash flows for our Reno operations to be adversely affected.

        In addition, winter conditions can frequently adversely affect transportation routes to Mountaineer, Presque Isle Downs and Scioto Downs and cause cancellations of live horse racing. As a result, unfavorable seasonal conditions could have a material adverse effect on our operations.

        In general, it is unlikely that we will be able to obtain business interruption coverage for casualties resulting from severe weather, and there can be no assurance that we will be able to obtain casualty insurance coverage at affordable rates, if at all, for casualties resulting from severe weather.

Because we will be heavily dependent upon hotel/casino and related operations that are conducted in certain limited regions, we will be subject to greater risks than a company that is geographically or otherwise more diversified

        Eldorado is heavily dependent upon hotel/casino and related operations that are conducted in Reno, Nevada and Shreveport, Louisiana for all of its cash flow, and MTR is heavily dependent upon hotel/casino and related operations that are conducted in Chester, West Virginia, Erie, Pennsylvania and Columbus, Ohio. After the completion of the mergers, we will be significantly more geographically diverse than either Eldorado or MTR would be alone, but we will still be subject to a greater degree of risk than a gaming company that has greater geographical diversity. The risks to which we have a greater degree of exposure include the following:

        Any of the factors outlined above could adversely affect our ability to generate sufficient cash flow to make payments on our outstanding indebtedness.

56


Table of Contents

Significant negative industry or economic trends, reduced estimates of future cash flows, disruptions to our business, slower growth rates or lack of growth in our business may cause us to incur impairments to indefinite lived intangible assets or long-lived assets

        Eldorado and MTR test (and we expect to test) indefinite lived intangible assets for impairment annually or if a triggering event occurs. We will also be required to consider whether the fair values of any of our investments accounted for under the equity method have declined below their carrying value whenever adverse events or changes in circumstances indicate that recorded values may not be recoverable. Estimated fair value is determined using a discounted cash flow analysis based on estimated future results of the investee and market indicators of the terminal year capitalization rate. If any such declines are considered to be other than temporary, we will be required to record a write-down to estimated fair value. In 2011, Eldorado's impairment test in Silver Legacy resulted in the recognition of a non-cash impairment charge of $33.1 million resulting in the elimination of the Company's remaining investment in Silver Legacy.

An earthquake, flood or other natural disasters could adversely affect our business

        The Reno area has been, and may in the future be, subject to earthquakes and other natural disasters. Depending on the magnitude and location of such an event, Eldorado Reno and/or the Silver Legacy Casino could be severely damaged, which could adversely affect Eldorado's business and operations. Eldorado currently maintains earthquake and flood insurance for Eldorado Reno and the Silver Legacy Casino and for the potential resulting business interruption. However, there is no assurance that this coverage will be sufficient if there is a major earthquake. In addition, upon the expiration of our current policies which expire in August 2014 (subject to annual renewal), we cannot assure that adequate coverage will be available at economically justifiable rates, if at all.

        Eldorado Shreveport is located in a designated flood zone and is subject to risks in addition to those risks associated with land-based casinos, including loss of service due to flood, hurricane or other severe weather conditions. Eldorado currently maintains flood insurance for Eldorado Shreveport and for the potential business interruption resulting. However, there is no assurance that this coverage will be sufficient if there is a major flood. Although Eldorado has flood insurance at its properties, reduced patronage and the loss of any casino from service, the inability to use a dockside facility or riverboat for any period of time due to flood, hurricane or other severe weather could adversely affect Eldorado's business, financial condition and results of operations.

Security concerns, terrorist attacks and other geopolitical events could have a material adverse effect on our future operations

        Security concerns, terrorist attacks and other geopolitical events can have a material adverse effect on leisure and business travel, discretionary spending and other areas of economic behavior that directly impact the gaming and entertainment industries in general and our business in particular. We cannot predict the extent to which any future security alerts, terrorist attacks or other geopolitical events might impact our business, results of operations or financial condition.

57


Table of Contents


GOVERNMENTAL GAMING REGULATIONS

        MTR and Eldorado have cooperated together to cause ERI to file all necessary applications with the various Gaming Authorities for all approvals required to permit the combination of the gaming businesses of the two constituent companies pursuant to the provisions of the merger agreement. Each of the Gaming Authorities has its own requirements that must be satisfied before the transactions contemplated by the merger agreement can be consummated. All required applications by the various parties have been filed with the Gaming Authorities and are presently pending processing according to the procedures followed by each respective Gaming Authority. Each of the Gaming Authorities has been provided with extensive information about the proposed transactions, and with copies of the merger agreement. All persons believed to be required to submit personal applications in connection with the proposed transactions have filed applications with the respective jurisdictions, as necessary. MTR and Eldorado are both obligated pursuant to the terms of the merger agreement to use their best efforts to obtain all required regulatory approvals and consents. For additional information regarding the approval of the Gaming Authorities, see "The Mergers—Regulatory Matters" beginning on page 123.

        Assuming that all required approvals and consents are obtained and the gaming businesses of the two constituent companies are combined as provided by the merger agreement, ERI will be subject to extensive regulation under laws, rules and supervisory procedures primarily in the jurisdictions where its facilities are located or docked. If additional gaming regulations are adopted in a jurisdiction in which ERI or any of its subsidiaries operate, such regulations could impose restrictions or costs that could have a significant adverse effect on ERI. From time to time, various proposals have been introduced in the legislatures of some of the jurisdictions in which ERI's subsidiaries will have existing or planned operations that, if enacted, could adversely affect the tax, regulatory, operational or other aspects of the gaming industry and ERI. We do not know whether such legislation will be enacted. The federal government has also previously considered a federal tax on casino revenues and the elimination of betting on amateur sporting events and may consider such a tax or eliminations on betting in the future. In addition, gaming companies are currently subject to significant state and local taxes and fees in addition to normal federal and state corporate income taxes, and such taxes and fees are subject to increase at any time. Any material increase in these taxes or fees could adversely affect ERI.

        Some jurisdictions, including Louisiana, Nevada, Ohio, Pennsylvania and West Virginia, empower their regulators to investigate participation by licensees in gaming outside their jurisdiction and require access to periodic reports respecting those gaming activities. Violations of laws in one jurisdiction could result in disciplinary action in other jurisdictions.

        Under provisions of gaming laws in jurisdictions in which we have operations, and under ERI's organizational documents, ERI's securities will be subject to restrictions on ownership which may be imposed by various governmental authorities. The restrictions may require a holder of our securities to dispose of the securities or, if the holder refuses, or is unable, to dispose of the securities, ERI may be required to repurchase the securities.


Nevada

        The ownership and operation of casino gaming facilities in Nevada is subject to various local codes and ordinances and to the provisions of the Nevada Gaming Control Act and the regulations promulgated by the Nevada Gaming Commission. ERI's gaming operations will be subject to the licensing and regulatory control of the Nevada Gaming Commission, which we refer to as the Nevada Commission, the Nevada State Gaming Control Board, which we refer to as the Nevada Board, and the City of Reno which, with the Nevada Commission and the Nevada Board, are collectively referred to as the Nevada Gaming Authorities.

58


Table of Contents

        The laws, regulations and supervisory procedures of the Nevada Gaming Authorities are based upon declarations of public policy that are concerned with, among other things:

        Changes in such laws, regulations and procedures could have an adverse effect on ERI's gaming operations and its related businesses, financial condition, and results of operations.

        Business organizations that operate casinos in Nevada are required to be licensed by the Nevada Gaming Authorities. A gaming license requires the periodic payment of fees and taxes and is not transferable. ERI will be required to be registered by the Nevada Commission as a publicly traded corporation (a "Registered Corporation") that is authorized to own all of the membership interests of Eldorado HoldCo, the owner of the Nevada gaming subsidiaries. As a Registered Corporation, ERI will be required periodically to submit detailed financial and operating reports to the Nevada Commission and furnish any other information which the Nevada Commission may require. Eldorado HoldCo is currently approved and registered as a private holding company authorized to own and control all of the membership interests of Eldorado Resorts, the licensed operator of the Eldorado Hotel & Casino in Reno and the holding company for ELLC, the owner of 50% of the membership interests of Circus and Eldorado Joint Venture LLC, the operator of the Silver Legacy Casino Hotel in Reno, Nevada. Eldorado Resorts currently owns 96.1858% of ELLC. Through various subsidiaries, Eldorado Resorts also owns and operates Eldorado Casino Shreveport General Partnership, the operator of the Eldorado Casino Shreveport in Shreveport, Louisiana.

        No person may become a more than 5% stockholder or holder of more than a 5% interest in, or receive any percentage of profits from, Eldorado HoldCo or its subsidiaries without first obtaining licenses and approvals from the Nevada Gaming Authorities. We refer to all of the foregoing Nevada entities collectively as the Nevada Licensed Subsidiaries. Provided that ERI receives all of the necessary approvals to acquire the membership interests of Eldorado HoldCo and registration by the Nevada Commission as a Registered Corporation, ERI and all of its Nevada Licensed Subsidiaries will have obtained from the Nevada Gaming Authorities all of the various registrations, approvals, permits and licenses required in order to continue gaming activities in Nevada.

        The Nevada Gaming Authorities may investigate any individual who has a material relationship to, or material involvement with, ERI and its Nevada Licensed Subsidiaries in order to determine whether such individual is suitable or should be licensed as a business associate of a gaming licensee. Certain officers, directors, and certain key employees of ERI and its subsidiaries must file applications with the Nevada Gaming Authorities and may be required to be licensed or found suitable by the Nevada Gaming Authorities. The Nevada Gaming Authorities may deny an application for licensing for any cause which they deem reasonable. A finding of suitability is comparable to licensing, and both require

59


Table of Contents

submission of detailed personal and financial information followed by a thorough investigation. The applicant for licensing or a finding of suitability must pay all the costs of the investigation. Changes in licensed positions must be reported to the Nevada Gaming Authorities within 30 days as prescribed by law and, in addition to their authority to deny an application for a finding of suitability or licensure, the Nevada Gaming Authorities have jurisdiction to disapprove a change in a corporate position.

        If the Nevada Gaming Authorities were to find an officer, director or key employee unsuitable for licensing or unsuitable to continue having a relationship with ERI or any of its subsidiaries, the companies involved would have to sever all relationships with such person. In addition, the Nevada Commission may require ERI or any of its subsidiaries to terminate the employment of any person who refuses to file appropriate applications. Determinations of suitability or questions pertaining to licensing are not subject to judicial review in Nevada.

        ERI and its Nevada Licensed Subsidiaries will be required to submit detailed financial and operating reports to the Nevada Commission. Substantially all material loans, leases, sales of securities and similar financing transactions by the Nevada Licensed Subsidiaries must be reported to, and/or approved by, the Nevada Commission.

        If it were determined that the Nevada Gaming Control Act was violated by any of the Nevada Licensed Subsidiaries, the gaming licenses they hold could be limited, conditioned, suspended or revoked, subject to compliance with certain statutory and regulatory procedures. In addition, ERI and the persons involved could be subject to substantial fines for each separate violation of the Nevada Gaming Control Act or the regulations adopted thereunder at the discretion of the Nevada Commission. Further, a supervisor could be nominated by the Nevada Commission for court appointment to operate our gaming properties and, under certain circumstances, earnings generated during the supervisor's appointment (except for reasonable rental value of our gaming properties) could be forfeited to the State of Nevada. Supervisors appointed under such provisions of law have powers similar to those of court appointed receivers. Limitation, conditioning or suspension of any gaming license or the appointment of a supervisor could (and revocation of any gaming license would) materially adversely affect ERI's gaming operations and its related businesses, financial condition and results of operations.

        Any beneficial holder of ERI's voting securities, regardless of the number of shares owned, may be required to file an application, be investigated, and have his suitability reviewed as a beneficial holder of ERI's voting securities if the Nevada Commission has reason to believe that such ownership would otherwise be inconsistent with the declared policies of the State of Nevada. The applicant must pay all costs of investigation incurred by the Nevada Gaming Authorities in conducting any such investigation. Refusal to comply with such requirements can result in the person being found unsuitable to be involved with any licensed Nevada gaming operation including all businesses affiliated therewith.

        The Nevada Gaming Control Act requires any person who acquires more than 5% of the voting securities of a Registered Corporation to report the acquisition to the Nevada Commission. The Nevada Gaming Control Act requires that beneficial owners of more than 10% of the voting securities of a Registered Corporation to apply to the Nevada Commission for a finding of suitability within 30 days after the Chairman of the Nevada Board mails the written notice requiring such filing. Under certain circumstances, an "institutional investor," as defined in the Nevada Act, which acquires more than 10%, but not more than 25%, of a Registered Corporation's voting securities may apply to the Nevada Commission for a waiver of such finding of suitability if such institutional investor holds the voting securities for investment purposes only. An institutional investor that has obtained such a waiver may, in certain circumstances, hold up to 29% of a Registered Corporation's voting securities and maintain its waiver for a limited period of time. An institutional investor shall not be deemed to hold voting securities for investment purposes unless the voting securities were acquired and are held in the ordinary course of business as an institutional investor and not for the purpose of causing, directly or

60


Table of Contents

indirectly, the election of a majority of the members of the Registered Corporation's board of directors, any change in the Registered Corporation's corporate charter, bylaws, management, policies or operations, or of any of its Nevada Licensed Subsidiaries' charters, bylaws, operating agreements operations, or any other action which the Nevada Commission finds to be inconsistent with holding the Registered Corporation's voting securities for investment purposes only. Activities that are not deemed to be inconsistent with holding voting securities for investment purposes include only:

        If the beneficial holder of voting securities who must be found suitable is a corporation, partnership or trust, it must submit detailed business and financial information including a list of beneficial owners. The applicant is required to pay all costs of investigation.

        Any person who fails or refuses to apply for a finding of suitability or a license within 30 days after being ordered to do so by the Nevada Commission or the Chairman of the Nevada Board, may be found unsuitable. The same restrictions apply to a record owner if the record owner, after request, fails to identify the beneficial owner. Any stockholder found unsuitable and who holds, directly or indirectly, any beneficial ownership of the common stock of a Registered Corporation beyond such period of time as may be prescribed by the Nevada Commission may be guilty of a criminal offense. ERI may be subject to disciplinary action if, after it receives notice that a person is unsuitable to be a stockholder or to have any other relationship with ERI, or any of its Nevada Licensed Subsidiaries, ERI:

        Further, the Nevada Commission may, at its discretion, require the holder of any debt security of a Registered Corporation or any of the Nevada Licensed Subsidiaries to file applications, be investigated and be found suitable to own the debt security of the issuer. If the Nevada Commission determines that a person is unsuitable to own such security, then pursuant to the Nevada Gaming Control Act, the Registered Corporation and its Licensed Subsidiaries that are involved can be sanctioned, including the loss of approvals and licenses, if without the prior approval of the Nevada Commission, it or they:

        ERI will be required to maintain a current stock ledger in Nevada which may be examined by the Nevada Gaming Authorities at any time. If any securities are held in trust by an agent or by a nominee, the record holder may be required to disclose the identity of the beneficial owner to the Nevada

61


Table of Contents

Gaming Authorities. A failure to make such disclosure may be grounds for finding the record holder unsuitable. ERI will also be required to render maximum assistance in determining the identity of the beneficial owner.

        ERI will not be permitted to make a public offering of its securities without the prior approval of the Nevada Commission if the securities or the proceeds derived therefrom are intended to be used to construct, acquire or finance gaming facilities in Nevada, or to retire or extend obligations incurred for such purposes. Any representation to the contrary is unlawful. Any approval granted by the Nevada Commission for such offerings may be rescinded for good cause without prior notice upon the issuance of an interlocutory stop order by the Chairman of the Nevada Board.

        Changes in control of a Registered Corporation through merger, consolidation, stock or asset acquisitions, management or consulting agreements, or any act or conduct by a person whereby he obtains control, may not occur without the prior approval of the Nevada Commission. Persons seeking to acquire control of a Registered Corporation must satisfy the Nevada Gaming Authorities in a variety of stringent standards prior to assuming control of such Registered Corporation. The Nevada Commission may also require controlling stockholders, officers, directors and other persons having a material relationship or involvement with any entity proposing to acquire control, to be investigated, and be licensed or found suitable as part of the approval process relating to the transaction.

        The Nevada legislature has declared that some corporate acquisitions opposed by management, repurchase of voting securities and corporate defense tactics affecting Nevada gaming licensees and Registered Corporations that are affiliated with those licensees, may be injurious to stable and productive corporate gaming. The Nevada Commission has established a regulatory scheme to ameliorate the potentially adverse effects of these business practices upon Nevada's gaming industry and to further Nevada's policy to:

        Approvals are, in certain circumstances, required from the Nevada Commission before a Registered Corporation can make exceptional repurchases of voting securities above the current market price thereof and before a corporate acquisition opposed by management can be consummated. Registered Corporations are also required under the Nevada Gaming Control Act to apply for and obtain the prior approval of the Gaming Commission of any plan of recapitalization proposed by its board of directors in response to a tender offer made directly to its stockholders for the purposes of acquiring control of the Registered Corporation.

        License fees and taxes, computed in various ways depending on the type of gaming or activity involved, are payable to the State of Nevada and the City of Reno. Depending upon the particular fee or tax involved, these fees and taxes are payable monthly, quarterly or annually and are based upon:

        An excise tax is also paid by casino operations upon admission to certain facilities offering live entertainment, including the selling of food, refreshment and merchandise in connection therewith. Any person who is licensed, required to be licensed, registered, required to be registered, or is under common control with such persons, which we refer to as Licensees, and who proposes to become involved in a gaming venture outside of Nevada is required to deposit with the Nevada Board, and thereafter maintain, a revolving fund in the amount of $10,000 to pay the expenses of investigation of

62


Table of Contents

the Nevada Board of their participation in such foreign gaming. The revolving fund is subject to increase or decrease in the discretion of the Nevada Commission. Thereafter, Licensees are required to comply with certain reporting requirements imposed by the Nevada Act. Licensees are also subject to disciplinary action by the Nevada Commission if they knowingly violate any laws of the foreign jurisdiction pertaining to the foreign gaming operation, fail to conduct the foreign gaming operation in accordance with the standards of honesty and integrity required of Nevada gaming operations, engage in activities that are harmful to the State of Nevada or its ability to collect gaming taxes and fees, or employ a person in the foreign operation who has been denied a license or finding of suitability in Nevada on the ground of personal unsuitability.

        The sale of food or alcoholic beverages at our Nevada casinos is subject to licensing, control and regulation by the applicable local authorities. All licenses are revocable and are not transferable. The agencies involved have full power to limit, condition, suspend or revoke any such license, and any such disciplinary action could, and a revocation would, have a significant adverse effect upon the operations of the affected casino or casinos.


Louisiana

        In the State of Louisiana, ERI will own and operate, through Eldorado HoldCo's subsidiaries. The Eldorado Casino Shreveport in Shreveport, Louisiana. The operation and management of this riverboat casino operation are subject to extensive state regulation. The Louisiana Riverboat Economic Development and Gaming Control Act, or the Riverboat Act, became effective on July 19, 1991.

        The Riverboat Act states, among other things, that certain of the policies of the State of Louisiana are:

        The Riverboat Act provides that no holder of a license or permit possesses any vested interest in such license or permit and that the license or permit may be revoked at any time. In a special session held in April 1996, the Louisiana legislature passed the Louisiana Gaming Control Act, or the Gaming Control Act, which created the Louisiana Gaming Control Board, or the Gaming Control Board. Pursuant to the Gaming Control Act, all of the regulatory authority, control and jurisdiction of licensing for riverboat operations was transferred to the Gaming Control Board. The Gaming Control Board came into existence on May 1, 1996 and is made up of nine members and two ex-officio members (the Secretary of Revenue and Taxation and the superintendent of Louisiana State Police). It is domiciled in Baton Rouge and regulates riverboat gaming, the land-based casino in New Orleans, racetrack slot facilities and video poker. The Louisiana Attorney General acts as legal counsel to the Gaming Control Board. Any material alteration in the method whereby riverboat gaming, slot facilities or video draw poker is regulated in the State of Louisiana could have an adverse effect on the operations of the Eldorado Casino Shreveport.

Riverboats

        The Riverboat Act approved the conducting of gaming activities on a riverboat, in accordance with the Riverboat Act, on twelve separate waterways in Louisiana. The Riverboat Act allows the Gaming Control Board to issue up to fifteen licenses to operate riverboat gaming projects within the state, with

63


Table of Contents

no more than six in any one parish. There are presently fifteen licenses issued and fourteen riverboats operating currently. One riverboat located in Lake Charles is under construction and not operational.

        ERI and certain of our directors and officers and certain of our key personnel will be required to be found suitable to operate riverboat gaming in the State of Louisiana. New directors, officers and certain key employees associated with gaming must also be found suitable by the Gaming Control Board prior to working in gaming-related areas. These approvals may be immediately revoked for a number of causes as determined by the Gaming Control Board. The Gaming Control Board may deny any application for a certificate, permit or license for any cause found to be reasonable by the Gaming Control Board. The Gaming Control Board has the authority to require any riverboat operator to sever its relationships with any persons for any cause deemed reasonable by the Gaming Control Board or for the failure of that person to file necessary applications with the Gaming Control Board. Eldorado HoldCo and the subsidiaries, as well as relevant key employees of Eldorado Casino Shreveport, hold all currently required licenses and approvals for operation of the casino. The current Louisiana riverboat gaming license of Eldorado Casino Shreveport is valid for five years and will expire on October 13, 2014.

Gaming Control Board

        At any time, the Gaming Control Board may investigate and require the finding of suitability of any stockholder, beneficial stockholder, officer or director of ERI or of any of its subsidiaries. The Gaming Control Board requires all holders of more than a 5% interest in the license holder to submit to suitability requirements. Additionally, if a shareholder who must be found suitable is a corporate or partnership entity, then the shareholders or partners of the entity must also submit to investigation. The sale or transfer of more than a 5% interest in any riverboat or slot project is subject to Gaming Control Board approval.

        Pursuant to the regulations promulgated by the Gaming Control Board, all licensees are required to inform the Gaming Control Board of all debt, credit, financing and loan transactions, including the identity of debt holders. In addition, the Gaming Control Board, in its sole discretion, may require the holders of such debt securities to file applications and obtain a finding of suitability from the Gaming Control Board. Although the Riverboat Act does not specifically require debt holders to be licensed or to be found suitable, the Gaming Control Board retains the discretion to investigate and require that any holders of debt securities be found suitable under the Riverboat Act. Additionally, if the Gaming Control Board finds that any holder exercises a material influence over the gaming operations, a finding of suitability will be required. If the Gaming Control Board determines that a person is unsuitable to own such a security or to hold such indebtedness, the Gaming Control Board may propose any action which it determines proper and necessary to protect the public interest, including the suspension or revocation of the license. The Gaming Control Board may also, under the penalty of revocation of license, issue a condition of disqualification naming the person(s) and declaring that such person(s) may not:

        Any violation of the Riverboat Act or the rules promulgated by the Gaming Control Board could result in substantial fines, penalties (including a revocation of the license) and criminal actions.

64


Table of Contents

Additionally, all licenses and permits issued by the Gaming Control Board are revocable privileges and may be revoked at any time by the Gaming Control Board.


Ohio

        In the state of Ohio, ERI will own and operate, through MTR Gaming Group, Inc.'s wholly owned subsidiary Scioto Downs, Inc. (together with its own wholly owned subsidiaries, "SDI"), the Scioto Downs Racino in Columbus, Ohio. At the Scioto Downs Racino, SDI offers live harness racing, onsite pari-mutuel wagering, and thoroughbred, harness and greyhound race simulcast and wagering (collectively, "Live Racing"), and video lottery terminal gaming ("VLT Gaming").

        The operation and management of the Scioto Downs Racino are subject to extensive state regulation. Live Racing and VLT Gaming are each regulated by statute, regulation and rule. SDI's VLT Gaming operations are also regulated by the terms and conditions of SDI's Video Lottery Sales Agent License ("VLT Gaming License") from the Ohio Lottery Commission ("OLC").

Live Racing

        The Ohio State Racing Commission ("OSRC"), which is comprised of 5 members appointed by the Governor of the State of Ohio, has regulatory oversight of Live Racing in Ohio. The OSRC establishes the rules and conditions for Live Racing and the forms of wagering that are permitted, and issues permits for Live Racing. SDI must maintain a permit with OSRC in order to lawfully offer Live Racing. Such permits are issued for one year and are renewable. OSRC shall renew Live Racing permits unless OSRC rejects the application for renewal for good cause.

        In connection with obtaining and maintaining its Live Racing permit, SDI must disclose substantial information to OSRC, including the following:

SDI's Live Racing permit is neither assignable nor transferrable.

        OSRC may suspend, diminish or revoke SDI's Live Racing permit in the event that SDI violates the rules or conditions prescribed and promulgated by OSRC.

        OSRC has broad authority to regulate Live Racing. OSRC regulation of SDI's Live Racing includes regulating the days and hours that SDI may conduct live harness racing, the number of live races conducted by SDI, the number of days each year that SDI provides simulcast wagering, the races for which SDI may provide simulcast wagering and the equipment and facility requirements for Live Racing.

        OSRC has broad powers to investigate, monitor and police Live Racing. OSRC has the right of full and complete entry to any and all parts of the grounds of SDI. OSRC may at any time engage auditors to examine the books and records of SDI. Upon demand from OSRC, SDI must furnish OSRC a full and complete statement of receipts, expenditures, attendance and such other information as OSRC may require.

65


Table of Contents

        If OSRC were to suspend, diminish, revoke or refuse to renew SDI's Live Racing permit, SDI would have to stop providing Live Racing and VLT Gaming (see below).

        Ohio law assesses special taxes on money wagered on Live Racing and sets the limit on the amount of money wagered on Live Racing that SDI may retain. Changes in these laws could have a significant impact on the profitability of SDI's Live Racing business.

        SDI employees and other persons ("Live Racing Personnel") involved in providing Live Racing at SDI facilities must have licenses issued by OSRC prior to such employment or involvement. It is SDI's responsibility to have all Racing Personnel fingerprinted before gaining access to SDI's racing premises. OSRC may issue, deny, suspend or revoke licenses to Live Racing Personnel as is in the public interest for the purpose of maintaining a proper control over horse racing. OSRC, as is in the public interest for the purpose of maintaining proper control over horse racing, also may rule any person off SDI's Live Racing premises.

VLT Gaming

        VLT Gaming is regulated by OLC, which is comprised of 9 members appointed by the Governor of the State of Ohio. The executive officer of OLC is a director ("Ohio Director") who is appointed by the Governor of the State of Ohio. OLC has the authority to promulgate rules under which VLT Gaming may be conducted, and issues and oversees VLT Gaming licenses.

        Under Ohio law, SDI's VLT Gaming License is not transferrable for five years after its initial issuance. Any ownership interest in SDI, directly or indirectly, through the immediate holding company of SDI, that is acquired after the date that SDI's VLT Gaming License was issued by a person or entity not previously holding an ownership interest in SDI, which would result in such person or entity obtaining control of SDI is considered a "transfer." In this context, "control" means any of the following:

        SDI's VLT Gaming License was issued on or about May 22, 2012. Any strategic transaction involving SDI that constitutes a "transfer" of SDI, within the meaning discussed above, before the fifth anniversary of the issuance of SDI's VLT Gaming License may result in the suspension, modification or revocation of SDI's VLT Gaming License. A suspension or revocation of SDI's VLT Gaming License would necessitate the cessation of SDI's VLT Gaming operations.

        In order to lawfully conduct VLT Gaming, SDI must maintain a Live Racing permit from OSRC and a VLT Gaming License from OLC. Only the holder of a Live Racing permit from OSRC is authorized to hold a VLT Gaming License.

        In order to maintain its VLT Gaming License, SDI is required to keep its VLT Gaming License application updated and complete. Updates may be required because of changes to SDI's ownership, management or business, or because the Ohio Director updates the application requirements. SDI must annually make application to renew its VLT Gaming License and every three years SDI must resubmit a complete VLT Gaming License application.

        The amount of information SDI is required to disclose and keep updated on its VLT Gaming License application is extensive. SDI's VLT Gaming License application includes information about SDI and SDI's Principals (defined below), including, but not limited to:

66


Table of Contents

67


Table of Contents

        Each time SDI submits additional information of OLC in connection with SDI's VLT Gaming License, the Ohio Director maintains discretion to suspend, revoke or reconsider the application or otherwise modify the conditions of the issuance of SDI's VLT Gaming License. If SDI's VLT Gaming License is suspended, revoked or not renewed, SDI would have to cease its VLT Gaming business.

        SDI's VLT Gaming License is subject to suspension, modification, revocation or fines as authorized by statute, rule, regulation, policy order or directive of OLC or the Ohio Director.

        The Ohio Director may suspend or revoke SDI's VLT Gaming License in the event that SDI does any of the following:

68


Table of Contents

        The Ohio Director may also suspend or revoke SDI's VLT Gaming License if SDI or any SDI Principal is convicted of criminal violations that may negatively impact the integrity of the lottery, or if any of them have experience, character or general fitness that the Ohio Director believes would be inconsistent with the public interest, convenience or trust.

        As necessary for reasons related to public safety, convenience or trust which require immediate action, the Ohio Director may order the immediate and indefinite disabling of all or a portion of SDI's VLT Gaming operations and removal of video lottery equipment at SDI's VLT Gaming facility. In the event of such action, the Ohio Director must give SDI a subsequent opportunity for an adjudication hearing.

        OLC and the Auditor of the State of Ohio have broad powers under Ohio law to investigate and monitor VLT Gaming operations. They may at any time examine, inspect, test or access for any purposes all records, files, equipment, other documents, video lottery terminals, and hardware and software used in connection with video lottery. SDI must allow inspections of its licensed premises at any time as authorized by the Ohio Director.

        Under the terms and conditions of SDI's VLT Gaming License, SDI has also consented to OLC having the power and authority with good cause shown, without notice and without warrant at any time, to do any of the following:

        Pursuant to paragraph (A) of rule 3770:2-3-08 of the Ohio Administrative Code and the terms of SDI's VLT Gaming License, OLC will pay SDI a commission in the amount of 66.5% of the video lottery terminal income generated by SDI. "Video lottery terminal income" is defined as credits played, less value credits, less video lottery prize winnings.

        Additionally, by rule of OSRC or by agreement between SDI and the horseman's association, a percentage of SDI's VLT Gaming commission shall be paid to OSRC for the benefit of horse breeding and racing in Ohio. Accordingly, pursuant to an agreement with the relevant horseman's association, effective January 1, 2014, 10.5% of SDI's VLT Gaming commission will be paid to the relevant

69


Table of Contents

horseman's association or, if required by applicable law or regulations, to OSRC for the benefit of the horseman's association.

        A change to these regulations could have a significant impact on the profitability of SDI's VLT Gaming business.

        SDI employees involved with VLT Gaming are also required to obtain and maintain a license from OLC prior to being involved in video lottery licensed activities. An application for a VLT Gaming employee license may be denied if the applicant has been convicted of certain offenses involving moral turpitude, illegal gambling, fraud or misrepresentation.


Pennsylvania

        The facility owned by MTR Gaming Group, Inc.'s wholly owned subsidiary, Presque Isle Downs, Inc. in Erie, Pennsylvania is subject to statutes and regulations administered by two administrative agencies: The Pennsylvania Gaming Control Board (the "PGCB") and the Pennsylvania Racing Commission (the "PA Racing Commission").

Pennsylvania Gaming Control Board

        The PGCB was created in 2004 by the Pennsylvania Race Horse Development and Gaming Act (the "Gaming Act"). The PGCB consists of seven voting members, three are appointed by the Governor of the Commonwealth of Pennsylvania and one by each of the four legislative caucuses. A supermajority vote consisting of each of the legislative commissioners and at least one gubernatorial commissioner is required for PGCB decisions. The Secretary of Revenue, the Secretary of Agriculture, and the Treasurer of the Commonwealth serve as ex officio members of the PGCB. Generally, the PGCB is mandated to protect the public through the regulation and policing of all activities involving gaming.

        Under the Gaming Act, the PGCB is authorized to issue licenses to three categories of operators. Presque Isle Downs is a "Category 1" licensee, which is reserved for owners and operators of horse race tracks. Initially, slot machines were the only form of gaming that could be provided by Category 1 licensees (other than pari-mutuel betting on horse races). Category 1 licensees are permitted up to 5,000 slot machines. In January 2010, the Pennsylvania legislature amended the Gaming Act to permit Category 1 licensees to operate table games, including poker, black jack, baccarat, roulette, and craps. Category 1 licensees may petition the PGCB for permission to operate up to 250 tables. Presque Isle Downs currently has 1,720 slot machines and 46 table games.

        Category 1 licensees, like Presque Isle, are assessed an initial license fee of $50,000,000. The license fee for the Table Games Certificate was $16,500,000. Licensees also must pay taxes on slot machine "gross terminal revenues" (the difference between wagers and pay-outs) in the following amounts:

        There is an additional requirement to repay a loan obtained from the Commonwealth of Pennsylvania to cover the initial regulatory start-up costs before any of Pennsylvania's casinos began operations. The repayment amount of $63.8 million is a ten-year requirement assessed against each

70


Table of Contents

property's gross terminal revenue according to a formula established per a pronouncement of the PGCB dated July 11, 2011. The formula averages the property's percentage annual gross terminal revenue of the total from all properties each year with its cumulative percentage of all gross terminal revenue generated since gaming commenced in the Commonwealth of Pennsylvania. The average obtained is applied against the $6.38 million payment to be made each year, the final payment to be due on January 1, 2021.

        The following tax rates apply to table games and are based on "daily gross table games revenue" (calculated in essentially the same manner as "gross terminal revenue"):

        A deposit of $1.5 million to cover weekly withdrawals of the property's share of the cost of regulation is required to be maintained and the amount withdrawn must be replenished weekly.

        Any person who acquires beneficial ownership of 5% or more of the voting securities of the licensee or an entity that controls the licensee will be required to apply to the PGCB for licensure, obtain licensure and remain licensed. Licensure requires, among other things, that the applicant establish by clear and convincing evidence the applicant's good character, honesty and integrity. Additionally, any trust that holds 5% or more of the voting securities of a licensee or any entity that controls the licensee is required to be licensed by the PGCB and each individual who is a grantor, trustee or beneficiary of the trust is also required to be licensed by the PGCB. Under certain circumstances and under the regulations of the PGCB, an "institutional investor" as defined under the regulations of the PGCB, which acquires beneficial ownership of 5% or more, but less than 10%, of the voting securities of a licensee or of any entity that controls the licensee, may be waived from licensure by the PGCB provided the institutional investor files an Institutional Notice of Ownership Form with the PGCB Bureau of Licensing and has filed, and remains eligible to file, a statement of beneficial ownership on Schedule 13G with the SEC as a result of this ownership interest. In addition, any beneficial owner of our voting securities, regardless of the number of shares beneficially owned, may be required at the discretion of the PGCB to file an application for licensure.

        In the event a security holder is required to be found qualified and is not found qualified, the security holder may be required by the PGCB to divest its interest at a price not exceeding the cost of the interest. Key employees, vendors, suppliers, slot machine manufacturers and management companies are also required to be licensed.

        The PGCB reserves the right to require any investor or person associated with a licensee to be licensed. Licensees are prohibited from making any political contributions to Pennsylvania candidates or political parties.

        The Gaming Act also requires that a slot machine licensee shall notify the PGCB and receive the PGCB's consent prior to any "change in control" of the slot machine licensee. A change in control is defined as the acquisition by a person or group of persons acting in concert of more than twenty percent of the slot machine licensee's securities or other ownership interests or the purchaser of the assets, other than in the ordinary course of business, of any slot machine licensee. The person or entity purchasing the assets which results in a change of control is required to: (i) independently qualify for a license in accordance with the licensing requirements of the Gaming Act and (ii) pay a license fee of up to $50,000,000. The Gaming Act provides that the PGCB may in its discretion reduce but not eliminate the requirement that a license fee of $50,000,000 be paid. On December 18, 2007, the PGCB approved a presumptive fee for a change of control of $2.5 million, unless special circumstances would

71


Table of Contents

dictate otherwise. The PGCB may provide up to 120 days for any person who is required to apply for a license and who is found not qualified to completely divest the person's ownership interest.

Pennsylvania Racing Commission

        Under the Race Horse Industry Reform Act (the "Racing Act"), the PA Racing Commission is mandated to supervise thoroughbred horse race meetings in Pennsylvania at which pari-mutuel betting is conducted. The PA Racing Commission is also charged with licensing operators of thoroughbred horse race tracks and other persons involved in the thoroughbred horse race industry in Pennsylvania. The Racing Act authorizes the PA Racing Commission to issue up to six operator licenses. The Pennsylvania Harness Racing Commission is authorized to issue up to five licenses to operate harness racing tracks.

        The Racing Act and regulations promulgated by the PA Racing Commission provide detailed regulations relating to such things as wagering, simulcasting, sale of liquor, maintenance of grounds and facilities, and operation of races. However, the provisions in the Racing Act and the PA Racing Commission's regulations relating to licensing are quite general in nature. They provide that 17 types of persons and/or entities must be licensed, including owners, trainers, jockeys, veterinarians, and all track employees. The PA Racing Commission's regulations provide that all licenses will be issued at the discretion of the PA Racing Commission's director of licensing, subject to review by the PA Racing Commission. In exercising this discretion, the director is mandated to consider if the applicant:

        Prospective licensees are required to file an application on forms prescribed by the PA Racing Commission, agree to be fingerprinted as required by the PA Racing Commission, and agree to full disclosure and investigation of criminal and employment records. The PA Racing Commission also requires payment of application fees and licensing fees for each person and entity licensed ranging from an annual license fee for track employees of $5 to an application fee for an operator's license of $1,000.

        The PA Racing Commission's regulations also provide that a person or corporation to whom a licensee's stock is "transferred" must, contemporaneously with the transfer, submit to the PA Racing Commission an affidavit containing certain information regarding the transferee. A "transfer" is defined as a sale, transfer or exchange of stock or the creation of a beneficial, legal or equitable interest therein.

        As a matter of practice, the PA Racing Commission typically requires applications to be filed by entities and individuals that are also required to file applications with the PGCB under the Gaming Act. Additionally, the PA Racing Commission typically does not conduct its own background investigation into applicants if the PGCB is conducting background investigations regarding those applicants. Rather, the PA Racing Commission will review the investigation conducted by the PGCB when deciding whether to grant a license.

        As the holder of a Category 1 license, Presque Isle Downs has the obligation to create a fund to be used for the improvement and maintenance of the backside area of its racetrack with an amount of not less than $250,000 or more than $1.0 million annually for a five-year period beginning in 2017.

72


Table of Contents


West Virginia

        In the State of West Virginia, ERI will own and operate, through MTR Gaming Group, Inc. and its wholly owned subsidiaries, Mountaineer Casino, Racetrack & Resort in Chester, West Virginia, which offers live thoroughbred racing with pari-mutuel wagering, simulcast racing with pari-mutuel wagering, televised racing with pari-mutuel wagering, racetrack video lottery games and lottery racetrack table games.

        The operation and management of Mountaineer Casino, Racetrack & Resort are subject to extensive regulation by the West Virginia Racing Commission (the "WV Racing Commission") and the West Virginia Lottery Commission (the "WVLC"). The racing and pari-mutuel wagering activities are licensed and regulated by the WV Racing Commission. Racetrack video lottery games and lottery racetrack table games are licensed and regulated by the WVLC. Holding a valid racing license is required in order to be issued and hold a racetrack video lottery license and a lottery table games license cannot be issued unless the applicant for the license holds a racetrack video lottery license.

Horse Racing and Pari-Mutuel Wagering

        The WV Racing Commission, which is comprised of three members appointed by the Governor of West Virginia, regulates live racing, simulcast racing, televised racing and pari-mutuel wagering. Racing and pari-mutuel wagering are governed by the applicable West Virginia statutes and legislative rules promulgated by the WV Racing Commission. Mountaineer Park, Inc. (hereinafter "Mountaineer") is licensed by the WV Racing Commission, which license is renewed annually unless the WV Racing Commission rejects the application for renewal for good cause. The licensee pays an annual license tax as well as daily license taxes and pari-mutuel wagering taxes to the WV Racing Commission. The racing statutes including the taxes are subject to change by the West Virginia legislature. The legislative rules promulgated by the WV Racing Commission are subject to amendment by the WV Racing Commission, but changes to the rules need to be approved by the West Virginia legislature. Licenses are not transferable.

        As part of its application for renewal of its license, Mountaineer must disclose substantial information to the WV Racing Commission and notify the WV Racing Commission of changes in material information during the license year. This information includes the following:

        Employees of Mountaineer engaged in racing and/or pari-mutuel wagering must have permits issued by the WV Racing Commission before they engage in employment in a racing or pari-mutuel wagering occupation. The WV Racing Commission charges each applicant for a permit, or for renewal of a permit, a permit fee that may be paid by the licensee.

        The WV Racing Commission may suspend, revoke or not renew licenses and permits in the event the licensee or permit holder violates the racing statutes or rules promulgated by the WV Racing Commission.

73


Table of Contents

        The WV Racing Commission may require fingerprints and background checks from all applicants for a permit as well as from officers, board members and key employees of Mountaineer.

        The WV Racing Commission approves live racing days as wells as simulcast and televised racing. The WV Racing Commission has broad powers to investigate, monitor and oversee all aspects of racing and pari-mutuel wagering. The WV Racing Commission and its personnel have the right of access to any and all parts of the grounds of Mountaineer, and the WV Racing Commission may audit or examine the books and records of Mountaineer.

        If the WV Racing Commission were to suspend, revoke or not renew Mountaineer's racing license, Mountaineer would have to stop offering racetrack video lottery games for play and stop offering lottery race track table games.

        West Virginia levies various taxes and fees on racing and pari-mutuel wagering activities, imposes limits the commissions Mountaineer may receive from these activities and specifies how some portions of these commissions must be expended by the licensee. Changes in these laws could have a significant impact on the profitability of Mountaineer.

Racetrack Video Lottery

        Racetrack video lottery is regulated by the WVLC, which is comprised of seven members appointed by the Governor of West Virginia including the executive director of the WVLC (the "WV Executive Director"). The WVLC has promulgated rules approved by the West Virginia legislature under which racetrack video lottery games are played and conducted.

        Under West Virginia law, Mountaineer's racetrack video lottery license is not transferrable. Additionally, the transfer of more than five percent of the equity interest, or voting interest, in Mountaineer or any other licensee must be approved by the WVLC before the transfer is finalized. In connection with the mergers, the WVLC will need to approve ERI's acquisition of the MTR.

        While ERI will not be licensed by the WVLC, ERI must satisfy all of the requirements and conditions that an applicant for a racetrack video lottery license must satisfy.

        In order to lawfully conduct racetrack video lottery, Mountaineer must maintain its racing license issued by the WV Racing Commission as well as it racetrack video lottery license. Only the holder of a racing license is authorized to hold a racetrack video lottery license.

        In order to maintain its racetrack video lottery license, Mountaineer is required to inform the WVLC when information provided in its last renewal application changes. Updating may be required because of changes in Mountaineer's direct or indirect ownership, changes in management including members of the board of directors, changes in key personnel or changes in financing. Mountaineer must annually apply to renew its race track video lottery license. This information includes but is not limited to:

74


Table of Contents

        Each time Mountaineer submits additional information to the WVLC in connection with Mountaineer's racetrack video lottery license, or fails to timely submit such information, the WVLC and the WV Executive Director have discretion to suspend, revoke or reconsider the application for Mountaineer's racetrack video lottery license. If the racetrack video lottery license is suspended, revoked or not renewed, Mountaineer would have to cease operation of its racetrack video lottery games, as well as its lottery racetrack table games.

        Mountaineer's racetrack video lottery license is subject to suspension, revocation or nonrenewal as provided for in the racetrack video lottery statutes and rules of the WVLC. Civil money penalties and criminal penalties may be imposed for certain violations of the lottery statutes and rules of the WVLC.

        The racetrack video lottery license may be suspended or revoked or not renewed in the event Mountaineer does any of the following:

75


Table of Contents

        The WV Executive Director or the WVLC may also suspend or revoke Mountaineer's racetrack video lottery license if Mountaineer or any officer or director or any employee engaged in gaming activity, or any officer or director or key employee of any parent corporation or holding company is convicted of criminal violations that may negatively impact the integrity of the lottery, or if any of them have experience, character or general fitness that the WV Executive Director believes would be inconsistent with the public interest, convenience or trust.

        As necessary for reasons related to public safety, convenience or trust which require immediate action, the WV Executive Director may order the immediate and indefinite disabling of all or a portion of Mountaineer's racetrack video lottery terminals in accordance with rules of the WVLC.

        The WVLC and the WV Executive Director have broad powers under the racetrack video lottery statutes to investigate and monitor racetrack video lottery operations. All racetrack video lottery terminals in operation for play must be connected to the WVLC's computer system. The WV Executive Director and employees of the Commission may at any time examine, inspect, test or access for any purposes all records, files, equipment, other documents, video lottery terminals, and hardware and software used in connection with video lottery. Mountaineer must allow inspections of its licensed premises at any time as authorized by the WV Executive Director.

76


Table of Contents

        The WVLC also has the power and authority, for good cause and without notice or a warrant, at any time, to do any of the following:

        Pursuant to the racetrack video lottery statues, Mountaineer receives a commission equal to 46.5% of the net terminal income from the play of racetrack video lottery games. "Net terminal income" is generally defined as credits played less video lottery prize winnings, less an amount deducted by the WVLC to reimburse the WVLC for its actual costs for administering racetrack video lottery at the licensed racetrack.

        Additionally, the Legislature has established a fund for modernization of racetrack video lottery terminals into which the WVLC annually deposits a portion of the amount it retains for administration of racetrack video lottery games. An account is established for Mountaineer and for each of the other racetracks. Mountaineer may draw annually from its account matching dollars to help pay the expense of upgrading and modernizing it racetrack video lottery terminals. For every two dollars a licensee spends on certain equipment, it is authorized to receive one dollar in recoupment from the fund. In the event there remains a balance unspent by a licensee at the end of the year, that amount may be carried forward for one year, after which such amount reverts to the West Virginia State Lottery Fund. The West Virginia Licensed Racetrack Modernization Fund is currently authorized to be funded through the fiscal year ending June 30, 2020.

        A change to these statutes could have a significant impact on the profitability of Mountaineer's racetrack video lottery gaming business and revenues.

        Mountaineer employees involved with racetrack video lottery gaming are also required to obtain and maintain a license from the WVLC prior to being involved in racetrack video lottery gaming. An application for a racetrack video lottery gaming employee license may be denied if the applicant has been convicted of certain offenses involving moral turpitude, illegal gambling, fraud or misrepresentation or if the person is not qualified for the position for which the application for a license is submitted.

Lottery Racetrack Table Games

        Lottery racetrack table games are regulated by the WVLC. The WVLC has promulgated rules approved by the West Virginia legislature under which lottery racetrack table games are played.

77


Table of Contents

        Under West Virginia law, Mountaineer's lottery racetrack table games license is not transferrable. Additionally, the transfer of more than five percent of the equity interest or voting interest in Mountaineer or any parent corporation or holding company must be approved by the WVLC before the transfer is finalized. In connection with the mergers, the WVLC will need to approve ERI's acquisition of the MTR.

        While ERI will not be licensed by the WVLC, ERI must satisfy all of the requirements and conditions that an applicant for a lottery racetrack table games license must satisfy.

        In order to lawfully conduct lottery racetrack table games, Mountaineer must maintain its racing license issued by the WV Racing Commission and its racetrack video lottery license issued by the WVLC as well as its lottery table games license. Only the holder of a racing license and a racetrack video lottery license is authorized to hold a lottery racetrack table games license.

        In order to maintain its racetrack lottery table games license, Mountaineer is required to inform the WVLC when information provided in its last renewal application changes. Updating may be required because of changes in Mountaineer's direct or indirect ownership, changes in management including members of the board of directors, changes in key personnel or changes in financing. Mountaineer must annually apply to renew its lottery racetrack table games license. The information required for this license is similar to that previously discussed for renewal of a racetrack video lottery license.

        Each time Mountaineer submits additional information to the WVLC in connection with Mountaineer's lottery racetrack table games license, or fails to timely submit such information, the WVLC and the WV Executive Director have discretion to suspend, revoke or reconsider Mountaineer's lottery racetrack table games license.

        Mountaineer's lottery racetrack table games license is subject to suspension, revocation or nonrenewal as provided for in the lottery racetrack table games statutes and rules of the WVLC. Civil money penalties and criminal penalties may be imposed for certain violations of the lottery statutes and rules of the WVLC.

        The lottery racetrack table games license may be suspended or revoked or not renewed for the same reasons previously discussed for suspension, revocation or nonrenewal of a racetrack video lottery license.

        The WV Executive Director or the WVLC may also suspend or revoke Mountaineer's lottery racetrack table games license if Mountaineer or any officer or director or any employee engaged in gaming activity, or any officer or director or key employee of any parent corporation or holding company is convicted of criminal violations that may negatively impact the integrity of the West Virginia Lottery, or if any of them have experience, character or general fitness that the WV Executive Director believes would be inconsistent with the public interest, convenience or trust.

        The WVLC and the WV Executive Director have broad powers under the lottery racetrack table game statutes to investigate and monitor racetrack table game operations. The WV Executive Director and employees of the WVLC may at any time examine, inspect, test or access for any purposes all records, files, equipment, and other documents used in connection with lottery racetrack tables games operation and play. Mountaineer must allow inspections of its licensed premises at any time as authorized by the WV Executive Director.

        The WVLC also has the power and authority, for good cause and without notice or a warrant, to at any time, to do any of the following:

78


Table of Contents

        Pursuant to the lottery racetrack table games statute, Mountaineer must annually pay to the WVLC a lottery racetrack table games license fee of $2.5 million that is due when the application for renewal is filed with the WVLC. Additionally, Mountaineer pays a weekly tax equal to 35% of the adjusted gross receipts from table game activity during the preceding week.

        A change to these statutes could have a significant impact on the profitability of Mountaineer's lottery racetrack table game gaming business and revenues.

        Mountaineer employees involved with lottery racetrack table games are also required to obtain and maintain a license from the WVLC prior to being involved in racetrack table gaming activity. An application for a racetrack video lottery gaming employee license may be denied if the applicant has been convicted of certain offenses involving moral turpitude, illegal gambling, fraud or misrepresentation or if the person is not qualified for the position for which the application for a license is submitted.

79


Table of Contents


CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

        This document, including information included or incorporated by reference in this document, contains forward-looking statements (including in the case of MTR, forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995) relating to MTR's, Eldorado's and/or ERI's expectations or predictions of future financial or business performance or conditions. Forward-looking statements are typically identified by words such as "believe," "expect," "anticipate," "intend," "target," "estimate," "continue," "positions," "prospects" or "potential," by future conditional verbs such as "will," "would," "should," "could" or "may", or by variations of such words or by similar expressions. These forward-looking statements are subject to numerous assumptions, risks and uncertainties that change over time. Forward-looking statements include, among other information, the information concerning possible or assumed future results of operations contained under "Selected Unaudited Pro Forma Condensed Combined Financial Data" beginning on page 33, "Comparative Per Share/Unit Data" beginning on page 35, "Information About the Companies—Eclair Holdings Company" beginning on page 87, "The Mergers—MTR's Reasons for the Mergers; Recommendation of MTR's Board of Directors" beginning on page 97, "The Mergers—Opinion of Macquarie Capital" beginning on page 99, "Unaudited Pro Forma Condensed Combined Financial Statements" beginning on page 151 and in documents incorporated by reference herein. Forward-looking statements speak only as of the date they are made, and MTR, Eldorado and ERI assume no duty to update forward-looking statements.

        In addition to factors previously disclosed in MTR's reports filed with the SEC and those identified elsewhere in this filing (including in "Risk Factors" beginning on page 37 and "Information About the Companies—Eclair Holdings Company—Business Overview—Challenges faced by Eclair Holdings Company" beginning on page 87), the following factors among others, could cause actual results to differ materially from forward-looking statements or historical performance:

80


Table of Contents

        Additional factors that could cause MTR's results to differ materially from those described in the forward-looking statements can be found in MTR's Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K filed with the SEC. See "Incorporation of Certain Documents by Reference" beginning on page 221 for a description of where you can find this information. All subsequent written and oral forward-looking statements concerning the proposed transaction or other matters and attributable to MTR, Eldorado or ERI or any person acting on their behalf are expressly qualified in their entirety by the cautionary statements contained or referred to within this proxy statement/prospectus. Forward-looking statements speak only as of the date on which such statements are made. MTR, Eldorado and ERI undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events.

81


Table of Contents


THE SPECIAL MEETING

General

        This section contains information about the special meeting MTR has called to consider and vote upon the following matters:

        We are mailing this proxy statement/prospectus to you, as a MTR common stockholder, on or about June 18, 2014. Together with this proxy statement/prospectus, we are also sending to you a notice of the special meeting of MTR stockholders and a form of proxy card that MTR's board of directors is soliciting for use at the special meeting and at any adjournments, postponements or continuations of the special meeting.

        This proxy statement/prospectus is also being furnished by ERI to MTR stockholders as a prospectus in connection with the issuance of shares of ERI common stock upon completion of the mergers.


Date, Time and Place of the MTR Special Meeting

        On July 18, 2014, the special meeting will be held at the Pittsburgh Marriott North, 100 Cranberry Woods Drive, Cranberry Township, Pennsylvania 16066, at 10:00 a.m., local time.


MTR Record Date; Shares Entitled to Vote

        MTR's board of directors has fixed the close of business on May 30, 2014 as the record date for determining the holders of MTR common stock entitled to receive notice of and to vote at the MTR special meeting. As of the record date, 28,347,922 shares of MTR common stock were issued and outstanding and held by 717 record holders. Each share of MTR common stock entitles the holder to one vote on each proposal to be considered at the MTR special meeting.


Quorum

        The representation (in person or by proxy) of holders of at least a majority of the votes entitled to be cast on the matters to be voted on at the MTR special meeting constitutes a quorum for transacting business at the MTR special meeting. All shares of MTR common stock, whether present in person or represented by proxy, including abstentions and broker non-votes, will be treated as present for purposes of determining the presence or absence of a quorum for all matters voted on at the MTR special meeting.


Vote Required

        We cannot complete the mergers described above unless holders of a majority of the MTR common stock who are entitled to vote at the MTR special meeting vote to approve and adopt the merger proposal.

        If a quorum is present at the MTR special meeting, the MTR compensation proposal will be approved if the holders of a majority of the total number of votes present in person or represented by proxy and entitled to vote on the MTR compensation proposal vote "FOR" the proposal. The

82


Table of Contents

adjournment proposal will be approved if the holders of a majority of the total number of votes present in person or represented by proxy and entitled to vote on the adjournment proposal vote "FOR" the proposal, even if a quorum is not present.


Recommendation of the Board of Directors

        MTR's board of directors recommends that you vote "FOR" approval and adoption of the merger proposal, "FOR" the approval of the adjournment proposal, if necessary or appropriate, and "FOR" the approval of the MTR compensation proposal.


Voting by MTR's Directors and Executive Officers

        As of the record date, directors and executive officers of MTR and their affiliates owned and were entitled to vote 899,256 shares of MTR common stock, representing, in aggregate, approximately 0.03% of the total voting power of MTR. MTR currently expects that MTR's directors and executive officers will vote their shares in favor of the merger proposal, although none of them has entered into any agreements obligating them to do so.


Voting of Proxies

        Each copy of this document mailed to holders of MTR common stock is accompanied by a form of proxy with instructions for voting. Giving a proxy means that you authorize the persons named in the enclosed proxy card to vote your shares at the MTR special meeting in the manner you direct. You may vote by proxy or in person at the MTR special meeting.

        If any proxy is returned without indication as to how to vote, the shares of MTR common stock represented by the proxy will be voted as recommended by the MTR board of directors. Unless you check the box on your proxy card to withhold discretionary authority, the proxyholders may use their discretion to vote on other matters relating to the MTR special meeting, if any.

        If your shares are held in "street name" by a broker, bank or other nominee, you should check the voting form used by that firm to determine whether you may vote by telephone or the Internet.


How to Vote

        If you own shares of MTR common stock in your own name, you are an "owner of record." This means that you may use the enclosed proxy card(s) to tell the persons named as proxies how to vote your shares of MTR common stock. If you fail to vote, the proxies cannot vote your shares of MTR stock at the MTR special meeting. If you hold your shares of MTR common stock in your name as a stockholder of record, to submit a proxy, you, as a MTR stockholder, may use one of the following methods:

83


Table of Contents

        MTR requests that MTR stockholders vote by telephone, over the Internet or by completing and signing the accompanying proxy and returning it to MTR as soon as possible in the enclosed postage-paid envelope. When the accompanying proxy is returned to MTR properly executed, the shares of MTR stock represented by it will be voted at the MTR special meeting in accordance with the instructions contained on the proxy card.

        The named proxies will vote all shares at the meeting that have been properly voted (whether by Internet, telephone or mail) and not revoked. If you sign and return your proxy card(s) but do not mark your card(s) to tell the proxies how to vote your shares on the proposal, your proxy will be voted "FOR" the merger proposal, "FOR" the adjournment proposal, if necessary or appropriate, and "FOR" the MTR compensation proposal.


Shares Held in "Street Name"

        If you are a MTR stockholder and your shares are held in "street name" through a bank, broker or other holder of record, you must provide such firm holding your shares with instructions on how to vote the shares. Please follow the voting instructions provided by the bank or broker. You may not vote shares held in "street name" by returning a proxy card directly to MTR or by voting in person at the MTR special meeting unless you provide a "legal proxy," which you must obtain from your broker, bank or other nominee. Further, brokers, banks or other nominees who hold shares of MTR common stock on behalf of their customers may not give a proxy to MTR to vote those shares with respect to any of the proposals without specific instructions from their customers, since brokers, banks and other nominees do not have discretionary voting power on these matters. Therefore, if you are a MTR stockholder and you do not instruct your broker, bank or other nominee on how to vote your shares:

        A number of banks and brokerage firms participate in a program that also permits stockholders whose shares are held in "street name" to direct their vote over the Internet or by telephone. This option, if available, will be reflected in the voting instructions from the bank or brokerage firm that accompany this proxy statement/prospectus. If your shares are held in an account at a bank or other brokerage firm that participates in such a program, you may direct the vote of these shares by the Internet or telephone by following the voting instructions enclosed with the proxy form from the bank or brokerage firm.

        The Internet and telephone proxy procedures are designed to authenticate stockholders identities, to allow stockholders to give their proxy voting instructions and to confirm that these instructions have been properly recorded. Votes directed by the Internet or telephone through such a program must be received by 11:59 p.m., Eastern Time, on July 17, 2014. Directing the voting of your MTR shares will not affect your right to vote in person if you decide to attend the MTR special meeting.

84


Table of Contents


Revoking Your Proxy

        You have the power to revoke or change your vote at any time before your shares of MTR common stock are voted at the MTR special meeting by:

        Attendance at the MTR special meeting will not in and of itself constitute a revocation of a proxy.

        If you choose to send a completed proxy card bearing a later date than your original proxy card, the new proxy card must be received before the beginning of the MTR special meeting. If you have instructed a bank, broker or other nominee to vote your shares of MTR common stock, you must follow the directions you receive from your bank, broker or other nominee in order to change or revoke your vote.


Proxy Solicitations

        The cost of solicitation of proxies for the MTR special meeting will be borne by MTR. In addition to solicitation of proxies by mail, MTR will request that banks, brokers and other such firms send proxies and proxy materials to the beneficial owners of MTR common stock and secure their voting instructions. MTR will reimburse brokerage firms and other custodians, nominees and fiduciaries for their reasonable expenses in taking those actions.

        MTR has retained MacKenzie Partners, Inc., a proxy solicitation firm, to assist in the solicitation of proxies for a fee of approximately $25,000 plus reasonable out-of-pocket expenses. In addition to solicitations by mail, MTR may use its directors, officers and employees, who will not be specially compensated, to solicit proxies from MTR stockholders, either personally or by telephone, facsimile, letter or other electronic means, such as by e-mail or by making use of MTR's website for such purpose.


Other Business; Adjournment

        The MTR board of directors is not aware of any other business to be acted upon at the special meeting. The persons named as proxies by a MTR stockholder may propose and vote for one or more adjournments of the MTR special meeting, including adjournments to permit further solicitations of proxies, if necessary or appropriate. Any adjournment may be made from time to time by approval of the MTR stockholders holding a majority of the voting power present in person or by proxy at the MTR special meeting, whether or not a quorum exists, without further notice other than by an announcement made at the MTR special meeting.


Assistance

        If you need assistance in completing your proxy card or have questions regarding MTR's special meeting, please contact MacKenzie Partners, Inc., MTR's information agent, toll-free at (800) 322-2885 with any questions you may have.

85


Table of Contents


INFORMATION ABOUT THE COMPANIES

MTR Gaming Group, Inc.
State Route 2 South, P.O. Box 356
Chester, West Virginia 26034
(304) 387-8000

        MTR Gaming Group, Inc., a Delaware corporation, is a hospitality and gaming company that owns and operates racetrack, gaming and hotel properties in West Virginia, Pennsylvania, and Ohio. MTR, through its wholly owned subsidiaries, owns and operates Mountaineer Casino, Racetrack & Resort in Chester, West Virginia; Presque Isle Downs & Casino in Erie, Pennsylvania; and Scioto Downs in Columbus, Ohio. MTR considers these three properties, which are located in contiguous states, to be its core assets. Scioto Downs, through its subsidiary RacelineBet, Inc., also operates Racelinebet.com, a national account wagering service that offers online and telephone wagering on horse races as a marketing affiliate of TwinSpires.com, an affiliate of Churchill Downs, Inc.

        MTR was incorporated in March 1988 in Delaware under the name "Secamur Corporation," a wholly owned subsidiary of Buffalo Equities, Inc. In 1996, MTR was renamed MTR Gaming Group, Inc. and since 1998 has operated only in the racing, gaming and entertainment businesses.

        MTR common stock is listed on the Nasdaq Stock Market and is quoted under the symbol "MNTG."

Eldorado HoldCo LLC
345 North Virginia Street
Reno, Nevada 89501
(775) 786-5700

        Eldorado HoldCo, a Nevada limited liability company, was formed in April 2009 to be the holding company for Eldorado Resorts LLC, a Nevada limited liability company ("Eldorado Resorts"). Eldorado Resorts was formed in 1996 and became the successor to a predecessor partnership that constructed the Eldorado Hotel and Casino ("Eldorado Reno"), a premier hotel, casino and entertainment facility centrally located in downtown Reno, Nevada, which opened for business in 1973.

        Eldorado Resorts indirectly owns 100% of the partnership interests of a Louisiana partnership that owns the Eldorado Resort Casino Shreveport ("Eldorado Shreveport") a 403-room all suite art deco-style hotel and a tri-level riverboat dockside casino complex situated on the Red River in Shreveport, Louisiana. This hotel and riverboat casino complex, which commenced operations under its previous owners in December 2000, is managed by Eldorado Resorts. Eldorado Resorts acquired a majority ownership interest in the hotel and riverboat casino complex in July 2005, began operating it as the Eldorado Shreveport on October 26, 2005 and acquired the remaining minority interest in March 2008.

        Eldorado Resorts also currently owns 96.1858% of ELLC, which is a 50% owner of Silver Legacy, in a joint venture that owns the Silver Legacy Casino, a major themed hotel/casino situated between, and seamlessly connected at the mezzanine level to, the Eldorado Reno and the Circus Circus-Reno, a hotel casino owned and operated by Galleon, Inc., an indirect, wholly owned subsidiary of MGM Resorts International, the other owner of Silver Legacy. The remaining 3.8142% of ELLC is owned by certain members of Eldorado. Under the merger agreement, the completion of the mergers is conditioned upon such members transferring, or entering into an agreement with ERI and Eldorado pursuant to which such members will transfer, their entire interest to Eldorado Resorts. For more information regarding this 3.8142% of ELLC, see "The Merger Agreement—Retained Interest Agreement" below beginning on page 149.

86


Table of Contents

        Eldorado Resorts also owns a 21.25% interest in Tamarack Crossing, LLC, a Nevada limited liability company that owns and operates Tamarack Junction, a casino in south Reno, which commenced operations on September 4, 2001. Tamarack Junction is situated on approximately 62,000 square feet of land with approximately 13,230 square feet of gaming space and approximately 465 slot machines. One of the conditions to MTR's obligation to complete the mergers is that Eldorado dispose of all of its interest in Tamarack Crossing LLC.

        For purposes of this section and "Management's Discussion and Analysis of Financial Condition and Results of Operations of Eldorado" starting on page 191 and unless the context indicates otherwise, all references to "Eldorado" refer to Eldorado HoldCo LLC and its subsidiaries. References to "Eldorado HoldCo" refer to Eldorado HoldCo LLC alone. All references to "Annual Consolidated Financial Statements" and "Consolidated Financial Statements" refer to the financial statements and accompanying notes included in this document under the heading "Index to Eldorado Financial Statements" on page F-1.

Eclair Holdings Company
c/o MTR Gaming Group, Inc.
State Route 2 South, P.O. Box 356
Chester, West Virginia 26034
(304) 387-8000

        Eclair Holdings Company is a Nevada corporation and a direct, wholly owned subsidiary of MTR formed in September 2013. ERI was formed in connection with the merger agreement and the mergers for the purpose of holding MTR and Eldorado as direct wholly owned subsidiaries following completion of the mergers. The business of ERI will be the combined business of MTR and Eldorado.

        This section contains information that may constitute "forward-looking statements." Caution should be taken not to place undue reliance on any such forward-looking statements because such statements speak only as of the date when made. ERI undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. In addition, forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially. These risks and uncertainties include, but are not limited to, those described in "Risk Factors" beginning on page 37, "Cautionary Statement Regarding Forward-Looking Statements" beginning on page 80 and elsewhere in this proxy statement/prospectus and those described from time to time in future reports filed with the SEC.

Business Overview

Challenges faced by Eclair Holdings Company

        The section below briefly describes some of the key challenges that we expect the combined company will face. This is not intended to be a complete list of all risks and challenges that ERI may face and should be read together with "Risk Factors" beginning on page 37. Additional challenges not currently anticipated by us also may adversely affect our business, financial condition and/or results of operations in a material manner. In addition, ERI may also face challenges caused by actions not directly related to its business, including, but not limited to, acts of war, terrorism and natural disasters.

87


Table of Contents

88


Table of Contents

The Merger Subsidiaries

Ridgeline Acquisition Corp.
c/o MTR Gaming Group, Inc.
State Route 2 South, P.O. Box 356
Chester, West Virginia 26034
(304) 387-8000

        Ridgeline Acquisition Corp. is a Delaware corporation, an indirect, wholly owned subsidiary of MTR and a direct, wholly owned subsidiary of ERI. Ridgeline Acquisition Corp. was incorporated in connection with the merger agreement and the mergers, and is not an operating company. Upon the completion of the mergers, Ridgeline Acquisition Corp. will merge with and into MTR and cease to exist.

Eclair Acquisition Company, LLC
c/o MTR Gaming Group, Inc.
State Route 2 South, P.O. Box 356
Chester, West Virginia 26034
(304) 387-8000

        Eclair Acquisition Company, LLC is a Nevada limited liability company, an indirect, wholly owned subsidiary of MTR and a direct, wholly owned subsidiary of ERI. Eclair Acquisition Company, LLC was organized in connection with the merger agreement and the mergers, and is not an operating company. Upon the completion of the mergers, Eclair Acquisition Company, LLC will merge with and into Eldorado and cease to exist.

89


Table of Contents


THE MERGERS

        The following is a discussion of the mergers and the material terms of the merger agreement by and among MTR, Eldorado and the other parties thereto. You are urged to read carefully the merger agreement in its entirety, a copy of which is attached as Annexes A, B, C and D to this proxy statement/prospectus and incorporated by reference herein. This summary does not purport to be complete and may not contain all of the information about the merger agreement that is important to you. This section is not intended to provide you with any factual information about MTR or Eldorado. Such information can be found elsewhere in this proxy statement/prospectus and in the public filings MTR makes with the SEC, as described in the section entitled "Incorporation of Certain Documents by Reference" beginning on page 221.


General Description of the Mergers

        Pursuant to the terms and subject to the conditions of the merger agreement, MTR and Eldorado are entering into a strategic business combination through the mergers described below.

        Under the terms of the merger agreement, (i) Ridgeline Acquisition Corp. will merge with and into MTR, with MTR surviving the merger, and (ii) Eclair Acquisition Company, LLC will merge with and into Eldorado, with Eldorado surviving the merger. It is intended that each merger will occur substantially simultaneously with the other merger. Following the mergers, each of MTR and Eldorado will continue as wholly owned direct subsidiaries of ERI. ERI will own all of the outstanding shares of MTR common stock and all of the outstanding Eldorado membership interests. The holders of MTR common stock and Eldorado membership interests prior to the mergers will together own all of the outstanding shares of common stock of ERI following the mergers.

        Prior to entering into the merger agreement, Eclair Holdings Company, a Nevada corporation, was formed as a wholly owned direct subsidiary of MTR. In addition, prior to entering into the merger agreement, Ridgeline Acquisition Corp., a Delaware corporation, and Eclair Acquisition Company, LLC, a Nevada limited liability company, were formed as direct, wholly owned subsidiaries of Eclair Holdings Company.


Background of the MTR-Eldorado Mergers

        Over the past several years, the pace of change in the racing and gaming industry in the United States, especially for regional operators, has continued to accelerate, with many of those changes related to achieving size and scale as well as minimizing dependency on particular regional markets. For example, in May 2012, Penn National Gaming announced its acquisition of Harrah's St. Louis, and Boyd Gaming Corp. announced its acquisition of Peninsula Gaming. Following such announcement, in June 2012, MTR entered into a nondisclosure agreement with Company A (a strategic buyer), following various calls between management, in order to commence discussion about a potential business combination. These discussions continued from time to time through 2012 and into late January 2013, but ultimately did not lead to a transaction.

        In mid-September 2012, Macquarie Capital had arranged one-on-one meetings for Jeffrey J. Dahl, then the President and Chief Executive Officer of MTR, and John W. Bittner, Executive Vice President and Chief Financial Officer of MTR, with representatives of Company B (a strategic buyer) and Thomas Reeg, Senior Vice President of Strategic Development of Eldorado, about the state of the industry and, conceptually, a potential combination with MTR. Following these meetings, various calls were held, which led to the execution of nondisclosure agreements with each of Eldorado and Company B on October 18, 2012 and October 22, 2012, respectively, and on-site visits at MTR's facilities scheduled between late October and early November 2012. The closing price of a share of MTR common stock on Nasdaq (the "MTR Closing Price") on October 18, 2012 was $3.81. Following such meetings, each of Eldorado and Company B indicated that they should continue to have a dialogue from time to time and remained interested in the event that MTR decided to further explore

90


Table of Contents

a transaction. Neither Eldorado nor Company B presented formal proposals for the MTR board of directors to consider.

        Following such discussions, MTR management contacted Macquarie Capital about being engaged by MTR to assist it in exploring strategic alternatives. These discussions with Macquarie Capital were reported to the MTR board of directors and its Finance Committee. Narciso A. Rodriguez-Cayro, General Counsel of MTR, advised members of the MTR board of directors of their fiduciary duties in connection with the engagement of Macquarie Capital and exploring MTR's strategic alternatives. Ultimately, MTR engaged Macquarie Capital on December 4, 2012, and, on December 10, 2012, Macquarie Capital was instructed to begin confidentially contacting potential buyers to commence a process to determine interest in a potential combination with MTR. The MTR Closing Price on each of December 4, 2012 and December 10, 2012 was $2.89 and $2.98, respectively.

        In total, Macquarie Capital contacted 18 potential buyers, including three financial buyers and 15 strategic buyers, including Eldorado, JEI, Company A, Company B, Company C (a strategic buyer) and Company D (a strategic buyer). Eight potential buyers, including Eldorado, Company A and Company B, had executed nondisclosure agreements and received confidential marketing materials and had access to an online data room that provided additional due diligence information about MTR. JEI declined to participate and did not enter into a nondisclosure agreement with MTR. Process letters were distributed on January 23, 2013, with preliminary indications of interest due to Macquarie Capital on February 14, 2013. As part of this process or any subsequent discussions or negotiations, none of MTR's board of directors, management or advisors, on the one hand, or any interested parties, on the other hand, engaged in discussions regarding future employment arrangements for MTR's management. The MTR Closing Price on each of January 23, 2013 and February 14, 2013 was $4.05 and $3.99, respectively. On February 14, 2013, Eldorado submitted an indication of interest in a merger valuing MTR's equity between 5.8x and 6.0x projected earnings before interest, taxes, depreciation and amortization ("EBITDA") for 2013, while valuing Eldorado at 7.25x 2013 EBITDA for its wholly owned operations and 50% ownership interest in Silver Legacy plus $10 million of equity value for its interest in Tamarack Casino. As part of its indication of interest, Eldorado proposed to include a cash offer to existing MTR stockholders of between $25 million and $40 million in lieu of retaining stock in the combined entity. Company B did not submit a formal indication of interest but provided a verbal indication of interest in completing a combination with MTR at a valuation that was substantially below Eldorado's proposed valuation. Company A, Company C and Company D declined to submit an indication of interest for the purchase of MTR, but each of Company C and Company D made an informal expression of interest to pursue a transaction involving the acquisition of Scioto Downs on a standalone basis. Neither Company C nor Company D proposed a purchase price as part of their expression of interest. Macquarie Capital reviewed these indications of interest with the MTR board of directors, MTR management and representatives of Stevens & Lee, P.C., legal advisor to MTR, which we refer to as Stevens & Lee, on February 18, 2013. Representatives of Stevens & Lee also responded to questions from members of the MTR board of directors in connection with the process undertaken, their review of the proposals and next steps. During the meeting, Macquarie Capital indicated that Company E (a strategic buyer) had approached it late in the process and may be interested in participating. MTR's board of directors discussed with management a number of material issues related to a sale of Scioto Downs, including the significant current financial contribution of Scioto Downs to MTR as a whole, the restriction on asset sales, and required use of proceeds from any such sale, in MTR's existing credit agreement and indenture governing its outstanding notes, and the potential for meaningful taxable gains from any such sale. MTR's board of directors and management also discussed the increased competition from facilities in Ohio and other regional markets, overall weakness in consumer spending, and need to improve its gaming and entertainment facilities, including renovations of Mountaineer's hotel rooms, while maintaining property margins and operating efficiencies. The MTR board of directors, following a discussion with management, Macquarie Capital and representatives of Stevens & Lee, decided that pursuing a potential transaction for the sale of Scioto

91


Table of Contents

Downs and continuing on a standalone basis post-closing would present significant challenges based upon the foregoing discussion and was not in the best interests of MTR and its stockholders. Given the terms being proposed, the MTR board of directors also considered terminating discussions with all interested parties regarding a potential whole company transaction. Ultimately, however, the MTR board of directors authorized Macquarie Capital to contact Company E about entering into a nondisclosure agreement and submitting an indication of interest. The MTR board of directors otherwise tabled discussions regarding any potential whole company transaction until its next regularly scheduled meeting on March 6, 2013. Between the February 18 and March 6, 2013, JEI expressed to MTR management that it would be interested in pursuing a potential transaction. At the same time, discussions between Macquarie Capital and Company E did not result in Company E entering into a nondisclosure agreement or Company E indicating an interest in pursuing a transaction. These discussions, including consideration of a potential standalone strategic alliance with a gaming maker, which would not have resulted in the sale of either MTR or any assets of MTR, were reported to the MTR board of directors on March 6, 2013. The MTR board of directors authorized the MTR Finance Committee to follow up on each of the discussions with Company E and JEI. On March 13, 2013, Macquarie Capital was instructed to terminate further discussions regarding a sale process.

        On March 27, 2013, Mr. Dahl tendered his resignation as a member of the MTR board of directors and, pending the appointment of his successor, as President and Chief Executive Officer of MTR. Mr. Dahl ultimately resigned on May 27, 2013, and, effective as of such date, Joseph L. Billhimer, MTR's Chief Operating Officer, was also appointed as Acting President. Mr. Dahl indicated that he had decided to resign to pursue other business opportunities. As disclosed in connection with Mr. Dahl's resignation from the MTR board of directors, MTR was not aware of any disagreements between Mr. Dahl and MTR regarding any matter related to MTR's operations, policies or practices.

        During March and April 2013, MTR management held various discussions with industry participants, including, among other things, a potential joint venture with Company C and a potential transaction with JEI. These discussions were reported to the MTR board of directors at its regularly scheduled meeting on May 1, 2013. On May 6, 2013, JEI publicly announced a non-binding proposal for MTR to combine with JEI, which was ascribed an equity value of $144.5 million. The MTR Closing Price on May 6, 2013 was $3.77. The Finance Committee directed MTR management, prior to providing any confidential information and commencing discussions, to enter into a nondisclosure agreement with JEI along the same terms as those entered into by other interested parties with MTR earlier in 2013. After initially beginning discussions about entering into nondisclosure agreements between JEI and MTR, JEI notified MTR in mid-May 2013 that JEI did not intend to receive material nonpublic information regarding MTR. However, beginning in June 2013, the parties began negotiating nondisclosure agreements, which were entered into on June 26, 2013.

        On May 20, 2013, Eldorado submitted an unsolicited, non-binding indication of interest to Macquarie Capital to combine with MTR. It valued the enterprises of each of Eldorado, Eldorado's interest in Silver Legacy and MTR at 6.75x their respective projected 2013 adjusted EBITDA. Based upon this proposal and assumptions, Eldorado valued MTR at approximately $5.10 per share. Eldorado indicated that it was ready to commence due diligence immediately. Its offer was subject to numerous customary conditions, including satisfactory completion of Eldorado's due diligence efforts and negotiation of an acceptable definitive agreement between the parties. The MTR Closing Price on May 20, 2013 was $4.01.

        On May 30, 2013, the Finance Committee met with MTR management and Macquarie Capital to discuss each of these transactions and the benefits and hurdles of each structure proposed. The Finance Committee tabled further discussions regarding these proposals until the regularly scheduled meeting of the MTR board of directors on June 11, 2013. The Finance Committee also instructed Macquarie Capital to reach out to all other parties who had entered into a nondisclosure agreement with MTR, including Company A, Company B, Company C and Company D, to gauge their interest in a potential

92


Table of Contents

combination with MTR. None of these other parties ultimately expressed an interest in doing so at such time. On May 30, 2013, the MTR Closing Price was $3.84.

        On June 11, 2013, the MTR board of directors discussed with management, among other items, the potential economic terms and key financial matters involving each of the Eldorado and JEI proposals. The MTR board of directors and management discussed MTR's current business plan, financial projections, industry trends and the potential for increasing stockholder value through implementation of its business initiatives.

        On June 26, 2013, representatives of JEI management and JEI's financial advisor, G.C. Andersen Partners, which we refer to as G.C. Andersen, presented a transaction structure to Macquarie Capital to address potential issues involving JEI's outstanding debt as well as ensuring that, as a result of any such transaction, the principal of JEI, Jeffrey Jacobs, would own in excess of 50% of the combined entity after the transaction. On June 26, 2013, the MTR Closing Price was $3.32.

        On July 5, 2013, the MTR board of directors held a special telephonic meeting to further discuss each of the JEI proposal and the Eldorado proposal. Attending were members of the MTR board of directors, MTR management, Macquarie Capital and representatives of Stevens & Lee. The Stevens & Lee representatives outlined legal matters relevant to the MTR board of directors' process and decision-making and reiterated the various fiduciary duty issues involved therein. The MTR board of directors then discussed each of the proposals and transaction structures, including key financial and tax matters in connection with each, with management, Macquarie Capital and Stevens & Lee. Ultimately, the MTR board of directors authorized management to work with Macquarie Capital and Stevens & Lee to prepare term sheets to circulate to each of Eldorado and JEI incorporating the views of the MTR board of directors. At a second meeting later that same day, the MTR board of directors met with management, Macquarie Capital and a representative of Stevens & Lee to discuss legal and financial due diligence of each of Eldorado and JEI as well as on-site visits. The MTR board of directors also discussed key legal and tax matters in connection with a potential transaction with either party that were to be addressed in each of the term sheets.

        On July 8, 2013, the MTR board of directors held a telephonic meeting with management, Macquarie Capital and representatives of Stevens & Lee to discuss and review each of the respective discussion term sheets to be circulated to Eldorado and JEI. The MTR board of directors authorized Macquarie Capital to seek an increased valuation for MTR and Eldorado as part of their combination, pushing the per share valuation of MTR to $5.15, and to circulate separate discussion term sheets to each of Eldorado and JEI. On July 8, 2013, the MTR Closing Price was $3.29.

        On July 9, 2013, the Finance Committee held a telephonic meeting with management, Macquarie Capital and representatives of Stevens & Lee. Macquarie Capital reviewed with the Finance Committee a call it had with G.C. Andersen during which G.C. Andersen indicated that JEI contemplated a transaction with MTR in which JEI was valued at a multiple of EBITDA in excess of the multiple ascribed to MTR, that contained no cash option for MTR's stockholders and that required JEI equity owners to own at least 55% of the equity of the combined company including their existing interests in MTR. The implied per share value of the JEI proposal translated to approximately $4.00 per share for MTR common stock.

        On July 11, 2013, the MTR board of directors held a telephonic meeting with management, Macquarie Capital and representative of Stevens & Lee to review and discuss the status of negotiations with JEI and to authorize a revised term sheet be circulated to JEI increasing the proposed valuation of MTR.

        On July 15, 2013, the Finance Committee held a telephonic meeting to review with management, Macquarie Capital and a representative of Stevens & Lee the responses from each of Eldorado and JEI to their respective discussion term sheets. Between July 15 and August 1, 2013, Eldorado and MTR

93


Table of Contents

continued to negotiate a term sheet. During this period, Macquarie Capital corresponded with JEI and advised JEI that JEI needed to improve its proposal. During this period, JEI did not improve its valuation of MTR.

        On August 1, 2013, Eldorado, representatives of Milbank and Eldorado's tax advisors held a conference call with MTR management, Macquarie Capital and representatives of Stevens & Lee and MTR's tax advisors to review the tax related implications of alternative potential tax structures for a combination between MTR and Eldorado.

        On August 6, 2013, Macquarie Capital circulated an initial draft of the merger agreement prepared by Stevens & Lee to Eldorado and Milbank based upon one of the alternative structures discussed on the August 1st conference call. On the same day, MTR received a draft term sheet from JEI that reflected substantially the same terms that JEI had previously proposed. The MTR Closing Price on August 6, 2013 was $3.77.

        On August 7, 2013, the Finance Committee and MTR management had two conference calls with Macquarie Capital and representatives of Stevens & Lee to discuss the status of negotiations with JEI and a proposed response to the discussion term sheet circulated by JEI on August 6, 2013. Following discussions among MTR, Macquarie Capital and Stevens & Lee, a revised term sheet was circulated to JEI on August 10, 2013.

        From August 6 to August 13, 2013, MTR management and its financial and legal advisors negotiated with Eldorado and its legal advisors with respect to various items in the merger agreement, including the termination provisions, termination fee and fiduciary out provisions, as well as the components of the working capital adjustment to merger consideration in respect of Eldorado.

        On August 13, 2013, the Finance Committee reviewed a revised draft merger agreement prepared by Milbank with MTR management, Macquarie Capital and Stevens & Lee. The Finance Committee discussed the method by which merger consideration payable to Eldorado's members would be calculated as well as the method by which a post-closing adjustment would be determined. On August 14, 2013, Stevens & Lee circulated a revised draft merger agreement to Milbank to address, among other things, these discussions.

        On August 13, 2013, the Finance Committee discussed a further response to JEI with MTR management, Macquarie Capital and representatives of Stevens & Lee. Macquarie Capital was instructed to contact G.C. Andersen and indicate that MTR required a proposal from JEI that valued MTR at an EBITDA multiple that was on parity with the multiple ascribed to JEI, included a cash component and was at a price significantly higher, on a per share basis, than what JEI had previously proposed.

        On August 15, 2013, JEI notified the MTR board of directors that it was withdrawing its offer to combine with MTR. On August 16, 2013, MTR announced that the MTR board of directors had received notice from JEI that it had withdrawn such non-binding unsolicited proposal. MTR also announced that the MTR board of directors, in consultation with its financial and legal advisors, reviewed and carefully considered JEI's proposal, and, as previously disclosed by MTR, the MTR board of directors continued to review strategic initiatives for MTR with the assistance of its financial advisor. MTR confirmed that it had not set a definitive timetable for completion of its review and evaluation process and there could be no assurances that such review would result in any transaction being announced or completed. MTR also stated that it did not intend to provide updates or make any further comment until the outcome of such review was determined or until there were significant developments. On August 16, 2013, the MTR Closing Price was $3.67.

        On August 17, 2013, MTR management, Macquarie Capital, Eldorado management and representatives of Milbank and Stevens & Lee held a conference call to discuss open items in the draft merger agreement, including the scope of the non-compete agreements to be entered into by Eldorado

94


Table of Contents

parties, and the status of tax diligence. On August 18, 2013, the parties circulated legal due diligence request lists and commenced legal due diligence.

        From August 18 to September 3, 2013, MTR, Eldorado, Macquarie Capital, Stevens & Lee and Milbank exchanged drafts of the merger agreement and held extensive negotiations. In addition, over this period, MTR and Eldorado continued to provide each other with due diligence materials.

        On September 3, 2013, Eldorado and MTR's regulatory counsel discussed with Macquarie Capital and MTR and Eldorado management the timing and contents of regulatory approvals necessary for closing. For a more detailed discussion of the regulatory approvals and applicable gaming regulations, see "Governmental Gaming Regulations" beginning on page 58, and "The Mergers—Regulatory Matters" beginning on page 123. Also on September 3, 2013, the Finance Committee discussed with MTR management, Macquarie Capital and representatives of Stevens & Lee the status of the discussions and negotiations. Macquarie Capital and representatives from Stevens & Lee reviewed the remaining open items in connection with the transaction. Macquarie Capital also advised the Finance Committee that Eldorado would have its board of managers approve the transaction on September 5, 2013.

        On September 4, 2013, Milbank and Stevens & Lee had a conference call regarding legal diligence and open issues in connection with the merger agreement. Milbank, on behalf of Eldorado, advised that the post-closing articles of incorporation and bylaws of ERI would be prepared based upon MTR's existing certificate of incorporation and bylaws, except for greater flexibility with respect to officers and differences between Delaware and Nevada law. On September 4, 2013, a conference call was held to discuss the status of legal due diligence with Eldorado, MTR management, Milbank, Stevens & Lee, and Macquarie Capital.

        On September 5, 2013, at a joint special meeting of Eldorado's managers and members, its board of managers had unanimously approved the mergers and all members present, who together constituted approximately 95.7% of the total outstanding voting power of its members, voted to approve the mergers. The remaining 4.3% of the total voting power belonged to a single member who was unable to attend the joint special meeting. Later that day, Eldorado advised Macquarie Capital of such approvals.

        On September 6, 2013, Stevens & Lee circulated a revised draft of the merger agreement reflecting the comments from the conference calls held on September 4th. On September 6, 2013, Eldorado, Eldorado's Nevada counsel, Milbank, MTR management, Macquarie Capital and Stevens & Lee also held a conference call to discuss Nevada specific legal due diligence relating to Eldorado's leased real estate. Later that evening on September 6, 2013, the Finance Committee had a conference call with MTR management and Stevens & Lee to review the status of negotiations and legal due diligence. On September 6, 2013, the MTR Closing Price was $3.58.

        On September 7, 2013, Milbank circulated a revised draft merger agreement reflecting changes to address any issues in connection with regulatory approval from the Pennsylvania Gaming Control board. On September 7 and September 8, 2013, Milbank and Stevens & Lee worked to finalize the merger agreement.

        On September 8, 2013, the MTR board of directors had a telephonic board meeting with MTR management, Macquarie Capital and representatives of Stevens & Lee. MTR management, Macquarie Capital and representatives of Stevens & Lee updated the MTR board of directors on the status of negotiations with Eldorado. At the request of the MTR board of directors, Macquarie Capital gave a presentation to the MTR board of directors, during which it reviewed Macquarie Capital's financial analysis of the merger consideration and the methodologies and assumptions underlying its analysis, including discussion of historical trading prices, Wall Street analyst price targets, selected public company trading comparable analysis, an analysis of selected precedent transactions and utilization of

95


Table of Contents

discounted cash flow analysis. Stevens & Lee then reviewed in detail the merger agreement and ancillary documents and also answered questions about the fiduciary duties of the MTR board of directors in connection with evaluating MTR's strategic alternatives, including other alternatives available to it. Also at this meeting, Macquarie Capital rendered to the MTR board of directors an oral opinion, which was subsequently confirmed by delivery of a written opinion dated September 8, 2013, to the effect that, as of that date and based on and subject to various assumptions and limitations described in its opinion, the stock consideration and the cash consideration paid to MTR's stockholders, in the aggregate, was fair, from a financial point of view, to such holders.

        Following these presentations and extensive discussion and deliberation, and after considering all of the factors that it deemed relevant, the MTR board of directors unanimously determined that the merger agreement and the transactions contemplated by the merger agreement, including the mergers, are advisable, fair to and in the best interests of MTR and its stockholders, and unanimously approved the merger agreement and the transactions contemplated by the merger agreement, including the mergers. Later that evening and into the early morning of September 9, 2013, MTR management and Eldorado, along with Stevens & Lee and Milbank, finalized the provisions of the merger agreement and all ancillary documents and execution versions of the merger agreement and the ancillary documents were circulated reflecting the agreement reached earlier that day. Each of MTR, ERI, Merger Sub A, Merger Sub B, Eldorado and Messrs. Carano, Jones and Reeg executed and delivered the merger agreement, effective as of September 9, 2013.

        On the morning of September 9, 2013, MTR and Eldorado issued a joint press release announcing the mergers. On September 9, 2013, MTR filed a Current Report on Form 8-K with the SEC disclosing the execution of the merger agreement and filing the joint press release as an exhibit. On September 11, 2013, MTR filed a Current Report on Form 8-K with the SEC summarizing the material terms of the merger agreement and the filing the merger agreement as an exhibit.

        Following the announcement by the parties that they had entered into the merger agreement on September 9, 2013, certain putative stockholder class action lawsuits were filed by purported stockholders of MTR challenging the merger. The complaints in the actions name as defendants MTR and/or various members of the MTR board of directors as well as Eldorado and, in certain cases, ERI, Merger Sub A, Merger Sub B and Messrs. Carano, Jones and Reeg. The defendants believe that the claims asserted against them in the lawsuits are without merit and plan to defend them vigorously. The complaints are further described below under "The Mergers—Litigation Proceedings Relating to the Mergers."

        In October 2013, the MTR board of directors received unsolicited non-binding proposals from each of JEI and Company Z (a strategic buyer). MTR announced that its board of directors would review each of these proposals carefully and consistent with its fiduciary and legal duties.

        During the pendency of the evaluation of these proposals by the MTR board of directors, on November 18, 2013, Eldorado and MTR agreed to amend the merger agreement, in response to the proposals by JEI and Company Z, to increase by $5.0 million the aggregate cash consideration available in the MTR merger to MTR's stockholders from $30.0 million to $35.0 million. Eldorado agreed to fund this increase in cash consideration with its available cash on hand.

        As a result, MTR's stockholders will have the option (subject to proration) to elect to receive either cash in the amount of $6.05 (a $0.90 increase from the $5.15 option under the merger agreement prior to the November 2013 amendment) or one share of ERI common stock, for each share of MTR's common stock owned by them.

96


Table of Contents

        In connection with the amendment to the merger agreement, MTR and Eldorado agreed to amend certain other provisions in the merger agreement to, among other things:

        In connection with this amendment to the merger agreement and a support agreement entered into between JEI and Eldorado, JEI notified the MTR board of directors that it was withdrawing its unsolicited non-binding proposal on November 18, 2013. On November 21, 2013, Company Z also notified the MTR board of directors that it was withdrawing its unsolicited non-binding proposal.

        For additional information regarding the JEI and Company Z proposals and the amendments to the merger agreement, see "Recent Developments" beginning on page 25.


MTR's Reasons for the Mergers; Recommendation of the MTR Board of Directors

Reasons for the Mergers

        In reaching its decision to adopt and approve the merger agreement, the mergers and the other transactions contemplated by the merger agreement, and to recommend that its stockholders approve the merger proposal, the MTR board of directors consulted with MTR management, as well as its financial and legal advisors, and considered a number of factors, including the following material factors:

97


Table of Contents

Potential Risks

        MTR's board of directors also considered a number of countervailing risks and factors concerning the proposed merger. These countervailing risks and factors included the following:

98


Table of Contents

Recommendations of MTR's Board of Directors

        The foregoing discussion of the information and factors considered by the MTR board of directors is not intended to be exhaustive, but includes the material factors considered by the MTR board of directors. In reaching its decision to approve the merger agreement, the mergers and the other transactions contemplated by the merger agreement, the MTR board of directors did not quantify or assign any relative weights to the factors considered, and individual directors may have given different weights to different factors. The MTR board of directors considered all these factors as a whole, including discussions with, and questioning of, MTR's management and MTR's financial and legal advisors, and overall considered the factors to be favorable to, and to support, its determination.

        For the reasons set forth above, the MTR board of directors determined that the merger agreement and the transactions contemplated by the merger agreement are advisable and in the best interests of MTR and its stockholders, and adopted and approved the merger agreement and the transactions contemplated by it. The MTR board of directors recommends that the MTR stockholders vote "FOR" the merger proposal, "FOR" the adjournment proposal, if necessary or appropriate, and "FOR" the MTR compensation proposal.

        The foregoing explanation of MTR's board of directors' reasoning and all other information presented in this section is forward-looking in nature and, therefore, should be read in light of the factors discussed in the section entitled "Cautionary Note About Forward-Looking Statements."


Opinion of Macquarie Capital

        Macquarie Capital was engaged on December 4, 2012 to act as exclusive financial advisor to the MTR board of directors in connection with the exploration of strategic alternatives. On September 8, 2013, Macquarie Capital rendered its oral opinion, subsequently confirmed in writing, to the MTR board of directors, to the effect that, as of such date, and based upon and subject to various factors, assumptions, qualifications and limitations set forth in the written opinion, the stock consideration and cash consideration, taken in the aggregate, to be paid to the holders of MTR common stock (other than excluded shares), in the mergers was fair, from a financial point of view, to such holders of MTR common stock.

        The full text of the written opinion of Macquarie Capital, dated September 8, 2013, which describes, among other things, the assumptions made, procedures followed, factors considered and limitations on the review undertaken in connection with the opinion, is included as Annex E to this proxy statement and is incorporated herein by reference. Holders of shares of MTR common stock are encouraged to and should read the opinion carefully and in its entirety. Macquarie Capital's opinion was provided to the MTR board of directors in connection with its evaluation of the consideration to be issued to the MTR stockholders in connection with the MTR merger from a financial point of view. The opinion of Macquarie Capital does not address any other aspect of the merger transaction and does not constitute a recommendation to any holder of MTR common stock as to whether or how such

99


Table of Contents

holder should vote, make any election or otherwise act in connection with the merger transaction or any other matter. The summary of the opinion of Macquarie Capital set forth in this proxy statement is qualified in its entirety by reference to the full text of such opinion.

        In connection with rendering its opinion, Macquarie Capital, among other things:

        For purposes of its analysis and opinion, Macquarie Capital assumed and relied upon, without undertaking responsibility for independently verifying, the accuracy and completeness of the information reviewed by Macquarie Capital or reviewed for Macquarie Capital. With respect to the financial projections of MTR and Eldorado which were furnished to Macquarie Capital, Macquarie Capital assumed that such financial projections were reasonably prepared by MTR and Eldorado, respectively, on bases reflecting the best currently available estimates and good faith judgments of the future competitive, operating and regulatory environments and related financial performance of the applicable company. Macquarie Capital expressed no view as to any such financial projections or the assumptions on which they were based.

        For purposes of rendering its opinion, Macquarie Capital assumed, with the consent of the MTR board of directors, that the representations and warranties of each party contained in the merger agreement were true and correct, that each party will perform all of the covenants and agreements required to be performed by it under the merger agreement and that all conditions to the consummation of the merger will be satisfied without waiver or modification thereof. Macquarie

100


Table of Contents

Capital further assumed, with the consent of the MTR board of directors, that all governmental, regulatory or other consents, approvals or releases necessary for the consummation of the mergers will be obtained without any delay, limitation, restriction or condition that would have an adverse effect on MTR or the consummation of the mergers and that the mergers will be consummated in accordance with the terms set forth in the merger agreement without material modification, waiver or delay.

        Macquarie Capital did not make, nor assume any responsibility for making, any independent valuation or appraisal of the assets or liabilities (contingent or otherwise) of ERI, MTR, Eldorado or any of their respective subsidiaries, nor was Macquarie Capital furnished with any such valuations or appraisals, nor did Macquarie Capital evaluate the solvency or fair value of ERI, MTR, Eldorado or any of their respective subsidiaries under any state or federal laws relating to bankruptcy, insolvency or similar matters. Macquarie Capital's opinion is necessarily based on economic, market and other conditions as in effect on, and the information made available to Macquarie Capital as of September 8, 2013, the date on which the written opinion was rendered. This opinion does not take into account or reflect, and Macquarie Capital was not asked to take into account or reflect, any changes or developments occurring subsequent to September 8, 2013, including either of the unsolicited non-binding proposals submitted by JEI and Company Z. Macquarie Capital has no obligation to update, revise, reaffirm or withdraw its opinion.

        Macquarie Capital was not asked to opine upon, and expressed no opinion with respect to, any matter other than the fairness from a financial point of view, as of September 8, 2013, to the holders of MTR common stock (other than holders of excluded shares), of the stock consideration and cash consideration, taken in the aggregate, to be paid to such holders of MTR common stock in the proposed transaction. Macquarie Capital did not express any view on, and its opinion does not address, any other term or aspect of the merger agreement or transaction or any term or aspect of any other agreement or instrument contemplated by the merger agreement or entered into or amended in connection with the merger transaction, including, without limitation, the fairness of the merger transaction to, or any consideration received in connection therewith by, the holders of any other class of securities or options, creditors or other constituencies of MTR; nor does it address the fairness of the amount or nature of any compensation to be paid or payable to any of the officers, directors or employees of MTR, or class of such persons, in connection with the merger transaction, whether relative to the stock consideration and/or cash consideration to be paid to the holders of MTR common stock (other than holders of Excluded Shares) pursuant to the merger agreement or otherwise. Macquarie Capital's opinion does not address the relative merits of the merger transaction as compared to other business or financial strategies that might be available to MTR, nor does it address the underlying business decision of MTR to engage in the merger transaction. Macquarie Capital is not a legal, regulatory, accounting or tax expert and has assumed the accuracy and completeness of assessments by MTR and its advisors with respect to legal, regulatory, accounting and tax matters. Macquarie Capital did not express any opinion as to the impact of the merger transaction on the solvency or viability of any party to the merger agreement or the ability of any party to the merger agreement to pay its obligations when they come due.

Transaction Valuations of MTR and Eldorado

        Because Eldorado's equity is not publicly traded and, therefore, no readily determinable market value information is available, in order to determine the relative equity values being contributed to ERI by each of MTR and Eldorado, the parties agreed to use similar EV/EBITDA (as defined below) ratios for MTR and Eldorado, which were 6.86 for MTR and 6.81 for Eldorado. The implied relative equity values were calculated based on a calculation of each company's respective enterprise value (which we refer to as EV) to consolidated earnings before interest, taxes, depreciation and amortization, which we refer to as EBITDA, and such ratio, EV/EBITDA. For MTR, the parties used MTR's estimated financial results for the calendar year ending December 31, 2014 because MTR management believes

101


Table of Contents

that the 2014 estimates generally represent the financial performance reflecting the impact of anticipated new competition and would be more reflective of long-term normalized results for MTR. Based on management's projections, MTR's 2014 estimated EBITDA is $94.9 million, which results in an implied enterprise value for MTR of approximately $650.7 million and a transaction equity value of $148.9 million (after deducting $501.8 million of net debt), which resulted in a $5.15 per share price with respect to the transaction consideration (including the stock consideration and cash consideration, subject to certain limitations). For Eldorado, its final equity value, and thus the number of shares of ERI common stock to be issued to the Eldorado equity owners as merger consideration, will be determined based upon Eldorado's actual EBITDA for the last twelve full months ended prior to the consummation of the mergers.

        In connection with its financial analyses of the mergers, Macquarie Capital performed separate financial analyses of both MTR and Eldorado. With respect to Eldorado, Macquarie Capital calculated Eldorado's implied enterprise value using Eldorado's consolidated EBITDA, which included Eldorado's interest in Silver Legacy, for the twelve months ended June 30, 2013, and the EV/EBITDA ratio of 6.81 agreed to by the parties. This calculation led to an implied transaction enterprise value of $369.8 million, with a transaction equity value of $183.4 million (after deducting $193.4 million of net debt, including Eldorado's interests in Silver Legacy, and allowing for $7 million in upward adjustments in respect of the maximum amount of reimbursement of Eldorado's expenses as provided by the merger agreement).

        The following is a summary of the material financial analyses presented by Macquarie Capital to the MTR board of directors in connection with rendering its opinion. The following summary, however, does not purport to be a complete description of the financial analyses performed by Macquarie Capital. The order of the analyses described and the results of these analyses do not represent relative importance or weight given to these analyses by Macquarie Capital. Except as otherwise noted, the following quantitative information, to the extent that it is based on market data, is based on market data as it existed on or before September 8, 2013, and is not necessarily indicative of current market conditions.

        The following summary of financial analyses includes information presented in tabular format. The tables must be read together with the full text of each summary and are alone not a complete description of Macquarie Capital's financial analyses.

Historical Stock Price Discussion

        Macquarie Capital presented historical trading prices of MTR common stock over the one-year period ending September 6, 2013, calculated the volume-weighted average daily closing prices for MTR common stock over various time periods and noted the closing stock price on selected dates prior to and including September 6, 2013, including the 52-week high and low closing stock prices. MTR's common stock price per share ranged from $2.80 to $4.51 over the one-year period ending on September 6, 2013. This analysis indicated that the transaction equity value of $148.9 million, or $5.15 per share transaction consideration (including the cash consideration and stock consideration, in the aggregate), to be paid to holders of MTR common stock represented a premium of:

102


Table of Contents

        Because Eldorado's equity is not publicly traded, Macquarie Capital did not present any historical trading prices or premium analysis with respect to Eldorado's equity.

Selected Public Company Trading Comparables Analysis

        Macquarie Capital reviewed and compared the financial and operating performance of MTR and Eldorado with certain publicly available information of selected casino gaming companies, as set forth below:

        Macquarie Capital chose the selected companies for the purposes of this analysis utilizing its professional judgment and experience, taking into account several factors, including, among other things, the size of MTR, Eldorado and the selected companies, the operational and financial characteristics of MTR and Eldorado compared with the selected companies, the competitive landscape in which MTR, Eldorado and the selected companies operate and the product offerings of MTR, Eldorado and the selected companies. None of the selected public companies is directly comparable to either MTR or Eldorado, each having a different size, growth prospects, profitability level and degree of operational risk compared to MTR or Eldorado. The companies included were chosen, however, because they are publicly traded companies with operations that for purposes of analysis may be considered similar in certain respects to MTR's and Eldorado's respective businesses.

103


Table of Contents

        For each selected company, using Wall Street research consensus estimates and Capital IQ for the years ending December 31, 2013, 2014 and 2015, Macquarie Capital calculated EV/EBITDA. The results of these analyses are summarized below.

 
  EV/EBITDA  
 
  2013E   2014E   2015E  

Boyd Gaming Corp. 

    8.80x     8.37x     7.92x  

Churchill Downs Inc. 

    9.40x     8.52x     8.43x  

Dover Downs Gaming & Entertainment Inc. 

    5.43x     3.81x     NA  

Full House Resorts Inc. 

    4.72x     4.25x     3.79x  

Isle of Capri Casinos Inc. 

    7.08x     6.80x     6.57x  

Monarch Casino & Resort Inc. 

    7.87x     7.63x     7.10x  

Pinnacle Entertainment Inc. 

    8.69x     8.66x     8.47x  

Mean(1)

    7.43x     6.86x     6.59x  

(1)
Mean for 2015E assumes EV/EBITDA multiple for Dover Downs remains constant at 3.81x.

        Macquarie Capital selected a range of multiples to apply to MTR's estimates for the calendar years ending December 31, 2014 and 2015 and to Eldorado's estimates for the calendar years ending December 31, 2013, 2014 and 2015. At the instruction of MTR, MTR's estimated results for the calendar year ending December 31, 2014 and 2015 were used because MTR management believes that beginning in 2014, the estimates generally represent the financial performance reflecting the impact of anticipated new competition and long-term normalized results, and therefore, the 2014 and 2015 estimates were used for purposes of Macquarie Capital's selected public company comparable trading analysis. Based upon Macquarie Capital's professional judgment and experience, and taking into account the analysis of selected public company trading comparables described above, Macquarie Capital derived a range of implied values of MTR common stock of between $3.49 and $5.11 per share. Macquarie Capital noted that the transaction equity value of $148.9 million, or $5.15 per share transaction consideration (including the cash consideration and stock consideration, in the aggregate), was above the resulting implied ranges per the selected public company trading comparables analysis. Implied values for MTR common stock were calculated based on an average of the relevant derived enterprise values for estimated 2014 and 2015 less estimated debt plus estimated excess cash as of June 30, 2013, divided by fully diluted shares outstanding as of June 30, 2013, as provided by MTR management.

        The following table presents the ranges of multiples and implied values of MTR common stock calculated by Macquarie Capital based upon the selected public company trading comparables.

 
  Range    
 
  Enterprise Value/
Adjusted EBITDA
   
Selected Public Company Trading Comparables
  $/Share
Adjusted EBITDA

2014E Adjusted EBITDA

    6.50x - 7.00x   $3.99 - $5.61

2015E Adjusted EBITDA

    6.25x - 6.75x   $3.00 - $4.61

Average

        $3.49 - $5.11

Note: Management projections provided by MTR management.

        Macquarie Capital performed a similar financial analysis in respect of Eldorado in order to assess the reasonableness of the implied equity value of $183.4 million. Based upon Macquarie Capital's professional judgment and experience, and taking into account the analysis of selected public company trading comparables described above, Macquarie Capital derived a range of implied total equity values

104


Table of Contents

for Eldorado of between $165.3 million and $191.3 million. Macquarie Capital noted that the implied equity attributed to Eldorado for purposes of the transaction was within the resulting implied ranges per the selected public company trading comparables analysis.

        The following table presents the ranges of multiples and implied values of Eldorado equity calculated by Macquarie Capital based upon the selected public company trading comparables.

 
  Range    
 
  Enterprise Value/
Adjusted EBITDA
  Equity Value
($ in millions)
Selected Public Company Trading Comparables
Adjusted EBITDA

2013E Adjusted EBITDA

    7.25x - 7.75x   $200.4 - $226.7

2014E Adjusted EBITDA

    6.50x - 7.00x   $153.8 - $179.6

2015E Adjusted EBITDA

    6.25x - 6.75x   $141.7 - $167.6

Average

        $165.3 - $191.3

Selected Precedent Transactions Analysis

        Macquarie Capital reviewed publicly available information relating to the following selected transactions within the casino gaming industry announced since June 2009. Macquarie Capital calculated the implied Purchase Price/EBITDA multiples of each target company for the actual publicly reported results for the most recently reported twelve-month ("LTM") period prior to the announcement of the relevant transaction and then calculated a mean for all of the precedent transactions. The results of these calculations are set forth in the table below.

Date Announced
  Acquiror   Target   Purchase Price/
LTM EBITDA
 

August 2013

  Tropicana Entertainment   Lumiere Place, HoteLumiere and FS Hotel     7.6x  

June 2013

  Kehl Development Corp.   Rhythm City Casino Davenport     5.8x  

March 2013

  Churchill Downs   Oxford Casino     7.5x  

December 2012

  Pinnacle Entertainment   Ameristar Casinos     7.6x  

October 2012

  Churchill Downs   Riverwalk Casino     7.4x  

May 2012

  Boyd Gaming Corp.   Peninsula Gaming     7.4x  

May 2012

  Penn National Gaming   Harrah's St. Louis     7.8x  

April 2012

  Full House Resorts   Silver Slipper Casino     6.4x  

October 2011

  Affinity Gaming   Golden Gaming (Colorado Casinos)     7.3x  

October 2011

  Golden Gaming   Affinity Gaming (Select NV Assets)     6.3x  

October 2011

  Monarch Casino & Resort   Riviera Black Hawk     7.9x  

June 2011

  Boyd Gaming   IP Casino Resort     7.0x  

March 2011

  Ameristar Casinos   Controlling stake from the Estate of Craig H. Neilsen     7.7x  

September 2010

  Churchill Downs   Harlow's Casino     6.3x  

September 2010

  Full House Resorts   Grand Victoria—Rising Sun     5.1x  

April 2010

  Isle of Capri Casinos   Rainbow Casino Vicksburg     5.5x  

August 2009

  Global Gaming Solutions   Remington Park     7.3x  

June 2009

  Peninsula Gaming   Amelia Belle Casino     5.3x  

      Mean     6.8x  

        While no transaction reviewed was directly comparable to the proposed transaction, Macquarie Capital selected these transactions in the exercise of its professional judgment and experience because

105


Table of Contents

Macquarie Capital deemed them to be generally relevant to the MTR merger because they involved recent acquisitions of U.S. regional gaming facilities. Accordingly, this analysis involved complex considerations and judgments concerning differences in financial and operating characteristics of MTR and Eldorado relative to the targets in the selected transactions and other factors that would affect the acquisition values in the selected precedent transactions.

        Based on Macquarie Capital's professional judgment taking into account the mean Purchase Price/LTM EBITDA multiple referenced above, MTR's estimated 2014 financial performance and the differences between MTR's business and the businesses of the target companies in the selected precedent transactions, Macquarie Capital applied MTR's estimated 2014 EBITDA to a range of multiples from 6.5x to 7.0x and derived a range of implied equity values of MTR common stock of between $3.99 and $5.61. Macquarie Capital noted that, per the selected precedent transaction analysis, the implied $5.15 per share transaction consideration (including the cash consideration and stock consideration, in the aggregate), was within the higher part of the resulting implied range.

        Macquarie Capital performed a similar financial analysis in respect of Eldorado, based upon Macquarie Capital's professional judgment and experience, and taking into account the same mean Purchase Price/LTM EBITDA multiple referenced above, Eldorado's LTM financial performance for the period ending June 30, 2013 and the differences between Eldorado's business and the businesses of the target companies in the selected precedent transactions, Macquarie Capital derived a range of implied total equity values for Eldorado of between $166.8 million and $193.5 million. Macquarie Capital noted that the implied equity attributed to Eldorado for purposes of the transaction was within the resulting implied ranges per the selected precedent transaction analysis.

Discounted Cash Flow Analysis

        Macquarie Capital performed a discounted cash flow analysis to produce a range for the implied present value per share of MTR common stock, assuming MTR continued to operate as an independent entity. The valuation range was determined based on an average of a terminal multiple discounted cash flow analysis and a perpetuity growth rate of unlevered free cash flow. For purposes of the terminal multiple discounted cash flow analysis, the valuation range was determined by adding (i) the net present value of the unlevered free cash flows for the six months ending December 31, 2013 and the fiscal years ending December 31, 2014 through 2017 and (ii) the present value of the terminal value of MTR as of December 31, 2017. For purposes of the perpetuity growth rate of unlevered free cash flow analysis, the valuation range was determined by adding (i) the net present value of the unlevered free cash flows for the second half of fiscal year 2013 and fiscal years 2014 through 2017 and (ii) the present value of the perpetuity growth rate of unlevered free cash flow as of December 31, 2017. Macquarie Capital's analysis used the financial projections provided by MTR management for the six months ending December 31, 2013, and the fiscal years ending December 31, 2014 through December 31, 2017. For purposes of Macquarie Capital's analysis, unlevered free cash flow, a non-GAAP metric used to measure operating performance, was calculated as Adjusted EBITDA, less taxes (assuming utilization of MTR's $67 million of existing net operating losses as of December 31, 2012), less capital expenditures, less anticipated changes in working capital.

        Macquarie Capital estimated the range for the implied present value per share of MTR common stock by using the following assumptions, which Macquarie Capital selected based on its professional judgment: (i) a range of terminal multiples applied to projected 2017 Adjusted EBITDA of 6.50x to 7.00x, (ii) a range of perpetuity growth rates applied to projected 2017 unlevered free cash flow of 2.00% to 3.00%, and (iii) a range of discount rates of 10.0% to 12.0%, which were based on a weighted average cost of capital analysis of the companies used in the Selected Public Company Trading Comparables analysis. Macquarie Capital also assumed the following: fully diluted shares using the treasury stock method, and $68.9 million of cash and cash equivalents (based on MTR management's estimate of $27.0 million of cage cash) and $570.7 million of debt as of June 30, 2013. The discounted

106


Table of Contents

cash flow analysis resulted in a range for the implied value per share of MTR common stock of between $3.60 and $8.70. Macquarie Capital noted that the transaction equity value of $148.9 million, or $5.15 per share transaction consideration (including the cash consideration and stock consideration, in the aggregate), was within the resulting implied ranges per the discounted cash flow analysis.

        Macquarie Capital performed a similar discounted cash flow analysis in respect of Eldorado to produce a range for the implied present value of the total equity value of Eldorado, assuming Eldorado continued to operate as an independent entity. Macquarie Capital's analysis used the financial projections provided by Eldorado management for the six months ending December 31, 2013, and the fiscal years ending December 31, 2014 through December 31, 2017. Macquarie Capital estimated the range for the implied present value of the total equity value of Eldorado by using the same assumptions as used for the MTR discounted cash flow analysis for purposes of (i) the range of terminal multiples applied to projected 2017 Adjusted EBITDA, which was 6.50x to 7.00x, and (ii) the range of perpetuity growth rates applied to projected 2017 unlevered free cash flow, which was 2.00% to 3.00%. Macquarie Capital assumed a range of discount rates of 9.5% to 11.5%, which were based on a weighted average cost of capital analysis of the companies used in the Selected Public Company Trading Comparables analysis. The discounted cash flow analysis resulted in a range for the implied present value of the total equity value of Eldorado of between $113.9 million and $192.9 million. Macquarie Capital noted that the implied equity attributed to Eldorado for purposes of the transaction was within the resulting implied ranges per the discounted cash flow analysis.

General

        The preparation of a fairness opinion is a complex process and is not necessarily susceptible to partial analysis or summary description. Selecting portions of the analyses or of the summary set forth above, without considering the analyses as a whole, could create an incomplete view of the processes underlying Macquarie Capital's opinion. In arriving at its fairness opinion, Macquarie Capital considered the results of all of its analyses and, except as expressly stated above, did not attribute any particular weight to any factor or analysis considered by it. Rather, Macquarie Capital made its determination as to fairness on the basis of its experience and professional judgment after considering the results of all of its analyses. No company or transaction used in the above analyses as a comparison is directly comparable to MTR, Eldorado or the merger transaction. Macquarie Capital prepared these analyses for purposes of providing its opinion to the MTR board of directors as to the fairness from a financial point of view, to the holders of shares of MTR common stock (other than excluded shares), of the stock consideration and cash consideration, taken in the aggregate, to be paid to such holders in the merger transaction. These analyses do not purport to be appraisals nor do they necessarily reflect the prices at which businesses or securities actually may be sold. Analyses based upon forecasts of future results are not necessarily indicative of actual future results, which may be significantly more or less favorable than suggested by these analyses. Because these analyses are inherently subject to uncertainty, being based upon numerous factors or events beyond the control of the parties or their respective advisors, none of the parties to the merger agreement, Macquarie Capital or any other person assumes responsibility if future results are materially different from those forecast.

        The merger consideration was determined through arm's-length negotiations between MTR and Eldorado and was approved by the MTR board of directors by unanimous vote following a presentation to the board of directors. Macquarie Capital provided advice to the MTR board of directors during these negotiations. Macquarie Capital did not, however, recommend any specific amount of consideration to the board of directors, any mix of consideration or that any specific amount of consideration constituted the only appropriate consideration for the merger transaction. As described above, Macquarie Capital's opinion to the MTR board of directors was one of many factors taken into consideration by the MTR board of directors in making its determination to approve the merger transaction. The foregoing summary does not purport to be a complete description of the analyses performed by Macquarie Capital in connection with the fairness opinion and is qualified in its entirety by reference to the written opinion of Macquarie Capital, which is included as Annex E to this proxy statement and is incorporated herein by reference.

107


Table of Contents

        Macquarie Capital's opinion was approved by a committee of Macquarie Capital professionals in accordance with its customary practice.

        Macquarie Capital and its affiliates are engaged in a broad range of securities activities and financial advisory services. Macquarie Capital and its affiliates carry on a range of businesses for their own account and for their customers, including providing stock brokerage, investment advisory, investment management, proprietary financings and custodial services. In the ordinary course of business, Macquarie Capital or its affiliates may actively trade in the bank loans or debt and equity securities, or options on securities, of (i) MTR and affiliates of MTR, (ii) Eldorado and affiliates of Eldorado and (iii) any other company that may be involved in the merger transaction, for its and their own accounts and for the accounts of its and their customers and, accordingly, may at any time hold a long or short position in such securities. Prior to Macquarie Capital's engagement on December 4, 2012, to our knowledge, Macquarie Capital had no previous relationship with MTR, ERI or their respective affiliates nor does it have any proposed future relationship with MTR, ERI or their respective affiliates. Macquarie Capital served as solicitation agent in connection with MTR's consent solicitation, which commenced on December 5, 2013, of holders of MTR's 11.5% Senior Secured Second Lien Notes due August 1, 2019 and did not receive any fee, other than reimbursement for its reasonable out-of-pocket expenses. In addition, Macquarie Capital and its affiliates have in the past provided, may be currently providing and in the future may provide, financial advisory services and investment banking services to Eldorado and its affiliates for which Macquarie Capital or such affiliates have received, and/or would expect to receive, compensation.

        Macquarie Capital has acted as exclusive financial advisor to the MTR board of directors in connection with the merger transaction. The MTR board of directors selected Macquarie Capital as its financial advisor because it is an internationally recognized financial advisory firm that has substantial experience in the industries in which MTR operates. Macquarie Capital is expected to receive a fee of $1,500,000 as a result of the delivery of its fairness opinion. If the merger transaction is consummated, Macquarie Capital will receive an additional fee of approximately $3,537,260. In addition, MTR agreed to reimburse certain of Macquarie Capital's reasonable expenses and to indemnify Macquarie Capital and related persons against certain liabilities arising out of its engagement. In certain circumstances, if the merger agreement is terminated or abandoned and MTR or any of its affiliates receives any judgment for damages or amount in settlement of any dispute as a result of such termination or any other failure to consummate the merger (in each case, as more fully described in the sections entitled "The Merger Agreement—Termination Fees" beginning on page 139 and "The Merger Agreement—Effect of Termination" beginning on page 140), Macquarie Capital will be entitled to a portion of such judgment or amount in settlement, as applicable.


Certain Unaudited Projections Prepared by the Management of MTR and Eldorado

        Neither MTR nor Eldorado as a matter of course make public their respective long-term projections as to future revenues, earnings or other results due to, among other reasons, the uncertainty of the underlying assumptions and estimates. However, MTR and Eldorado are including this unaudited prospective financial information because it was, among other information, made available to Macquarie Capital in connection with its evaluation of the mergers. The inclusion of this information should not be regarded as an indication that any of ERI, MTR, Eldorado, Macquarie Capital or any other recipient of this information considered, or now considers, it to be predictive of actual future results. Each of MTR and Eldorado reviews and updates their respective internal projections regularly and has revised their respective internal projections included in this proxy statement/prospectus since July 2013 (i.e., the date on which these projections were prepared) based on, among other things, actual experience and business developments. None of MTR, Eldorado or ERI is under any obligation to update prospective financial data included in this proxy statement/prospectus, and none of them intend to do so, other than as required by applicable law.

108


Table of Contents

        The unaudited prospective financial information was, in general, prepared solely for internal use; is subjective in many respects; and reflects numerous judgments, estimates and assumptions that, as with prospective financial information of any kind, are inherently uncertain. As a result, none of MTR, Eldorado or ERI provides any assurance that the prospective results will be realized or that actual results will not be significantly higher or lower than estimated. Because the unaudited prospective financial information covers multiple years, such information by its nature becomes significantly less predictive with each successive year. MTR stockholders are urged to review "Management's Discussion and Analysis of Financial Condition and Results of Operations of Eldorado—Quantitative and Qualitative Disclosures About Market Risk" beginning on page 217, the discussion under the heading "Part I, Item 3. Quantitative and Qualitative Disclosures about Market Risk" included in MTR's Quarterly Report on Form 10-Q for the quarter ended March 31, 2014, which is incorporated into this proxy statement/prospectus by reference, and "Risk Factors" beginning on page 37 for a description of risks relating to the business of ERI. See "Cautionary Statement Regarding Forward-Looking Statements" beginning on page 80 for additional factors that may cause the unaudited prospective financial information to differ from actual results. The unaudited prospective financial information included in this proxy statement/prospectus has been independently prepared by each of MTR's management and Eldorado's management and was not prepared either with a view toward public disclosure or with a view toward compliance with published guidelines of the SEC, the guidelines established by the American Institute of Certified Public Accountants for preparation and presentation of prospective financial information, or U.S. GAAP. None of Ernst & Young LLP, any other independent accountants, Macquarie Capital, ERI, Eldorado or MTR, have examined, compiled, nor performed any procedures with respect to the unaudited prospective financial information, and accordingly, they do not express any opinion or any other form of assurance on such information or its achievability.

        The Ernst & Young LLP report incorporated by reference into this proxy statement/prospectus related to the MTR financial statements and related notes for the year ended December 31, 2013, which appears in MTR's Annual Report on Form 10-K under the heading "Part II, Item 8. Financial Statements and Supplementary Data, relates to the historical financial information of MTR. Additionally, the Ernst & Young LLP report included in this proxy statement/prospectus related to the Eldorado financial statements and related notes for the year ended December 31, 2013, which appear in this document under the heading "Index to Eldorado Financial Statements" on page F-1, relates to the historical financial information of Eldorado. Neither report extends to the unaudited prospective financial information and should not be read to do so. Furthermore, the unaudited prospective financial information does not take into account any circumstances or events that occurred after the date it was prepared or that were unknown at the time of its preparation.

        The following selected unaudited prospective financial data (in millions) for the fiscal years ending 2013 through 2017 of MTR was provided by MTR management: for the fiscal year ending in 2013, revenue of $516.9 and adjusted EBITDA of $103.3; for the fiscal year ending in 2014, revenue of $483.4 and adjusted EBITDA of $94.9; for the fiscal year ending in 2015, revenue of $475.6 and adjusted EBITDA of $94.1; for the fiscal year ending in 2016, revenue of $489.0 and adjusted EBITDA of $99.3; and for the fiscal year ending in 2017, revenue of $496.0 and adjusted EBITDA of $102.1. The following selected unaudited prospective financial data (in millions) for the fiscal years ending 2013 through 2017 of Eldorado was provided by Eldorado management and excludes revenue and adjusted EBITDA derived from Silver Legacy: for the fiscal year ending in 2013, revenue of $248.5 and adjusted EBITDA of $42.3; for the fiscal year ending in 2014, revenue of $246.5 and adjusted EBITDA of $41.5; for the fiscal year ending in 2015, revenue of $249.8 and adjusted EBITDA of $41.9; for the fiscal year ending in 2016, revenue of $258.4 and adjusted EBITDA of $44.1; and for the fiscal year ending in 2017, revenue of $263.9 and adjusted EBITDA of $45.2. The following selected unaudited prospective financial data (in millions) for the fiscal years ending 2013 through 2017 of Silver Legacy was provided by Eldorado management: for the fiscal year ending in 2013, revenue of $123.0 and

109


Table of Contents

adjusted EBITDA of $21.7; for the fiscal year ending in 2014, revenue of $116.9 and adjusted EBITDA of $19.2; for the fiscal year ending in 2015, revenue of $115.7 and adjusted EBITDA of $18.6; for the fiscal year ending in 2016, revenue of $117.7 and adjusted EBITDA of $19.2; and for the fiscal year ending in 2017, revenue of $116.2 and adjusted EBITDA of $18.4. There can be no assurance that actual results will follow these internal projections.

        In preparing the foregoing unaudited projected financial information, each of MTR and Eldorado made a number of assumptions regarding, among other things, competition, market share, earnings growth, interest rates, corporate financing activities, including amount and timing of the issuance of debt, the amount of income taxes paid, and the amount of general and administrative costs. The unaudited projected financial information is subjective in many respects and thus is susceptible to multiple interpretations.

        No assurances are given that the assumptions made in preparing the above unaudited prospective financial information will accurately reflect future conditions and do not reflect any changes in conditions since the date of their preparation. The estimates and assumptions underlying the unaudited prospective financial information involve judgments with respect to, among other things, future economic, competitive, regulatory and financial market conditions and future business decisions which may not be realized and that are inherently subject to significant business, economic, competitive and regulatory uncertainties and contingencies, including, among others, risks and uncertainties described under "Risk Factors" and "Cautionary Statement Regarding Forward-Looking Statements," beginning on pages 37 and 80, respectively, all of which are difficult to predict and many of which are beyond the control of MTR and Eldorado and will be beyond the control of the combined company. For example, the respective businesses of MTR and Eldorado, and the basis for the preparation of the respective forecasts, depends significantly on conditions in the regional markets in which each operates, including the level of gaming revenues and the level of competition. There is no assurance that the underlying assumptions will prove to be accurate or that the projected results will be realized, and actual results likely will differ, and may differ materially, from those reflected in the unaudited prospective financial information, whether or not the mergers are completed.

        In addition, although presented with numerical specificity, the above unaudited prospective financial information reflects numerous assumptions and estimates as to future events made by the management of each of MTR and Eldorado that the respective management believed was reasonable at the time the unaudited prospective financial information was prepared. The above unaudited prospective financial information does not give effect to the mergers nor do they take into account any failure of the mergers to occur. Further, the unaudited prospective financial information should not be viewed individually or as a likely or expected outcome. MTR stockholders are urged to review Eldorado's consolidated financial statements and related notes for the year ended December 31, 2013, which appear in this proxy statement/prospectus under the heading "Index to Eldorado Financial Statements" on page F-1, for a description of Eldorado's reported results of operations and financial condition and capital resources during 2011, 2012 and 2013, and "Management's Discussion and Analysis of Financial Condition and Results of Operations of Eldorado" beginning on page 191 and MTR's annual, quarterly and periodic reports filed with the SEC for a description of MTR's reported results of operations and financial condition and capital resources during 2011, 2012 and 2013 and the discussion under the heading "Part I, Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations" included in MTR's Quarterly Report on Form 10-Q for the quarter ended March 31, 2014, which is incorporated into this proxy statement/prospectus by reference.

        Readers of this document are strongly cautioned not to place undue reliance on the unaudited prospective financial information set forth above. No representation is made by ERI, MTR, Eldorado or any other person to any MTR stockholder or any other person regarding the ultimate performance of either ERI, MTR or Eldorado compared to the information included in the above unaudited prospective financial information. The inclusion of unaudited prospective financial information in this

110


Table of Contents

document should not be regarded as an indication that such prospective financial information will be an accurate prediction of future events, and such information should not be relied on as such. The unaudited prospective financial information is not being included in this proxy statement/prospectus to influence a stockholder's decision, but because the projections were provided to Macquarie Capital.

        Information in this section is forward-looking in nature, and therefore, the information should be read in light of the factors discussed in the sections entitled "Risk Factors" beginning on page 37, the "Cautionary Statement Regarding Forward-Looking Statements" beginning on page 80, "Management's Discussion and Analysis of Financial Condition and Results of Operations of EldoradoQuantitative and Qualitative Disclosures About Market Risk" beginning on page 217, and the discussion under the heading "Part I, Item 3. Quantitative and Qualitative Disclosures about Market Risk" included in MTR's Quarterly Report on Form 10-Q for the quarter ended March 31, 2014, which is incorporated into this proxy statement/prospectus by reference.

        NEITHER MTR NOR ELDORADO INTEND TO UPDATE OR OTHERWISE REVISE THE ABOVE UNAUDITED PROSPECTIVE FINANCIAL INFORMATION TO REFLECT CIRCUMSTANCES EXISTING AFTER THE DATE WHEN MADE OR TO REFLECT THE OCCURRENCE OF FUTURE EVENTS, EVEN IN THE EVENT THAT ANY OR ALL OF THE ASSUMPTIONS UNDERLYING SUCH PROSPECTIVE FINANCIAL INFORMATION ARE NO LONGER APPROPRIATE, EXCEPT AS MAY BE REQUIRED BY LAW.


Interests of Certain of MTR's Directors and Executive Officers in the Mergers

        In considering the recommendations of the board of directors of MTR, MTR stockholders should be aware that certain directors and executive officers of MTR have interests in the mergers that may differ from, or may be in addition to, the interests of MTR stockholders generally. These interests are described in more detail and quantified below. The board of directors of MTR was aware of these interests and considered them, among other matters, when it adopted the merger agreement and in making its recommendations that the MTR stockholders approve the mergers. For purposes of all MTR agreements and plans described below, the completion of the transactions contemplated by the merger agreement will constitute a change of control, change in control or term of similar meaning.

        Indemnification and Insurance.    Pursuant to the merger agreement, ERI will indemnify each present and former director and officer of MTR and its subsidiaries, to the fullest extent permitted under law, against claims existing or occurring at or prior to the effective time of the mergers (including relating to the mergers) and advance expenses incurred by any such person. Also pursuant to the merger agreement, ERI or MTR will provide or purchase director and officer liability insurance for a period of six years following the effective time of the mergers to reimburse each present and former director and officer of MTR with respect to claims arising from facts or events occurring before that effective time, which insurance will contain at least the same coverage provided by MTR to the present and former directors and officers of MTR immediately prior to the completion of the merger, provided that ERI or MTR is not required to expend, on an annual basis, an amount in excess of 200% of the annual premiums paid as of the date of the merger agreement by MTR for any such insurance, and if any such annual expense at any time would exceed that amount, then ERI will maintain or cause to be maintained policies of insurance which provide the maximum coverage available at an annual premium equal to that amount over the term of such policy.

        Outstanding Stock Options.    MTR has granted stock options to acquire MTR common stock to its executive officers and general managers. In connection with the completion of the mergers, all stock options to acquire MTR common stock will convert into stock options to acquire ERI common stock

111


Table of Contents

on the same terms and conditions (including vesting). As of March 31, 2014, MTR's current executive officers held unvested stock options to acquire 95,310 shares of MTR common stock.

        Restricted Stock Units.    MTR has granted MTR RSUs that settle in shares of MTR common stock to its non-employee directors and executive officers. Each MTR RSU will convert into a restricted stock unit in respect of one share of ERI common stock with the same terms and conditions (including vesting) as the MTR RSU immediately prior to the completion of the mergers. All MTR RSUs will settle in shares of ERI common stock and will not entitle the holder to make a cash/stock election upon settlement or otherwise. Based upon equity compensation holdings as of March 31, 2014, MTR's current executive officers and non-employee directors of MTR held 501,765 MTR RSUs.

        Pursuant to the terms of each MTR stock plan, any unvested awards granted pursuant to an MTR stock plan will vest upon the effective date of the merger and both vested and unvested equity awards granted under an MTR stock plan will be converted into the right to receive shares of ERI common stock or will be exchanged for, or settled in, shares of ERI common stock.

        Specifically, each option or other right to acquire MTR common stock granted under any MTR stock plan outstanding immediately prior to the completion of the mergers, whether vested or unvested, will automatically become, after the completion of the mergers, an option or right to purchase the same number of shares of ERI common stock as the number of shares of MTR common stock that were subject to such MTR stock option immediately prior to the completion of the mergers. The exercise price per share of ERI common stock subject to any such MTR stock option at and after the completion of the mergers will be equal to the exercise price per share of MTR common stock subject to such MTR stock option immediately prior to the completion of the mergers. All other terms, except vesting requirements, applicable to such MTR stock option will remain the same.

        Each MTR RSU that is outstanding under any MTR stock plan (including any such MTR RSU held in participant accounts under any employee benefit or compensation plan or arrangement of MTR) immediately prior to the completion of the mergers will, as of the completion of the mergers, be settled in the same number of shares of common stock of ERI (without any right to make a cash/stock election) as the number of shares of MTR common stock that were subject to such MTR RSU immediately prior to the completion of the mergers. No further vesting, lapse, or other restrictions under the terms of the prior award agreement applicable to such MTR RSU will apply.

        Under the terms of the merger agreement, MTR may only grant stock options to acquire MTR common stock, restricted shares and MTR RSUs from the date the merger agreement was signed until the completion of the mergers in connection with (i) employee promotions and newly hired employees in the ordinary course of business and consistent with past practice, in each case to employees below the level of senior vice president or to employees of MTR's subsidiaries, (ii) annual grants to non-employee directors in payment of annual compensation for service as a director, and (iii) annual grants to employees in the ordinary course of business consistent with past practice.

        Governance Structure and Management Positions.    Eldorado has designated Roger P. Wagner, a current member of the MTR board of directors, to serve on the board of directors of ERI. Accordingly, effective at the closing of the mergers, Mr. Wagner will be appointed to the board of directors of ERI. Mr. Wagner will receive compensation in accordance with the policies that ERI may adopt relating to director compensation. For more information regarding ERI director compensation, see "The Mergers—Board of Directors and Executive Officers of ERI—Compensation of Directors" beginning on page 118 and In addition, following the completion of the mergers, Eldorado is expected to appoint Joseph L. Billhimer, Jr., the current president and chief operating officer of MTR, as chief operating officer of ERI. For more information regarding the appointment of Mr. Billhimer, see "The Mergers—Board of Directors and Executive Officers of ERI—Executive Officers" beginning on page 118 and "The Mergers—Compensation of ERI's Named Executive Officers" beginning on page 119.

112


Table of Contents

        Employment Agreements.    MTR has entered into employment agreements with Joseph L. Billhimer, Jr., President and Chief Operating Officer, and John W. Bittner, Jr., Executive Vice President and Chief Financial Officer. The employment agreements for Messrs. Billhimer and Bittner provide that, in the event of termination of employment for any reason, the executive will receive (i) earned but unpaid base salary and accrued and unused vacation pay, (ii) reimbursement for reasonable business expenses then outstanding, (iii) any bonus earned and approved to be paid with respect to completed fiscal periods that precede the date of termination but have not yet been paid, and (iv) all payments, rights and benefits due as of the date of termination under the terms of MTR's employee and fringe benefit plans and programs in which the executives participated. We refer to these benefits collectively as the "Accrued Rights." Each of Messrs. Rodriguez-Cayro and Buro, prior to their respective resignations, were also parties to employment agreements with MTR which provided that, in the event of a termination of employment for any reason, each would have received his applicable Accrued Rights.

        In the event of termination by MTR without "cause" (as defined in each employment agreement) of Messrs. Billhimer and Bittner or, in the case of Mr. Bittner, the executive resigns with "good reason" (as defined in each employment agreement), (a) the executives will receive, in addition to the Accrued Rights, (i) continued payment of his base salary for 12 months following the date of termination (the "Severance Period"), (ii) a bonus amount, which shall be paid in a lump sum within thirty days of approval by the Compensation Committee, based on the achievement of the applicable performance criteria for the year in which termination occurred, adjusted on a pro rata basis to the number of days the executive was employed in such year, provided he was employed for at least six months during such year and (iii) continued medical coverage under MTR's group health plan for the Severance Period (the benefits in the foregoing clauses (i)—(iii), the "Severance Payments") and (b) in the case of Mr. Bittner, all of his then-outstanding and otherwise unvested RSUs will immediately vest upon such termination and be paid out in accordance with the terms thereof. The Severance Payments and, as applicable, accelerated vesting, are subject to the executive officer's execution of a general release of claims against MTR. Prior to Mr. Rodriguez-Cayro's resignation, his employment agreement provided Severance Payments and vesting provisions similar to those provided to Mr. Bittner under his employment agreement.

        If a "change in control" (as defined in each employment agreement) occurs during the term of the employment agreement and, prior to the first anniversary of the date of consummation of such change in control, Messrs. Billhimer's or Bittner's employment is terminated by MTR without "cause" or by the executive with "good reason", then the named executive officer will receive the Accrued Rights and the Severance Payments, except that (instead of the 12 month period that applies pre-change in control) the Severance Period would be 18 months. Pursuant to the employment agreements of Messrs. Rodriguez-Cayro and Buro, respectively, each would have received, if a "change in control" (as defined in their respective employment agreement) occurred during its term and, prior to the first anniversary of the date of such change in control, their respective employment was terminated by MTR without cause or by such person with "good reason", the Accrued Rights and the Severance Payments, except that the Severance Period would also be 18 months. In addition, Mr. Billhimer's employment agreement provides for a $100,000 cash bonus upon the occurrence of a "change in control" (as defined in his employment agreement).

        Pursuant to a separation agreement entered into between MTR and Mr. Rodriguez-Cayro in connection with his resignation from MTR effective January 31, 2014, MTR will (a) pay his base salary in equal installments for 12 months, (b) pay a lump sum equal to his accrued and unused vacation, (c) continue his coverage under the Company's group medical, dental and vision benefit plans and life insurance for 12 months, (d) pay his 2013 bonus, if one is owed, and (e) vest his outstanding and unvested MTR RSUs. Additionally, if the mergers are consummated, (i) Mr. Rodriguez-Cayro will receive a lump sum payment from MTR equal to six-months' current base salary if the consummation

113


Table of Contents

of the mergers occur during 2014, and (ii) MTR will vest, upon the consummation of the mergers, all outstanding, but unvested, stock options and all outstanding, but unvested, long-term incentive cash units. Under this separation agreement, Mr. Rodriguez-Cayro and MTR also granted each other general releases and agreed to mutual non-disparagement covenants. Mr. Rodriguez-Cayro remains subject to his confidentiality, non-solicitation and non-competition obligations contained in his employment agreement.

        In connection with Mr. Buro's resignation on January 28, 2014, MTR entered into a separation agreement with Mr. Buro, pursuant to which MTR will (a) pay his base salary in equal installments for 12 months, (b) pay a lump sum equal to his accrued and unused vacation, (c) continue his coverage under MTR's group medical, dental and vision benefit plans and life insurance for 12 months, and (d) pay his 2013 bonus, if one is owed. Mr. Buro's right to any equity and cash awards (including options and/or MTR RSU awards) including vesting, exercise and forfeiture, was determined pursuant to the applicable plan documents and award agreements. Additionally, if the mergers are consummated by January 28, 2015, Mr. Buro will receive a lump sum payment from MTR of $250,000. Under this separation agreement, Mr. Buro granted MTR and its affiliates a general release and agreed to a non-disparagement covenant, and MTR granted Mr. Buro a non-disparagement covenant. Mr. Buro remains subject to his confidentiality, non-solicitation and non-competition obligations contained in his employment agreement.

        In connection with Mr. Buro's separation agreement, MTR and Mr. Buro also entered into a consulting agreement whereby Mr. Buro will provide assistance and advisory services to the Company as may be directed by its Chief Operating Officer. Under this consulting agreement, Mr. Buro will receive a monthly consulting fee of $10,000. The consulting agreement expires on June 30, 2014 and may be extended by the parties.


Merger-Related Compensation for MTR's Named Executive Officers

        The following table and the related footnotes provide information about the compensation to be paid to MTR's named executive officers that is based on or otherwise relates to the mergers. The compensation shown in this table and described in these footnotes is the subject of a non-binding advisory vote of the MTR stockholders at the MTR special meeting, as described in "MTR Compensation Proposal" on page 219. The figures in the table are estimated based on compensation levels as of the date of this document and an assumed effective date of December 6, 2014 for the mergers and, where applicable, termination of the named executive officer's employment. The amounts reported below are estimates based on multiple assumptions that may or may not actually occur or be accurate on the relevant date, including assumptions described in this document, and do not reflect certain compensation actions that may occur before the completion of the mergers (such as the future grant of equity awards and/or retention awards). All amounts below have been calculated based on a per share price of MTR common stock of $6.05 (the per share cash consideration payable for MTR common stock in connection with the amendment to the merger agreement dated November 18, 2013). As a result of the foregoing assumptions, the actual amounts, if any, to be received by a named executive officer may materially differ from the amounts set forth below.

114


Table of Contents


GOLDEN PARACHUTE COMPENSATION

Name
  Cash   Equity   Perquisites/
Benefits
  Total  

Joseph Billhimer

  $ 1,687,740 (1)(2) $ 464,517 (3) $ 21,332 (4) $ 2,173,589  

John Bittner

  $ 1,210,450 (1) $ 430,613 (3) $ 18,574 (4) $ 1,659,638  

Narciso Rodriquez-Cayro(5)

  $ 856,964 (1) $ 262,773 (3) $ 21,332 (4) $ 1,141,068  

Fred Buro(6)

  $ 788,951 (1) $ 241,917 (3) $ 18,574 (4) $ 1,049,442  

(1)
Amounts represent continued payment of base salary and bonus for 18 months. Bonus amount is determined based on pro rata payment of target bonus for year (with the prior year amount used for Mr. Rodriguez-Cayro and Mr. Buro as no target bonus was set for 2014 due to their respective resignations) based on number of days employed during year (assuming closing on December 6, 2014—the latest possible date for closing). Pro rata bonus amount is less if closing date is earlier in year. Performance cash awards granted in 2012 were considered earned after 1 year and vested after 2 years. Payment of these awards is accelerated on account of the change in control. Performance cash awards granted in 2013 and 2014 are considered earned after 2 years and vest after 1 year. These are considered earned at target and paid upon the change in control.

(2)
Amount includes amounts described in (1) as well as change in control bonus payment.

(3)
Amount includes cash out value of unvested options and restricted stock that vest upon the change in control.

(4)
Amount includes value of continued medical coverage for 18 months.

(5)
Mr. Rodriguez-Cayro resigned effective January 31, 2014.

(6)
Mr. Buro resigned on January 28, 2014.


Board of Directors and Executive Officers of ERI

Board of Directors

        Upon completion of the mergers, the ERI board of directors will be comprised of five to seven directors, all of whom will be designated by Eldorado. At least a majority of the directors must satisfy the independence requirements of the Nasdaq Stock Market and the ERI certificate of incorporation and bylaws. The board of directors of ERI will not be classified, and directors will serve one-year terms in accordance with ERI's bylaws.

        The following persons have been designated to serve on the board of directors of ERI following the completion of the mergers, with Gary L. Carano having been designated to serve as the chairman of the ERI board of directors:

        Biographical information about each of the individuals expected to serve on ERI's board of directors immediately following the mergers is set forth below.

        Gary Carano, 62, has over thirty years of experience in the gaming and hotel management industry. He has served as President and Chief Operating Officer of Eldorado Resorts since 2004 and as President and Chief Operating Officer of Eldorado HoldCo since 2009, where he directs and oversees

115


Table of Contents

all aspects of Eldorado Resorts' development, including the operation of the Eldorado Reno hotel and casino as well as the operation of certain of Eldorado Resorts' subsidiaries, including ELLC, Eldorado Capital Corp and Shreveport Capital. Mr. Carano has been General Manager of the Silver Legacy Casino, which is a facility owned by Silver Legacy, since its opening in 1995. Following the mergers, Eldorado Resorts, ELLC, Eldorado Capital Corp. and Shreveport Capital will be wholly owned, indirect subsidiaries of ERI and ERI will own an indirect 50% membership interest in Silver Legacy. Mr. Carano is a member of the Nevada Resort Association and has served on the board of directors of the Washoe County Education Foundation and the Reno-Sparks Convention and Visitors Authority. Mr. Carano has a Bachelor's degree in Business Administration from the University of Nevada, Reno. In May 2012, Silver Legacy filed a voluntary petition for reorganization under Chapter 11 of the U.S. Bankruptcy Code in the U.S. Bankruptcy Court for the District of Nevada. Silver Legacy emerged from its Chapter 11 reorganization proceedings in November 2012. Mr. Carano has been selected to serve as a director because of his extensive experience in the gaming and hospitality industry and because of his familiarity with the business of Eldorado.

        Frank J. Fahrenkopf, Jr., 74, served as President and Chief Executive Officer of the American Gaming Association ("AGA"), an organization that represents the commercial casino-entertainment industry by addressing federal legislation and regulatory issues, from 1995 until June 2013. At the AGA, Mr. Fahrenkopf was the national advocate for the commercial casino industry and was responsible for positioning the AGA to address regulatory, political and educational issues affecting the gaming industry. Mr. Fahrenkopf is currently co-chairman of the Commission on Presidential Debates, which he founded and which conducts debates among presidential candidates. He serves as a board member of the International Republican Institute, which he founded. He also founded the National Endowment for Democracy, where he served as Vice Chairman and a board member from 1983 to 1992. Mr. Fahrenkopf served as chairman of the Republican National Committee from 1983 to 1989. Prior to his role at AGA, Mr. Fahrenkopf was a partner at Hogan & Hartson, where he regularly represented clients before the Nevada gaming regulatory authorities. Mr. Fahrenkopf served as the first Chairman of the American Bar Association Committee on Gaming Law and was a founding Trustee and President of the International Association of Gaming Attorneys. Mr. Fahrenkopf also sits on the Board of Directors of six NYSE-listed public companies: First Republic Bank, Gabelli Equity Trust, Inc., Gabelli Utility Trust, Gabelli Global Multimedia Trust, Gabelli Dividend and Income Trust, and Gabelli Gold and Natural Resources. He is a graduate of the University of Nevada, Reno and holds a Juris Doctor from the University of California Berkeley School of Law. Mr. Fahrenkopf has been selected to serve as a director because of his extensive knowledge of gaming regulatory matters, his relevant legal experience and his experience as a director of many organizations.

        James B. Hawkins, 58, has served as Chief Executive Officer and on the Board of Directors of Natus Medical Inc. ("Natus") since April 2004 and as President since June 2013. Natus, a publicly traded company, is a leading provider of medical devices, software and services. He also previously served as President of Natus from April 2004 to January 2011. Mr. Hawkins serves as a director of the Digirad Corporation, a publicly traded company that provides diagnostic solutions in the science of imaging, and at IRIDEX Corporation, a publicly traded company that provides laser systems, delivery devices and instrumentation to treat eye diseases. Prior to joining Natus, Mr. Hawkins was President, Chief Executive Officer and on the Board of Directors of Invivo Corporation, a developer and manufacturer of vital sign monitoring equipment, and its predecessor, from 1985 until 2004, and as Secretary from 1986 until 2004. Mr. Hawkins earned a Bachelor's degree in Business Commerce from Santa Clara University and an MBA from San Francisco State University. Mr. Hawkins has been selected to serve as a director because of his extensive experience in executive management oversight and as a director of multiple publicly traded companies.

        Michael E. Pegram, 62, has been a partner in the Carson Valley Inn in Minden, Nevada since June 2009 and a partner in the Bodines Casino in Carson City, Nevada since January 2007. Mr. Pegram has more than thirty years of experience owning and operating twenty-five successful McDonald's

116


Table of Contents

franchises. Mr. Pegram has served as Chairman of the Thoroughbred Owners of California for the past three years and has been the owner of a number of racehorses, including 1998 Kentucky Derby and Preakness Stakes winner, Real Quiet, 2010 Preakness Stakes winner, Lookin at Lucky, 1998 Breeders' Cup Juvenile Fillies winner and 1999 Kentucky Oaks winner, Silverbulletday, 2001 Dubai World Cup winner, Captain Steve, and the 2007 and 2008 Breeders' Cup Sprint winner, Midnight Lute. Additionally, Mr. Pegram has served as a director of Skagit State Bancorp since 1996. Mr. Pegram has been selected to serve as a director because of his extensive experience in the horse racing industry and as an investor, business owner, and director of various companies.

        Thomas Reeg, 42, has served as a member of Eldorado Resorts' board of managers since December 2007 and as Senior Vice President of Strategic Development for Eldorado Resorts since January 2011. Following the mergers, Eldorado Resorts will be a wholly owned, indirect subsidiary of ERI. Between September 2005 through November 2010, Mr. Reeg was a Senior Managing Director and founding partner of Newport Global Advisors L.P., which currently has $525 million in assets under management and is currently an indirect owner of Eldorado. Mr. Reeg has been a member of the executive committee of Silver Legacy (which is the governing body of Silver Legacy) since August 2011. Following the mergers, ERI will own an indirect 50% membership interest in Silver Legacy. Mr. Reeg was a member of the board of managers of NGA Holdco, LLC, which is currently an indirect owner of Eldorado, from 2007 through 2011 and served on the board of directors of Autocam Corporation from 2007 to 2010. From 2002 to 2005 Mr. Reeg was a Managing Director and portfolio manager at AIG Global Investment Group ("AIG"), where he was responsible for co-management of the high-yield mutual fund portfolios. Prior to his role at AIG, Mr. Reeg was a senior high-yield research analyst covering various sectors, including the casino, lodging and leisure sectors, at Bank One Capital Markets. Mr. Reeg holds a Bachelor of Business Administration in Finance from the University of Notre Dame and is a Chartered Financial Analyst. Mr. Reeg has been selected to serve as a director because of his extensive financial experience and his familiarity with the Eldorado business.

        David P. Tomick, 62, is the Chairman of the Board of Directors of Securus, Inc. ("Securus"), a private company engaged in the GPS tracking industry. From 2008 until 2010, Mr. Tomick served as Chief Financial Officer of Securus. From 1997 to 2004 Mr. Tomick was the Chief Financial Officer of SpectraSite, Inc., a NYSE-listed, publicly traded wireless tower operator with a market capitalization in excess of $3.0 billion. Mr. Tomick was, from 1994 to 1997, the Chief Financial Officer of Masada Security, a company involved in the security monitoring business and, from 1988 to 1994, the Vice President-Finance of Falcon Cable TV, where he was responsible for debt management, mergers and acquisitions, equity origination and investor relations. Prior to 1988, he managed a team of corporate finance professionals focusing on the communications industry for The First National Bank of Chicago. Mr. Tomick has served on the Board of Directors of the following organizations: Autocam Corporation, Autocam Medical, First Choice Packaging, NuLink Digital and TransLoc, Inc. Mr. Tomick received his bachelor's degree from Denison University and a masters of business administration from The Kellogg School of Management at Northwestern University. Mr. Tomick has been selected to serve as a director because of his financial and management expertise and his extensive experience with respect to raising capital, mergers and acquisitions, corporate governance and investor relations.

        Roger P. Wagner, 66, has over forty years of experience in the gaming and hotel management industry and has been a director of MTR since July 2010. Mr. Wagner serves as Chairman of the Compensation Committee and member of the Finance, Succession and Nominating and Corporate Governance Committees of MTR. MTR will be a direct subsidiary of ERI following the mergers. Mr. Wagner was a founding partner of House Advantage, LLC, a gaming consulting group that focuses on assisting gaming companies in improving market share and bottom line profits. Mr. Wagner served as Chief Operating Officer for Binion Enterprises LLC from 2008 to 2010, assisting Jack Binion in identifying gaming opportunities. From 2005 to 2007, Mr. Wagner served as Chief Operating Officer of Resorts International Holdings. Mr. Wagner served as President of Horseshoe Gaming Holding Corp. from 2001 until its sale in 2004 and as its Senior Vice President and Chief Operating Officer from 1998

117


Table of Contents

to 2001. Prior to joining Horseshoe, Mr. Wagner served as President of the development company for Trump Hotels & Casino Resorts from 1996 to 1998, President and Chief Operating Officer of Trump Castle Casino Resort from 1991 to 1996 and President and Chief Operating Officer of Claridge Casino Hotel from 1983 to 1991. Prior to his employment by Claridge Casino Hotel, he was employed in various capacities by the Edgewater Hotel Casino, Sands Hotel Casino, MGM Grand Casino—Reno, Frontier Hotel Casino and Dunes Hotel Casino. Mr. Wagner holds a Bachelor of Science from the University of Nevada Las Vegas in Hotel Administration. Mr. Wagner has been selected to serve as a director because of his extensive experience in the gaming and hospitality industry and because of his familiarity with the business of MTR.

Compensation of ERI Directors

        In 2013, no compensation was paid to the current directors of ERI in their capacity as members of the board. It is anticipated that directors of ERI after the mergers who are not employees of ERI or any affiliated companies will receive an annual fee for services on the ERI board of directors that is currently expected to be consistent with the compensation for members of the MTR board of directors prior to the mergers. All members of the ERI board of directors will be reimbursed for reasonable costs and expenses incurred in attending meetings of the board. All compensation of the ERI board of directors will be subject to approval or change by the ERI board of directors.

Committees of the ERI Board of Directors After the Merger

        The board of directors of ERI are expected to establish at least four standing committees: (1) Audit, (2) Compensation, (3) Nominating and Corporate Governance and (4) Gaming Compliance. These committees will operate pursuant to written charters adopted by the ERI board of directors and members of each committee will meet the independence and other legal and regulatory criteria necessary to serve on that committee as set forth in such committee's charter. After the effective time, the ERI board of directors may consider establishing additional committees.

Compensation Committee Interlocks and Insider Participation

        The directors who will serve on ERI's compensation committee after completion of the mergers have not yet been identified. Eldorado anticipates that none of the members of ERI's compensation committee will have any relationships that would create a compensation committee interlock as defined under applicable SEC regulation.

Executive Officers

        Following the completion of the mergers, Gary L. Carano, currently the President and Chief Operating Officer of Eldorado, will serve as Chief Executive Officer and chairman of the board of directors of ERI, and Robert M. Jones, currently the Chief Financial Officer of Eldorado, will serve as Chief Financial Officer of ERI, in each case until their successors have been duly elected or appointed and qualified. In addition, it is expected that the following persons will become executive officers of ERI following the closing of the mergers and will assume the positions indicated below:

President       Thomas Reeg
Chief Operating Officer       Joseph L. Billhimer, Jr.

        From time to time prior to the closing of the mergers, decisions may be made with respect to the management and operations of ERI following the completion of the mergers, including the selection of additional executive officers of ERI.

        The biographies of the expected executive officers of ERI (other than Messrs. Carano and Reeg) are as follows:

118


Table of Contents

        Joseph L. Billhimer Jr., 50, has thirty years of experience working in the gaming industry. Mr. Billhimer joined MTR in April 2011 and has served as Chief Operating Officer since 2012 and President since September 2013. Mr. Billhimer served as Executive Vice President of MTR from 2012 to 2013 and Senior Vice President of Operations & Development at MTR and President and General Manager of Mountaineer since 2012. MTR and Mountaineer will be subsidiaries of ERI following the mergers. Mr. Billhimer was a principal of Foundation Gaming Group, an advisory and management services firm for the gaming industry, which among other engagements, managed Harlow's Casino & Resort in Greenville, Mississippi from 2009 to 2010 and marketed its sale to Churchill Downs. Prior to Foundation Gaming Group, Mr. Billhimer served as president of Trilliant Gaming Illinois, LLC, a gaming development company, from 2008 to 2009. From 2003 to 2008, he was president and chief executive officer of Premier Entertainment LLC, the developer and parent of the Hard Rock Hotel and Casino in Biloxi, Mississippi. While at Premier Entertainment, he was named Casino Journal's Executive of the Year in 2007 for his efforts in re-developing the Hard Rock Hotel and Casino after being destroyed by Hurricane Katrina and filing bankruptcy. Prior to Premier Entertainment, Mr. Billhimer spent three years as President and General Manager of Caesars Entertainment's Grand Casino Resort in Gulfport, Mississippi, and prior to that experience, eight years with Pinnacle Entertainment where he was Executive Vice President and General Manager of Casino Magic in Bay St. Louis, Mississippi.

        Robert M. Jones, 71, has served as the Chief Financial Officer of Eldorado Resorts for over twenty-nine years. Following the mergers, Eldorado Resorts will be a wholly owned, indirect subsidiary of ERI. Mr. Jones earned a bachelor's degree in accounting from the University of Arizona and a masters in business administration from Golden Gate University.


Compensation of ERI's Named Executive Officers

        As a newly formed company with no operations, ERI currently has no employees and, accordingly, has not paid any executive compensation or adopted any executive compensation programs. ERI is in the process of adopting and will continue to develop compensation programs and anticipates that each of the individuals who ERI expects will be a named executive officer will be covered by these programs following the mergers. A more detailed description of ERI's anticipated executive compensation program can be found below under the heading "—Compensation Discussion and Analysis."


Compensation Discussion and Analysis

Introduction

        The following is a discussion of the executive compensation program that ERI expects to put in place following the closing of the mergers. Certain aspects of the program may be implemented either prior to or in connection with the mergers; however, other aspects of ERI's compensation program will not be finalized until after closing of the mergers and will be subject to review and approval of ERI's compensation committee.

Compensation Philosophy and Objectives

        Eldorado and MTR have been working to establish ERI's compensation philosophy, objectives and procedures for compensation related to the period following the mergers. Eldorado and MTR believe ERI's compensation programs should support its business strategies and provide balanced incentives for achieving short-term and long-term business goals and objectives. Eldorado and MTR intend to design compensation packages that align the long-term economic interests of ERI's executive officers with its stockholders' interests.

119


Table of Contents

Compensation Practices

        Eldorado and MTR anticipate that ERI's compensation committee will determine each named executive officer's compensation package on an annual basis and at times of promotions or other changes in responsibilities. Eldorado and MTR expect that ERI's compensation committee will review market data, such as pay data from proxy statements and other sources, as a reference point for evaluating the relative competitiveness of the compensation packages offered to our named executive officers.

        In making compensation decisions for ERI's named executive officers, Eldorado and MTR expect that ERI's compensation committee will consider each element of each named executive officer's compensation package and the total compensation that such named executive officer may be entitled to receive. Multiple factors may be considered in determining the amount of total compensation to award the named executive officers each year. These factors may include:

        Eldorado and MTR expect the compensation committee's goal will be to award compensation that will be reasonable when all elements of potential compensation are considered, while still affording ERI the ability to attract, retain and motivate our named executive officers.

Compensation Components

        ERI's executive officer compensation program will consist of three key elements: base salary, annual incentive compensation, including cash and deferred incentive compensation, and long-term equity-based awards. Base salaries are intended to compete for and retain quality executives and to compensate the NEOs for their day-to-day services to ERI. Annual incentive compensation will be designed to motivate the executive officers to achieve shorter-term company-wide and individual performance goals. Long-term equity-based awards will encourage the achievement of longer-term performance goals and create an ownership culture focused on long-term value creation for our stockholders. ERI also plans to provide executives and employees with access to retirement and health and welfare programs, on the same terms and conditions as those made to salaried employees generally. Basic health, life insurance, disability benefits and similar programs will give ERI's executive officers and employees access to healthcare and income protection for themselves and their family members.

Employment Agreements

        Eldorado and MTR anticipate that either Eldorado or MTR will, prior to the closing of the mergers, or ERI will, in connection with or shortly following the closing of the mergers, enter into employment agreements with some or all of the persons to be named as executive officers of ERI. None of these employment agreements have been negotiated, and the terms of these employment agreements have otherwise not yet been determined.

Equity Plans

        The merger agreement contemplates that ERI will adopt an equity incentive plan, which we refer to as the ERI Equity Plan, that will permit the grant of equity-based awards covering the combined company immediately following the closing of the mergers. Although Eldorado and MTR are still developing ERI's approach to long-term incentive compensation, it is intended for the ERI Equity

120


Table of Contents

Plan, once adopted, to allow for the granting of restricted shares, restricted stock units, options and other equity-based awards.

Relationship of Compensation Policies and Practices to Risk Management

        Eldorado and MTR are designing ERI's compensation program to encourage its executive officers and employees to focus on our short-term and long-term performance and, therefore, should not reasonably be likely to have a material adverse effect on ERI. Eldorado and MTR plan to design compensation policies and practices in a way to support a strong risk management culture.

Deductibility of Executive Compensation

        Under Section 162(m) of the Code, a public company generally may not deduct compensation in excess of $1.0 million paid to any of the named executive officers (other than the Chief Financial Officer); however, the statute exempts qualifying performance-based compensation from the deduction limit when specified requirements are met. In general, awards under the MTR Equity Plan have been structured to qualify for this exemption, and it is intended that awards granted under the ERI Equity Plan, once implemented, will also qualify for this exemption.

        Following the mergers, ERI's compensation committee is expected to emphasize performance-based compensation for its named executive officers and will seek to minimize the impact of Section 162(m) of the Code; however, the compensation committee may not necessarily limit executive compensation to the amount deductible under that Section 162(m) of the Code. In certain situations, the compensation committee may approve compensation that will not be deductible in order to ensure competitive levels of total compensation for the named executive officers or for other reasons.


Risk Management

        ERI's senior management will be responsible for the day-to-day assessment and management of ERI's risks, and its board of directors is responsible for oversight of ERIs enterprise risk management in general. The risks facing ERI include risks associated with ERI's financial condition, liquidity, operating performance, ability to meet its debt obligations and regulations applicable to our operations and compliance therewith. The board's oversight will primarily be managed and coordinated through committees of the board of directors. ERI's audit committee will oversee its risk management with respect to significant financial and accounting policies as well as the effectiveness of management's processes that monitor and manage key business risks. ERI's gaming compliance committee will be responsible for overseeing risks associated with its gaming activities and regulatory compliance. Additionally, ERI's compensation committee will oversee risks related to compensation policies. It is expected that the audit and compensation committees will report their findings to the full board of directors. In addition, at its meetings, we expect that the board of directors will discuss risks that ERI faces, including those management will highlight as the most relevant risks to ERI. Furthermore, the oversight of enterprise risk by the board of directors is expected to involve assessment of the risk inherent in ERI's long-term strategies reviewed by the board of directors, as well as other matters brought to the attention of the board of directors. We expect that the structure and experience of ERI's board of directors will allow its directors to provide effective oversight of risk management. The board of directors recognizes that it is ERI's and its management's responsibility to identify and attempt to mitigate risks that could cause significant damage to its business or stockholder value.


Listing of ERI Common Stock

        It is a condition to the completion of the mergers that the shares of ERI common stock to be issued in the mergers are authorized for listing on the Nasdaq Stock Market, subject to official notice of issuance.

121


Table of Contents

        Following the mergers, the stockholders of MTR will become stockholders of ERI and their rights as stockholders will be governed by Nevada law and by ERI's amended and restated certificate of incorporation and amended and restated bylaws. ERI will therefore be the successor registrant. See "Comparison of Stockholder Rights" beginning on page 173.


Dividend/Distribution Policy

        As of the date of the merger agreement, September 9, 2013, MTR and Eldorado will not and will not permit any of their subsidiaries to, without the prior written consent of the other party, make any dividend payments or distributions, except for (i) dividends paid in the ordinary course of business by any direct or indirect wholly owned subsidiary to MTR or Eldorado or any other direct or indirect wholly owned subsidiary of MTR or Eldorado, and (ii) the case of Eldorado, any tax distributions required to be paid pursuant to Eldorado's operating agreement.

        MTR has historically not paid dividends on its common stock.

        Under its operating agreement, Eldorado is required to make cash distributions to Eldorado's members in an amount sufficient to cover U.S. federal income taxes attributable to their allocated income. Subject to compliance with the terms of its outstanding senior notes and its existing credit agreement, additional discretionary distributions are permitted when approved by the Eldorado board of managers.

        ERI expects to continue MTR's policy of not paying dividends on its common stock. ERI's decision as to whether or not to pay dividends on its common stock in the future and, if so, in what amount, will be made by ERI's board of directors and will depend on, among other factors, ERI's earnings, cash requirements, financial condition, restrictions imposed by its debt instruments, and legal considerations.

        No dividends or other distributions with respect to ERI common stock will be paid to current MTR stockholders and Eldorado members unless and until they properly comply with the procedures for exchanging their MTR shares or Eldorado membership interests for shares of ERI. In the case of holders of MTR common stock, holders will not be able to receive the merger consideration and ERI dividend payments having a record date after the mergers unless and until such holders have properly surrendered their certificate(s) representing shares of common stock of MTR. If the mergers are completed, we will send former MTR stockholders written instructions for exchanging their certificates.


Appraisal Rights

        Dissenters' or appraisal rights are statutory rights that, if applicable under law, enable stockholders or members to dissent from an extraordinary transaction, such as a merger, and to demand that the corporation or limited liability company pay the fair value for their shares or membership interests as determined by a court in a judicial proceeding instead of receiving the consideration offered to stockholders or members in connection with the extraordinary transaction. Appraisal or dissenters rights are not available in all transactions.

        Under the DGCL, unless a corporation's certificate of incorporation contains provisions to the contrary (and MTR's amended and restated certificate of incorporation does not), Section 262 of the DGCL provides that no appraisal rights are available for shares of any class or series of stock if, at the record date fixed to determine the stockholders entitled to receive notice of and vote at a meeting of stockholders to act upon an agreement and plan of merger, such stock was either listed on a national securities exchange or held of record by more than 2,000 holders. Section 262 of the DGCL provides certain exceptions to this rule, but none are applicable in the MTR merger. MTR's common stock is listed on the Nasdaq Stock Market. Consequently, MTR stockholders do not have appraisal rights in connection with the mergers.

122


Table of Contents


Regulatory Matters

        The approval of, among others, the following Gaming Authorities must be obtained before the mergers can be completed:

        The following briefly summarizes the application requirements for obtaining each of these approvals.

        Pennsylvania Applications.    At its Presque Isle Downs & Casino facility in Erie, Pennsylvania, MTR offers live thoroughbred horse racing, live pari-mutuel betting, slot machines and table games. In order to consummate the mergers, MTR must obtain approvals from the Pennsylvania Gaming Control Board, the Pennsylvania Horse Racing Commission and the Pennsylvania Liquor Control Board. MTR has filed the applications required to be filed with these authorities and is currently preparing the remaining responses and petitions.

        On January 8, 2014, the Pennsylvania Gaming Control Board granted MTR and ERI initial approval for the transfer of interest in Presque Isle Downs & Casino, MTR's gaming operations in Erie, Pennsylvania. As part of the initial approval, the Pennsylvania Gaming Control Board has indicated that its approval of the transfer is subject to licensure of all new principals prior to completion of the mergers, payment of costs of investigations, and the imposition of a transfer fee equal to $2.5 million.

        Ohio Applications.    As a result of the live standardbred harness horse racing, live pari-mutuel betting, and slot machines offered at its Scioto Downs facility in Columbus, Ohio, MTR must obtain approvals from the Ohio Lottery Commission and the Ohio State Racing Commission. MTR has filed the applications required to be filed with these authorities and is responding to further requests for information from the licensing authorities.

        West Virginia Applications.    At its Mountaineer Casino, Racetrack & Resort in Chester, West Virginia, MTR offers live thoroughbred horse racing, live pari-mutuel betting, slot machines, poker and table games. As a result, MTR must obtain approvals from the West Virginia Alcohol Beverage Control Administration, the West Virginia Lottery Commission and the West Virginia Racing Commission. MTR has filed the applications required to be filed with these authorities and is responding to further requests for information from the licensing authorities.

        On May 29, 2014, the West Virginia Lottery Commission approved the mergers, subject to final review of any material and substantive changes in the proposed mergers that may occur after the date of its approval.

        Nevada Applications.    At its Eldorado Hotel and Casino in Reno, Nevada, Eldorado offers slot machines, table games, poker, and sports book betting. In addition, as of the closing of the merger transactions, Eldorado will be, indirectly, a 50% owner of the Silver Legacy Casino Casino in Reno, which also offers slot machines, table games, poker, and sports book betting. Upon the completion of the mergers, Eldorado will become a wholly owned, direct subsidiary of Eldorado. As a result, ERI and its officers and certain of its directors must apply for and obtain a variety of approvals from the

123


Table of Contents

Nevada Gaming Commission prior to the effective date of the mergers. Additionally, ERI must obtain the approval of the Nevada Gaming Commission to make a public offering in connection with its acquisition of Eldorado. Eldorado has filed the applications required to be filed with the Nevada Gaming Commission and is responding to further requests for information from the licensing authorities.

        Louisiana Applications.    Upon the completion of the mergers, Eldorado will become a wholly owned, direct subsidiary of ERI. As a result, ERI and its officers and certain of its directors must apply for and obtain a variety of approvals from the Louisiana Gaming Control Board prior to the effective date of the mergers. Eldorado has filed the applications required to be filed with these authorities and is responding to further requests for information from the licensing authorities.

        The approval processes described above can be expensive and time consuming, and no assurance can be as to when, if ever, such approvals will be obtained. Eldorado and MTR submitted all required applications prior to December 8, 2013.

        In addition, prior to completing the mergers, the applicable waiting period under the HSR Act must expire or terminate. MTR and Eldorado filed the required applications under the HSR Act on or about December 23, 2013. The waiting period with respect to the filed Notification and Report Forms was terminated on January 7, 2014.

        Each of MTR, Eldorado and ERI is in the process of obtaining the remaining approvals required by applicable law or regulations for the completion of the mergers.


Litigation Proceedings Relating to the Mergers

        Following the announcement of the merger, three putative class action lawsuits were filed by purported stockholders of MTR challenging the merger. All three cases were filed in the Delaware Court of Chancery. The first case was filed on September 23, 2013 and is captioned Harris v. MTR Gaming Group, Inc., et al., Case No. 8937-VCG (the "Harris Case"); the second case was filed on September 27, 2013 and is captioned Julian v. MTR Gaming Group, Inc., et al., Case No. 8950-VCG (the "Julian Case"); and the third case was filed on October 14, 2013 and is captioned Morse v. MTR Gaming, Inc., et al., Case No. 9001 (the "Morse Case"). By order of the Court of Chancery, the Harris Case, Julian Case and Morse Case were consolidated for all purposes and a consolidated amended complaint was filed bearing the caption In Re MTR Gaming Group, Inc. Stockholder Litigation, Case No. 8937-VCG (the "Amended Complaint"). The Amended Complaint, which purports to be brought as class actions on behalf of all MTR stockholders, excluding the members of MTR's board of directors, alleges that the consideration the stockholders will receive in connection with the merger is inadequate, that MTR's disclosures provided to its stockholders have not been complete and that Joseph Billhimer and MTR's directors breached their fiduciary duties to stockholders in negotiating and approving the merger agreement. The Amended Complaint also alleges that MTR, Eclair Holdings Company, Ridgeline Acquisition Corp., Eclair Acquisition Company, LLC, Eldorado, Gary Carano, Thomas Reeg and Robert T. Jones aided and abetted the alleged breaches by Billhimer and MTR's directors. The Amended Complaint seeks various forms of relief including injunctive relief that would, if granted, prevent the merger from being consummated in accordance with the agreed-upon terms. On January 16, 2014, plaintiffs filed a motion with the Court seeking to expedite the litigation, conduct discovery and requesting a preliminary injunction hearing be held in April 2014. That motion was fully briefed on February 3, 2014. On March 5, 2014, the Court held oral argument on the motion. Later that day, the Court granted the motion in part and denied the motion in part. Defendants have not yet filed a responsive pleading to the Amended Complaint but believe that the allegations are without merit and intend to defend the actions vigorously.

124


Table of Contents


Material U.S. Federal Income Tax Consequences of the MTR Merger

        Subject to the limitations, assumptions and qualifications described herein, this section describes the material U.S. federal income tax consequences of the MTR merger to U.S. holders of MTR common stock that exchange their MTR common stock for ERI common stock, cash or a combination thereof in the MTR merger.

        For purposes of this discussion, a U.S. holder is a beneficial owner of MTR common stock that, for U.S. federal income tax purposes, is:

        If a partnership (including for this purpose any entity or other arrangement treated as a partnership for U.S. federal income tax purposes) holds MTR common stock, the tax treatment of a partner generally will depend on the status of the partner and the activities of the partnership. If you are a partner of a partnership holding MTR common stock, you should consult your tax advisor.

        This discussion addresses only those MTR stockholders that hold their MTR common stock as a capital asset within the meaning of Section 1221 of the Code, and does not address all the U.S. federal income tax consequences that may be relevant to particular MTR stockholders in light of their individual circumstances or to MTR stockholders that are subject to special rules, such as:

        In addition, the discussion does not address any alternative minimum tax or any state, local or foreign tax consequences of the MTR merger, nor does it the U.S. Medicare contribution tax on unearned income.

        The following discussion is based on the Code, its legislative history, existing and proposed regulations thereunder, published rulings and judicial decisions, all as of the date hereof, and all of

125


Table of Contents

which are subject to change, possibly with retroactive effect. Any such change could affect the continuing validity of this discussion.

        Non-U.S. Holders and U.S. Holders who may be subject to taxes other than U.S. federal income taxes should consult their own tax advisors regarding the imposition of any such taxes as a result of the mergers. An individual stockholder that is not a U.S. Holder but who performs services, in whole or in part, within the United States should consult his or her own tax advisor regarding the U.S. federal income tax consequences of the transactions described herein.

        Tax Treatment of the Mergers.    The obligation of MTR to complete the MTR merger is conditioned upon the receipt by MTR of an opinion from Stevens & Lee, P.C., counsel to MTR, to the effect that the MTR merger will, for U.S. federal income tax purposes, be treated as a transfer of property to ERI, as described in Section 351(a) or (b) of the Code. The obligation of Eldorado to complete the Eldorado merger is conditioned upon the receipt by Eldorado of an opinion from Milbank, Tweed, Hadley & McCloy LLP, counsel to Eldorado, to the effect that the Eldorado merger will for U.S. federal income tax purposes be treated as the transfer of property to ERI, as described in Section 351(a) of the Code. These opinions of counsel will be based upon the Code, Treasury Regulations, administrative rulings, and judicial decisions, as of the date the opinions are issued, each of which may be subject to change, possibly with retroactive effect. Any such change could affect the conclusions reached in the opinions. In addition, in rendering the opinions, counsel may rely upon customary assumptions (including that (1) the description of the mergers, representations, and statements set forth in the merger agreement, this document, and any attachments are accurate and the mergers will, in fact, occur as described in those documents and that all conditions set forth in those documents will be satisfied in full without waiver, (2) any representation or other statement that is anticipated to be true, made "to the knowledge of," or similarly qualified is correct or true, and (3) to the extent a representation states that a person is not a party to, does not have, or is not aware of any plan, intention, understanding, or agreement, there is, in fact, no such plan, intention, understanding, or agreement) and customary factual representations made by MTR, Eldorado, ERI and the merger subsidiaries (including as to (1) the nature and value of securities and other consideration exchanged in the mergers, and (2) the issuances, acquisitions, dispositions, and redemptions of MTR, Eldorado, ERI and the merger subsidiaries' shares, or membership interests prior to or following the mergers). In addition, the opinions will be subject to certain qualifications and limitations as set forth in the opinions. If any of the assumptions, representations, warranties or covenants upon which those opinions are based is inconsistent with the actual facts, the conclusions reached in the tax opinions could be jeopardized.

        These opinions will not be binding on the IRS or the courts. MTR and Eldorado have not requested and do not intend to request any ruling from the IRS as to the U.S. federal income tax consequences of the mergers. Consequently, no assurance can be given that the IRS will not assert, or that a court would not sustain, a position contrary to any of those set forth below. Accordingly, each MTR stockholder should consult its tax advisor with respect to the particular tax consequences of the MTR merger to such holder, including the consequences if the IRS successfully challenged the treatment of the MTR merger as a transaction described in Section 351 of the Code.

Tax Consequences to U.S. Holders of MTR Common Stock

        Subject to the foregoing discussion in this "Material U.S. Federal Income Tax Consequences of the MTR Merger" section, in the opinion of Stevens & Lee, P.C., the U.S. federal income tax consequences of the MTR merger to U.S. holders of MTR common stock are as follows:

126


Table of Contents

        If holders of MTR common stock acquired different blocks of MTR common stock at different times or at different prices, any gain or loss would be determined separately with respect to each block of shares of MTR common stock.

        Gain that holders of MTR common stock recognize in connection with the MTR merger generally will constitute capital gain and will constitute long-term capital gain if such holders have held (or are treated as having held) their shares of MTR common stock for more than one year as of the date of the merger. Long-term capital gain of non-corporate holders of MTR common stock is generally taxed at preferential rates. The deductibility of capital losses is subject to limitations.

        Cash Received Instead of a Fractional Share of ERI Common Stock.    A holder of a fractional share of MTR common stock will not receive a fractional share of ERI common stock but instead will receive cash in exchange for any fractional shares of MTR common stock. A holder of MTR shares that receives cash instead of a fractional share of ERI common stock will generally be treated as having received the fractional share pursuant to the mergers and then as having sold that fractional share of ERI common stock for cash. As a result, a holder of a fractional share of MTR common stock will generally recognize gain or loss equal to the difference between the amount of cash received and the basis in its fractional share as set forth above. Except as described above, this gain or loss will generally be capital gain or loss, and will be long-term capital gain or loss if, as of the effective date of the mergers, the holding period for such shares is greater than one year. The deductibility of capital losses is subject to limitations.

        Reporting Requirements.    U.S. holders of MTR common stock or Eldorado membership interests who receive ERI common stock and, upon consummation of the mergers, own ERI stock representing at least 5.0% of the total combined voting power or value of the total outstanding ERI common stock, are required to attach to their tax returns for the year in which the mergers are consummated, and maintain a permanent record of, a complete statement of all the facts relating to the exchange of MTR common stock or Eldorado membership interests for ERI common stock in connection with the mergers containing the information listed in Treasury regulations section 1.351-3. The facts to be disclosed by a U.S. holder include the aggregate fair market value of, and the U.S. holder's basis in, the MTR common stock or the Eldorado membership interests, as applicable, exchanged pursuant to the merger.

        Backup Withholding and Information Reporting.    Payments of cash to a holder of MTR common stock as part of the MTR merger may, under certain circumstances, be subject to information reporting

127


Table of Contents

and backup withholding, unless the holder provides proof of an applicable exemption satisfactory to ERI and the exchange agent or furnishes its taxpayer identification number, and otherwise complies with all applicable requirements of the backup withholding rules. Any amounts withheld from payments to a holder under the backup withholding rules are not additional tax and will be allowed as a refund or credit against the holder's U.S. federal income tax liability, provided the required information is furnished to the IRS.

        The preceding discussion is not a complete analysis or discussion of all potential tax effects that may be important to you. Thus, you are strongly encouraged to consult your tax advisor as to the specific tax consequences resulting from the merger, including tax return reporting requirements, the applicability and effect of federal, state, local, and other tax laws and the effect of any proposed changes in the tax laws.


Accounting Treatment

        The mergers will be accounted for as a reverse acquisition of MTR by Eldorado under accounting principles generally accepted in the United States. Under the reverse acquisition rules, the acquiring entity in an exchange effected through an exchange of equity interest is identified through consideration of all pertinent facts and circumstances, including: the relative voting rights of the stockholders of the constituent companies in the combined company, the existence of a large minority voting interest in the combined entity if no other owner or organized group of owners has a significant voting interest, the composition of the board of directors and senior management of the combined company, the relative size of each company and the terms of the exchange of equity securities in the business combination, including payment of any premium.

        Because all of the initial members of ERI's Board of Directors will be selected by Eldorado, certain former members of Eldorado will control the largest blocks of voting shares in ERI with the remaining shares of ERI being owned in smaller amounts by a diverse group of investors, and the Chief Operating Officer, the Chief Financial Officer and other key management of Eldorado will assume leadership positions at ERI upon consummation of the mergers, Eldorado is considered to be the acquirer of MTR for accounting purposes. This means that Eldorado will apply the purchase method of accounting and the assets and liabilities of MTR will be recorded, as of completion of the mergers, at their respective fair values and added to the carrying value of Eldorado. Any excess of purchase price over the fair value is recorded as goodwill. The reported financial condition and results of operations of ERI after completion of the mergers will reflect MTR's and Eldorado's balances and results after completion of the mergers, but will not be restated retroactively to reflect the historical financial position or results of operations of MTR. Following completion of the mergers, the earnings of the combined company will reflect purchase accounting adjustments, including increased amortization and depreciation expense for acquired assets.


Support Agreement with Jacobs Parties

        On November 18, 2013, Eldorado entered into the support agreement with Jacobs Entertainment, Inc., a Delaware corporation, Gameco Holdings, Inc., a Delaware corporation, The Jeffrey P. Jacobs Revocable Trust dated July 10, 2000, and Jeffrey P. Jacobs, an adult individual (collectively referred to as "Jacobs Parties"). As of November 18, 2013, the Jacobs Parties are the record and beneficial owners of 5,066,233 shares of MTR common stock (together with all other shares of MTR common stock acquired by the Jacobs Parties after November 18, 2013, the "Designated Shares").

        Pursuant to the support agreement, Eldorado and the Jacobs Parties agreed that the Jacobs Parties would each vote all of the Designated Shares in favor of the merger agreement and the MTR merger in connection with any applicable meeting held during the term of the support agreement.

128


Table of Contents

Furthermore, to the extent that MTR or its board of directors solicit any proxy from the MTR stockholders, all Jacobs Parties shall grant (or, to the extent appropriate, cause its affiliate to grant) such proxy in favor of the merger agreement and/or the MTR merger, as the case may be, in accordance with the applicable procedures set forth in the materials distributed in connection with such solicitation. In addition, the Jacobs Parties agree that neither they, nor any of their affiliates shall withdraw or revoke (or permit to be withdrawn or revoked) any vote, consent or proxy in favor of the merger agreement and the MTR merger. The support agreement includes mutual restrictions on the rights of the Jacobs Parties to transfer any of the Designated Shares prior to the shareholder vote with respect to the merger agreement and the MTR merger.

        The Jacobs Parties further agree that they will not seek, offer or propose (whether publicly or otherwise) to effect, or announce any intention to cause or participate in, (i) any acquisition of any shares of MTR common stock or any other securities of MTR (or beneficial ownership thereof), or rights or options to acquire any shares of MTR common stock or other securities of MTR (or beneficial ownership thereof), or any assets, indebtedness or businesses of MTR or any of its subsidiaries, (ii) any tender or exchange offer, merger or other business combination involving MTR or any of its subsidiaries or any of its or their respective assets constituting a significant portion of the consolidated assets of MTR and its subsidiaries, (iii) any recapitalization, restructuring, liquidation, dissolution or other extraordinary transaction with respect to MTR or any of its subsidiaries, (iv) any "solicitation" of "proxies" (as such terms are used in the proxy rules of the SEC) or consents to vote any voting securities of MTR or any of its affiliates. The Jacobs Parties also covenant not to form, join or in any way participate in a "group" (as defined under the Exchange Act) with respect to MTR or otherwise act in concert with any person or entity in connection with an acquisition proposal (as such term is defined in the merger agreement) in respect of any shares of MTR common stock or such other securities or otherwise act, along or in concert with other, to seek representation on or to control the management or board of directors of MTR, or the policies of MTR or to obtain representation on the board of directors of MTR. The Jacobs Parties further agree not to take any action which would or would reasonably be expected to force MTR to make a public announcement regarding any of the matters prohibited by the support agreement, as well as not to by themselves, or with the help of a third party, effect the delay, suspension, disruption, interference, or interruption of any of the mergers, or of the satisfaction of any condition required for the consummation of any of the mergers.

        In addition, under the support agreement, the Jacobs Parties shall cooperate with and support Eldorado's and MTR's efforts to consummate the MTR merger, including Eldorado's efforts to obtain all requisite gaming, racing, and other governmentally issued licenses, approvals, and permits. The Jacobs Parties will refrain from making any public or private statements that would disparage the image or reputation of Eldorado, MTR, their respective affiliates and/or their respective businesses, as well as their executive officers and/or directors.

        The support covenants of the Jacobs Parties contained in the support agreement terminate upon the occurrence of, among other things, the termination of the merger agreement, the consummation of the transactions contemplated by the merger agreement and the MTR board of directors making an "adverse recommendation change" (as defined in the merger agreement) in accordance with the terms of the merger agreement.

129


Table of Contents


THE MERGER AGREEMENT

        The discussion in this proxy statement/prospectus of the merger agreement is subject to, and is qualified in its entirety by reference to, the merger agreement, a copy of which is attached to this proxy statement/prospectus as Annexes A, B, C, and D and is incorporated into this proxy statement/prospectus by reference.


Structure of the Mergers

        Under the terms of the merger agreement, MTR and Eldorado are entering into a strategic business combination pursuant to the following mergers: (i) Ridgeline Acquisition Corp., a wholly owned direct subsidiary of ERI, will merge with and into MTR, with MTR surviving the merger, and (ii) Eclair Acquisition Company, LLC, a wholly owned direct subsidiary of ERI, will merge with and into Eldorado, with Eldorado surviving the merger. Following the mergers, each of MTR and Eldorado will continue as wholly owned direct subsidiaries of ERI. ERI will own all of the outstanding shares of MTR common stock and all of the outstanding membership interests of Eldorado. The holders of MTR common stock and Eldorado membership interests prior to the mergers will together own all of the outstanding shares of ERI common stock following the mergers.


Closing and Effective Time of the Mergers

        The completion of the mergers will occur only if all the closing conditions contained in the merger agreement have been satisfied or, in some cases, waived. The mergers will be completed legally at the time the appropriate certificates of merger have been duly filed with the Secretary of State of the State of Delaware and the Secretary of State of the State of Nevada or at such later time as may be agreed by the parties in writing and specified in the certificates of merger. As of the date of this document, the parties expect that the mergers will be effective during the third quarter of 2014. However, there can be no assurance as to when or if the mergers will occur.

        It is intended that each merger will occur substantially simultaneously with the other merger.

        If the mergers are not completed by the close of business on June 9, 2014, the merger agreement may be terminated by either MTR or Eldorado, unless the failure of the closing to occur by such date is due to the failure of the party seeking to terminate the merger agreement to have performed or observed its covenants and agreements under the merger agreement; provided that either party may extend such termination date for 180 days if the only conditions to closing that have not been satisfied are receipt of all required approvals from the Gaming Authorities and/or failure of the MTR stockholders to approve the merger agreement at the special meeting called for such purpose; provided, further that the failure to obtain such approval of the MTR stockholders is not the result of any failure by the party seeking the extension to perform or comply with its covenants and agreements in the merger agreement related to the preparation of the proxy statement and registration statement related to such special meeting and the holding of such special meeting. The parties have extended such termination date from June 9, 2014 to December 6, 2014 pursuant to the terms of the merger agreement because, prior to the close of business on June 9, 2014, all required approvals from the Gaming Authorities had not been obtained and MTR stockholders had not approved the merger agreement at the special meeting called for such purpose.


Merger Consideration; Conversion of Shares and Membership Interests

The MTR Merger

Conversion of MTR Common Stock in the MTR Merger

        If the mergers are completed, each MTR common stockholder (other than Eldorado and holders of MTR equity awards) will have the right to elect to receive either $6.05 per share in cash or one share of common stock of ERI (the "MTR Exchange Ratio") for each share of MTR common stock (other than shares of MTR common stock held by MTR, Eldorado or their subsidiaries) they hold

130


Table of Contents

prior to the completion of the mergers, which we refer to as the MTR merger consideration. The cash portion of the MTR merger consideration will be subject to pro-ration if the holders of more than 5,785,123 MTR common shares properly elect to receive the cash consideration for their MTR shares. This is intended to enable MTR stockholders (excluding Eldorado and holders of MTR equity awards) to receive up to approximately 20.6% of their total merger consideration in cash, while limiting the total cash consideration to be paid by ERI in the MTR merger to not more than $35.0 million in the aggregate.

        In addition, each share of MTR common stock owned by Eldorado, MTR, ERI or any of their subsidiaries (other than (A) shares held in trust accounts, managed accounts, mutual funds and the like, or otherwise held in a fiduciary or agency capacity, that are beneficially owned by third parties and (B) shares held, directly or indirectly, in respect of a debt previously contracted) will automatically be cancelled and retired in the MTR merger.

The Eldorado Merger

Conversion of Eldorado Membership Interests in the Eldorado Merger

        If the mergers are completed, in exchange for their membership interests, the members of Eldorado will collectively receive a number of shares of ERI common stock equal to the quotient obtained by dividing the amount of Eldorado merger consideration, as calculated below, by an implied price per share of $6.05 for ERI common stock (the "Eldorado Merger Shares"). The number of Eldorado Merger Shares to be delivered to Eldorado members at closing is subject to shares held back as Escrowed Shares (as defined above in "Summary—Conditions to Completion of the Mergers" on page 15) and as Retained Consideration (as defined above in "Summary—Retained Interest Agreement" on page 21). The Eldorado merger consideration will be equal to the following amount:

131


Table of Contents

The value of Eldorado's interest in Silver Legacy is equal to the following amount:

The number of Eldorado Merger Shares issued to Eldorado members is subject to a post-closing adjustment based on a final post-closing calculation of the components of the Eldorado merger consideration amount. In order to determine any post-closing adjustment, ERI shall prepare and deliver, within forty-five days after the closing, to the member representative and to the stockholders representative to be designated by the MTR board of directors a post-closing report calculating the Eldorado merger consideration and any necessary post-closing adjustment to the amount of the Eldorado merger consideration paid. Each of the member and stockholders representatives will have thirty days to review, within which he or she can notify ERI of any disagreement. Absent a notice of disagreement, the post-closing report by ERI would become binding following this thirty day period. If there is a disagreement with the post-closing report by ERI, then ERI, MTR, Eldorado, the member representative and the stockholder representative will work in good faith to resolve any dispute during a ten business day period following receipt by ERI of any notice of disagreement. If they are unable to resolve any such dispute, the member and stockholder representatives may select an independent accounting firm to render a determination within twenty business days of appointment to resolve any remaining disagreements. Any post-closing determination by the independent accounting firm will become binding upon all parties.

        Once the post-closing determinations are made, if the number of Eldorado Merger Shares issued to Eldorado members at closing is subject to any negative adjustment, to the extent that the negative adjustment to the number of Eldorado Merger Shares is:

132


Table of Contents

If the amount of any such adjustment is positive based upon the post-closing determinations, ERI shall cause the escrow agent to release and deliver all of the Escrowed Shares, and shall issue additional shares (if any) of ERI common stock, equal to such positive adjustment to the former Eldorado members on a pro rata basis based upon the proportions set forth in the merger member schedule delivered by Eldorado prior to closing. The MTR Exchange Ratio and the number of Eldorado Merger Shares to be issued as merger consideration are subject to customary anti-dilution adjustments in the event of stock splits, stock dividends and similar transactions involving MTR common stock.

        While the parties, as part of the negotiations in connection with the merger agreement, did not agree on a range or approximation of the Company Debt of Eldorado and Silver Legacy, they did calculate each as of June 30, 2013, which is included on Exhibit A to the merger agreement, attached as Annex A attached to this proxy statement/prospectus. On June 30, 2013, Eldorado's Company Debt was $173.0 million, which included $5.0 million in term loans and $168.0 million principal balance of its 8.625% Senior Secured Notes due 2019, and Silver Legacy's Company Debt was $110.4 million, which included $66.0 million under its senior credit facility, $29.4 million principal balance of its Secured Lien Notes due 2018, and $15.0 million principal balance of its joint venture notes.

        The term "Adjusted EBITDA" is defined as earnings before interest, taxes, depreciation, amortization, and other non-operating income (expense), such as equity in income of unconsolidated affiliates and gain or loss on the disposition of assets.

        Based on Eldorado's March 31, 2014 financial statements, we estimate that at closing up to approximately 25.2 million shares of common stock of ERI will be issued to Eldorado members in the aggregate. This number may increase or decrease based on the factors included in the calculation described above as of the Report Date.

No Fractional Shares

        No fractional shares of ERI common stock will be issued in the mergers. Any fractional interest in ERI common stock will entitle the holder thereof to receive, in lieu of such a fractional share, cash (without interest) in an amount determined by multiplying the fractional share interest to which such holder would otherwise be entitled by $6.05.


Treatment of Equity-Based Awards

        Pursuant to the terms of each MTR stock plan, any unvested awards granted pursuant to an MTR stock plan will vest upon the effective date of the merger and both vested and unvested equity awards granted under an MTR stock plan will be converted into the right to receive shares of ERI common stock or will be exchanged for, or settled in, shares of ERI common stock.

        Specifically, each option or other right to acquire MTR common stock granted under any MTR stock plan outstanding immediately prior to the completion of the mergers, whether vested or unvested, will automatically become, after the completion of the mergers, an option or right to purchase the same number of shares of ERI common stock as the number of shares of MTR common stock that were subject to such MTR stock option immediately prior to the completion of the mergers. The exercise price per share of ERI common stock subject to any such MTR stock option at and after the completion of the mergers will be equal to the exercise price per share of MTR common stock subject to such MTR stock option immediately prior to the completion of the mergers. All other terms, except vesting requirements, applicable to such MTR stock option will remain the same.

133


Table of Contents

        Each MTR RSU that is outstanding under any MTR stock plan (including any such MTR RSU held in participant accounts under any employee benefit or compensation plan or arrangement of MTR) immediately prior to the completion of the mergers will, as of the completion of the mergers, be settled in the same number of shares of common stock of ERI (without any right to make a cash/stock election) as the number of shares of MTR common stock that were subject to such MTR RSU immediately prior to the completion of the mergers. No further vesting, lapse, or other restrictions under the terms of the prior award agreement applicable to such MTR RSU will apply.

        Under the terms of the merger agreement, MTR may only grant stock options to acquire MTR common stock, restricted shares and MTR RSUs from the date the merger agreement was signed until the completion of the mergers in connection with (i) employee promotions and newly hired employees in the ordinary course of business and consistent with past practice, in each case to employees below the level of senior vice president or to employees of MTR's subsidiaries, (ii) annual grants to non-employee directors in payment of annual compensation for service as a director, and (iii) annual grants to employees in the ordinary course of business consistent with past practice.


Exchange Procedures

        Prior to the closing of the mergers, ERI will enter into an agreement with a bank or trust company, which we refer to as the exchange agent, mutually selected by MTR and Eldorado. This agreement will outline the procedures by which ERI will deposit with the exchange agent, at the closing of the mergers, an aggregate number of shares of ERI common stock and cash (including cash in lieu of fractional shares of common stock), that represents the merger consideration, for the benefit of the holders of shares of MTR common stock and Eldorado membership interests.

        Prior to the closing of the mergers, Eldorado will deliver to the exchange agent a schedule, referred to as the Eldorado member schedule, listing the name and contact information of each member of Eldorado as of the date the mergers will be completed, the proportion of the Eldorado merger consideration that each member of Eldorado is entitled to receive, and other information that the exchange agent might request.

        Promptly following the closing of the mergers, ERI will cause the exchange agent to mail to each member of Eldorado listed on the Eldorado member schedule and to each holder of record of any certificate(s) representing shares of MTR common stock that were converted into the right to receive the merger consideration at the closing of the mergers (other than to such holders that have already submitted their election form indicating the type of consideration they would like to receive) the following materials: (i) a letter of transmittal (which, in the case of holders of MTR common stock certificates, will specify that delivery of certificate(s) will be effected, and risk of loss and title to certificate(s) will pass, only upon delivery of certificate(s) or affidavits of loss in lieu of such certificate(s) to the exchange agent) in a form to be mutually agreed upon by Eldorado and MTR, which we refer to as the letter of transmittal, and (ii) instructions for use in surrendering MTR common stock certificate(s) or Eldorado membership interests in exchange for the merger consideration, any cash in lieu of fractional shares of ERI common stock to be issued or paid in consideration, and any dividends or distributions to which such holder is entitled.


Election Procedures

        MTR and Eldorado will mutually agree upon an election form and other appropriate and customary transmittal materials, which we refer to as the election form, that will be mailed to MTR common stockholders 35 days prior to the anticipated completion of the mergers, or on such other date as MTR and Eldorado will mutually agree. The election form will be mailed to each holder of record of MTR common stock as of the close of business on the fifth business day prior to the date of such mailing.

134


Table of Contents

        Each election form will permit the holder to specify (i) the number of shares of such holder's MTR common stock with respect to which such holder elects to receive ERI common stock, (ii) the number of shares of such holder's MTR common stock with respect to which such holder elects to receive cash, or (iii) that such holder makes no election with respect to such holder's MTR common stock, which we refer to as the no-election shares. MTR stockholders need not elect to receive the same form of consideration for all of the MTR shares they own. Any MTR common stock with respect to which the exchange agent has not received an effective, properly completed election form on or before 5:00 p.m., New York City time, on the 30th day following the date on which the election form was mailed (or such other time and date as MTR and Eldorado may mutually agree), which we refer to as the election deadline, will be deemed to be no-election shares. An election is only properly made if the exchange agent receives a properly completed election form by the election deadline. To be properly completed, an election form must be accompanied by one or more MTR certificates representing all shares of MTR common stock covered by such election form, together with duly executed transmittal materials included in the election form. Any election form may be revoked or changed by written notice received by the exchange agent prior to the election deadline. If an election form is revoked and a new, properly executed election form is not received by the exchange agent prior to the election deadline, then the shares of MTR common stock associated with such election form will become no-election shares.

        The cash portion of the MTR merger consideration will be subject to pro-ration, as described below, if the holders of more than 5,785,123 MTR common shares eligible for election in the MTR merger properly elect to receive the cash consideration for their MTR shares. This is intended to enable MTR stockholders (excluding Eldorado and holders of MTR equity awards) to receive up to approximately 20.6% of their total merger consideration in cash, while limiting the total cash consideration to be paid by ERI in the MTR merger to not more than $35.0 million in the aggregate.

Cash Oversubscribed

        If the holders of more than 5,785,123 shares of MTR common stock eligible for election in the mergers properly elect to receive the cash consideration for such shares, then the following procedures will be followed:

Cash Undersubscribed

        If the holders of less than 5,785,123 shares of MTR common stock to be exchanged in the mergers have elected to receive the cash consideration for such shares, then (i) all MTR common shares that are the subject of such cash election will be converted into the right to receive the cash merger consideration and (ii) all MTR common shares that are the subject of a stock election and all no-election shares will be converted into the right to receive the merger consideration in the form of ERI common stock.

135


Table of Contents


Conditions to the Completion of the Mergers

        The obligations of MTR and Eldorado to complete the mergers are subject to the satisfaction of the following conditions:

        The obligation of Eldorado to complete the mergers is further subject to the satisfaction or waiver of the following conditions:

        In addition, the obligation of MTR to complete the mergers is further subject to the satisfaction or waiver of the following conditions:

136


Table of Contents

        None of MTR, Eldorado or ERI can provide assurance as to when or if all of the conditions to the mergers can or will be satisfied or waived by the appropriate party. As of the date of this proxy statement/prospectus, none of MTR, Eldorado or ERI has reason to believe that any of these conditions will not be satisfied. In the event that a material condition to the completion of the mergers is waived, MTR intends to resolicit stockholder and member approval of the merger agreement.


Termination of the Merger Agreement

        The merger agreement may be terminated at any time prior to the completion of the mergers by the mutual written consent of MTR and Eldorado, authorized by their respective boards. It can also be terminated by either MTR or Eldorado under certain specified circumstances, including if:

137


Table of Contents

        The parties have agreed to extend the termination date of the merger agreement pursuant to its terms as described in the first bullet above.

        Subject to specified conditions, the merger agreement may be terminated by Eldorado if:

        In addition, in the event that the amount of the change of control fee charged by the Pennsylvania Gaming Control Board with respect to the mergers is materially higher than such fees historically charged by the Pennsylvania Gaming Control Board in connection with transactions of this type, Eldorado would be, under certain conditions, permitted to terminate the merger agreement. However, the Pennsylvania Gaming Control Board, in connection with its initial approval, ordered a transfer fee of $2.5 million, which is not materially higher than such fees historically charged, be assessed. For more information, see "The Mergers—Regulatory Matters—Pennsylvania Applications" beginning on page 123.

        Subject to specified conditions, the merger agreement may be terminated by MTR if:

138


Table of Contents

        The term "acquisition proposal" means any inquiry, proposal or offer from any person or group other than Eldorado or one of its subsidiaries for (a) a merger, reorganization, consolidation, share exchange, business combination, recapitalization, liquidation, dissolution or similar transaction involving an acquisition of MTR (or any subsidiary or subsidiaries whose business constitutes 15% or more of the net revenues, net income or assets of MTR and its subsidiaries, taken as a whole), or (b) the acquisition in any manner, directly or indirectly, of over 15% of the equity securities or consolidated total assets of MTR and its subsidiaries.

        The term "superior proposal" means any acquisition proposal (a) that the MTR board of directors determines in its good faith judgment, after consultation with its outside legal counsel and financial advisors to be more favorable from a financial point of view to its stockholders than the mergers (after taking into account all the terms and conditions of the acquisition proposal and the merger agreement (including any proposal by Eldorado to adjust the terms and conditions of the merger agreement), and (b) that the MTR board of directors believes is reasonably likely to be completed, taking into account all financial (including economic and financing terms), regulatory (which may include the relative likelihood and timeliness of obtaining the required approvals from the Gaming Authorities), legal and other aspects of such acquisition proposal as the MTR board of directors, in the good faith performance, discharge and exercise of its fiduciary duties, deems to be relevant. For the definition of "superior proposal," the references to 15% in the definition of acquisition proposal will be deemed to be references to 80%.


Termination Fees

        In the event that:

then MTR will, on the date it enters into a definitive agreement with respect to the acquisition proposal, pay Eldorado, by wire transfer of immediately available funds, a fee of $6.0 million plus an amount up to $1.0 million to reimburse Eldorado for any expenses and fees it has actually incurred in connection with the transactions contemplated by the merger agreement.

        In addition, in the event that the merger agreement is terminated by Eldorado or MTR because the MTR stockholders do not approve the merger agreement at the special meeting called for such purpose, and either:

139


Table of Contents

then MTR will, within two business days after the termination, pay Eldorado, by wire transfer of immediately available funds, a fee of $6.0 million plus an amount up to $1.0 million to reimburse Eldorado for any expenses and fees it has actually incurred in connection with the transactions contemplated by the merger agreement. In the event that the merger agreement is terminated by Eldorado or MTR because the MTR stockholders do not approve the merger agreement at the special meeting called for such purpose and none of the foregoing circumstances have occurred, then MTR will, within two business days after the termination, pay Eldorado, by wire transfer of immediately available funds, an amount up to $1.0 million to reimburse Eldorado for any expenses and fees it has actually incurred in connection with the transactions contemplated by the merger agreement (but no additional fee).

        In addition, in the event that the merger agreement is terminated by Eldorado, prior to the MTR stockholders approving the MTR merger and the merger agreement, because either:

then MTR will, within two business days after the termination, pay Eldorado, by wire transfer of immediately available funds, a fee of $6.0 million plus an amount up to $1.0 million to reimburse Eldorado for any expenses and fees it has actually incurred in connection with the transactions contemplated by the merger agreement.

        In addition, in the event that the merger agreement is terminated by MTR because, prior to having obtained approval of the MTR merger and the merger agreement by the MTR stockholders, MTR decides to accept a superior proposal and, MTR has complied with its obligations under the merger agreement with respect to acquisition proposals, then MTR will, concurrently with or prior to the termination, pay Eldorado, by wire transfer of immediately available funds, a fee of $6.0 million plus an amount up to $1.0 million to reimburse Eldorado for any expenses and fees it has actually incurred in connection with the transactions contemplated by the merger agreement.

        In no event will MTR be required to pay more than one termination fee.


Effect of Termination

        In the event of termination of the merger agreement by either Eldorado or MTR, the merger agreement will become void and have no effect, and none of Eldorado, MTR, any of their respective subsidiaries or any of the officers or directors of any of them will have any liability under the merger

140


Table of Contents

agreement, or in connection with the transactions contemplated by the merger agreement, except that provisions of the merger agreement relating to confidentiality, governing law, jurisdiction, the termination fee and the parties' responsibility for expenses related to the mergers will survive the termination of the merger agreement.

        In addition, the confidentiality agreement entered into between MTR and Eldorado will survive any termination of the merger agreement, and a termination of the merger agreement will not relieve a breaching party from liability for any fraud or willful and material breach prior to such termination of any covenant or agreement of such party contained in the merger agreement.


Agreement Not to Solicit Other Offers

        MTR has agreed that it will not, and will cause its subsidiaries and officers, directors, employees, and agents, including any investment bankers, attorneys, accountants, and other retained advisors not to, directly or indirectly (i) initiate, solicit, facilitate or knowingly encourage any inquiries, proposals, or offers with respect to, or the making or completion of, an acquisition proposal, (ii) engage or participate in any negotiations or discussions or negotiations concerning, or provide any non-public information relating to itself or any subsidiary in connection with an acquisition proposal, (iii) approve, endorse or recommend any acquisition proposal, or (iv) approve, endorse, or recommend, or execute or enter into any letter of intent, agreement in principle, or agreement relating to any acquisition proposal.

        However, in the event that MTR receives an unsolicited superior proposal that did not result from a breach of the merger agreement, and (i) the approval of the merger agreement by MTR stockholders, as applicable, has not yet been obtained, and (ii) the MTR board of directors determines in its good faith judgment, after receiving the advice of outside counsel and financial advisor, that a failure to participate in discussions or negotiations with, or provide information to, the party making the superior proposal, would result in a violation of the board of directors' fiduciary duties under applicable law, MTR may furnish information with respect to it and its subsidiaries to the party making the superior proposal pursuant to a customary confidentiality agreement (provided that MTR simultaneously provides such information to Eldorado) and may participate in discussions regarding the superior proposal.

        In addition, except as provided for below, MTR has agreed not to do any of the following:

        Prior to the MTR stockholders approving the MTR merger and the merger agreement, however, if MTR receives an unsolicited acquisition proposal that did not result from a breach by MTR of the merger agreement and the MTR board of directors determines in its good faith judgment, after consultation with its outside legal counsel and financial advisors, that such acquisition proposal is or

141


Table of Contents

could reasonably be expected to lead to a superior proposal, the MTR board of directors may do any of the following:

provided that, at least four business days before MTR intends to make any such adverse recommendation change or effect any such termination, MTR is required to give notice to Eldorado that it intends to take such action, including a description of the terms and conditions of any superior proposal (including the party making the superior proposal) and including a copy of the most current form or draft of any written agreement and other documents related to the superior proposal.

        MTR also has agreed to provide Eldorado with notice within one business day following the receipt of any acquisition proposal or request for nonpublic information by any person that has made or may be reasonably expected to make, an acquisition proposal. The notice will be given to Eldorado orally and in writing and will indicate the identity of the person making the acquisition proposal or requesting nonpublic information and the material terms of the acquisition proposal. MTR will keep Eldorado fully informed, on a current basis, of any material changes in the status and any material changes or modifications in the terms of any such acquisition proposal, indication or request. MTR will also give Eldorado prior notice of any meeting of the MTR board of directors or any committee thereof where such body will consider any acquisition proposal or any such requests or consider providing information in connection with any acquisition proposal or any such request.

        Both MTR and Eldorado have agreed to (i) immediately cease and cause to be terminated any existing discussions or negotiations conducted with any third party with respect to any alternative transaction or acquisition proposal, (ii) enforce and not release any third party from the confidentiality and standstill provisions of any agreement to which MTR or Eldorado or their subsidiaries are a party and (iii) immediately terminate any approval previously given under any such provisions authorizing any person to make an acquisition proposal.

        Eldorado has agreed that it will not and will not cause or permit its representatives to, directly or indirectly, solicit, initiate, or encourage any inquiries or proposals from, or discuss or negotiate with, or provide nonpublic information to, any person other than MTR relating to any transaction involving (i) the sale of Eldorado's business or any material portion of the property or assets of Eldorado, Silver Legacy, or any other their respective subsidiaries, (ii) the sale of any of the membership interests or other equity interests of Eldorado, Silver Legacy or any of their respective subsidiaries, or (iii) any merger, consolidation, business combination or similar transaction involving Eldorado, Silver Legacy or any of their respective subsidiaries. Eldorado has also agreed that it will not, directly or indirectly, enter into or authorize, or permit any representatives of Eldorado, Silver Legacy, or any of their respective subsidiaries or any of Eldorado's members to enter into any agreement or agreement in principle with any person other than MTR for the acquisition of Eldorado, Silver Legacy, or any of their respective subsidiaries, or any material portion of the assets or properties of Eldorado, Silver Legacy or any of their respective subsidiaries or any of the membership interests or other equity interests of Eldorado or any of its subsidiaries. Eldorado has agreed to inform MTR in writing within 24 hours after receiving any unsolicited inquiry, proposal offer or bid in respect of any such transaction.

142


Table of Contents


Amendment, Extension and Waiver

        The merger agreement may be amended by the parties; provided, however, that after any approval of the transactions contemplated by the merger agreement by the stockholders of MTR, there may not be, without further approval of such stockholders, any amendment of the merger agreement that requires further approval under applicable law. The merger agreement may not be amended except by an instrument in writing signed on behalf of each of the parties.

        At any time prior to the completion of the mergers, the parties, may, to the extent legally allowed, (i) extend the time for the performance of any of the obligations or other acts of the other party, (ii) waive any inaccuracies in the representations and warranties contained in the merger agreement, or (iii) waive compliance with any of the agreements or conditions contained in the merger agreement, provided that after any approval of the transactions contemplated by the merger agreement by the stockholders of MTR no waiver may be made that requires further MTR stockholder approval under applicable law. Any such extension or waiver will be valid only if established in a written instrument signed on behalf of such party by a duly authorized officer.


Representations and Warranties of MTR and Eldorado

        The merger agreement contains customary and, in many cases, reciprocal representations and warranties by MTR and Eldorado. The representations and warranties are subject, in some cases, to specified exceptions and qualifications contained in schedules that were furnished in connection with the merger agreement and, in the case of representations and warranties made by MTR, to exceptions contained in MTR's public filings.

        The merger agreement contains representations and warranties made by Eldorado to MTR, and by MTR to Eldorado, relating to a number of matters, including the following:

143


Table of Contents

        Certain of these representations and warranties are qualified as to "materiality" or "material adverse effect." For purposes of the merger agreement, a "material adverse effect" with respect to MTR or Eldorado, as the case may be, is defined as any event, change, occurrence, or effect that would have or would reasonably be expected to have a material adverse effect on (x) the business of such party and its subsidiaries, taken as a whole, or (y) the ability of such party to consummate the transactions contemplated by the merger agreement on a timely basis (other than any change, effect, event or occurrence resulting from (i) changes in general economic, financial market, business, or geopolitical conditions, (ii) general changes or developments in any of the industries or markets in which such party or its subsidiaries operate or intend to operate, including increased competition, (iii) any actions required to be taken pursuant to the merger agreement to obtain any approval or authorization under applicable antitrust or competition laws or applicable gaming laws necessary for completion of the mergers, (iv) changes in applicable laws or applicable accounting regulations or principles or interpretations thereof; (v) any change in the price or trading volume of such party's stock, in and of itself (provided that the facts or occurrences giving rise to or contributing to such change that are otherwise not excluded from the definition of "material adverse effect" may be taken into account in determining whether there has been a "material adverse effect", (vi) any outbreak or escalation of hostilities or war any act of terrorism or any other national or international calamity, crisis or emergency, (vii) the initiation of litigation by any other person (who is not a party to the merger agreement) with respect to the merger agreement, and including any termination of, reduction in or similar negative impact on relationships, contractual or otherwise, with any customers, suppliers, distributors, partners or employees of such person and its subsidiaries due to the announcement and performance of the merger agreement or the identities of the parties to the merger agreement, or the performance of the merger agreement and the transactions contemplated thereby, including compliance with the covenants included in the merger agreement, (viii) any action taken by such person or its subsidiaries which is required or permitted by the merger agreement, or (ix) any actions taken (or omitted to be taken) at the request of the other party to the merger agreement). Any change in the

144


Table of Contents

financial condition, results of operation, or other financial performance, including to Adjusted EBITDA of Eldorado, Adjusted EBITDA of MTR, and adjusted net working capital of Eldorado, of any person between the date the merger agreement was signed and the closing date shall not be taken in to account in determining whether there has been a material adverse effect.

        The representations and warranties in the merger agreement do not survive the completion of the mergers or, with limited exceptions, the termination of the merger agreement.


Covenants of MTR and Eldorado

        Conduct of the Business of MTR and Eldorado Prior to the Completion of the Mergers.    MTR and Eldorado have agreed that, prior to the completion of the mergers, they will and will cause their subsidiaries to use reasonable best efforts to (i) conduct their respective businesses in the ordinary course, and (ii) preserve substantially intact their respective business organizations, including maintaining their material assets and preserving their respective material present relationships with suppliers, governmental entities, creditors, lessors and other persons with which they have material business relationships to the extent necessary. In addition, prior to the completion of the mergers, MTR and Eldorado have agreed to use reasonable best efforts to manage capital consistently with current practice.

        From the period from the date of the merger agreement to the completion of the mergers, each of Eldorado and MTR will not, and will not permit any of its subsidiaries to, without the prior written consent of the other party (which consent will not be unreasonably withheld, conditioned or delayed):

145


Table of Contents

        Notwithstanding the foregoing covenants, MTR may (i) issue shares of MTR common stock pursuant to the exercise of stock options and the settlement of other awards outstanding on the date of

146


Table of Contents

the agreement, (ii) grant stock options, restricted shares, or RSUs in connection with employee promotions and new employee hires to employees below the level of senior vice president or employees of its subsidiaries in the ordinary course of business consistent with past practices, (iii) make annual grants of stock options, restricted shares or RSUs to directors of MTR as annual compensation for services on the MTR board of directors consistent with those described in MTR's proxy statement for its 2013 annual meeting of stockholders, and (vi) make annual grants of stock options, restricted shares, and RSUs to employees in the ordinary course of business consistent with past practice. In addition, MTR may acquire shares of MTR common stock in connection with cashless exercises or similar transactions pursuant to the exercise of MTR stock options or settlement of other equity awards.

        The parties have agreed to certain specified exceptions to the foregoing covenants and such exceptions are contained in disclosure schedules delivered by the parties to one another in connection with the merger agreement.

        Regulatory Matters.    MTR has agreed, with the assistance of Eldorado, to prepare and file with the SEC a registration statement on Form S-4, of which this proxy statement/prospectus is a part, by November 4, 2013. ERI has agreed to use reasonable best efforts to have the Form S-4 declared effective under the Securities Act of 1933, as amended, which we refer to as the Securities Act, as promptly as practicable after such filing, and to mail or deliver the proxy statement/prospectus to MTR stockholders and to take all action to give notice of, convene, and hold a meeting of the MTR stockholders within 40 days after the effective date of such registration statement. MTR is permitted to delay or postpone the meeting of MTR stockholders for reasonable period of time, which shall not be more than five business days (but in no event beyond the Termination Date), if in the good faith judgment of MTR's board of directors or any committee thereof, after consultation with its legal counsel, the failure to do so would reasonably be expected to breach their respective fiduciary duties under applicable law.

        MTR, Eldorado and ERI have agreed to cooperate with each other and use their respective reasonable best efforts to promptly prepare and file all necessary documentation to effect all applications, notices, petitions and filings to obtain as promptly as practicable all permits, consents, approvals and authorizations of all third parties and governmental entities that are necessary or advisable to consummate the merger. Each of MTR, Eldorado and ERI will use their respective reasonable best efforts to resolve, as promptly as practicable, any objections that may be asserted by any government entity with respect to the merger agreement or the mergers and to defend any lawsuits or other proceedings by or before any government entity challenging the merger agreement or the mergers.

        In furtherance of the foregoing, each of MTR and Eldorado prepared and submitted an appropriate "Notification and Report Form" pursuant to the HSR Act on or about December 23, 2013. The waiting period with respect to the filed Notification and Report Forms was terminated on January 7, 2014. Each of MTR and Eldorado paid its own filing fees and costs associated with its HSR Act filings, and 50% of the amount of the fees and costs incurred with respect to MTR will be counted toward the MTR transaction expenses that constitute an adjustment to the amount of the Eldorado merger consideration.

        In addition, MTR, Eldorado and ERI prepared and submitted, and caused certain of their representatives to prepare and submit, all applications and supporting materials necessary to obtain the necessary approvals from the Gaming Authorities prior to December 8, 2013. For additional information regarding the approval of the Gaming Authorities, see "The Mergers—Regulatory Matters" beginning on page 123.

        MTR, Eldorado and ERI have agreed to take or cause to be taken all other actions and do or cause to be done all other things necessary, proper or advisable under applicable antitrust and gaming laws to complete the mergers as promptly as practicable.

147


Table of Contents

        MTR and Eldorado also have agreed to use their respective reasonable best efforts to prevent the entry of any court order, and vacating, lifting, reversing or overturning any injunction, decree, ruling, order or other action of any governmental entity that would prevent, prohibit, restrict or delay the consummation of the mergers adversely affect the ability of the parties to complete the merger agreement and the mergers. In the event that any action, suit, proceeding or investigation is commenced challenging any of the parties' rights to complete the merger agreement and the mergers, MTR and Eldorado have agreed to use their reasonable best efforts to take such actions as are necessary and appropriate to contest such action, suit, proceeding or investigation and to defend any lawsuits or other proceedings by or before any government entity challenging the merger agreement or the mergers.

        Stockholder Approval.    MTR has agreed, without qualification, to submit the merger agreement to a vote of its stockholders at the MTR special meeting called for such purpose, provided that MTR may delay, postpone or cancel the special meeting if in the good faith judgment of the MTR board of directors (after consultation with its legal counsel) the failure to do so would reasonably be expected to breach the MTR board of directors' fiduciary duty.

        Employee Matters.    The merger agreement provides that ERI will develop, and cause MTR and Eldorado to work together to develop, common employee compensation and benefit plans as soon as practicable after the effective date of the mergers. If mutually agreed by Eldorado and MTR, each of them, as necessary, shall, one day prior to the effective date of the mergers, adopt resolutions terminating any MTR or Eldorado plans intended to qualify as qualified a cash or deferred arrangement under Section 401(k) of the Code.

        Consent Solicitation.    On December 5, 2013, MTR commenced a consent solicitation with respect to certain amendments and waivers to the Indenture dated as of August 1, 2011 among MTR, the designated MTR subsidiaries identified therein, and Wilmington Trust, National Association, as trustee and collateral agent, governing MTR's 11.5% Senior Secured Second Lien Notes due August 1, 2019 (the "MTR Notes"), on terms and conditions as agreed upon by MTR and Eldorado. On January 9, 2014, MTR received the necessary consents from holders of a majority of the MTR Notes to enter into a supplemental indenture, amending the indenture, to allow the completion of the mergers without requiring MTR to offer to repurchase any of the MTR Notes. No consent fee was paid to holders in connection with this solicitation.

        Credit Facility Amendments.    Eldorado has a senior secured revolving credit facility dated as of June 1, 2011, and MTR has a secured revolving credit facility under a credit agreement dated as of August 1, 2011. Eldorado has agreed to use its commercially reasonable efforts to obtain, at its own cost, any necessary amendment to its credit facility to permit the completion of the mergers without triggering a default or event of default under such credit facility. On March 7, 2014, MTR amended its credit agreement to permit the completion of the mergers without triggering a default or event of default such credit agreement.

        Disposal of Tamarack Crossing.    The merger agreement provides that Eldorado must, at its own expense, dispose of any and all interests that Eldorado holds, directly or indirectly, in Tamarack Crossing, LLC prior to the effective date of the mergers.

        Non-compete Agreements.    Eldorado has agreed to cause each of the members of Eldorado, other than NGA AcquisitionCo, LLC, and each of its officers and senior managers mutually agreed upon by MTR and Eldorado, to enter into non-competition agreements with ERI that will be effective upon the effective date of the mergers. The terms of such non-competition agreements for the owners of Eldorado will vary based upon the percentage of outstanding ERI common stock such owner owns at any time and such owner's term of service to ERI. The terms of such non-competition agreements for

148


Table of Contents

each designated officer and senior manager will be effective until such officer's and senior manager's separation of service from ERI and/or its subsidiaries.

        Nasdaq Listing.    ERI has agreed to cause the shares of ERI common stock to be issued in the mergers to be approved for listing on the Nasdaq Stock Market, subject to official notice of issuance, prior to the effective date of the mergers.

        Statement of MTR Adjusted EBITDA.    MTR has agreed to prepare and provide to Eldorado not less than ten business days prior to the closing date a report setting forth the estimated Adjusted EBITDA of MTR for the twelve months ending on the Report Date together with detailed supporting calculations, documentation and data setting forth a reasonably specific and detailed description of its calculations. Eldorado will have a reasonable opportunity to discuss such report with MTR and to review such report and the underlying books and records of MTR related to the report. If Eldorado objects to any amount reflected on the report, then Eldorado and MTR will in good faith attempt to resolve such objection and agree to any contested amounts prior to closing.

        Other Covenants.    The merger agreement contains certain additional covenants between the parties, including covenants relating to access to information, confidentiality, indemnification and insurance, state anti-takeover matters, notifications, further assurances and liability of directors and officers under Section 16(b) of the Exchange Act of 1934, as amended.


Retained Interest Agreement

        On or prior to the closing date, HCM and REI shall have transferred their respective interests in ELLC to Eldorado Resorts; provided that HCM and REI shall not be required to transfer their interests in ELLC to Eldorado Resorts and either or both may instead retain all or a portion of their ownership interests in ELLC so long as:

149


Table of Contents

For purposes of the merger agreement, the Retained Consideration means a number of shares of ERI common stock equal to (x) the estimated value of Eldorado's interest in Silver Legacy, multiplied by (y) the portion of the outstanding interests in ELLC (expressed as a percentage) represented by the interests in ELLC held by HCM and REI, divided by (z) $6.05. For more information regarding the calculation of Eldorado's interest in Silver Legacy, see "The Merger Agreement—Merger Consideration; Conversion of Shares and Membership Interests—The Eldorado Merger—Conversion of Eldorado Membership Interests in the Eldorado Merger" beginning on page 131. Notwithstanding any provision in the merger agreement to the contrary, the number of shares of ERI common stock issuable at the closing as Eldorado Merger Shares shall be reduced by the number of shares equal to the Retained Consideration.

150


Table of Contents


UNAUDITED PRO FORMA CONDENSED COMBINED
FINANCIAL STATEMENTS

        MTR and Eldorado agreed to a strategic business combination on September 9, 2013 for an estimated purchase price of $112.2 million. See Note 2 to the unaudited pro forma condensed combined financial statements (the "Unaudited Pro Forma Financial Statements") for additional information on the purchase consideration.

        The unaudited pro forma condensed combined balance sheet (the "Unaudited Pro Forma Balance Sheet") at March 31, 2014 gives effect to the mergers, including: (i) the accounting acquisition of MTR by Eldorado, (ii) the cash election by existing holders of MTR common stock, as discussed in more detail below, and (iii) Eldorado's disposal of its investment in Tamarack Crossing, LLC ("Tamarack"), and (iv) such other adjustments as described in the footnotes below as if these transactions occurred on March 31, 2014.

        The unaudited pro forma condensed combined statements of operations (the "Unaudited Pro Forma Income Statements") for the three months ended March 31, 2014 and the year ended December 31, 2013, gives effect to the mergers as if they had occurred on January 1, 2013 and reflects pro forma adjustments that are expected to have a continuing impact on the results of operations.

        Note that certain reclassifications have been made to the historical financial statements of Eldorado and MTR to align their presentation in the Unaudited Pro Forma Financial Statements.

        The Unaudited Pro Forma Financial Statements have been prepared by management for illustrative purposes only and do not purport to represent what the results of operations, balance sheet data or other financial information of ERI would have been if the mergers had occurred as of the dates indicated or what such results will be for any future periods. The pro forma adjustments are based on the preliminary assumptions and information available at the time of the preparation of this proxy statement/prospectus. The historical financial information has been adjusted to give effect to pro forma events that are: (1) directly attributable to the mergers, (2) factually supportable, and (3) with respect to the Unaudited Pro Forma Income Statements, expected to have a continuing impact on the combined results of ERI. As such, the Unaudited Pro Forma Income Statements for the three months ended March 31, 2014 and for the year ended December 31, 2013 presented does not reflect non-recurring charges that will be incurred in connection with the mergers. The Unaudited Pro Forma Income Statements also do not reflect any cost savings from potential operating efficiencies or associated costs to achieve such savings or synergies that are expected to result from the mergers nor does it include any costs associated with severance, exit or disposal of businesses or assets, restructuring or integration activities resulting from the mergers, as they are currently not known, and, to the extent they arise, they are expected to be non-recurring and will not have been incurred at the closing date of the mergers. However, such costs could affect the combined company following the mergers in the period the costs are incurred. Further, the Unaudited Pro Forma Financial Statements do not reflect the effect of any regulatory actions that may impact the results of the combined company following the mergers.

151


Table of Contents


UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
AS OF MARCH 31, 2014

(Dollars in Thousands, Except Per Share Data)

 
  Accounting
Acquirer
  Accounting
Acquiree
   
   
   
 
 
  Eldorado
Historical
  (As Reported)
MTR Gaming
Historical
  Reclassification
Adjustments(a)
  Pro Forma
Adjustments(a)
  Combined
Company
Pro Forma
 

Current assets:

                               

Cash and cash equivalents

  $ 34,604   $ 84,718   $   $ (44,242 )(1) $ 75,080  

Restricted cash

    305     8,757             9,062  

Accounts receivable, net of allowance for doubtful accounts

    3,582     2,288             5,870  

Due from members and affiliates

    325                 325  

Inventories

    3,203     4,193             7,396  

Deferred financing costs

        1,642         (1,642 )(2)    

Prepaid expenses and other current assets

    2,746     7,343             10,089  
                       

Total current assets

    44,765     108,941         (45,884 )   107,822  
                       

Property and equipment, net

    176,931     366,934         (74,149 )(3)   469,716  

Other intangible assets

    20,574     136,073     (597 )   279,724 (4)   435,774  

Goodwill

            597     67,762 (4)   68,359  

Deferred financing costs, net of current portion

        6,355         (6,355 )(2)    

Other assets

    6,257     1,770         1,700 (5)   9,727  

Restricted cash

    5,000                 5,000  

Investment in and advances to unconsoldiated affiliates

    17,778             (5,349 )(6)   12,429  

Non-operating real property

        10,769         5,654 (3)   16,423  

Assets of discontinued operations

        184             184  
                       

  $ 271,305   $ 631,026   $   $ 223,103   $ 1,125,434  
                       

Current liabilities:

                               

Accounts payable

  $ 7,137   $ 2,632   $   $ (267 )(11) $ 9,502  

Accounts payable—gaming taxes and assessments

        6,557     3,810     (183 )(7)   10,184  

Current portion of long-term debt

    1,500                 1,500  

Current portion of capital lease obligations

    159                 159  

Accrued payroll and related taxes

        5,443     3,971     (418 )(8)   8,996  

Accrued interest

    4,255     10,938             15,193  

Other accrued liabilities

    15,248     19,479     (7,781 )   (754 )(11)   26,192  

Due to members and affiliates

    263                 263  

Construction project and equipment liabilities

        1,579             1,579  

Deferred income taxes

        837             837  

Liabilities of discontinued operations

        116             116  
                       

Total current liabilities

    28,562     47,581         (1,622 )   74,521  

Long-term debt, less current portion

    168,000     559,364         84,060 (9)   811,424  

Capital lease obligations, less current portion

    33                 33  

Other regulatory gaming assessments

        4,688         (2,432 )(7)   2,256  

Long-term compensation

        173         (173 )(8)    

Deferred income taxes

        18,335         43,220 (10)   61,555  

Other long-term liabilities

    1,468     508             1,976  
                       

Total liabilities

    198,063     630,649         123,053     951,765  
                       

Stockholders' equity:

                               

Members' equity

    73,242             (73,242 )(12)    

Common stock

                483 (12)   483  

Paid-in capital

        65,628         107,558 (6)(8)(11)(12)   173,186  

Accumulated deficit

        (65,356 )       65,356 (12)    

Accumulated other comprehensive loss

        (119 )       119 (12)    
                       

Total stockholders' equity

    73,242     153         100,274     173,669  

Non-controlling interest of discontinued operations

        224         (224 )(12)    
                       

    73,242     377         100,050     173,669  
                       

  $ 271,305   $ 631,026   $   $ 223,103   $ 1,125,434  
                       

Shares outstanding

          28,243,916           20,090,022     48,333,938  

Book value per share

        $ 0.01               $ 3.59  

Tangible book value per share

        $ (4.80 )             $ (6.84 )

(a)
Refer to the Notes to Unaudited Pro Forma Condensed Combined Financial Statements for discussion of reclassification and pro forma adjustments.

152


Table of Contents


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS FOR THE
THREE MONTHS ENDED MARCH 31, 2014

(Dollars in Thousands, Except Per Share Data)

 
  Accounting Acquirer   Accounting Acquiree    
   
   
 
 
  Eldorado
Historical
  (As Reported)
MTR Gaming
Historical
  Reclassification
Adjustments(a)
  Pro Forma
Adjustments(a)
  Combined
Company
Pro Forma
 

Revenues:

                               

Gaming

  $ 44,669   $ 106,950   $   $   $ 151,619  

Parimutuel commissions

        1,280             1,280  

Food and beverage

    15,002     8,995     (1,843 )       22,154  

Hotel

    5,887         1,188         7,075  

Other

    1,525     2,421     655         4,601  
                       

Total revenues

    67,083     119,646             186,729  

Less promotional allowances

    (10,053 )   (4,818 )           (14,871 )
                       

Net revenues

    57,030     114,828             171,858  
                       

Operating expenses:

                               

Costs of operating departments:

                               

Gaming

    27,481     63,329     (3,131 )   63 (7)   87,742  

Pari-mutuel commissions

        1,869     (127 )       1,742  

Food and beverage

    7,556     7,339     (1,005 )       13,890  

Hotel

    1,945         743         2,688  

Other

    896     1,525     687         3,108  

Marketing and promotions

        3,331     4,113     490 (4)   7,934  

General and administrative

    11,660     16,920     (1,280 )       27,300  

Strategic transaction costs

    1,372     521         (1,893 )(11)    

Depreciation

    4,188     7,784         (2,269 )(3)   9,703  

Loss on the sale or disposal of property

        18             18  
                       

Total operating expenses

    55,098     102,636         (3,609 )   154,125  

Loss in income of unconsolidated affiliate

    (380 )           (272 )(6)   (652 )
                       

Operating income

    1,552     12,192         3,337     17,081  

Other income (expense):

                               

Interest income

    4     2             6  

Interest expense

    (3,889 )   (17,390 )       3,703 (9)   (17,576 )
                       

Loss from continuing operations before income taxes

    (2,333 )   (5,196 )       7,040     (489 )

Provision for income taxes

        (1,017 )       (1,647 )(10)   (2,664 )
                       

Loss from continuing operations

  $ (2,333 ) $ (6,213 ) $   $ 5,393   $ (3,153 )
                       

Net loss per share from continuing operations:

                               

Basic

        $ (0.22 )             $ (0.07 )
                             

Diluted

        $ (0.22 )             $ (0.07 )
                             

Weighted average number of shares outstanding:

                               

Basic

          28,500,328                 48,333,938  
                             

Diluted

          28,500,328                 48,333,938  
                             

(a)
Refer to the notes to Unaudited Pro Forma Condensed Combined Financial Statements for discussion of reclassification adjustments.

153


Table of Contents


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS FOR THE
YEAR ENDED DECEMBER 31, 2013

(Dollars in Thousands, Except Per Share Data)

 
  Accounting Acquirer   Accounting Acquiree    
   
   
 
 
  Eldorado
Historical
  (As Reported)
MTR Gaming
Historical
  Reclassification
Adjustments(a)
  Pro Forma
Adjustments(a)
  Combined
Company
Pro Forma
 

Revenues:

                               

Gaming

  $ 192,379   $ 454,583   $   $   $ 646,962  

Parimutuel commissions

        11,163             11,163  

Food and beverage

    64,164     40,631     (8,974 )       95,821  

Hotel

    26,934         5,367         32,301  

Other

    6,776     12,692     3,607         23,075  
                       

Total revenues

    290,253     519,069             809,322  

Less promotional allowances

    (43,067 )   (21,278 )           (64,345 )
                       

Net revenues

    247,186     497,791             744,977  
                       

Operating expenses:

                               

Costs of operating departments:

                               

Gaming

    117,335     266,703     (13,873 )   261 (7)   370,426  

Pari-mutuel commissions

        11,267     (514 )       10,753  

Food and beverage

    31,464     31,795     (4,256 )       59,003  

Hotel

    7,891         3,024         10,915  

Other

    3,916     8,309     3,132         15,357  

Marketing and promotions

        16,249     17,654     7,460 (4)   41,363  

General and administrative

    46,923     64,732     (5,167 )       106,488  

Strategic transaction costs

    3,173     4,365         (7,538 )(11)    

Depreciation

    17,031     30,458         (689 )(3)   46,800  

Loss on the sale or disposal of property

    226     38             264  
                       

Total operating expenses

    227,959     433,916         (506 )   661,369  

Equity in income of unconsolidated affiliate

    3,355             (1,094 )(6)   2,261  
                       

Operating income

    22,582     63,875         (588 )   85,869  

Other income (expense):

                               

Interest income

    16     32             48  

Gain on extinguishment of debt of unconsolidated affiliate

    11,980                 11,980  

Interest expense

    (15,681 )   (69,571 )       14,812 (9)   (70,440 )
                       

Income (loss) from continuing operations before income taxes

    18,897     (5,664 )       14,224     27,457  

Provision for income taxes

        (3,467 )       (11,592 )(10)   (15,059 )
                       

Income (loss) from continuing operations

  $ 18,897   $ (9,131 ) $   $ 2,632   $ 12,398  
                       

Net (loss) income per share from continuing operations:

                               

Basic

        $ (0.32 )             $ 0.26  
                             

Diluted

        $ (0.32 )             $ 0.26  
                             

Weighted average number of shares outstanding:

                               

Basic

          28,272,951                 48,333,938  
                             

Diluted

          28,272,951                 48,490,677  
                             

(a)
Refer to the notes to Unaudited Pro Forma Condensed Combined Financial Statements for discussion of reclassification adjustments.

154


Table of Contents

Note 1—BASIS OF PRESENTATION

        The Unaudited Pro Forma Financial Statements have been derived by applying pro forma adjustments to the historical unaudited consolidated interim financial statements as of and for the three months ending March 31, 2014 of MTR, incorporated by reference, and Eldorado, included elsewhere in this proxy statement/prospectus, and the historical audited consolidated financial statements as of and for the year ended December 31, 2013 of MTR, incorporated by reference, and of Eldorado, included elsewhere in this proxy statement/prospectus.

        The Unaudited Pro Forma Financial Statements have been prepared giving effect to the accounting acquisition of MTR by Eldorado in a transaction to be accounted for as a purchase in accordance with ASC Topic No. 805, Business Combinations. Under the acquisition method of accounting, the total estimated purchase price, calculated as described in the notes to the Unaudited Pro Forma Financial Statements, is allocated to the tangible and intangible assets acquired and liabilities assumed based on their estimated fair values as of the acquisition date. See "The Mergers—Accounting Treatment" beginning on page 128.

        For purposes of the Unaudited Pro Forma Financial Statements, MTR and Eldorado management have made a preliminary allocation of the estimated purchase price of the tangible and intangible assets acquired and liabilities assumed based on various preliminary estimates of their fair values, as described in the notes presented herein. A final purchase price allocation will be based on the actual net tangible and intangible assets that exist as of the acquisition date and will be completed after asset and liability valuations are finalized. Any final adjustments may change the allocation of the purchase price, which could affect the fair value assigned to the assets and liabilities and could result in differences when compared to the pro forma adjustments included in the Unaudited Pro Forma Financial Statements presented herein. Amounts preliminarily allocated to assets and liabilities may change significantly, which could result in a material increase or decrease in pro forma depreciation or amortization expense. Estimates related to the determination of the useful lives of assets acquired may also change, which could result in a material increase or decrease in pro forma depreciation or amortization expense.

        The pro forma adjustments represent MTR and Eldorado managements' estimates based on information available as of the date of this proxy statement/prospectus and are subject to change as additional information becomes available and additional analyses are performed. The cash/stock election of existing MTR stockholders' common stock with respect to the mergers is subject to several potential outcomes that could have a wide range of possible effects. The Unaudited Pro Forma Financial Statements have been prepared to reflect the MTR stockholders electing the maximum amount of cash (up to $35.0 million in aggregate) and the minimum number of shares of ERI common stock.

        This scenario would result in former Eldorado members owning approximately 52% of ERI on a pro forma basis immediately following the mergers. Eldorado is the accounting acquirer of MTR, and the acquisition will be treated as a reverse merger. This determination was made based on the consideration of all quantitative and qualitative factors, including the following:

155


Table of Contents

Note 1—BASIS OF PRESENTATION (Continued)

        The Unaudited Pro Forma Financial Statements should be read in conjunction with:

Note 2—CALCULATION OF ESTIMATED PURCHASE CONSIDERATION

        The total estimated purchase price for the purpose of this pro forma financial information is $112.2 million. The purchase consideration in a reverse acquisition is determined with reference to the value of equity that the accounting acquirer, Eldorado, would have had to issue to the owners of the accounting acquiree, MTR, to give them the same percentage interest in the combined entity. However, in reverse acquisitions that occur between a public company as the legal acquirer, and a private company as the accounting acquirer, the fair value of the legal acquirer's publicly traded stock generally is a more reliable determination of the fair value than the fair value of the accounting acquirer's untraded equity securities, and as such, is generally used in calculating the purchase consideration. Accordingly, the following table provides the calculation and allocation of the purchase price used in the pro forma financial statements, which is calculated using the fair value of the outstanding common stock of MTR and a reconciliation of pro forma shares to be outstanding assuming the transaction closed on May 16, 2014.

156


Table of Contents

Note 2—CALCULATION OF ESTIMATED PURCHASE CONSIDERATION (Continued)

Purchase Price Calculation

ERI Outstanding Share Calculation

       

Shares to be issued to Eldorado members(i)

    25,224,174  

Number of MTR shares outstanding(ii)

    28,347,922  

MTR RSUs that vest upon closing(iii)

    546,965  
       

Total ERI shares to be outstanding—before share repurchase

    54,119,061  
       

Eldorado pro forma % ownership

   
46.61

%

MTR pro forma % ownership

    53.39 %

Maximum shares acquired at $6.05 per share based on $35.0 millon buyback offer

   
(5,785,123

)
       

Total ERI shares to be outstanding—assuming full share repurchase

    48,333,938  
       

Eldorado pro forma % ownership

   
52.19

%

MTR pro forma % ownership

    47.81 %

Consideration Transferred (dollars in thousands, except stock price)

       

Number of MTR shares outstanding

    28,347,922  

MTR RSUs that vest upon closing

    546,965  

Maximum shares acquired at $6.05 per share based on $35.0 million buyback offer

    (5,785,123 )
       

Total net MTR shares

    23,109,764  

MTR common stock price

  $ 4.80  
       

Fair value of MTR shares

  $ 110,927  

Fair value of MTR stock options(iii)

    1,305  
       

Total consideration transferred

  $ 112,232  
       

Total consideration—assuming no shares are repurchased

  $ 140,000  
       

(i)
Eldorado merger shares to be issued based on the terms of the merger consideration as defined in the merger agreement and included below:

157


Table of Contents

Note 2—CALCULATION OF ESTIMATED PURCHASE CONSIDERATION (Continued)

 
  LTM
March 31, 2014
 
($ in millions, except per share data)
  Restated
Eldorado
Resorts
  Silver
Legacy
  Total  

Merger Consideration

                   

Adjusted EBITDA

  $ 36.1   $ 25.2        

Adjusted EBITDA

  $ 36.1   $ 25.2        

EV / EBITDA Multiple

    6.81x     6.81x        
                 

Implied Enterprise Value

  $ 245.7   $ 171.9        

Less: Eldorado Resorts Total Debt(1)

    (169.5 )            

Less: Eldorado Resorts Capital Leases and Interest Payable(2)

    (4.4 )            

Plus: Eldorado Resorts Excess Cash and Cash Equivalents(3)

    21.0              

Plus: Restricted Cash Required for Silver Legacy Credit Support, if Applicable

    5.0              

Eldorado Resorts Closing Net Working Capital Surplus (Shortfall) to Target Net Working Capital

                 

Less: Silver Legacy Adjusted Total Debt(4)

          (105.6 )      

Less: Silver Legacy Accrued Interest

          (0.3 )      

Plus: Silver Legacy Excess Cash and Cash Equivalents(3)

          7.5        

Silver Legacy Equity Value

        $ 73.6        

Eldorado Interest

          50.0 %      
                   

Eldorado Equity Interest in Silver Legacy

        $ 36.8        

Plus: Eldorado Portion of Joint Venture Partner Notes

          8.0        

Plus: Equity True Up With MGM

          5.0        
                   

Silver Legacy Component

        $ 49.8        
               

Merger Consideration

  $ 97.7   $ 49.8   $ 147.5  
               

MTR Transaction Expense Adjustment

              $ 7.0  
                   

Eldorado Merger Consideration

              $ 154.5  

Price of Shares Issued

              $ 6.05  
                   

Aggregate Eldorado Merger Shares

                25,538,186 (6)

Noncontrolling Interest

                (314,012 )(5)
                   

Net Shares issued to Eldorado in Merger

                25,224,174  
                   

(1)
Includes $1.5 million Term Loan and $168.0 million of 8.625% Senior Secured Notes.

(2)
Includes $0.2 million of Capital Lease Obligations and $4.3 million of Interest Payable.

(3)
Excess cash equals total cash less cage cash.

(4)
Includes $89.5 million Senior Credit Facility and $16.1 million face value of Joint Venture Partner Notes.

(5)
Noncontrolling interest representing 3.8142% in ELLC's 50% interest in Silver Legacy not owned by Eldorado Resorts at the time of the closing of the mergers.

(6)
Includes Escrowed Shares.

158


Table of Contents

Note 2—CALCULATION OF ESTIMATED PURCHASE CONSIDERATION (Continued)

        For more information regarding the calculation Adjusted EBITDA of each of Eldorado and Silver Legacy, see "Management's Discussion and Analysis of Financial Condition and Results of Operations of Eldorado—Supplemental Unaudited Presentations of Consolidated Earnings before Interest, Taxes, Depreciation and Amortization ("EBITDA") and Adjusted EBITDA for the trailing twelve months ended March 31, 2014 and December 31, 2013, 2012 and 2011" beginning on page 207.

(ii)
Number of shares of MTR common stock issued and outstanding as of May 16, 2014.

(iii)
Pursuant to the MTR 2010 Long-Term Incentive Plan, immediately prior to closing, all outstanding stock options and MTR RSUs will vest and become immediately exercisable upon the effective date of the merger. All vested MTR RSUs will be exchanged for one share of ERI common stock. All outstanding stock options will be granted replacement awards in ERI common stock with the same terms as the previous awards.

        The following table shows the change to the weighted-average number of shares outstanding and pro forma EPS, based on a hypothetical 10% fluctuation in Eldorado and Silver Legacy's Adjusted EBITDA, which are significant inputs in the calculation of shares to be issued in the merger consideration calculation:

 
   
   
  EPS  
 
  Weighted-Average
Shares
Outstanding
  Three Months
Ended March 31, 2014
  Year Ended
December 31, 2013
 
Changes in Adjusted EBITDA
  Basic   Diluted   Basic   Diluted   Basic   Diluted  

Increase of 10%

    53,761,787     53,918,526   $ (0.06 ) $ (0.06 ) $ 0.23   $ 0.23  

Decrease of 10%

    42,906,090     43,062,829   $ (0.07 ) $ (0.07 ) $ 0.29   $ 0.29  

        For pro forma purposes, the fair value of the consideration given and thus the estimated purchase price was determined based on the $4.80 per share closing price of MTR common stock on May 16, 2014. The final purchase consideration could significantly differ from the amounts presented in the unaudited pro forma condensed combined financial information due to movements in MTR's common stock price as of the closing date of the transaction. A sensitivity analysis related to the fluctuations in the MTR common stock price was performed to assess the impact a hypothetical change of 10% on the closing price of MTR common stock on May 16, 2014 would have on the estimated purchase price and goodwill as of the closing date.

        The following table shows the change in MTR common stock price, estimated consideration transferred and goodwill (dollars in thousands, except stock price):

Change in Stock Price
  Stock Price   Estimated Consideration
Transferred
  Goodwill  

Increase of 10%

  $ 5.28   $ 123,324   $ 79,451  

Decrease of 10%

  $ 4.32   $ 101,139   $ 57,266  

        Additionally, the final value of consideration transferred will necessarily depend upon stockholders' elections with regards to the option to exchange their shares for $6.05 per share up to a maximum $35.0 million repurchase. The pro forma information presented herein assumes a maximum redemption scenario. The following table shows the impact to the consideration transferred, shares outstanding,

159


Table of Contents

Note 2—CALCULATION OF ESTIMATED PURCHASE CONSIDERATION (Continued)

stockholders' equity of the combined entity and goodwill should no MTR stockholders elect to redeem their shares for cash.

MTR Stockholders' Election
  Estimated
Consideration
Transferred
  Goodwill   Shares
Outstanding
  Stockholders'
Equity
 

Maximum redemption scenario

  $ 112,232   $ 68,359     48,333,938   $ 173,669  

Minimum redemption scenario

  $ 140,000   $ 66,127     54,119,061   $ 206,437  

        Additionally, basic and diluted earnings per share will depend on MTR stockholders' election of cash merger consideration. The differences between the minimum and maximum redemption scenarios on basic and diluted earnings per share are as follows:

 
  Three Months Ended March 31, 2014  
 
  Weighted Average
Shares
Outstanding
  EPS  
MTR Stockholders' Election
  Basic   Diluted   Basic   Diluted  

Maximum redemption scenario

    48,333,938     48,490,677   $ (0.07 ) $ (0.07 )

Minimum redemption scenario

    54,119,061     54,275,800   $ (0.06 ) $ (0.06 )

 

 
  Year Ended December 31, 2013  
 
  Weighted Average
Shares
Outstanding
  EPS  
MTR Stockholders' Election
  Basic   Diluted   Basic   Diluted  

Maximum redemption scenario

    48,333,938     48,490,677   $ 0.26   $ 0.26  

Minimum redemption scenario

    54,119,061     54,275,800   $ 0.23   $ 0.23  

160


Table of Contents

Note 2—CALCULATION OF ESTIMATED PURCHASE CONSIDERATION (Continued)

Preliminary Purchase Price Allocation

        The following table summarizes the preliminary allocation of the estimated purchase consideration to the identifiable assets acquired and liabilities assumed of MTR, with the excess recorded as goodwill (dollars in thousands):

Current and other assets(i)

  $ 70,135  

Property and equipment

    292,785  

Goodwill(ii)

    68,359  

Intangible assets(iii)

    415,200  

Other noncurrent assets

    20,077  
       

Total assets

    866,556  

Current liabilities

    46,581  

Long term debt(iv)

    643,424  

Deferred income taxes(v)

    61,555  

Other noncurrent liabilities

    2,764  
       

Total liabilities

    754,324  
       

Net assets acquired

  $ 112,232  
       

(i)
As noted above, in a scenario in which none of MTR stockholders elect to redeem their shares for $6.05, no cash would be returned to MTR stockholders, and the current assets portion of the identifiable assets acquired and liabilities assumed of MTR would increase by $30.0 million, or by MTR's portion of the cash redemption offer.

(ii)
As noted above, in a scenario in which none of the MTR stockholders elect to redeem their shares for $6.05, purchase consideration and MTR's cash and cash equivalents would increase, resulting in the value of goodwill decreasing by $2.2 million.

(iii)
Intangible assets consist of gaming licenses, trade names, and customer loyalty programs.

(iv)
Long term debt was comprised of MTR's $570.7 million 11.50% Senior Secured Second Lien Notes due 2019.

(v)
Deferred tax liabilities were derived based on fair value adjustments for property and equipment, identified intangibles, deferred financing costs, certain long term liabilities and long term debt.

161


Table of Contents

Note 2—CALCULATION OF ESTIMATED PURCHASE CONSIDERATION (Continued)

Purchase Price Reconciliation to Goodwill (dollars in thousands)

Total Purchase Price for Accounting Purposes

        $ 112,232  

Net Assets Acquired:

             

MTR stockholders' equity

  $ 377        

Adjustment to equity for transaction costs and vesting of performance awards

    (6,174 )      

Adjustment for MTR's portion of cash used in share offer repurchase

    (30,000 )      

MTR intangibles

    (136,073 )      

Estimated adjustments to reflect assets acquired at fair value:

             

Property and equipment

    (74,149 )      

Non-operating real property

    5,654        

Deferred financing costs

    (7,997 )      

Gaming licenses

    399,900        

Trade names

    9,800        

Customer loyalty programs

    5,500        

Leased mineral rights

    1,700        

Estimated adjustments to reflect liabilities acquired at fair value:

             

Long-term debt

    (84,060 )      

Deferred income taxes

    (43,220 )      

Other regulatory gaming assessments

    2,615        
             

          (43,873)  
             

Goodwill resulting from merger

        $ 68,359  
             

Note 3—UNAUDITED PRO FORMA FINANCIAL STATEMENTS TRANSACTION ADJUSTMENTS

1)
The following table illustrates the pro forma adjustments to cash and cash equivalents for the period ended March 31, 2014 (dollars in thousands):

 
  March 31, 2014  

Historical pro forma combined balance

  $ 119,322  

Reflects maximum share repurchase(i)

    (35,000 )

Pay-out of performance awards under 2010 Plan(ii)

    (2,651 )

Pay-out of merger transaction costs(iii)

    (6,591 )
       

Cash and cash equivalents pro forma adjustments

    (44,242 )
       

Total pro forma cash and cash equivalents

  $ 75,080  
       

(i)
Pro forma calculations assumed cash repurchase election of $6.05 per share of MTR common shares up to a maximum repurchase amount of $35.0 million (of which $30.0 million is to be funded by MTR and $5.0 million by Eldorado). If stockholders do not elect to redeem their shares at $6.05 per share, the pro forma cash value would be $110.1 million. The pro forma impact to stockholders' equity, weighted average shares outstanding, EPS and goodwill, if stockholders do not elect to redeem their shares is further discussed in Note 2, Calculation of Estimated Purchase Consideration.

162


Table of Contents

Note 3—UNAUDITED PRO FORMA FINANCIAL STATEMENTS TRANSACTION ADJUSTMENTS (Continued)

(ii)
Under the terms of the merger, all performance cash awards granted under the terms of MTR's 2010 Long-Term Incentive Plan ("2010 Plan"), will vest and be paid by MTR upon the closing of the merger. The Unaudited Pro Forma Balance Sheet was adjusted to reflect the impact of the $2.7 million payment to be made by MTR upon the merger closing. Further discussion regarding the 2010 Plan awards vesting and related pro forma adjustments are discussed in Adjustment 8 below.

(iii)
Eldorado and MTR anticipate incurring approximately $6.0 million and $9.0 million, respectively, for a total of $15.0 million in transaction related costs, which consist primarily of legal, financial advisor, accounting and consulting costs. The historical combined financial statements already reflect $8.4 million paid as of March 31, 2014. The remaining $6.6 million was shown as a pro forma reduction to cash and cash equivalents with a corresponding adjustment to accounts payable/accrued liabilities and retained earnings, as further discussed in Adjustment 11 below.
2)
Reflects the elimination of deferred financing costs associated with MTR's long term debt.

3)
Reflects the adjustment to MTR's historical property and equipment to the estimated fair value of the property and equipment on the acquisition date. The estimated fair values compared to net book value of property and equipment and the valuation methodologies used are as follows (dollars in thousands):

 
  Net
Book
Value
  Fair
Value
  Pro Forma
Adjustment
  Valuation method

Personal property

 
$

73,238
 
$

74,707
 
$

1,469
 

Cost approach

Buildings and improvements

   
225,692
   
207,568
   
(18,124

)

Cost approach

Land and improvements

   
68,004
   
10,510
   
(57,494

)

Market approach

                 

 
$

366,934
 
$

292,785
 
$

(74,149

)
 
                 

163


Table of Contents

4)
The proposed transaction will result in an increase to the balance of the intangible assets primarily due to an increase in the gaming license intangible assets and the addition of the trade name and InClub player development program intangible assets. Each of MTR's facilities (Mountaineer Park, Presque Isle Downs and Scioto Downs) is required to maintain gaming and racing licenses. The gaming and racing licenses of each property were valued in aggregate for each respective property, as these licenses are considered to be the most significant asset of the Company and the gaming licenses could not be obtained without holding the racing licenses. Therefore, a market participant would consider the licenses in aggregate. The estimated fair values of the identifiable intangible assets; their estimated useful lives and valuation methodology are as follows (dollars in thousands):

 
  Historical
Carrying
Value
  Fair
Value
  Pro Forma
Adjustment
  Useful
life
  Valuation method

Gaming licenses (indefinite-lived)

  $ 135,476   $ 399,900   $ 264,424     N/A   Multi-period excess earnings

Trade names

   
   
9,800
   
9,800
   
5
 

Relief-from-royalty

Customer loyalty programs

   
   
5,500
   
5,500
   
1
 

Replacement cost and lost profits

                       

  $ 135,476   $ 415,200   $ 279,724          
                       

164


Table of Contents

165


Table of Contents

5)
Reflects the fair value adjustment of MTR's natural gas lease of $1.7 million. The fair value was calculated by estimating the present value of the expected future lease bonus payment anticipated upon renewal of the lease in 2016. No value was assigned to possible future gas royalties as no certainty could be placed on the future timing of drilling and extraction activities and results thereof.

6)
Reflects the elimination of Eldorado's investment in Tamarack. Eldorado owns a 21.25% equity method investment in Tamarack, a Nevada limited liability company that owns and operates Tamarack Junction Casino, a casino in south Reno. Per the terms of the merger agreement, Eldorado would dispose of the ownership of Tamarack prior to the merger date. The effect of this intended disposal was a decrease to the equity investment in Tamarack and historical membership equity.
7)
MTR's other regulatory gaming assessments liability was adjusted to fair value by estimating the present value of the future anticipated payments, resulting in a $2.6 million reduction to the aggregate current and long-term liabilities of $5.1 million recorded as of March 31, 2014.
8)
Under the terms of the merger, all performance cash awards granted under the terms of MTR's 2010 Long Term Incentive Plan, will vest and be paid by MTR upon the closing of the merger. The payment will be recognized as a pre-acquisition expense by MTR, and no performance cash awards will be carried as a liability by ERI. As of March 31, 2014, there was $2.1 million of unrecognized expense expected to be recorded upon consummation of the merger. The impact of the remaining expense to be recognized was included as an adjustment to reduce retained earnings and cash in the March 31, 2014 Unaudited Pro Forma Balance Sheet. In addition, the aggregate current and long-term liabilities of $0.6 million recorded in the historical balance sheet as of March 31, 2014, were adjusted to remove the liabilities and reduce cash. In aggregate, the Unaudited Pro Forma Balance Sheet as of March 31, 2014 reflects the total anticipated cash performance award payments to be made upon consummation of $2.7 million.
9)
The fair value of the assumed long term debt was estimated using bid prices for MTR's 11.50% Senior Secured Second Lien Notes due 2019 as of March 31, 2014. Pro forma adjustments related to the fair value of MTR's debt increased total debt by $84.1 million.

166


Table of Contents

 
  Three months ended
March 31, 2014
  Year ended
December 31, 2013
 

Elimination of deferred financing cost amortization

  $ 410   $ 1,642  

Elimination of debt discount amortization

    530     2,119  

Amortization of premium on fair value adjustment

    2,763     11,051  
           

Total adjustments to Interest expense, net

  $ 3,703   $ 14,812  
           
10)
The adjustment to deferred income tax liabilities was derived based on fair value adjustments of the assets acquired and liabilities assumed. MTR used its statutory tax rate of 35%.

 
  Three months ended
March 31, 2014
 
 
  Eldorado   MTR   Total  

Pro forma adjustments

  $ (272 ) $ 7,312   $ 7,040  

Untaxed loss

    (2,333 )       (2,333 )
               

Total

    (2,605 )   7,312     4,707  

Statutory rate

    35 %   35 %   35 %
               

Tax impact

  $ (912 ) $ 2,559   $ 1,647  
               

 

 
  Year ended
December 31, 2013
 
 
  Eldorado   MTR   Total  

Pro forma adjustments

  $ (1,094 ) $ 15,318   $ 14,224  

Untaxed income

    18,897         18,897  
               

Total

    17,803     15,318     33,121  

Statutory rate

    35 %   35 %   35 %
               

Tax impact

  $ 6,231   $ 5,361   $ 11,592  
               
11)
Eldorado and MTR anticipate incurring approximately $6.0 million and $9.0 million, respectively, for a total of $15.0 million in transaction related costs, which consist primarily of legal, financial advisor, accounting and consulting costs. For the three months ended March 31, 2014 and the year ended December 31, 2013, transaction costs of $1.9 million and $7.5 million, respectively, were eliminated from the historical combined financial statements. As of March 31, 2014, the historical combined financial statements reflect cumulative expense of $9.4 million of transaction related

167


Table of Contents

12)
The pro forma adjustment to stockholders' equity reflects the purchase price consideration of $112.2 million and issuance of 48,333,938 shares of ERI common stock with a $0.01 par value, assuming a maximum redemption scenario, elimination of MTR's historical equity, adjustment of Eldorado's historical equity to reflect the equity structure of newly formed ERI and reduction of membership equity for the $5.3 million distribution of Tamarack. Purchase consideration and stockholders' equity will depend on MTR's stockholders election of cash redemption. The pro forma impact to stockholders' equity, weighted-average number of shares outstanding and pro forma EPS under a minimum redemption scenario is disclosed in further detail in Note 2, Calculation of Estimated Purchase Consideration.

Note 4—UNAUDITED PRO FORMA FINANCIAL STATEMENT RECLASSIFICATION ADJUSTMENTS

        Certain reclassifications have been recorded to the historical financial statements of MTR Gaming Group, Inc. and Eldorado HoldCo LLC to provide comparability and consistency for the anticipated post-combined company presentation. No adjustments were necessary to conform accounting policies and procedures.

        Reclassifications were made between certain current liabilities to provide consistency in presentation.

        Reclassifications were made among revenue components to classify certain revenue streams consistently between the two companies. These included separating entertainment revenues from food and beverage and reclassifying to other revenue as well as presenting hotel revenues as a separate line item.

        Reclassifications were also made between expense line items, such as gaming, food and beverage, hotel and other costs, as well as marketing and promotions and general and administrative. Certain reclassifications were required to remain consistent with the changes made within revenue reclassifications, as well as present costs such as surveillance, housekeeping, advertising and promotions and utilities consistently between the companies.

        The reclassifications reflect the anticipated presentation of the post-combination company's financial statements and are subject to change.

168


Table of Contents


DESCRIPTION OF ERI CAPITAL STOCK

        As a result of the mergers, Eldorado members and MTR stockholders who receive shares of ERI common stock in the mergers will become stockholders of ERI. Your rights as stockholders of ERI will be governed by Nevada law and the organizational documents of ERI.

        Prior to or concurrently with the completion of the mergers, ERI will adopt an amended and restated certificate of incorporation and amended and restated bylaws. The following summary of certain material terms of ERI capital stock is based on the amended and restated certificate of incorporation and amended and restated bylaws of ERI that we currently anticipate will be in effect following the completion of the mergers. The following discussion is qualified in its entirety by reference to the forms of the ERI amended and restated certificate of incorporation and amended and restated bylaws (which are different from the forms previously filed with the SEC as exhibits to the merger agreement) attached as Annexes F and G, respectively, to this proxy statement/prospectus.

        The following summary of certain material terms of the capital stock of ERI is subject in all respects to the applicable provisions of the Nevada Revised Statutes (the "NRS"). See "Comparison of Stockholder Rights" beginning on page 173.


General

        Under ERI's amended and restated certificate of incorporation, ERI will be authorized to issue 100,000,000 shares of common stock, par value $0.00001 per share, which we refer to as the ERI common stock.


Common Stock

Dividend Rights

        ERI will be permitted to pay dividends if, as and when declared by ERI's board of directors, subject to compliance with limitations imposed by the NRS. The holders of ERI common stock will be entitled to receive and share equally in these dividends as they may be declared by ERI's board of directors out of funds legally available for such purpose. ERI does not currently expect to pay dividends on its common stock.

Voting Rights

        ERI common stock will vote as a single class on all matters on which stockholders are entitled to vote, and each share of ERI common stock is entitled to cast one vote in person or by proxy on such matters. Holders of ERI common stock will not have the right to cumulate votes in the election of directors. Directors will be elected by a plurality of the shares actually voting on the matter at each annual meeting or special meeting called for the purpose of electing such directors at which a quorum is present.

Liquidation Rights

        In the event of liquidation, dissolution or winding-up of ERI, whether voluntary or involuntary, the holders of ERI common stock will be entitled to receive, after payment or provision for payment of all its debts and liabilities, all of the assets of ERI available for distribution.

Preemptive Rights

        Holders of ERI common stock will not be entitled to any preemptive rights to subscribe for additional shares of ERI common stock, nor are they liable to further capital calls or to assessments by

169


Table of Contents

ERI. Therefore, if additional shares are issued by ERI without the opportunity for existing stockholders to purchase more shares, a stockholder's ownership interest in ERI may be subject to dilution.


ERI Pro Forma Ownership

        Although the anticipated beneficial ownership of ERI after the mergers will not be known until after completion of the election process, the following table provides pro forma ownership assuming each holder of MTR common stock eligible for election in the mergers properly elects to receive the cash consideration for 20.6% of his or its MTR shares. Based on current information, the table provides pro forma ownership for:

        This table is based on outstanding shares and membership interests as of May 1, 2014. See also Note 2, Calculation of Estimated Purchase Consideration to the Unaudited Pro Forma Condensed Combined Financial Statements beginning on page 156.

        In accordance with the rules of the SEC, "beneficial ownership" includes voting or investment power with respect to securities. Unless otherwise indicated, the address for each person listed below is: c/o Eldorado HoldCo LLC, 345 North Virginia Street, Reno, Nevada 89501.

170


Table of Contents

Name of Beneficial Owner†
  Amount of expected
beneficial ownership
  Percentage of ERI
common stock
 

All currently known directors and executive officers

             

Gary L. Carano

    75,673     *  

Frank J. Fahrenkopf, Jr. 

         

James B. Hawkins(1)

    7,940     *  

Michael E. Pegram

         

Thomas Reeg

         

David P. Tomick

         

Roger P. Wagner

    108,044     *  

Robert M. Jones

         

Joseph L. Billhimer, Jr. 

    207,100     *  

All currently known directors and executive officers as a group (eight persons)

    398,757     *  

All currently known five percent beneficial owners

             

Recreational Enterprises, Inc. 

    11,855,362     24.5 %

Donald L. Carano(2)

    11,855,362     24.5 %

Hotel Casino Management, Inc. 

    6,255,595     12.9 %

Raymond J. Poncia(3)

    6,255,595     12.9 %

NGA AcquisitionCo, LLC and its affiliates

    4,288,110     8.9 %

Jacobs Investments, Inc. 

    4,022,589     8.3 %

PAR Investment Partners, L.P. 

    2,216,848     4.6 %

Brigade Capital Management, LLC

    2,159,697     4.5 %

Lafitte Capital, LLC

    1,789,346     3.7 %

Arbiter Partners Capital Management LLC

    1,348,387     2.8 %

Hotel Casino Realty Investments, Inc. 

    1,286,433     2.7 %

For important disclosures regarding the security ownership of certain beneficial owners and management of MTR and Eldorado, see "Security Ownership of Certain Beneficial Owners, Directors and Executive Officers" beginning on page 186.

*
Represents less than 1% of ERI common stock expected to be outstanding.

(1)
Includes 10,000 shares of MTR common stock jointly held with Mr. Hawkins' wife.

(2)
Includes all of the ERI common stock to be owned by REI.

(3)
Includes all of the ERI common stock to be owned by HCM.


Registration Rights

        Eldorado is subject to a Registration Rights Agreement dated as of December 14, 2007, assumed by Eldorado HoldCo from Eldorado Resorts on April 1, 2009, which is referred to as the Registration Rights Agreement. Under the terms of the Registration Rights Agreement, Eldorado has granted to NGA AcquisitionCo, LLC ("NGA AcquisitionCo"), which is a member of Eldorado, the following rights (among other rights), which are collectively referred to as the Registration Rights:

171


Table of Contents

The Registration Rights Agreement also includes other covenants, agreement and conditions customary for agreements of this nature.

        In connection with the mergers, we expect ERI will agree to assume Eldorado's obligations under the Registration Rights Agreement, upon the completion of the mergers, which will effectively grant to NGA AcquisitionCo all of the Registration Rights with respect to its ERI common stock being issued to NGA AcquisitionCo in connection with the mergers.

172


Table of Contents


COMPARISON OF STOCKHOLDER RIGHTS

General

        MTR is incorporated under the laws of the State of Delaware, and the rights of MTR stockholders are governed by the laws of the State of Delaware, including the DGCL, MTR's certificate of incorporation and MTR's bylaws. As a result of the mergers, all Eldorado members and those MTR stockholders who receive shares of ERI common stock will become ERI stockholders. ERI is incorporated under the laws of the State of Nevada, and the rights of ERI stockholders will be governed by the laws of the State of Nevada, including the Nevada Revised Statutes, which we refer to as the NRS, ERI's amended and restated articles of incorporation, and ERI's amended and restated bylaws.

        The following discussion summarizes the material differences between the rights of MTR and ERI stockholders. This section does not include a complete description of all of the differences between the rights of MTR stockholders and ERI stockholders, nor does it include a complete description of the specific rights of these stockholders. The following discussion is not intended to provide a comprehensive discussion of each company's governing documents and is qualified in its entirety by reference to each company's governing documents. Copies of MTR's governing documents have been filed with the SEC, and forms of the ERI amended and restated articles of incorporation and amended and restated bylaws (which are different from the forms previously filed with the SEC as exhibits to the merger agreement) are attached as Annexes F and G, respectively, to this proxy statement/prospectus and are incorporated by reference herein. We encourage you to read the governing documents and relevant provisions of the NRS or the DGCL.


Authorized Capital Stock; Authority to Issue Capital Stock

        ERI.    Under ERI's amended and restated articles of incorporation, ERI will be authorized to issue 100,000,000 shares of capital stock, consisting of 100,000,000 shares of common stock, par value $0.00001 per share.

        MTR.    Under MTR's amended and restated certificate of incorporation, MTR is authorized to issue 100,000,000 shares of capital stock, consisting of 100,000,000 shares of common stock, par value $0.00001 per share.


Stockholder Rights Plan

        ERI.    ERI will not have a stockholder rights plan in place.

        MTR.    MTR does not have a stockholder rights plan in place.


Number and Term of Directors; Classification of Board of Directors

        ERI.    The NRS provides that a corporation's board of directors must consist of one or more individuals, with the number fixed by, or in the manner provided in, the bylaws, unless the articles of incorporation fix the number, in which case a change in the number of directors will be made only by amendment of the articles. The NRS further provides that directors need not be stockholders of the corporation unless the corporation's articles of incorporation or bylaws so provide. The articles of incorporation and bylaws may also prescribe other qualifications for directors. Each director serves a term of one year.

        ERI's amended and restated articles will provide that its board of directors will consist of not less than five and not more than fifteen members. The exact number of directors will be determined from time to time by a resolution of the ERI board of directors. The ERI board of directors will initially have seven directors. ERI will not have a classified board.

173


Table of Contents

        MTR.    MTR's amended and restated bylaws provide that its board of directors will consist of five members. The MTR board of directors currently has five directors, and is not a classified board. Each director serves a term of one year.


Vacancies on the Board and Newly Created Directorships

        ERI.    The NRS provides that, unless otherwise provided in the articles of incorporation or bylaws, vacancies and newly created directorships resulting from any increase in the authorized number of directors may be filled by a majority of the directors then in office, although less than a quorum, or by a sole remaining director. ERI's amended and restated bylaws provide that vacancies and newly created directorships resulting from any increase in the authorized number of directors may be filled by a majority of the directors then in office, although less than a quorum, or by a sole remaining director.

        MTR.    MTR's amended bylaws provide that any vacancy on the MTR board of directors that results from an increase in the number of directors may be filled by a majority of the directors then in office or by an election at an annual or special meeting of the stockholders called for that purpose, and any director so chosen shall hold office until the next annual meeting of the stockholders. Any other vacancy occurring on the MTR board of directors may be filled by a majority of the directors then in office, even if less than a quorum. Any director elected to fill a vacancy not resulting from an increase in the number of directors will have the same remaining term as that of his predecessor.


Removal of Directors

        ERI.    The NRS provides that unless otherwise provided in the articles of incorporation or bylaws, any director or the entire board of directors may be removed, with or without cause, by the holders of a majority of the shares then entitled to vote at an election of directors, except in certain circumstances.

        Under the amended and restated ERI articles of incorporation and amended and restated ERI bylaws, except as otherwise required by law, any director or the entire board of directors may be removed from office at any time, with or without cause, by the affirmative vote of the holders of a majority of the outstanding capital stock of ERI entitled to vote in the election of directors at a meeting called for that purpose.

        MTR.    Under the DGCL, any director or the entire MTR board of directors may be removed from office at any time, with or without cause, by the affirmative vote of the holders of a majority of shares of MTR common stock entitled to vote in the election of directors.


Quorum for Meetings of Stockholders

        ERI.    The NRS generally provides that a quorum for a stockholder meeting consists of a majority of shares entitled to vote present in person or represented by proxy at such meeting, unless the articles of incorporation or bylaws of the corporation provide otherwise.

        The amended and restated ERI articles of incorporation will state that, except as otherwise required by law, the holders of a majority of the capital stock issued and outstanding and entitled to vote, present in person or represented by proxy, will constitute a quorum at all meetings of the stockholders for the transaction of business, except when stockholders are required or permitted to vote by class, in which event a majority of the issued and outstanding shares of the appropriate class must be present in person or by proxy. A quorum, once established, will not be broken by the withdrawal of enough votes to leave less than a quorum. If, however, such quorum is not present or represented at any meeting of the stockholders, the stockholders entitled to vote, present in person or represented by proxy, will have the power to adjourn the meeting from time to time, without notice other than announcement at the meeting, until a quorum will be present or represented. If the adjournment is for

174


Table of Contents

more than 30 days, however, or if a new record date is fixed for the adjourned meeting, a notice of the adjourned meeting must be given to each shareholder of record entitled to vote at the meeting.

        MTR.    Except as otherwise required by law, the amended MTR bylaws state that the holders of a majority of the shares issued and outstanding and entitled to vote, present in person or represented by proxy, will constitute a quorum at all meetings of the stockholders for the transaction of business. A quorum, once established, will not be broken by the withdrawal of enough votes to leave less than a quorum. If, however, such quorum is not present or represented at any meeting of the stockholders, the stockholders entitled to vote, present in person or represented by proxy, will have the power to adjourn the meeting from time to time, without notice other than announcement at the meeting, until a quorum will be present or represented. If the adjournment is for more than 30 days, however, or if a new record date is fixed for the adjourned meeting, a notice of the adjourned meeting shall be given to each stockholder of record entitled to vote at the meeting


Voting Rights and Required Vote Generally

        ERI.    The NRS provides that unless otherwise provided in a corporation's articles of incorporation, each stockholder is entitled to one vote for each share of capital stock held by such stockholder. The NRS further provides that unless a corporation's articles of incorporation or bylaws otherwise provides, directors of a corporation are elected by a plurality of the votes of the shares present in person or represented by proxy and entitled to vote in the election at a stockholders meeting at which a quorum is present. Except as otherwise required by the NRS or by the articles of incorporation or bylaws, under the NRS, all matters brought before a stockholders meeting require the affirmative vote of the majority of the shares present in person or represented by proxy and entitled to vote at that meeting at a stockholders meeting at which a quorum is present.

        Each share of ERI common stock will be entitled to one vote. The amended and restated ERI bylaws will provide that unless otherwise provided by law, by ERI's articles of incorporation, or by another section of the bylaws, when a quorum is present at any meeting of stockholders, an action is approved if the number of votes cast in favor of the action exceeds the number of votes cast in opposition to the action.

        MTR.    MTR shares of common stock vote as a single class on all matters with respect to which stockholders are entitled to vote, and each share thereof is entitled to one vote. The MTR amended bylaws provide that at all meetings at which a quorum is present, except as otherwise required by law, any question brought before any meeting of stockholders will be decided by the affirmative vote of the holders of a majority of the total number of shares represented at the meeting in person or by proxy and entitled to vote on such question, voting as a single class.


Votes on Mergers, Consolidations, Sales or Leases of Assets and Certain Other Transactions

        ERI.    Under Nevada Law, a merger, consolidation or sale of all or substantially all of a corporation's assets generally must be approved by a majority of the outstanding stock of the corporation entitled to vote thereon. The ERI amended and restated articles of incorporation and amended and restated bylaws will not modify these provisions of Nevada Law with regard to ERI common stock.

        MTR.    Under Delaware Law, a merger, consolidation or sale of all or substantially all of a corporation's assets generally must be approved by a majority of the outstanding stock of the corporation entitled to vote thereon. The MTR amended certificate of incorporation and bylaws do not modify the above-referenced provisions of Delaware Law with regard to MTR common stock.

175


Table of Contents


Business Combination Statutes

        ERI.    Section 78.438 of the NRS prohibits a Nevada corporation from engaging in a "business combination" with an interested stockholder (generally defined as a person owning 10% or more of the corporation's voting stock, or any affiliate of such person) for two years following the time that a person becomes an interested stockholder, subject to certain exceptions. ERI's amended and restated articles of incorporation will not include a provision opting out of such provision.

        MTR.    Section 203 of the DGCL prohibits a Delaware corporation from engaging in a "business combination" with an interested stockholder (generally defined as a person owning 15% or more of the corporation's voting stock, or any affiliate of such person) for three years following the time that a person becomes an interested stockholder, subject to certain exceptions.

        For the purposes of Section 203, the DGCL defines a "business combination" as:

        The limitations imposed by Section 203 will not apply, however, if:

        MTR has not opted out of the protections of Section 203 of the DGCL.


Stockholder Action by Written Consent

        ERI.    The NRS provides that unless otherwise provided in the articles of incorporation or bylaws, any action required to be taken at any annual or special meeting of stockholders of a corporation, or

176


Table of Contents

any action which may be taken at any annual or special meeting of such stockholders, may be taken without a meeting, without prior notice and without a vote, if a consent or consents in writing, setting forth the action so taken, is signed by the holders of outstanding stock having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all shares entitled to vote thereon were present and voted.

        The ERI amended and restated bylaws will allow for stockholder action by written consent if such consent is signed by the holders of ERI's issued and outstanding capital stock having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all of the shares entitled to vote thereon were present and voted.

        MTR.    The MTR amended bylaws allow for stockholder action by written consent if such consent is signed by the holders of MTR outstanding capital stock having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all of the shares entitled to vote thereon were present and voted.


Special Meetings of Stockholders

        ERI.    The NRS provides that unless otherwise specified in the articles of incorporation or bylaws, special meeting of the stockholders may be called by the board of directors, by any two directors, or by the President. The ERI amended and restated bylaws will provide that special meetings of shareholders may be called by the President or the Board of Directors and shall be called by the President of ERI at the request of holders of not less than 10% of the capital stock issued and outstanding and entitled to vote generally for the election of directors. Notice thereof stating the place, date, hour, and purpose or purposes of the meeting will be given to each stockholder either by mail or personally delivered not less than 10 days and not more than 60 days before the date of the meeting.

        MTR.    The MTR amended bylaws provide that special meetings of the stockholders may be called by the President or the board of directors, and shall be called by the President at the request of holders of not less than 10% of all of the outstanding shares entitled to vote at the meeting. Notice thereof stating the place, date and hour of the special meeting will be given to each stockholder of record either personally or by first class, certified or registered, mail not less than 10 days nor more than 60 days before the date of the meeting.


Amendments to Governing Documents

        ERI.    The NRS provides that an amendment to a corporation's articles of incorporation must be adopted by a resolution of the board of directors setting forth the proposed amendment and approved by the stockholders by a majority of outstanding shares entitled to vote thereon or such greater percentage as may be specified in the articles of incorporation. The amended and restated ERI articles of incorporation will state that no amendment may be made to the provision stating that no stock issued by ERI as fully paid shall be assessable. The affirmative vote of at least a majority of the board of directors present at any meeting at which a quorum is present will be required to adopt, amend, alter or repeal ERI's amended and restated bylaws. ERI's amended and restated bylaws also may be adopted, amended, altered or repealed by the affirmative vote of the holders of a majority of the shares issued and outstanding and entitled to vote, unless such holders, in altering, amending or repealing a particular bylaw, provide expressly that the directors may not alter, amend or repeal such bylaw.

        MTR.    The MTR certificate of incorporation and amended bylaws state that the board of directors has the power to amend or repeal MTR's amended bylaws, unless the stockholders, in amending or repealing a particular bylaw, provide expressly that the directors may not amend or repeal such bylaw. The stockholders may also amend or repeal the bylaws. MTR's amended certificate of incorporation

177


Table of Contents

may be amended by an amendment adopted by the board of directors and approved by the affirmative vote of the holders of at least a majority of the outstanding shares entitled to vote thereon.


Indemnification of Directors and Officers

        ERI.    The NRS provides that a corporation may indemnify its officers, directors, employees and agents against liabilities and expenses incurred in proceedings if the person acted in good faith and in a manner he or she reasonably believed to be in, or not opposed to, the best interests of the corporation and, with respect to any criminal action, had no reasonable cause to believe that the person's conduct was unlawful. The NRS further provides that no indemnification is available in respect of a claim as to which the person has been adjudged to be liable to the corporation, unless and only to the extent that the court in which the action or suit was brought determines that in view of all the circumstances, such person is fairly and reasonably entitled to indemnity for such expenses that the court deems proper. Under the NRS, a Nevada corporation must indemnify its present or former directors and officers against expenses (including attorneys' fees) actually and reasonably incurred to the extent that the officer or director has been successful on the merits or otherwise in defense of any action, suit or proceeding brought against him or her by reason of the fact that he or she is or was a director or officer of the corporation.

        ERI's amended and restated bylaws will provide that ERI will indemnify any person in a threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative (other than an action by or in the right of the corporation) by reason of the fact that such person is or was a director, officer, employee or agent of ERI or is or was serving at the request of ERI as a director, officer, employee or agent of another corporation, partnership, joint venture, trust, or other enterprise, against expenses (including attorneys' fees), judgments, fines and amounts paid in settlement actually and reasonably incurred by such person in connection with such action, suit or proceeding if such person acted in good faith and in a manner such person reasonably believed to be in or not opposed to the best interests of the corporation, and, with respect to any criminal action or proceeding, such person had no reasonable cause to believe his or her conduct was unlawful. In connection with an action brought by or in the right of the corporation, ERI shall only indemnify such person if such person acted in good faith and in a manner he or she reasonably believed to be in, or not opposed to, the best interests of the corporation.

        MTR.    The MTR amended bylaws provide that MTR will indemnify any person in a threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative, arbitrative, or investigative (other than an action by or in the right of the corporation) by reason of the fact that such person is or was a director, officer, employee, fiduciary or agent of MTR or is or was serving at the request of MTR as a director, officer, employee, fiduciary or agent of another corporation, partnership, joint venture, trust, employee benefit plan, or other enterprise, against expenses (including attorneys' fees), judgments, fines, excise taxes, and amounts paid in settlement actually and reasonably incurred by such person in connection with such action, suit or proceeding if such person acted in good faith and in a manner such person reasonably believed to be in or not opposed to the best interests of the corporation, and, with respect to any criminal action or proceeding, such person had no reasonable cause to believe his or her conduct was unlawful.

        The MTR amended bylaws also provide that MTR will indemnify any such person against expenses (including attorneys' fees) actually and reasonably incurred by him in connection with the defense or settlement of any action brought by or in the right of the corporation if it is determined that he acted in good faith and in a manner he reasonably believed to be in or not opposed to the best interests of the corporation, provided that no indemnification will be made in respect of any claim, issue or matter if such person is or has been adjudged to be liable for negligence or misconduct in the performance of his duty to the corporation unless and to the extent that the court determines that despite the

178


Table of Contents

adjudication of liability and in view of all circumstances of the case, such person is fairly and reasonably entitled to indemnification.


Limitation on Personal Liability of Directors

        ERI.    The NRS provides that a unless otherwise provided in a corporation's articles of incorporation, a director or officer is not liable to the corporation, its stockholders or its creditors for damages for any act or failure to act unless it is proven that the act or failure to act constituted a breach of fiduciary duty and the breach involves intentional misconduct, fraud, or knowing violation of law.

        The amended and restated ERI articles of incorporation will provide that no director will be personally liable to ERI or any of its stockholders for damages for breach of fiduciary duty as a director, except for acts of omission which involve intentional misconduct, fraud, or a knowing violation of law or the payment of dividends in violation of Section 38.300 of the NRS. If the NRS is amended hereafter to authorize the further elimination or limitation of the liability of directors, then the liability of a director of ERI will be eliminated or limited to the fullest extent authorized by the NRS, as so amended. No repeal or modification of this provision of the articles of incorporation will apply to or have any effect on the liability or alleged liability of any director of the corporation for or with respect to any acts or omissions of such director occurring prior to such repeal or modification.

        MTR.    The MTR amended certificate of incorporation provides that to the extent permitted by the DGCL, no director will be personally liable to MTR or any of its stockholders for monetary damages for breach of fiduciary duty as a director, except for liability (i) for any breach of the director's duty of loyalty to the corporation or its stockholders, (ii) for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law, (iii) under Section 174 of the DGCL for the unlawful payment of dividends or repurchases of capital stock of the corporation, or (iv) for any transaction from which the director derived an improper personal benefit.


Preemptive Rights

        ERI.    The ERI stockholders will not have preemptive rights or subscription rights. Thus, if additional shares of ERI common stock were issued, the current holders of ERI common stock would own a proportionately smaller interest in a larger number of outstanding shares of common stock to the extent that they do not participate in the additional issuance.

        MTR.    The MTR stockholders do not have preemptive rights or subscription rights. Thus, if additional shares of MTR common stock were issued, the current holders of MTR common stock would own a proportionately smaller interest in a larger number of outstanding shares of common stock to the extent that they do not participate in the additional issuance.


Cumulative Voting Rights

        ERI.    Holders of ERI shares will not have cumulative voting rights.

        MTR.    Holders of MTR shares do not have cumulative voting rights.


Dividends and Stock Repurchases

        ERI.    The NRS provides that, subject to any restrictions in a corporation's articles of incorporation, the board of directors may authorize and the corporation may pay dividends and other distributions to its stockholders; provided that no dividend or distribution may be made if after giving effect to such distribution either (i) the corporation would not be able to pay its debts as they become due in the usual course of business; or (ii) except as otherwise specifically allowed by the articles of

179


Table of Contents

incorporation, the corporation's total assets would be less than the sum of its total liabilities plus the amount that would be needed, if the corporation were to be dissolved at the time of distribution, to satisfy the preferential rights upon dissolution of stockholders whose preferential rights are superior to those receiving the distribution.

        The amended and restated ERI bylaws will state that subject to the requirements of the NRS and the provisions of the ERI amended and restated articles of incorporation, dividends upon the capital stock of ERI may be declared by the board of directors at any regular or special meeting of the board of directors, and may be paid in cash, in property, or in shares of ERI's capital stock. Before payment of any dividend, there may be set aside out of any funds of the corporation available for dividends such sum or sums as the board of directors from time to time, in its absolute discretion, deems proper as a reserve or reserves to meet contingencies or for equalizing dividends, or for repairing or maintaining any property of the corporation, or for any other proper purpose as the board of directors may think conducive to the interests of the corporation, and the board of directors may modify or abolish any such reserve.

        MTR.    Subject to the provisions of the DGCL, dividends upon the capital stock of MTR may be declared by the board of directors at any regular or special meeting of the board of directors (or any action by written consent in lieu thereof), and may be paid in cash, in property, or in shares of the corporation's capital stock. Dividends may only be paid out of (i) the corporation's surplus as defined under the DGCL, or (ii) out of its net profits for the fiscal year in which the dividend is paid and/or the preceding fiscal year if the corporation has no surplus.


Dissenters' or Appraisal Rights

        ERI.    The NRS provides that a stockholder may dissent from, and receive payment in cash for, the fair value of his or her shares as appraised by the district court of the county in which the principal office of the corporation is located in the event of certain mergers and consolidations. However, stockholders do not have appraisal rights if the shares of stock of they hold, at the record date for determination of stockholders entitled to vote at the meeting of stockholders to act upon the merger or consolidation, are either:

        Further, no appraisal rights are available to stockholders of the surviving corporation if the mergers did not require the vote of the stockholders of the surviving corporation.

        Notwithstanding the foregoing, appraisal rights are available if stockholders are required by the terms of the merger agreement to accept for their shares anything other than:

180


Table of Contents

        The formation documents of ERI will not alter the provisions of the NRS relating to appraisal rights.

        MTR.    The DGCL provides that a stockholder may dissent from, and receive payment in cash for, the fair value of his or her shares as appraised by the Delaware Chancery Court in the event of certain mergers and consolidations. However, stockholders do not have appraisal rights if the shares of stock they hold, at the record date for determination of stockholders entitled to vote at the meeting of stockholders to act upon the merger or consolidation, or on the record date with respect to action by written consent, are either:

        Further, no appraisal rights are available to stockholders of the surviving corporation if the mergers did not require the vote of the stockholders of the surviving corporation.

        Notwithstanding the foregoing, appraisal rights are available if stockholders are required by the terms of the merger agreement to accept for their shares anything other than:

        Appraisal rights are also available under the DGCL in certain other circumstances including:

        The formation documents of MTR do not alter the provisions of the DGCL relating to appraisal rights.


Record Date for Determining Stockholders Entitled to Vote

        ERI.    As permitted under the NRS, the amended and restated ERI bylaws will provide that in order that the corporation may determine the stockholders entitled to notice of or to vote at any meeting of stockholders or any adjournment thereof, the board of directors may fix a record date, which record date will not precede nor be more than 10 days after the date upon which the resolution fixing the record date is adopted by the board of directors. In the case of determination of stockholders entitled to vote at any meeting of stockholders or adjournment thereof, the record date will not be more than 60 or less than 10 days before the date of such meeting. In the case of any other action, the record date will not be more than 60 days prior to such other action. If no record date is fixed: (i) the record date for determining stockholders entitled to notice of or to vote at a meeting of stockholders

181


Table of Contents

will be at the close of business on the day next preceding the day on which notice is given, or, if notice is waived, at the close of business on the day next preceding the day on which the meeting is held; and (ii) the record date for determining the stockholders for any other purpose will be at the close of business on the day on which the board of directors adopts the resolution relating thereto.

        MTR.    As permitted under the DGCL, the MTR amended bylaws provide that in order that the corporation may determine the stockholders entitled to notice of or to vote at any meeting of stockholders or any adjournment thereof, the board of directors may fix a record date, which record date will not precede the date upon which the resolution fixing the record date is adopted by the board of directors. In the case of determination of stockholders entitled to vote at any meeting of stockholders or adjournment thereof, the record date will not be more than 60 or less than 10 days before the date of such meeting. In the case of action by written consent, the record date may not be more than 10 days after the resolution fixing the record date. In the case of any other action, the record date will not be more than 60 days prior to such other action. If no record date is fixed: (i) the record date for determining stockholders entitled to notice of or to vote at a meeting of stockholders will be at the close of business on the day next preceding the day on which notice is given, or, if notice is waived, at the close of business on the day next preceding the day on which the meeting is held; (ii) for determining stockholders entitled to express consent to action taken by written consent when no prior action by the board of directors is necessary, the record date will be the day on which the first written consent is delivered to the corporation, and (iii) the record date for determining the stockholders for any other purpose will be at the close of business on the day on which the board of directors adopts the resolution relating thereto.


Notice of Stockholder Meetings

        ERI.    As permitted under the NRS, ERI's amended and restated bylaws will provide that, unless otherwise provided by law, ERI must notify stockholders between 10 and 60 days before any annual or special meeting of the time and place of the meeting. A notice of a special meeting must state the purpose or purposes for which the special meeting is called.

        MTR.    As permitted under the DGCL, MTR's amended bylaws provide that MTR must notify stockholders between 10 and 60 days before any annual or special meeting of the day, time and place of the meeting. A notice of a special meeting must state the purpose or purposes for which the special meeting is called.


Advance Notice of Stockholder Nominations for Directors and Stockholder Proposals

        ERI.    Under the ERI amended and restated bylaws, for a stockholder to nominate a director, he or she will have to provide timely notice of the nomination in proper written form to ERI's Secretary by giving notice not less than 60 days prior to the date of the meeting of stockholders for the election of directors. To be in proper written form, a stockholder's notice to the Secretary must set forth and include the requested information regarding the nominee and the nominating stockholder as outlined in detail in the bylaws and must include a written, signed consent of each nominee to serve as a director of the corporation, if elected.

        Under the ERI amended and restated bylaws, for a stockholder to make a proposal, he or she will have to provide timely notice of the proposal in proper written form to the Secretary of the corporation, by giving notice as described below. To be timely, a stockholder's notice to the Secretary must be delivered to or mailed and received at the principal executive offices of the corporation not less than 45 days nor more than 75 days prior to the anniversary of the date on which the corporation first mailed its proxy materials for the previous year's annual meeting; provided, however, that in the event that the annual meeting is called for a date that is not within 30 days before or after the date of the prior year's annual meeting, notice by the stockholder in order to be timely must be so received not

182


Table of Contents

later than the day on which the corporation first mails its proxy materials for the current year. To be in proper written form, a stockholder's notice to the Secretary must set forth as to each matter such stockholder proposes to bring before the annual meeting requested information as outlined in the bylaws in great detail, including a brief description of the proposal and reasons for the proposal.

        MTR.    Under the MTR amended bylaws, for a stockholder to nominate a director, he or she must provide timely notice of the nomination in proper written form to the Secretary of the corporation, by giving notice as described below. To be timely, a stockholder's notice to the Secretary must be delivered to or mailed and received at the principal executive offices of the corporation not less than 90 days nor more than 120 days prior to the anniversary date of the immediately preceding annual meeting; provided, however, that in the event that the annual meeting is called for a date that is more than 30 days before or more than 70 days after such anniversary date, notice by the stockholder in order to be timely must be so received not later than the close of business on the tenth day following the day on which notice of the date of the meeting was first publicly disclosed. To be in proper written form, a stockholder's notice to the Secretary must set forth and include the requested information regarding the nominee and the nominating stockholder as outlined in detail in the bylaws.

        Under the MTR amended bylaws, for a stockholder to make a proposal, he or she must provide timely notice of the proposal in proper written form to the Secretary of the corporation, by giving notice as described below. To be timely, a stockholder's notice to the Secretary must be delivered to or mailed and received at the principal executive offices of the corporation not less than 90 days nor more than 120 days prior to the anniversary date of the immediately preceding annual meeting; provided, however, that in the event that the annual meeting is called for a date that is more than 30 days before or more than 70 days after such anniversary date, notice by the stockholder in order to be timely must be so received not later than the close of business on the tenth day following the day on which notice of the date of the annual meeting was first publicly disclosed. To be in proper written form, a stockholder's notice to the Secretary must set forth as to each matter such stockholder proposes to bring before the annual meeting requested information as outlined in the bylaws in great detail, including a brief description of the proposal, any material interest of the stockholder in the proposal, and the reasons for the proposal.


Stockholder Inspection of Corporate Records

        ERI.    The NRS provides any stockholder who has been a stockholder of record for at least 6 months or who holds at least 5% of the outstanding shares of the corporation with the right to inspect the company's articles of incorporation, bylaws, and stock ledger. In addition, any stockholder of record who owns not less than 15% of all of the outstanding shares of capital stock of the corporation, upon at least 5 days' written demand, is entitled to inspect, during normal business hours, in person, or by attorney or agent, the books of account and all financial records of the corporation and to make copies thereof. Such right to inspect the records of the corporation may be denied if the stockholder refuses to furnish the corporation an affidavit that such inspection is not desired for any purpose not related to such stockholder's interest as a stockholder of the corporation. These provisions do not apply to any corporation that furnishes to its stockholders a detailed, annual financial statement or any corporation that has filed during the preceding 12 months all reports required to be filed pursuant to section 13 or section 15(d) of the Securities Exchange Act of 1934.

        MTR.    The MTR amended bylaws state that any person who has been a record holders of MTR shares for at least three months immediately preceding his demand or who is the record holder of at least 5% of the total outstanding shares of MTR, upon written demand stating the purpose, has the right to examine, in person or by representative, at any time and for any proper purpose, the corporation's books and records of account, minutes and record of holders of shares, and to make extracts therefrom.

183


Table of Contents


Interested Director Transactions

        ERI.    The NRS generally permits transactions involving a corporation and an interested director or officer of that corporation if: (i) the material facts as to the director's or officer's relationship or interest and as to the transaction are disclosed or are known to the board of directors or a committee thereof, and the board of directors or committee in good faith authorizes the transaction by the affirmative vote of a majority of the disinterested directors, even though the disinterested directors represent less than a quorum; or (ii) the material facts as to the director's or officer's relationship or interest and as to the transaction are disclosed or are known to the stockholders entitled to vote thereon, and the transaction is specifically approved in good faith by vote of the stockholders; or (iii) the transaction is fair to the corporation at the time it is authorized or approved.

        MTR.    Under Section 144 of the DGCL and MTR's amended bylaws, transactions involving MTR and an interested director are not void solely because the interested director participated in the meetings to authorize, or authorized, the transaction in question as long as the director's interest was disclosed to the board and the board of directors, by the affirmative votes of a majority of the disinterested directors subsequently authorized the transaction in good faith or the director's interest was disclosed to the stockholders entitled to vote and they subsequently authorized the transaction in good faith, or the transaction is fair to MTR as of the time it is authorized by the board or the stockholders. Interested directors may be counted in determining the presence of a quorum at a meeting of the board of directors or of a committee which authorizes the contract or transaction.


Listing

        ERI.    The ERI common stock will be listed on the Nasdaq Stock Market.

        MTR.    The MTR common stock is listed on the Nasdaq Stock Market.


Restrictions on Transfer

        ERI.    ERI will be a public company. The ERI common stock will be registered with the SEC and the ERI common stock is expected to be quoted on the Nasdaq Stock Market under the symbol "ERI." Accordingly, the capital stock of ERI is not expected to be subject to restrictions on transfer, except that ERI has the right to redeem any shares of capital stock of ERI owned or controlled by any person (or any affiliate of such person) who (i) is determined by a gaming authority to be unsuitable to any capital stock of ERI or unsuitable to be connected or affiliated with a person engaging in gaming activities, (ii) causes ERI or any affiliated company to lose or be threatened with the loss of any gaming license, or (iii) in the sole discretion of ERI's board of directors is deemed likely to jeopardize ERI's or any affiliated company's application for, receipt of approval for, right to the use of, or entitlement to, any gaming license.

        MTR.    MTR is a public company. The MTR common stock is registered with the SEC and the MTR Common Stock is quoted on the Nasdaq Stock Market under the symbol "MNTG." Accordingly, the capital stock of MTR is not subject to restrictions on transfer except as for the provision contained in MTR's amended certificate of incorporation that prohibits any person from becoming the beneficial owner of 5% or more of MTR's outstanding common stock unless such person complies with the requirements of any applicable gaming authority.


Periodic Reporting

        ERI.    Following the closing of the mergers, ERI will be subject to and will comply with the periodic reporting requirements of the Exchange Act.

        MTR.    MTR is subject to and complies with the periodic reporting requirements of the Exchange Act.

184


Table of Contents


COMPARATIVE MARKET PRICES AND DIVIDENDS / DISTRIBUTIONS

General

        MTR common stock is listed on the Nasdaq Stock Market and is quoted under the symbol "MNTG." There is currently no established public trading market for the common equity of ERI or the membership interests of Eldorado. Upon closing of the mergers, the shares of common stock of ERI will be listed on the Nasdaq Stock Market.


MTR Market Price History and Dividends

        The following table sets forth, for the periods indicated, as reported by the Nasdaq Stock Market, the per share high and low quarterly closing sales price per share of the MTR common stock during the relevant periods.

 
  MTR Gaming Group, Inc.  
 
  High   Low   Dividends  

2011

                   

First Quarter

  $ 2.83   $ 1.98      

Second Quarter

    3.24     2.31      

Third Quarter

    3.19     1.85      

Fourth Quarter

    2.05     1.30      

2012

                   

First Quarter

    5.24     1.86      

Second Quarter

    5.72     4.24      

Third Quarter

    5.26     3.20      

Fourth Quarter

    4.29     2.74      

2013

                   

First Quarter

    4.50     3.27      

Second Quarter

    3.06     2.95      

Third Quarter

    4.90     3.30      

Fourth Quarter

    5.74     4.71      

2014

                   

First Quarter

    5.45     5.02      

Second Quarter (through June 13, 2014)

    5.20     4.80      

        On September 6, 2013, the last full trading day prior to the public announcement of the mergers, and June 13, 2014, the most recent practicable date prior to the mailing of this prospectus/offer to exchange, closing price of a share of MTR common stock was $3.58 and $4.91, respectively.

        MTR has historically not declared dividends on its common stock.


Eldorado Distributions

        Under Eldorado's operating agreement, Eldorado is required to make cash distributions to Eldorado's members in an amount sufficient to cover federal taxes attributable to their allocated income. Additional discretionary distributions are permitted when approved by the Eldorado board of managers. The terms of Eldorado's credit facility and the Indenture with respect to Eldorado's 8.625% Senior Secured Notes, however, restrict any additional distributions. Eldorado made cash distributions to its members of $4.1 million, $1.7 million and $325,000, respectively, during the calendar years of 2012, 2011 and 2010, and cash distributions of $6.1 million during the first nine months of 2013.

185


Table of Contents


SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
OWNERS, DIRECTORS AND EXECUTIVE OFFICERS

Security Ownership of Certain Beneficial Owners and Management of MTR

        The following table sets forth, as of May 1, 2014, certain information regarding the beneficial ownership of common stock by:

As of May 30, 2014 there were 717 holders of record of common stock and approximately 2,200 beneficial holders of MTR common stock.

Name and Address of Beneficial Owner(14)
  Number of
Shares
Beneficially
Owned(15)
  Percentage
of Shares
Beneficially
Owned(16)
 

Steven M. Billick(1)

    101,500     *  

Robert A. Blatt(2)

    713,095     2.5 %

Richard Delatore(3)

    92,600     *  

Raymond K. Lee(4)

    141,500     *  

Roger P. Wagner(5)

    116,593     *  

Joseph L. Billhimer, Jr.(6)

    109,356     *  

John W. Bittner, Jr.(7)

    278,618     *  

All Named Executive Officers and Directors as a group (7 persons)(8)

    1,553,262     5.4 %

Jacobs Investments, Inc.(9)

    5,066,233     17.9 %

PAR Investment Partners, L.P.(10)

    2,792,000     9.9 %

Brigade Capital Management, LLC(11)

    2,720,022     9.6 %

Lafitte Capital, LLC(12)

    2,253,584     8.0 %

Arbiter Partners Capital Management LLC(13)

    1,698,220     6.0 %

*
Represents less than 1% of shares beneficially owned.

(1)
Includes 26,407 shares held by Mr. Billick and also includes 75,093 MTR RSUs that are fully vested and non-forfeitable and shall be paid upon the earlier of (i) Mr. Billick's termination of service and (ii) a change in control of MTR.

(2)
Includes 634,002 shares held by Mr. Blatt, 3,000 shares held by Mr. Blatt's wife and 1,000 shares held in the name of Mr. Blatt's daughter. Mr. Blatt has disclaimed beneficial ownership of the shares held by his wife and daughter. Also includes 75,093 MTR RSUs that are fully vested and non-forfeitable and shall be paid upon the earlier of (i) Mr. Blatt's termination of service and (ii) a change in control of MTR. Mr. Blatt's mailing address is c/o The CRC Group, Larchmont Plaza, 1890 Palmer Avenue, Suite 303, Larchmont, NY 10538.

(3)
Includes 17,507 shares held by Mr. Delatore and also includes 75,093 MTR RSUs that are fully vested and non-forfeitable and shall be paid upon the earlier of (i) Mr. Delatore's termination of service and (ii) a change in control of MTR.

186


Table of Contents

(4)
Includes 66,407 shares held by Mr. Lee and also includes 75,093 MTR RSUs that are fully vested and non-forfeitable and shall be paid upon the earlier of (i) Mr. Lee's termination of service and (ii) a change in control of MTR.

(5)
Includes 41,500 shares held by Mr. Wagner and also includes 75,093 MTR RSUs that are fully vested and non-forfeitable and shall be paid upon the earlier of (i) Mr. Wagner's termination of service and (ii) a change in control of MTR.

(6)
Includes options to acquire 93,756 shares and 15,600 unvested MTR RSUs. Excludes unvested options to acquire 39,144 shares and 58,600 unvested MTR RSUs.

(7)
Includes 98,748 shares held by Mr. Bittner and options to acquire 179,870 shares. Excludes unvested options to acquire 41,330 shares and 52,100 unvested MTR RSUs.

(8)
Includes 391,065 MTR RSUs and options to acquire 273,626 shares, but excludes unvested options to acquire 80,474 shares and 110,700 unvested MTR RSUs.

(9)
Includes The Jeffrey P. Jacobs Revocable Trust, Jacobs Entertainment, Inc., Gameco Holdings, Inc., and Jeffrey P. Jacobs. Jacobs Entertainment, Inc. and Gameco Holdings, Inc. are located at 17301 West Colfax Avenue, Suite 250, Golden, Colorado 80401. The address of the Jeffrey P. Jacobs Revocable Trust (and Jeffrey P. Jacobs, the trustee of the trust) is 25425 Center Ridge Road, Cleveland, Ohio 41445, and the address of Jeffrey P. Jacobs is Golden Bear Plaza East Tower, Suite 600, 1170 U.S. Highway One, North Palm Beach, Florida 33408. Information based solely on filings made by Jacobs Entertainment, Inc., Gameco Holdings, Inc., the Jeffrey P. Jacobs Revocable Trust and Jeffrey P. Jacobs with the SEC.

(10)
Includes PAR Group, L.P., and PAR Capital Management, Inc. PAR Investment Partners, L.P., PAR Group, L.P., and PAR Capital Management, Inc. are located at One International Place, Suite 2401, Boston, Massachusetts 02110. Information is based solely on filings made by PAR Investment Partners, L.P., PAR Group, L.P., and PAR Capital Management, Inc. with the SEC.

(11)
Includes Brigade Leveraged Capital Structures Fund, Ltd. and Donald E. Morgan, III. Brigade Capital Management, LLC and Donald E. Morgan III are located at 399 Park Avenue, 16th Floor, New York, NY 10022, and Brigade Leveraged Capital Structures Fund, Ltd. is located c/o Ogier Fiduciary Services (Cayman) Limited, 89 Nexus Way, Camana Way, Grand Cayman KY1-9007, Cayman Islands. Information based solely on filings made by Brigade Capital Management, LLC, Brigade Leveraged Capital Structures Fund, Ltd., and Donald E. Morgan, III with the SEC.

(12)
Includes Lafitte Capital Management LP and Bryant Regan. Lafitte Capital Management LP, and Bryant Regan are located at 701 Brazos, Suite 310, Austin, Texas 78701. Information is based solely on filings made by Lafitte Capital, LLC, Lafitte Capital Management LP, and Bryant Regan with the SEC.

(13)
Arbiter Partners Capital Management LLC is located at 11 East 44th Street, Suite 700, New York, New York 10017. Information based solely on filings made by Arbiter Partners Capital Management LLC with the SEC.

(14)
Unless otherwise indicated, the address for each beneficial owner is c/o MTR Gaming Group, Inc., State Route 2 South, P.O. Box 356, Chester, West Virginia 26034. Certain information contained in this table has been compiled on the basis of public filings made by the beneficial owners named herein or their affiliates, including filings made on Schedule 13D or amendments thereto, as well as information provided to MTR by such beneficial owners prior to the date of this proxy statement/prospectus.

187


Table of Contents

(15)
For purposes of this table, "beneficial ownership" is determined in accordance with Rule 13d-3 under the Exchange Act, pursuant to which a person or group of persons is deemed to have "beneficial ownership" of any shares of MTR common stock that such person owns or has the right to acquire within 60 days from March 31, 2014. As a result, we have included in the "Number of Shares Beneficially Owned" column, shares of MTR common stock underlying fully-vested stock options, as well as those stock options that are scheduled to vest within 60 days from March 31, 2014. In addition, we have included in the "Number of Shares Beneficially Owned" column, all MTR RSUs that will, or may be, settled in shares of MTR common stock within 60 days.

(16)
For purposes of computing the "Percentage of Shares Beneficially Owned" column, any shares which a person does not currently own but has the right to acquire within 60 days from the date of this table are deemed to be outstanding for the purpose of computing the percentage ownership of such person.


Security Ownership of Certain Beneficial Owners and Management of Eldorado

        The table below sets forth the beneficial ownership Eldorado HoldCo's membership interests as of May 1, 2014, for:

        In accordance with the rules of the SEC, "beneficial ownership" includes voting or investment power with respect to securities. Unless otherwise indicated, the address for each person listed below is: c/o Eldorado HoldCo LLC, 345 North Virginia Street, Reno, Nevada 89501.

Name and Address of Beneficial Owner
  Membership
Interest %
 

Recreational Enterprises, Inc.(1)

    47.0 %

Donald L. Carano(2)(3)*

    47.0 %

Hotel Casino Management, Inc.(4)(5)

    24.8 %

Raymond J. Poncia, Jr.(5)(6)*

    24.8 %

NGA AcquisitionCo, LLC, and its affiliates(7)

    17.0 %

Timothy T. Janszen(7)(8)*

    17.0 %

Hotel Casino Realty Investments, Inc.(9)

    5.1 %

Gene R. Carano(3)(10)

    0.3 %

Gregg R. Carano(3)(11)

    0.3 %

Gary L. Carano(3)(12)*

    0.3 %

Robert M. Jones(3)

     

Robert B. Mouchou(3)(13)

     

Thomas Reeg(14)*

     

All Board Members and executive officers as a group

    89.7 %

*
Member of Eldorado's board of managers.

(1)
The voting stock of Recreational Enterprises, Inc., ("REI") is beneficially owned by the following members of the Carano family in the following percentages: Donald L.

188


Table of Contents

    Carano-49.5%; Gene R. Carano-10.1%; Gregg R. Carano-10.1%; Gary L. Carano-10.1%; Cindy L. Carano-10.1% and Glenn T. Carano-10.1%. The voting power and dispositive power with respect to REI's 47.0% membership interest in Eldorado Holdco is controlled by REI's board of directors that is elected by the family members (voting in proportion to the percentages above). Gary holds his interest in REI directly and indirectly through various trusts. Gene, Gregg, Cindy and Glenn each hold all of their respective interests in REI through various trusts. Gary, Gene, Gregg, Cindy and Glenn each disclaim beneficial ownership of REI's 47.0% membership interest in Eldorado HoldCo except to the extent of any pecuniary interest therein. The address of REI is P.O. Box 2540, Reno, Nevada 89505.

(2)
Includes all of the 47.0% interest in Eldorado Holdco owned by REI, which is owned by members of the Carano family, including Mr. Carano (see note 1). Donald L. Carano was appointed to the Eldorado HoldCo's board of managers by REI.

(3)
The address of Gene R. Carano, Gregg R. Carano, Donald L. Carano, Robert B. Mouchou, Robert M. Jones and Thomas Reeg is c/o Eldorado Resorts LLC, P.O. Box 3399, Reno, Nevada 89505. The address of Gary L. Carano is c/o Silver Legacy Resort Casino, 407 N. Virginia Street, Reno, Nevada 89501.

(4)
The voting stock of Hotel Casino Management, Inc. ("HCM") is beneficially owned by the following members of the Poncia family in the following percentages: Raymond J. Poncia, Jr.-49.712%; Cathy L. Poncia-Vigen-12.572%; Linda R. Poncia Ybarra-12.572%; Michelle L. Poncia Staunton-12.572% and Tammy R. Poncia-12.572%. The voting power and dispositive power with respect to HCM's 24.8% membership interest in Eldorado Holdco is controlled by HCM's board of directors that is elected by the family members (voting in proportion to the percentages above). Cathy, Linda, Michelle and Tammy each hold all of their respective interests in HCM through various trusts. Cathy, Linda, Michelle and Tammy each disclaim beneficial ownership of HCM's 24.8.0% membership interest in Eldorado HoldCo except to the extent of any pecuniary interest therein.

(5)
The address of HCM and Raymond J. Poncia, Jr. is P.O. Box 429, Verdi, Nevada 89439.

(6)
Includes all of the 24.8% interest in Eldorado Holdco owned by HCM, which is owned by members of the Poncia family (see note 4). Mr. Poncia was appointed to the Eldorado HoldCo's board of managers by HCM.

(7)
Includes NGA VoteCo, LLC ("NGA VoteCo"), which controls NGA AcquisitionCo, LLC ("NGA AcquisitionCo"), including NGA AcquisitionCo's voting and dispositive power with regard to its 17.0% membership interest in Eldorado HoldCo, and also includes Timothy T. Janszen, Ryan Langdon and Roger May, who are the managers of NGA VoteCo and who beneficially own NGA VoteCo in the following percentages: Mr. Janszen–42.86%; Ryan Langdon–42.86% and Roger May–14.28%. The address of NGA AcquisitionCo, NGA VoteCo and Mr. Janszen is 21 Waterway Avenue, Suite 150, The Woodlands, Texas 77380.

(8)
Mr. Janszen was appointed to the Eldorado HoldCo's board of managers by NGA AcquisitionCo.

(9)
The voting stock of Hotel Casino Realty Investments, Inc. ("HCR") is beneficially owned by the following members of the Carano and Poncia families in the following percentages: Gary Carano-10%; Glenn Carano-10%; Gene Carano-10%; Gregg Carano-10%; Cindy Carano-10%; Cathy Poncia Vigen-12.5%; Linda Poncia Ybarra-12.5%; Michelle Poncia Staunton-12.5% and Tammy Poncia-12.5%. The voting power and dispositive power with respect to HCR's 5.1% membership interest in Eldorado Holdco is controlled by HCR's

189


Table of Contents

    board of directors that is elected by the stockholders (voting in proportion to the percentages above). Each such stockholder holds all of his or her respective interests in HCR through various trusts. None of such stockholders holds voting power or dispositive power of HCR's 5.1% membership interest in Eldorado Holdco, and each of them disclaims beneficial ownership of HCR's 5.1% membership interest in Eldorado HoldCo except to the extent of any pecuniary interest therein. The address of HCR is P.O. Box 2540, Reno, Nevada 89505.

(10)
Gene R. Carano holds a 0.3421% interest in Eldorado through the Gene R. Carano S Corporation Trust, with respect to which he is a settlor, co-trustee and beneficiary. He indirectly holds, through various trusts, a 10.1% ownership interest in REI and a 10% ownership interest in HCR. He does not hold voting power or dispositive power with respect to REI's 47.0% membership interest or HCR's 5.1% membership interest in Eldorado HoldCo (see notes 1 and 9), and he disclaims beneficial ownership of REI's 47.0% membership interest and HCR's 5.1% membership interest in Eldorado HoldCo, in each case, except to the extent of any pecuniary interest therein. He serves as Vice President of Eldorado Resorts, General Manager of Eldorado Reno and Treasurer of Eldorado Capital.

(11)
Gregg R. Carano holds a 0.3421% interest in Eldorado through the Gregg R. Carano S Corporation Trust, with respect to which he is a settlor, co-trustee and beneficiary. He indirectly holds, through various trusts, a 10.1% ownership interest in REI and a 10% ownership interest in HCR. He does not hold voting power or dispositive power with respect to REI's 47.0% membership interest or HCR's 5.1% membership interest in Eldorado HoldCo (see notes 1 and 9), and he disclaims beneficial ownership of REI's 47.0% membership interest and HCR's 5.1% membership interest in Eldorado HoldCo, in each case, except to the extent of any pecuniary interest therein. He serves as Vice President of Eldorado Resorts, Vice President of Corporate Food at Eldorado Reno and is a director of Eldorado Capital.

(12)
Gary L. Carano holds a 0.3421% interest in Eldorado through the Gray L. Carano S Corporation Trust, with respect to which he is a settlor, co-trustee and beneficiary. He directly and indirectly, through various trusts, holds a 10.1% ownership interest in REI and a 10% ownership interest in HCR. He does not hold voting power or dispositive power with respect to REI's 47.0% membership interest or HCR's 5.1% membership interest in Eldorado HoldCo (see notes 1 and 9), and he disclaims beneficial ownership of REI's 47.0% membership interest and HCR's 5.1% membership interest in Eldorado HoldCo, in each case, except to the extent of any pecuniary interest therein. He serves as President and Chief Operating Officer of Eldorado Holdco and Eldorado Resorts.

(13)
Robert B. Mouchou serves as Vice President of Operations of Eldorado Reno.

(14)
Thomas Reeg was appointed to Eldorado HoldCo's board of managers by REI.

190


Table of Contents


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS OF ELDORADO

        The following presents Eldorado management's discussion and analysis of Eldorado's financial condition as of March 31, 2014 and December 31, 2013, 2012 and 2011 and results of operations for the three months ended March 31, 2014 and 2013 and the years ended December 31, 2013, 2012, 2011 and should be read in conjunction with the accompanying Annual Consolidated Financial Statements as of December 31, 2013, 2012 and 2011 and the Consolidated Financial Statements as of March 31, 2014 (unaudited) and the notes thereto. The discussion highlights the principal factors affecting earnings and significant changes in the balance sheet and is intended to help the reader understand, from Eldorado management's perspective, the Annual Consolidated Financial Statements, notes to financial statements, and the accompanying tables and financial statistics appearing elsewhere in this proxy statement/prospectus.


General

        The parent company of Eldorado is Eldorado HoldCo, which was formed in April 2009 to be the holding company of Eldorado Resorts. Eldorado Resorts was formed in June 1996, and in April 2009 the members of Eldorado Resorts contributed all of their respective membership interests in Eldorado Resorts in return for proportionate membership interests in HoldCo. Other than its membership interests in Eldorado Resorts, HoldCo has no assets, liabilities or revenues and conducts no operations. Eldorado Resorts owns and operates a hotel and riverboat gaming complex that includes a 403-room, all suite, art deco-style hotel and a tri-level riverboat dockside casino situated on the Red River in Shreveport, Louisiana ("Eldorado Shreveport") and the Eldorado Hotel & Casino, a premier hotel/casino and entertainment facility in Reno, Nevada ("Eldorado Reno"). Eldorado Resorts owns the Eldorado Shreveport indirectly through two wholly owned subsidiaries which own 100% of the partnership interests in the Eldorado Shreveport Joint Venture, a Louisiana general partnership ("Louisiana Partnership"). In addition, Eldorado Resorts' 96.1858% owned subsidiary, ELLC, a Nevada limited liability company, owns a 50% interest in Silver Legacy which owns the Silver Legacy Resort Casino ("Silver Legacy Casino"), a major, themed hotel/casino located adjacent to the Eldorado Reno. Eldorado Resorts also owns a 21.25% interest in Tamarack Junction Casino, a small casino in south Reno, Nevada ("Tamarack"), although Eldorado intends to dispose of its interest in Tamarack prior to the completion of the mergers, as required by the merger agreement. Eldorado HoldCo, Eldorado Resorts, the Louisiana Partnership, ELLC and Eldorado Capital Corp. ("Capital"), a wholly owned subsidiary of Eldorado Resorts, which holds no significant assets and conducts no business activity, are the entities that constitute Eldorado for purposes of this "Management's Discussion and Analysis of Financial Condition and Results of Operations of Eldorado" ("MD&A").

        This MD&A is intended to provide information to assist in better understanding and evaluating Eldorado's financial condition and results of operations. We recommend that you read this MD&A in conjunction with Eldorado's unaudited consolidated financial statements as of and for the three months ended March 31, 2014 and Eldorado's audited consolidated financial statements as of and for the years ended December 31, 2013, 2012 and 2011 and the notes to those statements included in this proxy statement/prospectus.

        This MD&A contains forward-looking information. Without limitation, when we use the words "believe," "estimate," "plan," "expect," "intend," "anticipate," "continue," "may," "probably," "should," "could," "will" and similar expressions in this proxy statement/prospectus, we are identifying forward-looking statements. These forward-looking statements are subject to risks, uncertainties and assumptions about Eldorado and its operations that are subject to change based on various important factors, some of which are beyond Eldorado's control, including its substantial indebtedness, general economic and market conditions, the effects of competition, the impact of gaming and other regulations, weather conditions, geographic concentration of its operations and its reliance on

191


Table of Contents

management and key employees. We undertake no obligation to update any forward-looking statements. It is not possible to foresee or identify all factors that could cause actual results to differ from expected or historic results. Therefore, the reader should not consider this MD&A to be an exhaustive statement of all risks, uncertainties, or factors that could potentially cause actual results to differ from forward-looking statements.

        Eldorado accounts for its investment in Silver Legacy and Tamarack utilizing the equity method of accounting. Except as discussed below, Eldorado's consolidated net income (loss) includes its proportional share of the net income (loss) before taxes of Silver Legacy and Tamarack. As a result of Eldorado's identification of triggering events, it recognized non-cash impairment charges of $33.1 million in 2011 for its investment in Silver Legacy. Such impairment charges eliminated Eldorado's remaining investment in Silver Legacy. As a result of the elimination of its remaining investment in Silver Legacy, Eldorado discontinued the equity method of accounting for its investment in Silver Legacy until the fourth quarter of 2012 when additional investments in Silver Legacy were made. At such time, Eldorado recognized its share of Silver Legacy's suspended net losses not recognized during the period the equity method of accounting was discontinued and resumed the equity method of accounting for its investment.

        As a privately held company, Eldorado has not been required to maintain internal control over financial reporting in a manner that meets the standards of publicly traded companies required by Section 404(a) of the Sarbanes-Oxley Act. Commencing with the quarter in which the mergers are consummated, ERI will be required to meet these standards in the course of preparing its financial statements, including the results with respect to both MTR and Eldorado. Additionally, ERI's independent registered public accounting firm will be required to attest to the effectiveness of ERI's internal control over financial reporting on an annual basis. The rules governing the standards that must be met for ERI's management to assess internal control over financial reporting are complex and require significant documentation, testing and possible remediation.

        Internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements in accordance with accounting principles generally accepted in the United States, or GAAP. Eldorado is currently in the process of reviewing, documenting and testing its internal control over financial reporting, but it is not currently in compliance with, and we cannot be certain when it (or we) will be able to implement the requirements of, Section 404(a). For instance, in December 2013, Eldorado determined that an error in its consolidated financial statements occurred related to the recognition of its share of the net losses of Silver Legacy under the equity method of accounting. Eldorado restated its audited consolidated financial statements as of December 31, 2012 and for the year then ended to correct this error. This error was the result of Eldorado's failure to design proper controls to identify, evaluate and properly account for the equity in earnings (losses) of unconsolidated affiliates, and the lack of proper controls resulted in a material weakness in internal control over financial reporting as defined in Public Company Accounting Oversight Board Auditing Standard No. 5.

        A "material weakness" is a deficiency in internal controls such that there is a reasonable possibility that a material misstatement of our financial statements will not be prevented or detected on a timely basis. In December 2013, Eldorado's management adopted procedures to enhance its interpretation and application of the required accounting guidance to its investment in Silver Legacy. Additionally, its management implemented a greater level of management review controls including increased focus on the assessment and application of accounting guidance to its financial statements. Accordingly, Eldorado believes that the material weakness was remediated by its management as of December 31, 2013. However, there is no guarantee that additional material weaknesses will not be identified in the future.

192


Table of Contents


Significant Factors Impacting Operating Trends

        Eldorado's marketing strategy is designed to take advantage of Eldorado's proximity to the large population base of the greater San Francisco, Sacramento and Dallas/Ft. Worth metropolitan areas and other major markets by targeting the local day trip market and by utilizing Eldorado's hotel rooms to expand its patron mix to include overnight visitors. Eldorado also coordinates its restaurant and entertainment promotions to encourage overnight stays. By utilizing the data in Eldorado's casino information systems, Eldorado is able to identify its premium patrons, encourage their participation in Eldorado's casino player's card program and design promotions and special events to target this market.

        Eldorado's operating results are highly dependent on the volume of customers visiting and staying at Eldorado's resorts. Key volume indicators include table games drop and slot handle, which refer to amounts wagered by Eldorado's customers. The amount of volume Eldorado retains, which is not fully controllable by Eldorado, is recognized as casino revenues and is referred to as Eldorado's win or hold. In addition, hotel occupancy and price per room designated by average daily rate ("ADR") are key indicators for Eldorado's hotel business. Eldorado's calculation of ADR consists of the average price of occupied rooms per day, including the impact of complimentary rooms. Complimentary room rates are determined based on an analysis of retail or "cash" rates for each customer segment and each type of room product to estimate complimentary rates which are consistent with retail rates. Complimentary rates are reviewed at least annually and on an interim basis if there are significant changes in market conditions. Complimentary rooms are treated as occupied rooms in Eldorado's calculation of hotel occupancy.

Economic Impact

        The economic downturn and the slow pace of recovery, especially in Nevada and California, continue to adversely influence consumers' confidence, discretionary spending levels and travel patterns. Eldorado believes the weak demand, high unemployment, record number of home foreclosures, increased competition and volatility of the economy have had a significant negative impact on the gaming and tourism industries, and, as a result, Eldorado's operating performance over the past several years. In response to the difficult economic environment, Eldorado's management has implemented cost savings measures and will continue to review its operations to look for opportunities to further reduce expenses and maximize cash flows. Eldorado believes the current economic conditions will continue to negatively affect its operating results for some period of time. We remain uncertain as to the duration and magnitude of the impact on Eldorado's operations and the length of any future recovery period.

Expansion of Native American Gaming

        A significant portion of Eldorado's revenues and operating income are generated from patrons who are residents of northern California and northeastern Texas, and as such, Eldorado's operations have been adversely impacted by the growth in Native American gaming in northern California and, to a lesser extent, in Oklahoma.

        Many existing Native American gaming facilities in northern California are modest compared to Eldorado Reno. However, a number of Native American tribes have established large-scale gaming facilities in California and some Native American tribes have announced that they are in the process of expanding, developing, or are considering establishing, large-scale hotel and gaming facilities in northern California. As northern California Native American gaming operations have expanded, Eldorado believes the increasing competition generated by these gaming operations has had a negative impact, principally on drive-in, day-trip visitor traffic from Eldorado's main feeder markets in northern California.

193


Table of Contents

        Under their current compacts, most Native American tribes in California may operate up to 2,000 slot machines and up to two gaming facilities on any one reservation. However, under action taken by the National Indian Gaming Commission, gaming devices similar in appearance to slot machines, but which are deemed to be technological enhancements to bingo style gaming, are not subject to such limits and may be used by tribes without state permission. The number of slot machines the tribes may be allowed to operate could increase as a result of any new or amended compacts the tribes may enter into with the State of California that receive the requisite approvals. Such increases have occurred with respect to a number of new or amended compacts which have been executed and approved.

        Casino gaming is currently prohibited in several jurisdictions from which the Shreveport/Bossier City market draws customers, primarily Texas. Although casino gaming is currently not permitted in Texas, the Texas legislature has from time to time considered proposals to authorize casino gaming and there can be no assurance that casino gaming will not be approved in Texas in the future, which would have a material adverse effect on Eldorado's business. Eldorado Shreveport competes with several Native American casinos located in Oklahoma, certain of which are located near Eldorado's core Texas markets. Because Eldorado Shreveport draws a significant amount of its customers from the Dallas/Fort Worth area, but is located approximately 190 miles from that area, Eldorado believes it will continue to face increased competition from gaming operations in Oklahoma, including the WinStar and Choctaw casinos, and would face significant competition that may have a material adverse effect on its business and results of operations if casino gaming is approved in Texas.

        In June 2013, construction was completed on a new 30,000 square foot casino and 400-room hotel project in Bossier City across the Red River from Eldorado Shreveport. The facility, which also includes several restaurants and a 950-seat entertainment arena, received final approval from the Louisiana Gaming Control Board and opened on June 15, 2013. In addition, a new 320,000 square foot gaming facility located in Sonoma County, California opened on November 5, 2013.

        Eldorado believes any future growth of Native American and other gaming establishments, near its casinos including the addition of hotel rooms and other amenities, could place additional competitive pressure on Eldorado's operations. While Eldorado cannot predict the extent of any future impact, it could be significant.

Severe Weather

        Eldorado Reno's operations are subject to seasonal variation, with the weakest results generally occurring during the winter months. Eldorado Shreveport's operations were negatively impacted during the first quarter of 2014 due to poor weather conditions during this period. Periods of severe weather could negatively impact future operating results.

Major Bowling Tournaments in the Reno Market

        The National Bowling Stadium, located one block from Eldorado Reno, is one of the largest bowling complexes in North America and has been selected to host multi-month tournaments in Reno every year through 2018 except for 2017. It has also been selected to host ten United States Bowling Congress ("USBC") tournaments from 2019 through 2030. During this period, two of the ten USBC Tournaments may be held in the same year. Through a one-time agreement, the National Bowling Stadium will host the USBC Open Tournament in Reno in 2014; usually an off-year for Reno. Historically, these multi-month bowling tournaments have attracted a significant number of visitors to the Reno market and have benefited business in the downtown area, including Eldorado Reno. The USBC Women's Tournament took place in Reno beginning in mid-April through early July 2012 and attracted approximately 29,700 women bowlers. The USBC Tournaments brought approximately 73,000 bowlers to the Reno area during the 2013 tournament period which began on March 1st and continued

194


Table of Contents

through July 7th. Both tournaments returned to Reno in 2014 and are expected to attract approximately 60,000 bowlers during the March through July tournament period.


Summary Financial Results

Three Months Ended March 31, 2014 Compared to the Three Months Ended March 31, 2013

        The following table highlights the results of Eldorado's operations (dollars in thousands):

 
  Three Months Ended
March 31,
   
 
 
  Percent Change  
 
  2014   2013  

Net operating revenues

  $ 57,030   $ 62,179     (8.3 )%

Operating expenses

    53,726     55,448     (3.1 )%

Equity in (losses) of unconsolidated affiliates

    (380 )   (716 )   46.9 %

Operating income

    1,552     6,025     (74.2 )%

Net (loss) income

    (2,333 )   2,087     (211.8 )%

        Net Operating Revenues.    Net operating revenues decreased by 8.3% for the three months ended March 31, 2014 as both Eldorado Reno and Eldorado Shreveport experienced decreases in all components of operating revenues compared to the same period in 2013. As more fully explained below, the decrease in casino revenues at Eldorado Reno resulted primarily from decreases in the table games drop, slot coin-in and table games hold percentage. The decrease in casino revenues at Eldorado Shreveport primarily reflects reductions in both slot machine wagering and table game drop in the 2014 period compared to the prior year period.

        Equity in Losses of Unconsolidated Affiliates.    Losses from Eldorado's unconsolidated affiliates, Silver Legacy and Tamarack, decreased approximately $0.3 million for the three months ended March 31, 2014 as compared to the same period in 2013. Equity in the (losses) of the Silver Legacy Joint Venture during the first quarter of 2014 and 2013 amounted to ($0.7) million and ($1.0) million, respectively. Equity in the income of Tamarack for the three months ended March 31, 2014 did not change significantly compared to the same period in the prior year.

        Operating Income and Net (Loss) Income.    In the 2014 first quarter period, Eldorado experienced a decrease in operating income of $4.5 million due primarily to decreases in operating margins. Consolidated net operating revenues decreased by approximately $5.2 million which was partially offset by a $1.7 million decrease in consolidated operating expenses. In addition, Eldorado incurred $1.4 million of acquisition charges during the current year period in connection with the contemplated merger with MTR. Such decreases were partially offset by a $0.3 million decrease in equity in the losses of unconsolidated affiliates. Net (loss) income decreased by $4.4 million in the 2014 period compared to the prior year period due to the factors negatively impacting operating income previously noted partially offset by a $0.1 million decrease in interest expense.

195


Table of Contents


Revenues

        The following table highlights Eldorado's sources of net operating revenues (dollars in thousands):

 
  Three Months Ended
March 31,
   
 
 
  Percent Change  
 
  2014   2013  

Casino:

                   

Eldorado Reno

  $ 12,866   $ 13,426     (4.2 )%

Eldorado Shreveport

    31,803     35,844     (11.3 )%
               

Total

    44,669     49,270     (9.3 )%
               

Food, beverage and entertainment:

                   

Eldorado Reno

    8,521     8,725     (2.3 )%

Eldorado Shreveport

    6,481     6,816     (4.9 )%
               

Total

    15,002     15,541     (3.5 )%
               

Hotel:

                   

Eldorado Reno

    3,755     3,931     (4.5 )%

Eldorado Shreveport

    2,132     2,190     (2.6 )%
               

Total

    5,887     6,121     (3.8 )%
               

Other:

                   

Eldorado Reno

    736     787     (6.5 )%

Eldorado Shreveport

    789     888     (11.1 )%
               

Total

    1,525     1,675     (9.0 )%
               

Promotional allowances:

                   

Eldorado Reno

    (3,462 )   (3,552 )   2.5 %

Eldorado Shreveport

    (6,591 )   (6,876 )   4.1 %
               

Total

    (10,053 )   (10,428 )   3.6 %
               

        Casino Revenues.    Consolidated casino revenues decreased by 9.3% during the 2014 period compared to the same period in 2013. The decrease in such revenues at Eldorado Reno of 4.2% was due to decreases in the table games drop, slot coin-in and table games hold percentage. Casino revenues at Eldorado Shreveport decreased in the 2014 first quarter period by 11.3% as a result of a 13.4% decrease in slot machine coin-in while the slot machine hold percentage remained virtually unchanged. The decrease in casino revenues from slot machine operations was compounded by a 19.1% decrease in table game drop partially offset by an increase in the table games hold percentage.

        Food, Beverage and Entertainment Revenues.    Consolidated food, beverage and entertainment revenues decreased by 3.5% for the three months ended March 31, 2014 as compared to the 2013 first quarter period. Such revenues decreased by 2.3% at Eldorado Reno. Food revenues decreased 2.1% in the 2014 period compared to 2013 primarily due to a 6.2% decrease in customer counts partially offset by an increase in average check price as a result of selective price increases in the restaurants. Beverage revenues decreased primarily due to decreased complimentary sales on the casino floor and in the BuBinga nightclub. Also negatively impacting revenues was a 12.5% decrease in entertainment revenues in the Eldorado Reno theatre in the 2014 period due to a less popular show. Food, beverage and entertainment revenues decreased by 4.9% at Eldorado Shreveport for the three months ended March 31, 2014 as compared to the same period in 2013 primarily due to the decrease in customer volume as evidenced by the 4.5% decline in meals served during the first quarter of 2014 compared to the first quarter of 2013. The average check price also decreased slightly during the 2014 first quarter period.

196


Table of Contents

        Hotel Revenues.    Consolidated hotel revenues decreased 3.8% during the 2014 first quarter period compared to the same period in 2013. Hotel revenues at Eldorado Reno decreased by 4.5% due to decreases in the hotel occupancy rate to 74.6% in the three months ended March 31, 2014 from 77.5% in the 2013 first quarter period and in the hotel ADR of $59 in the three months ended March 31, 2014 from $61 in the 2013 first quarter period. Hotel revenues at Eldorado Shreveport decreased by 2.6% due to a decline in the occupancy rate to 88.8% in the three months ended March 31, 2014 from 90.8% in the 2013 first quarter period and a decrease in the ADR to $66 in the three months ended March 31, 2014 from $67 in the 2013 first quarter period.

        Other Revenues.    Other revenues are comprised of revenues generated by Eldorado's retail outlets and other miscellaneous items. Other revenues at Eldorado Reno decreased 6.5% during the three months ended March 31, 2014 compared to the prior year period. Other revenues decreased by 11.1% at Eldorado Shreveport during the three months ended March 31, 2014 compared to the same period in 2013 due to lower ATM commission revenues and retail sales.

        Promotional Allowances.    Consolidated promotional allowances, expressed as a percentage of casino revenues, increased to 22.5% during the three months ended March 31, 2014 compared to 21.2% in the prior year period. The overall amount of promotional allowances incurred decreased by 3.6%. Such costs at Eldorado Reno experienced a 2.5% decrease reflecting, in part, the 4.2% decrease in casino, whereas such costs decreased by 4.1% at Eldorado Shreveport reflecting, in part, the 11.3% decrease in casino revenues. Management actively reviews the effectiveness of its promotions, and endeavors to expand successful promotions while eliminating or reducing less profitable promotions. Promotional activities at Eldorado Shreveport reflect, in part, Eldorado's efforts to maintain the property's share of the Shreveport/Bossier City gaming market in light of increased competition.


Operating Expenses

        The following table highlights Eldorado's operating expenses (dollars in thousands):

 
  Three Months Ended
March 31,
   
 
 
  Percent Change  
 
  2014   2013  

Casino:

                   

Eldorado Reno

  $ 7,579   $ 7,604     (0.3 )%

Eldorado Shreveport

    19,902     21,584     (7.8 )%
               

Total

    27,481     29,188     (5.8 )%
               

Food, beverage and entertainment:

                   

Eldorado Reno

    6,100     5,968     2.2 %

Eldorado Shreveport

    1,456     1,470     (1.0 )%
               

Total

    7,556     7,438     1.6 %
               

Hotel:

                   

Eldorado Reno

    1,635     1,701     (3.9 )%

Eldorado Shreveport

    310     302     2.6 %
               

Total

    1,945     2,003     (2.9 )%
               

Other:

                   

Eldorado Reno

    618     607     1.8 %

Eldorado Shreveport

    278     290     (4.1 )%
               

Total

    896     897     (0.1 )%
               

Selling, general and administrative

    11,510     11,432     (0.7 )%

Management fee

    150     150     %

Depreciation and amortization

    4,188     4,340     (3.5 )%

197


Table of Contents

        Casino Expenses.    Casino expenses at Eldorado Reno decreased in the three months ended March 31, 2014 as compared to the same period in 2013 primarily due to an increase in bad debt recoveries. Casino expenses at Eldorado Shreveport decreased 7.8% during the 2014 period compared to the same period in 2013 primarily as a result of lower gaming taxes and personnel costs reflecting the lower customer volume experienced.

        Food, Beverage and Entertainment Expenses.    For the first quarter of 2014, food, beverage and entertainment expenses at Eldorado Reno increased by 2.2% despite a decrease of 2.3% in the associated revenues. Increases in direct payroll and group insurance were partially offset by decreases in theatre production costs and decreased operating expenses in the BuBinga nightclub. Food, beverage and entertainment expenses decreased slightly at Eldorado Shreveport during the first quarter of 2014 as increased food and beverage costs were offset by the decline in customers served as reflected by the 4.9% decrease in food and beverage sales.

        Hotel Expenses.    For the three months ended March 31, 2014, hotel expenses at Eldorado Reno decreased by 3.9% due to decreased direct payroll associated with the lower occupancy levels. For the three months ended March 31, 2014, hotel expenses at Eldorado Shreveport increased slightly due to increases in payroll expenditures despite lower occupancy levels as reflected in the decrease in its occupancy percentage from 90.8% in the 2013 period to 88.8% in the 2014 period.

        Other Expenses.    Other expenses did not change significantly at Eldorado Reno in the 2014 period as compared to the 2013 period. Other expenses at Eldorado Shreveport decreased slightly for the 2014 first quarter period primarily due to the decrease in cost of goods sold associated with reduced retail sales.

        Selling and General and Administrative Expenses and Management Fees.    For the first quarter of 2014, as compared to the same period in 2013, selling, general and administrative expenses increased slightly, primarily due to increases in payroll expenditures, professional services and utility expenses at Eldorado Reno. In the first quarter of 2014, Eldorado Shreveport experienced increases in supplies and repair and maintenance costs not otherwise allocated to operating departments. Historically, Eldorado pays management fees to Recreational Enterprises, Inc. ("REI") and Hotel Casino Management, Inc. ("HCM"), the owners of 47% and 25% of Eldorado HoldCo's equity interests, respectively. In connection with the refinancing of Eldorado's debt obligations in June 2011, the management agreement was amended which, among other things, placed a maximum management fee payment allowed at $600,000 annually. In the first quarters of both 2014 and 2013, Eldorado HoldCo paid an aggregate $0.2 million management fees to REI and HCM.

        Depreciation and Amortization Expense.    Depreciation expense decreased for the three months ended March 31, 2014 as more assets became fully depreciated.


Interest Expense

        For the three months ended March 31, 2014, interest expense decreased by less than $0.1 million, or 1.3%, due to principal reductions on Eldorado's credit facility.

198


Table of Contents

Year Ended December 31, 2013 Compared to the Year Ended December 31, 2012

        The following table highlights the results of Eldorado's operations (dollars in thousands):

 
  Year Ended December 31,    
 
 
  Percent
Change
 
 
  2013   2012  

Net operating revenues

  $ 247,186   $ 254,740     (3.0 )%

Operating expenses

    224,560     229,749     (2.3 )%

Equity in income (losses) of unconsolidated affiliates

    3,355     (8,952 )   137.5 %

Operating income

    22,582     15,841     42.6 %

Net income (loss)

    18,897     (991 )   2,006.9 %

        Net Operating Revenues.    Net operating revenues decreased by 3.0% for the year ended December 31, 2013 as compared to 2012 primarily as a result of decreases in casino revenues and increases in promotional activities at both Eldorado Shreveport and Eldorado Reno. In addition, decreases in hotel and other revenues at Eldorado Shreveport were only partially offset by increases in food, beverage and entertainment revenues at both facilities and in hotel and other revenues at Eldorado Reno. As more fully explained below, the decrease in casino revenues at Eldorado Reno resulted primarily from a decrease in the table games hold percentage. The decrease in casino revenues at Eldorado Shreveport primarily reflects reductions in slot machine wagering in 2013 compared to the prior year.

        Operating Expenses.    Operating expenses decreased by 2.3% for the year ended December 31, 2013 as compared to 2012 primarily as a result of decreases in casino expenses reflecting the decline in the associated revenues at both Eldorado Shreveport and Eldorado Reno. Also contributing to the decrease were reductions in selling, general and administrative expenses and depreciation and amortization.

        Equity in Income (Losses) of Unconsolidated Affiliates.    Income from Eldorado's unconsolidated affiliates, Silver Legacy and Tamarack, increased approximately $12.3 million for year ended December 31, 2013 as compared to 2012. Following its reorganization, equity in the income of Silver Legacy for 2013 amounted to $2.3 million compared with a loss of ($9.7) million in 2012. Equity in the income of Tamarack for the year ended December 31, 2013 increased by $0.4 million due to an increase in Tamarack's net operating revenues.

        Operating Income and Net Income (Loss).    During 2013, Eldorado experienced an increase in operating income of $6.7 million as compared to 2012 due primarily to the $12.3 million improvement in Eldorado's equity in income of unconsolidated affiliates. Operating margins decreased during 2013 as consolidated net operating revenues decreased by approximately $2.4 million more than the decrease in consolidated operating expenses. Also offsetting the improvement from Eldorado's unconsolidated affiliates were $3.2 million of acquisition charges incurred during 2013 in connection with the contemplated merger with MTR. Net income increased by approximately $19.9 million during 2013 compared to the prior year due to the factors positively impacting operating income previously noted combined with the recognition in 2013 of $12.0 million of gain on the extinguishment of debt of Silver Legacy as a result of its reorganization, the absence of an $0.8 million loss on property donation incurred in the 2012 period and a $0.4 million reduction in interest expense.

199


Table of Contents


Revenues

        The following table highlights Eldorado's sources of net operating revenues (dollars in thousands):

 
  Year Ended December 31,    
 
 
  Percent
Change
 
 
  2013   2012  

Casino:

                   

Eldorado Reno

  $ 63,002   $ 64,014     (1.6 )%

Eldorado Shreveport

    129,377     136,278     (5.1 )%
               

Total

    192,379     200,292     (4.0 )%
               

Food, beverage and entertainment:

                   

Eldorado Reno

    37,915     36,840     2.9 %

Eldorado Shreveport

    26,249     26,107     0.5 %
               

Total

    64,164     62,947     1.9 %
               

Hotel:

                   

Eldorado Reno

    18,287     17,081     7.1 %

Eldorado Shreveport

    8,647     9,122     (5.2 )%
               

Total

    26,934     26,203     2.8 %
               

Other:

                   

Eldorado Reno

    3,224     3,037     6.2 %

Eldorado Shreveport

    3,552     3,791     (6.3 )%
               

Total

    6,776     6,828     (0.8 )%
               

Promotional allowances:

                   

Eldorado Reno

    (15,737 )   (14,882 )   5.7 %

Eldorado Shreveport

    (27,330 )   (26,648 )   2.6 %
               

Total

    (43,067 )   (41,530 )   3.7 %
               

        Casino Revenues.    Consolidated casino revenues decreased by 4.0% during 2013 compared to 2012. The decrease in such revenues at Eldorado Reno of 1.6% was due to a decrease in the table games hold percentage during 2013 compared to 2012, in which Eldorado held higher than normal. This decrease in table games revenue was partially offset by an increase in slot revenue in the year ended December 31, 2013. Casino revenues at Eldorado Shreveport decreased in 2013 by 5.1% as compared to 2012 due primarily to a decrease in slot machine wagering. Table game revenues at Eldorado Shreveport did not change significantly in 2013 compared with the prior year.

        Food, Beverage and Entertainment Revenues.    Consolidated food, beverage and entertainment revenues increased by 1.9% in 2013 as compared to 2012. Food, beverage and entertainment revenues at Eldorado Reno increased 2.9% in 2013 compared to 2012 primarily due to an increase in the average check price as a result of selective price increases in Eldorado's restaurants along with an 0.8% increase in customer counts. Food, beverage and entertainment revenues increased by 0.5% at Eldorado Shreveport in 2013 as compared to 2012 primarily due to an increase in the average food revenue per customer resulting from selective increases in menu prices.

        Hotel Revenues.    Consolidated hotel revenues increased 2.8% during 2013 compared to 2012. Hotel revenues at Eldorado Reno increased by 7.1% due to an increased hotel occupancy rate of approximately 82.9% in 2013 compared to 80.6% in 2012 and an increased hotel ADR of $65 in 2013 compared to $63 in 2012. Other hotel revenues at Eldorado Reno increased as Eldorado increased its resort fee in August 2013. Hotel revenues at Eldorado Shreveport decreased by 5.2% due to a decline

200


Table of Contents

in the occupancy rate to 89.4% in 2013 from 91.1% in 2012 and a decrease in the ADR to $66 in 2013 from $68 in 2012. Hotel room capacity in the Shreveport/Bossier City market increased during June 2013 with the opening of a 400-room hotel across the Red River from Eldorado Shreveport.

        Other Revenues.    Other revenues are comprised of revenues generated by Eldorado's retail outlets and other miscellaneous items. Other revenues at Eldorado Reno increased 6.2% in 2013 compared to the prior year due to an increase in retail sales. Other revenues decreased by 6.3% at Eldorado Shreveport during 2013 compared to 2012 due to lower ATM commission revenues and retail sales and to the absence of rental revenue from certain retail space located across the street from Eldorado Shreveport which Eldorado donated to the City of Shreveport during the third quarter of 2012.

        Promotional Allowances.    Consolidated promotional allowances, expressed as a percentage of casino revenues, increased to 22.4% in 2013 compared to 20.7% in 2012. The overall amount of promotional allowances incurred increased by 3.7%. Such costs at Eldorado Reno experienced a 5.7% increase, whereas such costs increased by 2.6% at Eldorado Shreveport. Management actively reviews the effectiveness of its promotions, and endeavors to expand successful promotions while eliminating or reducing less profitable promotions. Promotional activities at Eldorado Shreveport reflect, in part, Eldorado's efforts to maintain the property's share of the overall Shreveport/Bossier City gaming market, which added a new competitor during June 2013.


Operating Expenses

        The following table highlights Eldorado's operating expenses (dollars in thousands):

 
  Year Ended December 31,    
 
 
  Percent
Change
 
 
  2013   2012  

Casino:

                   

Eldorado Reno

  $ 35,342   $ 35,892     (1.5 )%

Eldorado Shreveport

    81,993     84,615     (3.1 )%
               

Total

    117,335     120,507     (2.6 )%
               

Food, beverage and entertainment:

                   

Eldorado Reno

    25,967     25,444     2.1 %

Eldorado Shreveport

    5,497     6,103     (9.9 )%
               

Total

    31,464     31,547     (0.3 )%
               

Hotel:

                   

Eldorado Reno

    6,725     6,749     (0.4 )%

Eldorado Shreveport

    1,166     1,271     (8.3 )%
               

Total

    7,891     8,020     (1.6 )%
               

Other:

                   

Eldorado Reno

    2,754     2,580     6.7 %

Eldorado Shreveport

    1,162     1,381     (15.9 )%
               

Total

    3,916     3,961     (1.1 )%
               

Selling, general and administrative

    46,323     47,463     (2.4 )%

Management fee

    600     600     %

Depreciation and amortization

    17,031     17,651     (3.5 )%

        Casino Expenses.    Casino expenses at Eldorado Reno decreased by 1.5% in the year ended December 31, 2013 as compared to 2012 primarily due to decreases in marketing expenses and payroll expenditures partially offset by an increase in bad debt expense and increased promotional allowances

201


Table of Contents

related to the cost of rooms, food and retail complimentaries allocated to the casino department. Casino expenses at Eldorado Shreveport decreased during 2013 compared to 2012 as a result of lower gaming taxes and reduced marketing expenses.

        Food, Beverage and Entertainment Expenses.    For the year ended December 31, 2013, food, beverage and entertainment expenses at Eldorado Reno increased by 2.1% compared to 2012 due to increases in food and beverage cost of sales and direct payroll associated with the aforementioned increased revenues and increased show production costs at the theater. Food, beverage and entertainment expenses decreased by 9.9% at Eldorado Shreveport during 2013 as compared to 2012 despite an insignificant increase in the associated revenues due primarily to reductions in food and beverage cost of goods sold and in labor and overhead charges as a result of management's cost control efforts.

        Hotel Expenses.    Hotel expenses at Eldorado Reno did not change significantly for the year ended December 31, 2013 as compared to 2012 despite a 7.1% increase in the associated revenues as increased direct payroll associated with the higher occupancy levels was offset by lower group insurance costs and decreased maintenance expenses as a result of the Eldorado Reno hotel remodel. For the year ended December 31, 2013, hotel expenses at Eldorado Shreveport decreased 8.3% as compared to 2012 due to decreases in payroll expenditures associated with the lower occupancy levels as reflected by the decrease in its occupancy percentage from 91.1% in the 2012 period to 89.4% in the 2013 period.

        Other Expenses.    Other expenses increased by 6.7% at Eldorado Reno in 2013 as compared to 2012 primarily as a result of increased retail cost of sales associated with the aforementioned increased revenues and higher credit card discounts. Other expenses at Eldorado Shreveport decreased by $0.2 million, or 15.9%, for the year ended December 31, 2013 as compared to 2012 primarily due to decreases in cost of goods sold associated with reduced retail sales and reduced labor and overhead charges due to management's cost control efforts.

        Selling, General and Administrative Expenses and Management Fees.    For the year ended December 31, 2013, as compared to 2012, selling, general and administrative expenses decreased primarily due to Eldorado Shreveport experiencing decreases in professional fees and real property taxes. Eldorado pays management fees to REI and HCM. In each of the years ended December 31, 2013 and 2012, Eldorado HoldCo paid an aggregate of $0.6 million in management fees to REI and HCM.

        Depreciation and Amortization Expense.    Depreciation expense decreased $0.6 million, or 3.5%, during 2013 as compared to 2012 as more assets became fully depreciated.


Acquisition Charges

        During 2013, Eldorado incurred $3.2 million in acquisition charges in connection with its proposed merger with MTR. Because Eldorado HoldCo maintains no bank accounts or operations, these expenses were paid by Eldorado Resorts on behalf of Eldorado HoldCo. The amounts have been expensed in accordance with the applicable accounting guidance for business combinations.


Interest Expense

        For the year ended December 31, 2013, interest expense decreased by approximately $0.4 million, or 2.4% compared to 2012, due to principal reductions in Eldorado's long-term debt obligations.


Gain on Extinguishment of Debt of Unconsolidated Affiliate

        During 2013, Eldorado recognized $12.0 million of gain on extinguishment of debt of unconsolidated affiliate as a result of the confirmation of the Plan of Reorganization for Silver Legacy.

202


Table of Contents


Loss on Property Donation

        During 2012, Eldorado Shreveport donated certain of its property with an appraised value of approximately $2.0 million to the City of Shreveport. The property had a recorded net value of $755,000, which was written off in connection with the donation.


Loss on Early Retirement of Debt

        During the third quarter of 2012, Eldorado purchased and retired $2.0 million principal amount of Eldorado's 8.625% Senior Secured Notes due June 15, 2019 (the "Senior Secured Notes") utilizing available excess cash. The total purchase price of the Senior Secured Notes was $1.95 million plus accrued interest which, after the write off of the associated bond offering costs of $0.1 million, resulted in a net loss on early retirement of debt in the amount of $22,000.


Summary Financial Results

Year Ended December 31, 2012 Compared to the Year Ended December 31, 2011

        The following table highlights the results of Eldorado's operations (dollars in thousands):

 
  Year Ended December 31,    
 
 
  Percent
Change
 
 
  2012   2011  

Net operating revenues

  $ 254,740   $ 256,072     (0.5 )%

Operating expenses

    229,749     232,265     (1.1 )%

Equity in losses of unconsolidated affiliates

    (8,952 )   (3,695 )   (142.3 )%

Impairment of investment in Joint Venture

        (33,066 )   100.0 %

Operating income (loss)

    15,841     (13,074 )   221.2 %

Net loss attributable to Eldorado

    (991 )   (24,213 )   95.9 %

        Net Operating Revenues.    Net operating revenues decreased by less than 1% for the year ended December 31, 2012 as decreases in casino revenues at Eldorado Shreveport were virtually offset by the increase in casino revenue at Eldorado Reno. Increases in food, beverage and entertainment revenues at Eldorado Reno were partially offset by decreases in such revenues at Eldorado Shreveport. Increases in hotel and other revenues at Eldorado Shreveport were almost offset by decreases in such revenues at Eldorado Reno. As more fully explained below, the increase in casino revenues at Eldorado Reno resulted primarily from increases in the table games and slot hold percentages. The decrease in casino revenues at Eldorado Shreveport reflects a lower table games hold percentage combined with decreases in overall wagering in 2012 compared to the prior year.

        Equity in Losses of Unconsolidated Affiliates.    Losses from Eldorado's unconsolidated affiliates, Silver Legacy and Tamarack, increased approximately $5.3 million for the year ended December 31, 2012 as compared to 2011. Losses at Silver Legacy increased by $5.1 million to ($9.7) million for 2012 compared to ($4.6) million in 2011 primarily due to reorganization costs incurred in connection with the joint venture's voluntary petition under Chapter 11 of the United States Bankruptcy Code. Equity in the income of Tamarack for 2012 decreased by $190,000 primarily due to an increase in Tamarack's operating expenses.

        Operating Income and Net Loss.    In 2012, Eldorado experienced a $28.9 million increase in operating income due primarily to a non-recurring impairment in its investment in Silver Legacy in the amount of $33.1 million recorded during 2011 and to a $1.2 million improvement in its operating margins during 2012 as compared to the prior year. These improvements were offset, in part, by the additional 2012 equity in losses of unconsolidated affiliates of $5.3 million discussed above.

203


Table of Contents

        Net loss benefited from the non-recognition in 2012 of any additional impairment charges, the improvement in operating margins and a reduction of $2.4 million in interest expense as a result of the June 2011 refinancing of Eldorado's long-term debt. Such improvement was partially offset by the additional 2012 equity in losses of unconsolidated affiliates of $5.3 million discussed above, the absence of $2.5 million of gains from the early retirement of debt recognized in 2011 compared with a small loss in 2012 and the recording of an $0.8 million loss in 2012 from the donation of certain property to the city of Shreveport.


Revenues

        The following table highlights Eldorado's sources of operating revenues (dollars in thousands):

 
  Year Ended December 31,    
 
 
  Percent
Change
 
 
  2012   2011  

Casino:

                   

Eldorado Reno

  $ 64,014   $ 59,164     8.2 %

Eldorado Shreveport

    136,278     142,089     (4.1 )%
               

Total

    200,292     201,253     (0.5 )%
               

Food, beverage and entertainment:

                   

Eldorado Reno

    36,840     35,963     2.4 %

Eldorado Shreveport

    26,107     26,681     (2.2 )%
               

Total

    62,947     62,644     0.5 %
               

Hotel:

                   

Eldorado Reno

    17,081     17,614     (3.0 )%

Eldorado Shreveport

    9,122     8,933     2.1 %
               

Total

    26,203     26,547     (1.3 )%
               
               

Other:

                   

Eldorado Reno

    3,037     3,242     (6.3 )%

Eldorado Shreveport

    3,791     3,783     0.2 %
               

Total

    6,828     7,025     (2.8 )%
               

Promotional allowances:

                   

Eldorado Reno

    (14,882 )   (14,657 )   1.5 %

Eldorado Shreveport

    (26,648 )   (26,740 )   (0.3 )%
               

Total

    (41,530 )   (41,397 )   0.3 %
               

        Casino Revenues.    Consolidated casino revenues slightly decreased by (0.5%) during 2012 compared to 2011. The increase in such revenues at Eldorado Reno of 8.2% was due to a significant increase in the table games hold percentage during 2012 which more than overcame a decrease in table game drop, primarily in credit play. In addition, slot coin-in decreased during 2012 while the slot hold percentage improved compared to 2011. Casino revenues declined by 4.1% at Eldorado Shreveport primarily as a result of declines in slot handle and table game drop in 2012 compared to the prior year. The slot machine hold percentage improved slightly while the table games hold percentage decreased slightly.

        Food, Beverage and Entertainment Revenues.    Consolidated food, beverage and entertainment revenues increased by 0.5% for the year ended December 31, 2012 as compared to 2011. The increase was attributable to increased food and beverage revenues at Eldorado Reno. Food revenues increased 1.1% in 2012 compared to 2011 due to a 1.3% increase in customer counts. Beverage revenues also

204


Table of Contents

increased due to the opening of the BuBinga nightclub in March 2011. The food and beverage revenue increases more than offset the $133,000 decrease in entertainment revenues due to decreased ticket sales in the Eldorado Reno showroom in 2012. Food, beverage and entertainment revenues decreased slightly at Eldorado Shreveport for the year ended December 31, 2012 as compared to 2011 reflecting the decline in patron volume.

        Hotel Revenues.    Consolidated hotel revenues decreased 1.3% during 2012 compared to 2011. Hotel revenues at Eldorado Reno decreased due to a reduced hotel occupancy rate of 80.6% in 2012 compared to 83.4% in 2011 and a reduced hotel ADR of approximately $63 in 2012 compared to approximately $64 in 2011. Hotel revenues at Eldorado Shreveport increased by 2.1% as the increase in the ADR to approximately $68 in 2012 from approximately $66 in 2011 more than offset the decrease in the occupancy rate to 91.3% in 2012 from 92.0% in 2011.

        Other Revenues.    Other revenues are comprised of revenues generated by Eldorado's retail outlets and other miscellaneous items. Other revenues at Eldorado Reno decreased by 6.3% during 2012 compared to the prior year primarily due to decreased retail sales partially offset by increased ATM commission revenues.

        Promotional Allowances.    Consolidated promotional allowances, expressed as a percentage of casino revenues, increased slightly to 20.7% in 2012 compared to 20.6% in the 2011 period. The overall amount of promotional allowances incurred increased by 0.3%. Such costs at Eldorado Reno were only slightly higher despite improved casino revenues, whereas such costs were virtually unchanged at Eldorado Shreveport while casino revenues decreased by 4.1%. Management at Eldorado Reno and Eldorado Shreveport actively reviews the effectiveness of promotions, and consequently eliminates or reduces less profitable promotions. Promotional activities at Eldorado Shreveport reflect, in part, Eldorado's efforts to retain the property's share of the Shreveport/Bossier City gaming market.

205


Table of Contents


Operating Expenses

        The following table highlights Eldorado's operating expenses (dollars in thousands):

 
  Year Ended December 31,    
 
 
  Percent
Change
 
 
  2012   2011  

Casino:

                   

Eldorado Reno

  $ 35,892   $ 35,361     1.5 %

Eldorado Shreveport

    84,615     85,189     (0.7 )%
               

Total

    120,507     120,550     %
               

Food, beverage and entertainment:

                   

Eldorado Reno

    25,444     25,125     1.3 %

Eldorado Shreveport

    6,103     6,701     (8.9 )%
               

Total

    31,547     31,826     (0.9 )%
               

Hotel:

                   

Eldorado Reno

    6,749     6,847     (1.4 )%

Eldorado Shreveport

    1,271     1,019     24.7 %
               

Total

    8,020     7,866     2.0 %
               

Other:

                   

Eldorado Reno

    2,580     2,832     (8.9 )%

Eldorado Shreveport

    1,381     1,492     (7.4 )%
               

Total

    3,961     4,324     (8.4 )%
               

Selling, general and administrative

    47,463     47,319     0.3 %

Management fee

    600     600     %

Depreciation and amortization

    17,651     19,780     (10.8 )%

        Casino Expenses.    Casino expenses at Eldorado Reno increased in 2012 as compared to 2011 primarily due to increases in gaming taxes and promotional allowances related to the cost of rooms, food, beverage and retail complimentaries allocated to the casino department. Casino expenses at Eldorado Shreveport decreased slightly during 2012 compared to 2011 primarily from lower gaming taxes due to the decline in patron volume.

        Food, Beverage and Entertainment Expenses.    For the year 2012, food, beverage and entertainment expenses at Eldorado Reno increased primarily as a result of a full year of operations associated with the aforementioned opening of the BuBinga nightclub and increased food payroll expenditures partially offset by decreased production costs in the showroom. Food, beverage and entertainment expenses decreased by 8.9% at Eldorado Shreveport during 2012 due primarily to decreases in food costs offset by higher payroll and benefits expenses.

        Hotel Expenses.    Hotel expenses at Eldorado Reno decreased by 1.4% during 2012 reflecting the decrease in the associated revenues. Hotel expenses at Eldorado Shreveport increased by less than $0.3 million during 2012 due to increases in payroll expenditures.

        Other Expenses.    Other expenses decreased 8.4% primarily due to lower retail cost of sales and lower credit card fees during 2012 at Eldorado Reno as compared to 2011.

        Selling, General and Administrative Expenses and Management Fees.    Selling, general and administrative expenses increased slightly during 2012 compared to the prior year primarily due to increases in professional services rendered at Eldorado Reno and to professional services and real property taxes at Eldorado Shreveport. Historically, Eldorado pays management fees to REI and HCM,

206


Table of Contents

the owners of 47% and 25% of Eldorado HoldCo's equity interest, respectively. In connection with the refinancing of Eldorado's debt obligations in June 2011, the management agreement was amended which, among other things, placed a maximum management fee payment allowed at $600,000 annually. During both 2012 and 2011, Eldorado paid an aggregate of $600,000 in management fees to REI and HCM.

        Depreciation and Amortization Expense.    Depreciation expense decreased for 2012 as more assets became fully depreciated.


Interest Expense

        During 2012, interest expense decreased by approximately $2.4 million, or 12.9%, to $16.1 million compared to $18.5 million for 2011. The decrease is due to the reduction in Eldorado's interest rate for borrowings as a result of the June 1, 2011 refinancing of Eldorado's long-term debt obligations and reductions in the principal amount outstanding of Eldorado's long-term debt obligations.


Loss on Property Donation

        During the third quarter of 2012, Eldorado Shreveport donated certain of its property to the City of Shreveport and recorded a charge of $755,000, which represented the net book value of the property as of the donation date.


(Loss) Gain on Early Retirement of Debt

        During the third quarter of 2012, Eldorado purchased and retired $2.0 million principal amount of Senior Secured Notes utilizing available excess cash. The total purchase price of the Senior Secured Notes was $1.95 million plus accrued interest which, after the write off of the associated bond offering costs of $0.1 million, resulted in a net loss on early retirement of debt in the amount of $22,000.

        Eldorado recognized a $1.6 million gain on the retirement of its previously outstanding debt obligations during the second quarter of 2011 as a result of a $2.9 million gain on the retirement of the 9% Senior Notes due April 15, 2014 co-issued by Eldorado Resorts and Capital (the "9% Senior Notes") and a $1.3 million loss on the retirement of the $155.6 million principal amount of 10% First Mortgage Notes due 2012 co-issued by the Louisiana Partnership and Shreveport Capital (the "Shreveport Notes").

        During the third quarter of 2011, Eldorado purchased and retired $9.0 million principal amount of the Senior Secured Notes utilizing available excess cash. The total purchase price of the Senior Secured Notes was $7.9 million plus accrued interest which, after the write off of the associated bond offering costs of $0.4 million, resulted in a gain on early retirement of debt in the amount of $0.7 million. During October 2011, Eldorado purchased and retired an additional $1.0 million of the Senior Secured Notes at a cost of $0.8 million utilizing available excess cash.


Supplemental Unaudited Presentations of Consolidated Earnings before Interest, Taxes, Depreciation and Amortization ("EBITDA") and Adjusted EBITDA For the Trailing Twelve Months Ended March 31, 2014 and December 31, 2013, 2012 and 2011

        EBITDA is defined as earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA is defined as earnings before interest, taxes, depreciation, amortization, and other non-operating income (expense), such as impairment of investment in joint venture, loss (gain) on early retirement of debt, net loss attributable to non-controlling interest, acquisition charges, equity in income (losses) of unconsolidated affiliates, loss on property donation and loss on the sale/disposition of assets. EBITDA and Adjusted EBITDA are presented solely as supplemental disclosure because Eldorado believes that they are widely utilized by, and are presented to assist, investors in

207


Table of Contents

understanding Eldorado's performance and operating results. Adjusted EBITDA is not intended to represent cash flow from operations as defined by U.S. generally accepted accounting principles ("GAAP"), and is not necessarily indicative of cash available to fund cash flow needs. While Eldorado believes certain items excluded from Adjusted EBITDA may be recurring in nature and should not be disregarded in evaluation of Eldorado's performance, it is useful to exclude such items when analyzing current results and trends compared to other periods because these items can vary significantly depending on specific underlying transactions or events that may not be comparable between the periods presented. Also, Eldorado believes excluded items may not relate specifically to current operating trends or be indicative of future results. Furthermore, Adjusted EBITDA should not be considered as an alternative to net income under GAAP for purposes of evaluating Eldorado's results of operations. Eldorado's calculation of Adjusted EBITDA may be different from the calculation methods used by other companies and may not be comparable to similar non-GAAP financials measures presented by other issuers. Therefore, comparability may be limited.

        The reconciliation between net income (loss), EBITDA and Adjusted EBITDA for Eldorado on a consolidated basis is as follows for the periods indicated:

 
  Trailing Twelve Months Ended  
 
   
  December 31,  
 
  March 31,
2014
 
 
  2013   2012   2011  
 
  (unaudited)
(dollars in thousands)

 

Net income (loss) attributable to the Company

  $ 14,477   $ 18,897   $ (991 ) $ (24,213 )

Interest expense

    15,628     15,681     16,069     18,457  

Interest income

    (16 )   (16 )   (14 )   (12 )

Depreciation and amortization

    16,879     17,031     17,651     19,780  
                   

EBITDA

    46,968     51,593     32,715     14,012  

Equity in (income) losses of unconsolidated affiliates

    (3,691 )   (3,355 )   8,952     3,695  

Loss on sale/disposition of long-lived assets

    236     226     198     120  

Gain on extinguishment of debt of unconsolidated affiliate

    (11,980 )   (11,980 )        

Acquisition charges

    4,545     3,173          

Loss (gain) on early retirement of debt, net

            22     (2,499 )

Loss on property donation

            755      

Impairment of investment in joint venture

                33,066  

Net loss attributable to non-controlling interest

                (4,807 )
                   

Adjusted EBITDA

  $ 36,078   $ 39,657   $ 42,642   $ 43,587  
                   
                   


Liquidity and Capital Resources

        Eldorado's primary sources of liquidity and capital resources have been through cash flow from operations, borrowings under various credit agreements and, where necessary, the issuance of debt obligations.

Cash and Cash Equivalents

        At March 31, 2014, Eldorado had $34.6 million of cash and cash equivalents. Eldorado's anticipated uses of cash in the near term will be for recurring capital expenditures, debt service, expenses associated with the mergers and operating expenses.

208


Table of Contents

Cash Flows Provided by Operating Activities

        During the three months ended March 31, 2014, Eldorado generated cash flows from operating activities of $6.3 million as compared to $11.9 million in the same period in 2013. The 2014 amount was comprised primarily of (1) net (loss) of ($2.3) million compared to net income of $2.1 million in the 2013 period; (2) non-cash reconciling items of $4.2 million, primarily due to depreciation and amortization; (3) losses of unconsolidated affiliates of $0.4 million; (4) net increases in current and other liability accounts and increases in current asset accounts aggregating $3.9 million; and (5) distributions received from unconsolidated affiliates of $0.2 million.

Cash Flows Used in Investing Activities

        Net cash flows used in investing activities totaled ($0.5) million during the 2014 three-month period compared to ($2.4) million during the 2013 period. Net cash flows used in investing activities during 2014 consisted almost entirely of ($0.5) million for capital expenditures.

Cash Flows Used in Financing Activities

        Net cash flows used in financing activities during the first quarter of 2014 amounted to ($1.1) million as compared to ($1.4) million in the 2013 period. Net repayments on the Secured Credit Facility (see below) amounted to ($1.0) million. Other financing activity expenditures included the repayment of capital lease obligations of ($0.1) million.

Insurance Programs

        In August 2013, Eldorado renewed its property and liability insurance policies each covering a 12-month period. Under these policies, Eldorado Reno and the Silver Legacy Casino have combined per occurrence earthquake coverage of $100 million and combined aggregate flood coverage of $250 million. In the event that an earthquake causes damage only to Eldorado Reno's property, Eldorado Reno is eligible to receive up to $100 million in coverage, depending on the replacement cost. However, in the event that both properties are damaged, Eldorado Reno is entitled to receive, to the extent of any replacement cost incurred, any portion of the $100 million remaining after satisfaction of the claim of the Silver Legacy Casino with respect to its property. In the event that a flood causes damage only to Eldorado Reno's property, Eldorado Reno is eligible to receive up to $250 million in coverage, depending on the replacement cost. However, in the event that both properties are damaged, Eldorado Reno is entitled to receive, to the extent of any replacement cost incurred, up to $109 million of the coverage amount (based on Eldorado's percentage of the total reported property values) and the portion of the other $141 million, if any, remaining after satisfaction of the claim of the Silver Legacy Casino with respect to its property. Eldorado Shreveport is eligible to receive up to $100 million of flood coverage independently and irrespective of any losses at the other properties.

        Eldorado's insurance policy also includes combined terrorism coverage for Eldorado Reno and the Silver Legacy Casino up to $800 million. In the event that an act of terrorism causes damage only to Eldorado Reno's property, Eldorado Reno is eligible to receive up to $800 million in coverage, depending on the replacement cost. However, in the event that both properties are damaged, Eldorado Reno is entitled to receive, to the extent of any replacement cost incurred, up to $350 million of the coverage amount (based on Eldorado's percentage of the total reported property values) and the portion of the other $450 million, if any, remaining after satisfaction of the claim of the Silver Legacy Casino. This policy also covers Eldorado Shreveport. In the event that an act of terrorism causes damage to Eldorado Reno, Silver Legacy Casino and Eldorado Shreveport, Eldorado Reno is entitled to receive, to the extent of any replacement cost incurred, up to $273 million of the coverage amount (based on Eldorado's percentage of the total reported property values) and the portion of the other $527 million, if any, remaining after satisfaction of the claims of the other two properties.

209


Table of Contents

Capital and Financing Expenditures

        Eldorado spent approximately $0.5 million during the first quarter of 2014 for, among other things, slot machines at Eldorado Shreveport. Eldorado is planning to spend approximately $8.8 million during the remainder of 2014, including $4.6 million at Eldorado Reno, primarily for slot machine purchases and hotel remodeling, and $4.3 million at Eldorado Shreveport, primarily for additional slot machine purchases and facility upgrades.

Silver Legacy Note

        Under Silver Legacy's Plan of Reorganization, each of ELLC and Galleon retained its 50% interest in Silver Legacy, but was required to advance $7.5 million to Silver Legacy pursuant to a subordinated loan and provide credit support by depositing $5.0 million of cash into bank accounts that are subject to a security interest in favor of the lender under Silver Legacy's credit agreement. The $7.5 million note receivable from ELLC to Silver Legacy was issued on November 16, 2012 with a stated interest rate of 5% per annum and a maturity date of May 16, 2018. Payment of any interest or principal under the loan is subordinate to the senior indebtedness of Silver Legacy. Accrued interest under the loan will be added to the principal amount of the loan and may not be paid unless principal of the loan may be made in compliance with the terms of the senior indebtedness outstanding or at maturity.

        Eldorado's future sources of liquidity are anticipated to be from Eldorado's operating cash flow, capital lease financing for certain fixed asset purchases and funds available from Eldorado's credit facility. Available funds from Eldorado's credit facility are subject to debt covenants (see "Secured Credit Facility" below). Eldorado believes its capital resources are adequate to meet its obligations, including the funding of its debt service and recurring capital expenditures, for the foreseeable future. We cannot provide assurance, however, that Eldorado will generate sufficient income and liquidity to meet all of its liquidity requirements or other obligations.

Senior Secured Notes

        On June 1, 2011, Eldorado completed the issuance of $180 million of 8.625% Senior Secured Notes due June 15, 2019. Proceeds from the Senior Secured Notes, together with borrowings under the Secured Credit Facility (see below), were used to redeem or otherwise retire previously outstanding debt obligations. Eldorado recognized a $1.6 million gain on the retirement of its previously outstanding debt obligations during the second quarter of 2011 as a result of a $2.9 million gain on the retirement of the 9% Senior Notes and a $1.3 million loss on the retirement of the Shreveport Notes. Interest on the Senior Secured Notes is payable semiannually each June 15 and December 15 (commencing on December 15, 2011) to holders of record on the preceding June 1 or December 1, respectively.

        The indenture relating to the Senior Secured Notes contains various restrictive covenants including covenants imposing limitations on additional debt, restricted payments and investments, additional liens, transactions with affiliates, dispositions of property, mergers and similar transactions. As of March 31, 2014, Eldorado was in compliance with all of the covenants under the indenture relating to the Senior Secured Notes.

        The Senior Secured Notes are unconditionally guaranteed, jointly and severally, by all of Eldorado's current and future domestic restricted subsidiaries other than Eldorado Capital (collectively, the "Guarantors"). ELLC is the only unrestricted subsidiary as of the closing date. Silver Legacy Casino and Tamarack are not subsidiaries and did not guarantee the Senior Secured Notes. The Senior Secured Notes are secured by a first priority security interest in substantially all of Eldorado's current and future assets (other than certain excluded assets, including gaming licenses and Eldorado's interests in ELLC, Silver Legacy and Tamarack). Such security interests are junior to the security interests with

210


Table of Contents

respect to obligations of Eldorado Resorts and the Guarantors under the Secured Credit Facility. In addition, all of the membership interests in Eldorado Resorts and equity interests in the Guarantors are subject to a pledge for the benefit of the holders of the Senior Secured Notes.

        Prior to June 15, 2014, Eldorado may redeem up to 35% of the Senior Secured Notes at a redemption price equal to 108.625% of the principal amount due plus accrued and unpaid interest with the proceeds from certain equity offerings. Eldorado may also redeem some or all of the Senior Secured Notes prior to June 15, 2015 at a redemption price of 100% plus a "make whole premium" together with accrued and unpaid interest. Not more than once in each twelve-month period ended June 15, 2013 and 2014, Eldorado may redeem up to 10% of the Senior Secured Notes at a purchase price of 103% of the principal amount due plus accrued and unpaid interest. On or after June 15, 2015, Eldorado may redeem the Senior Secured Notes at the following redemption prices (expressed as a percentage of principal amount) plus any accrued and unpaid interest:

Year beginning June 15,
  Percentage  

2015

    104.313 %

2016

    102.156 %

2017 and thereafter

    100.000 %

        During the third quarter of 2012, Eldorado purchased and retired $2.0 million principal amount of its Senior Secured Notes utilizing available excess cash. The total purchase price of the Senior Secured Notes was $1.95 million plus accrued interest which, after the write off of the associated bond offering costs of $0.1 million, resulted in a net loss on early retirement of debt in the amount of $22,000. During the third and fourth quarters of 2011, Eldorado purchased and retired $10.0 million principal amount of its Senior Secured Notes utilizing available excess cash. The total purchase price of the Senior Secured Notes was $8.7 million plus accrued interest which, after the write off of the associated bond offering costs of $0.4 million, resulted in a net gain on early retirement of debt in the amount of $0.9 million.

Secured Credit Facility

        On June 1, 2011, Eldorado entered into a new $30 million senior secured revolving credit facility (the "Secured Credit Facility") available until May 30, 2014 consisting of a $15 million term loan requiring principal payments of $1.25 million each quarter beginning September 30, 2011 (the "Term Loan") and a $15 million revolving credit facility. Eldorado does not intend to renew the Secured Credit Facility when it matures on May 30, 2014. Mandatory prepayments of principal will also be required from 100% of the net cash proceeds of asset sales (as defined in the Secured Credit Facility), the issuance or incurrence of additional debt and the receipt of certain tax refunds, insurance proceeds and condemnation awards, with such prepayments being applied first to the outstanding Term Loan balance, if any, followed by the revolving credit facility. Borrowings under the Secured Credit Facility bear interest, at Eldorado's option, at either (1) a "Base Rate", defined to be the greater of (a) the rate publicly announced from time to time by Bank of America as its "Prime Rate," (b) the Federal Funds Rate plus 0.5% per annum or (c) LIBOR plus 1.0% per annum or (2) a "Eurodollar Rate" of LIBOR plus 1.0% per annum. Both the Base Rate and Eurodollar Rate are further increased by an "Applicable Rate", as defined in the credit facility, which ranges from 0.5% to 2.0% per annum for Base Rate borrowings and from 1.5% to 3.0% per annum for Eurodollar Rate borrowings, the rate to be determined based on the most recent "Consolidated Leverage Ratio" (as defined in the Secured Credit Facility) maintained by Eldorado. The term of Eurodollar Rate loans may be one, two, three or six months as selected by Eldorado. Interest for each Base Rate loan is payable as the end of the respective quarter. Interest for each Eurodollar Rate loan is payable on the last day of the loan, provided, however, that if the period exceeds three months, the interest will be payable on the respective dates that fall every three months after the beginning of the loan period. The interest period

211


Table of Contents

cannot exceed the maturity date of the credit facility for either a Base Rate loan or a Eurodollar Rate loan. In addition, Eldorado will pay a commitment fee on its borrowing capacity under the Secured Credit Facility not being utilized in the amount of 0.5% per annum for periods when its Consolidated Leverage Ratio is less than or equal to three to one and 0.75% per annum otherwise. As of March 31, 2014, there was no indebtedness on the revolving credit facility and $1.5 million outstanding indebtedness on the Term Loan. The effective rate of interest on borrowings under the Term Loan was 3.15% as of March 31, 2014.

        The Secured Credit Facility is subject to various restrictive loan covenants including those requiring the maintenance of certain financial ratios and covenants imposing limitations on additional debt, dispositions of property, the payment of dividends and distributions, transactions with affiliates, mergers and similar transactions and a limitation on the annual amount expended on capital expenditures. Pursuant to the terms of the Secured Credit Facility, Eldorado's consolidated leverage ratio could not be more than 5.25 to 1.0 on December 31, 2012, more than 5.0 to 1.0 on the last day of the quarters ended March 31, 2013 and June 30, 2013 and more than 4.75 to 1.0 on the last day of the quarters ended September 30, 2013 and December 31, 2013 and cannot be more than 4.5 to 1.0 on the last day of each fiscal quarter thereafter. In addition, Eldorado's consolidated fixed charge coverage ratio must not be less than 1.10 to 1.0 on the last day of any quarter during the term of the Secured Credit Facility and Eldorado's capital expenditures could not exceed $13.0 million in 2012 and $10.0 million in 2013 and may not exceed $10.0 million in 2014 (subject to increase for amounts not expended in prior periods). As of March 31, 2014, Eldorado was in compliance with all of such covenants pertaining to the Secured Credit Facility.

        Borrowings under the Secured Credit Facility are unconditionally guaranteed, jointly and severally, by all of Eldorado's current and future subsidiaries other than ELLC. Silver Legacy and Tamarack are not subsidiaries and did not guarantee borrowings under the Secured Credit Facility. The Secured Credit Facility is secured by a first priority security interest in substantially all of Eldorado's current and future assets (other than certain excluded assets including gaming licenses and Eldorado's interests in ELLC, Silver Legacy and Tamarack). Such security interests are senior to the security interests with respect to Eldorado's obligations under the Senior Secured Notes (see above). The Secured Credit Facility replaced an existing credit facility which matured February 28, 2011 and was not renewed.

Commitments and Contingencies

        The operating agreement of Eldorado HoldCo dated April 1, 2009 obligates Eldorado HoldCo to distribute each year for as long as it is not taxed as a corporation to each of its members an amount equal to such members' allocable share of the taxable income of Eldorado HoldCo multiplied by the highest marginal combined federal, state and local income tax rate applicable to individuals for that year. In 2013, 2012 and 2011, distributions of $6.1 million, $4.1 million and $1.7 million, respectively, were made by Eldorado Resorts, on behalf of Eldorado HoldCo, to its members of which $0.8 million, $0.6 million and $0.3 million, respectively, were for the members' Louisiana partnership composite tax and $5.3 million, $3.5 million and $1.4 million, respectively, were for income taxes.

        Under the terms of Eldorado HoldCo's operating agreement, at any time after the occurrence of a "Material Event" (as defined) or at any time after June 14, 2015 (the "Trigger Date") NGA AcquisitionCo or its permitted assignee(s) (the "Interest Holder") will have the right to sell ("Put") all but not less than all of its 14.47% interest in Eldorado HoldCo (the "14.47% Interest") and Eldorado HoldCo will have the right to purchase ("Call") all but not less than all of the Interest Holders' 17.0359% interest in Eldorado HoldCo (the "17.0359% Interest"), at a price equal to the fair market value of the interest being acquired without discounts for minority ownership and lack of marketability, as determined by mutual agreement of the Interest Holder and Eldorado HoldCo or, in the event that after 30 days the Interest Holder and Eldorado HoldCo have not mutually agreed on a purchase price, then at the purchase price determined by the average of two appraisals by nationally recognized

212


Table of Contents

appraisers of private companies, provided the two appraisals are within a 5% range of value based upon the lowest of the two appraisals. If the two appraisals are not within the 5% range, the purchase price will be determined by the average of a third mutually acceptable, independent, nationally recognized appraiser of private companies and the next nearest of the first two appraisals unless the third appraisal is at the mid-point of the first two appraisals, in which event the third appraisal will be used to established the fair market value. So long as a Material Event has not occurred, the Interest Holder will have the right to unilaterally extend the Trigger Date for up to two one-year extension periods. Upon exercise of either the Call or the Put, Eldorado HoldCo's operating agreement provides that the transaction close within one year of the exercise of the right unless delayed for necessary approvals from applicable gaming authorities.

        As defined in Eldorado HoldCo's operating agreement, a "Material Event" for the purpose of allowing Eldorado HoldCo to exercise the right to Call the 17.0359% Interest means the loss, forfeiture, surrender or termination of a material license or finding of unsuitability issued by one or more of the applicable gaming authorities with respect to the Interest Holder or any transferee of the Interest Holder or any affiliate of the Interest Holder. If a Material Event occurs that permits Eldorado HoldCo to exercise its Call right prior to the Trigger Date, the Interest Holder will be obligated to provide carry back financing to Eldorado HoldCo on terms and conditions reasonably acceptable to Eldorado HoldCo. If a Call is required or ordered by any applicable gaming authority, the Call will be on the terms provided for in Eldorado HoldCo's operating agreement, unless other terms are required by any of the applicable gaming authorities, in which event the Call will be on those terms.

        As defined in Eldorado HoldCo's operating agreement, a "Material Event" for the purpose of allowing the Interest Holder to exercise the right to Put the 14.43% Interest to Eldorado HoldCo means the loss, forfeiture, surrender or termination of a material license or finding of unsuitability by any applicable gaming authority with respect to Eldorado HoldCo, or any affiliates of Eldorado HoldCo (other than the Interest Holder or its affiliates), including, but not limited to, Eldorado Reno, Eldorado Shreveport and Silver Legacy.

        Under the terms of a separate Put-Call Agreement, the Interest Holder is entitled, if it exercises its Put right under Eldorado HoldCo's operating agreement, to require Donald L. Carano to purchase from it the portion of the 17.0359% Interest acquired by the Interest Holder from Donald L. Carano. In that event, the purchase price payable by Donald L. Carano will be the amount determined by multiplying the purchase price payable to the Interest Holder for the 14.47% Interest, as determined in accordance with the terms of Eldorado HoldCo's operating agreement, by a fraction the numerator of which is the percentage interest in Eldorado HoldCo being sold to Donald L. Carano and the denominator of which is the percentage interest in Eldorado HoldCo being sold to Eldorado HoldCo.

        Upon the completion of the mergers, the current members of Eldorado HoldCo will no longer have any direct membership interest in Eldorado HoldCo (but will have an indirect ownership interest through ERI) or any remaining rights under Eldorado HoldCo's operating agreement as members of Eldorado HoldCo. In connection with the foregoing, upon the completion of the mergers, the Interest Holder will cease to have the Put right and will cease to be subject to the Call right.

        Eldorado Resorts is subject to certain covenants under the indenture relating to Senior Secured Notes that impose limitations on Eldorado Resorts. So long as these covenants are in effect, they may limit or prevent Eldorado Resorts from taking one or more actions, including but not limited to distributions to Eldorado HoldCo or the consent to liens on the assets of Eldorado Resorts, in the event the Interest Holder exercises its Put right under Eldorado HoldCo's operating agreement or Eldorado HoldCo exercises its Call right. Accordingly, one or more then applicable covenants may, in effect, prohibit the purchase of the 14.47% Interest or the 17.0359% Interest unless all of the actions required to accomplish such transaction, at the time it occurs, can be accomplished in accordance with

213


Table of Contents

such covenant's provisions or any non-compliance is waived by the holders of the Senior Secured Notes and/or the lenders under Eldorado's Secured Credit Facility or any future credit facility, as applicable. There can be no assurance that any waivers that may be required to consummate a transaction can be obtained or that Eldorado HoldCo will be able to eliminate any covenant restrictions by the repayment of any indebtedness then owed to the creditors whom the covenants are intended to benefit or otherwise.


Contractual Commitments

        The following table summarizes Eldorado's estimated contractual payment obligations as of December 31, 2013 (in thousands).

 
  Type of Contractual Obligation  
Payment Due by Period
  Long-Term
Debt
Instruments
  Interest
Payments on
Long-term
Debt
  Capital
Leases
  Operating
Leases
  Total  

2014

  $ 2,500   $ 14,683   $ 235   $ 1,059   $ 18,477  

2015

        14,663     32     621     15,316  

2016

        14,663     4     503     15,170  

2017

        14,663         481     15,144  

2018

        14,663         469     15,132  

Thereafter

    168,000     7,329         20,712     196,041  
                       

Total

  $ 170,500   $ 80,664   $ 271   $ 23,845   $ 275,280  
                       
                       

        The repayment of Eldorado's long-term debt, which consists of indebtedness evidenced by the Senior Secured Notes and borrowings under the Secured Credit Facility, is subject to acceleration upon the occurrence of an event of default under the indentures governing the Senior Secured Notes and the Secured Credit Facility.

        Eldorado routinely enters into operational contracts in the ordinary course of its business, including construction contracts for minor projects that are not material to its business or financial condition as a whole. Eldorado's commitments relating to these contracts are recognized as liabilities in Eldorado's consolidated balance sheets when services are provided with respect to such contracts.


Critical Accounting Policies

        Eldorado's discussion and analysis of Eldorado's results of operations and financial condition that follows is based upon the information in the consolidated financial statements of Eldorado HoldCo and its subsidiaries. The preparation of the accompanying consolidated financial statements requires that Eldorado apply significant judgment in defining the appropriate assumptions for calculating financial estimates. By their nature, these judgments are subject to an inherent degree of uncertainty. Eldorado's judgments are based on Eldorado's historical experience, terms of existing contracts, observance of trends in the industry, information provided by Eldorado's customers and information available from other outside sources, as appropriate. Because of the uncertainty inherent in these matters, there is no assurance that actual results will not differ from Eldorado's estimates used in applying the following critical accounting policies.

Accounting for Unconsolidated Affiliates

        The consolidated financial statements include the accounts of Eldorado and its subsidiaries. Investments in unconsolidated affiliates which are 50% or less owned and do not meet the consolidation criteria of Accounting Codification Standards ("ASC") Topic 810, "Consolidation" ("ASC

214


Table of Contents

810") are accounted for under the equity method. All intercompany balances and transactions have been eliminated in consolidation. Certain amendments of ASC 810 became effective for Eldorado beginning January 1, 2010. Such amendments include changes to the quantitative approach to determine the primary beneficiary of a variable interest entity ("VIE"). An enterprise must determine if its variable interest or interests give it a controlling financial interest in a VIE by evaluating whether 1) the enterprise has the power to direct activities of the VIE that have a significant effect on economic performance, and 2) the enterprise has an obligation to absorb losses or the right to receive benefits from the entity that could potentially be significant to the VIE. The amendments to ASC 810 also require ongoing reassessments of whether an enterprise is the primary beneficiary of a VIE. Eldorado believes the adoption of these amendments did not have a material effect on Eldorado's consolidated financial statements.

        Eldorado considers whether the fair values of any of its equity method investments have declined below their carrying value whenever adverse events or changes in circumstances indicate that recorded values may not be recoverable. If Eldorado considers any such decline to be other than temporary, then a write-down would be recorded to the estimated fair value. Estimated fair value is determined using a discounted cash flow analysis based on estimated future results of the investee and market indicators of terminal year capitalization rate. As a result of a triggering event, Eldorado tested its investments for impairment in 2011. Eldorado recognized a non-cash impairment charge of $33.1 million in 2011 relating solely to its investment in Silver Legacy. Assumptions used in such analysis were impacted by the default in the payment of principal and interest on Silver Legacy's debt obligations on March 1, 2012, the current cash flow forecasts and market conditions for Silver Legacy. There were no impairments of Eldorado's equity method investments in 2013 or 2012.

Federal Income Taxes

        As a limited liability company, Eldorado is not subject to federal income tax liability. Therefore, holders of membership interests will include their respective shares of Eldorado's taxable income in their income tax returns and Eldorado will continue to make distributions for such tax liabilities. ES#2 has elected as a single member limited liability company to be taxed as a C Corporation. Current and deferred income taxes associated with ES#2 were not material.

        Under the applicable accounting standards, Eldorado may recognize the tax benefit from an uncertain tax position only if it is more-likely-than-not that the tax position will be sustained on examination by the taxing authorities based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position should be measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. The accounting standards also provide guidance on de-recognition, classification, interest and penalties on income taxes, accounting in interim periods and disclosure requirements for uncertain tax positions. Eldorado has recorded no liability associated with uncertain tax positions at December 31, 2013 and 2012.

        The operating agreement of Eldorado HoldCo dated April 1, 2009 obligates Eldorado HoldCo to distribute each year for as long as it is not taxed as a corporation to each of its members an amount equal to such members' allocable share of the taxable income of Eldorado HoldCo multiplied by the highest marginal combined Federal, state and local income tax rate applicable to individuals for that year. During the years ended December 31, 2013, 2012 and 2011, distributions of $6.1 million, $4.1 million and $1.7 million, respectively, were made by Eldorado Resorts, on behalf of Eldorado HoldCo, to its members of which $0.8 million, $0.6 million and $0.6 million, respectively, were for the members' Louisiana partnership composite tax and $5.3 million, $3.5 million and $1.4 million, respectively, were for income taxes. During the three months ended March 31, 2013, distributions of $19,000 were made by Eldorado Resorts, on behalf of Eldorado HoldCo, to its members. No such distributions were made during the three months ended March 31, 2014. The amount that will be

215


Table of Contents

required to be distributed for the year ending December 31, 2014 will depend on the results for the entire year, and, accordingly, cannot be determined at this time. In 2013, Silver Legacy made tax payments pursuant to its operating agreement, representing tax distributions to Eldorado Resorts in the amount of $0.7 million, which then on behalf of Eldorado HoldCo, distributed $0.7 million to its members. No such payments were made by Silver Legacy to Eldorado Resorts during 2012 or 2011.

Property and Equipment and Other Long-Lived Assets

        Property and equipment is recorded at cost and is depreciated over its estimated useful life or lease term. Judgments are made in determining estimated useful lives and salvage values of these assets. The accuracy of these estimates affects the amount of depreciation expense recognized in Eldorado's financial results and whether Eldorado has a gain or loss on the disposal of assets. Eldorado reviews depreciation estimates and methods as new events occur, more experience is acquired, and additional information is obtained that would possibly change Eldorado's current estimates. Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Eldorado then compares the estimated future cash flows of the asset, on an undiscounted basis, to the carrying amount of the asset. If the undiscounted cash flows exceed the carrying value, no impairment is indicated. If the undiscounted cash flows do not exceed the carrying amount then an impairment is recorded based on the fair value of the asset, typically measured using a discounted cash flow model. If the asset is still under development, future cash flows include remaining construction costs. Eldorado uses an estimate of undiscounted future cash flows produced by the asset as compared to its carrying value to determine whether an impairment exists. If it is determined that the asset is impaired based on expected future cash flows, a loss, measured by the amount by which the carrying amount of the asset exceeds the fair value of the asset, would be recognized. At December 31, 2013 and 2012, no events or changes in circumstances indicated that the carrying values of Eldorado's long-lived assets may not be recoverable.

        Eldorado has assigned a value of $20.6 million to its gaming license in Louisiana as of March 31, 2014, December 31, 2013, 2012 and 2011. Eldorado's operations are dependent on continued licensing by the applicable gaming authorities. In assessing the recoverability of the carrying value of Eldorado's license, Eldorado must make assumptions regarding future cash flows, gaming taxes and the costs of continued licensing. If these estimates or the related assumptions change in the future, Eldorado may be required to record impairment losses with respect to this asset. Such impairment loss would be recognized as a non-cash component of operating income. Eldorado does not believe that the value of the gaming license has been impaired and no impairment has been recorded during any of the periods presented. The value assigned to Eldorado's gaming license does not diminish with the passage of time; accordingly, the recorded value of the gaming license is not currently being amortized.

        Eldorado assigned a value of $2 million to its customer relationships in Louisiana, which have been fully amortized on a straight-line basis over a five-year period and have no remaining carrying value for each of the years ending December 31, 2013, 2012 and 2011.

        Eldorado has recorded deferred financing costs of $6.9 million, which are being amortized on a straight-line basis, which approximates the effective interest method over the remaining term of the underlying debt obligations for each of the years ending December 31, 2013, 2012 and 2011. In assessing the recoverability of the carrying value of Eldorado's deferred financing costs, Eldorado must make assumptions regarding future cash flows. If these estimates or the related assumptions change in the future, Eldorado may be required to record impairment losses with respect to this asset. Such impairment loss would be recognized as a non-cash component of operating income.

216


Table of Contents

Reserve for Uncollectible Accounts Receivable

        Eldorado reserves an estimated amount for receivables that may not be collected. Methodologies for estimating bad debt reserves range from specific reserves to various percentages applied to aged receivables. Historical collection rates are considered, as are customer relationships, in determining specific reserves. As with many estimates, management must make judgments about potential actions by third parties in establishing and evaluating Eldorado's reserves for bad debts.

Self Insurance Reserves

        Eldorado Reno and Eldorado Shreveport are self insured for their group health programs and Eldorado Reno is self insured for its workmen's compensation program. Eldorado utilizes historical claims information provided by its third party administrators to make estimates for known pending claims as well as claims that have been incurred, but not reported as of the balance sheet date. In order to mitigate Eldorado's potential exposure, Eldorado has an individual claim stop loss policy on its group health claims and a specific claim stop loss policy on its workmen's compensation claims. If Eldorado becomes aware of significant claims or material changes affecting its estimates, Eldorado would increase its reserves in the period in which Eldorado made such a determination and record the additional expense. At December 31, 2013 and 2012, $1.4 million and $1.5 million, respectively, was accrued for insurance and workmen's compensation medical claims reserves and is included in accrued and other liabilities on Eldorado's consolidated balance sheets.

Players' Club Point Liability

        Eldorado's players' club allows customers to earn "points" based on the volume of their gaming activity. Under the terms of Eldorado's program, these points are redeemable for certain complimentary services, at their discretion, including rooms, food, beverage, retail and entertainment tickets. Eldorado accrues the expense for unredeemed complimentaries, after consideration of estimated breakage, as they are earned. The value of the cost to provide the complimentaries is expensed as redeemed and is included in casino expense on Eldorado's consolidated statements of operations and comprehensive income. To arrive at the estimated cost associated with Eldorado's players' club, estimates and assumptions are made regarding incremental marginal costs of the benefits, breakage rates and the mix of goods and services for which the points will be redeemed. Eldorado uses historical data to assist in the determination of estimated accruals. If Eldorado becomes aware of significant claims or material changes affecting its estimates, Eldorado would increase its reserves in the period in which Eldorado made such a determination and record the additional expense.

Litigation, Claims and Assessments

        Eldorado utilizes estimates for litigation, claims and assessments. These estimates are based on Eldorado's knowledge and experience regarding current and past events, as well as assumptions about future events. If Eldorado's assessment of such a matter should change, Eldorado may have to change the estimates, which may have an adverse effect on Eldorado's financial position, results of operations or cash flows. Actual results could differ from these estimates.


Quantitative and Qualitative Disclosures About Market Risk

        Market risk is the risk of loss arising from adverse changes in market rates and prices, such as interest rates, foreign currency exchange rates and commodity prices. Eldorado is exposed to market risk in the form of fluctuations in interest rates and their potential impact on Eldorado's variable rate debt outstanding. At March 31, 2014, interest on borrowings under Eldorado's Secured Credit Facility is subject to fluctuation based on changes in short-term interest rates. Eldorado evaluates its exposure to market risk by monitoring interest rates in the marketplace and it has, on occasion, utilized

217


Table of Contents

derivative financial instruments to help manage this risk. Eldorado does not utilize derivative financial instruments for trading purposes. There were no material quantitative changes in Eldorado's market risk exposure, or how such risks are managed, during the years ended December 31, 2013 and 2012 nor during the three months ended March 31, 2014.

        The following table provides information as of December 31, 2013 about Eldorado's debt obligations, including debt that is sensitive to changes in interest rates, and presents principal payments and related weighted-average interest rates by expected maturity dates. Implied forward rates should not be considered a predictor of actual future interest rates.

 
  Year ending December 31,    
   
 
 
  2014   2015   2016   2017   2018   Thereafter   Total  
 
  (in thousands)
   
   
 

Fixed Rate Debt

                                           

Senior Secured Notes

  $   $   $   $   $   $ 168,000   $ 168,000  

Fixed interest rate

                        8.625 %   8.625 %

Variable Rate Debt

   
 
   
 
   
 
   
 
   
 
   
 
   
 
 

Term Loan under credit facility

  $ 2,500   $   $   $   $   $   $ 2,500  

Average interest rate

    2.17 %                       2.17 %

        As of March 31, 2014, borrowings outstanding under Eldorado's Secured Credit Facility are long-term variable-rate borrowings. Based on Eldorado Resorts' debt outstanding at March 31, 2014, a 100 basis point increase in the LIBOR rate or the Base Rate would increase Eldorado's annual interest costs by less than $0.1 million.

218


Table of Contents


MTR COMPENSATION PROPOSAL

Non-Binding Advisory Vote Approving Merger-Related Named Executive Officer Compensation Proposal

        Pursuant to the Dodd-Frank Act and Rule 14a-21(c) of the Exchange Act, MTR is seeking non-binding, advisory stockholder approval of the compensation of MTR's named executive officers that is based on or otherwise relates to the mergers as disclosed in "The Mergers—Merger-Related Compensation for MTR's Named Executive Officers." The proposal gives MTR's stockholders the opportunity to express their views on the merger-related compensation of MTR's named executive officers. Accordingly, MTR is requesting stockholders to adopt the following resolution, on a non-binding, advisory basis:

        "RESOLVED, that the compensation that may be paid or become payable to MTR's named executive officers, in connection with the mergers, and the agreements or understandings pursuant to which such compensation may be paid or become payable, in each case as disclosed pursuant to Item 402(t) of Regulation S-K in "The Mergers—Merger-Related Compensation for MTR's Named Executive Officers," are hereby APPROVED."


Vote Required and MTR Board Recommendation

        The vote on this proposal is a vote separate and apart from the vote to adopt the merger agreement. Accordingly, you may vote not to approve this proposal on merger-related named executive officer compensation and vote to adopt the MTR merger and vice versa. Because the vote is advisory in nature, it will not be binding on MTR or ERI, regardless of whether the merger agreement is adopted. Approval of the non-binding, advisory proposal with respect to the compensation that may be received by MTR's named executive officers in connection with the mergers is not a condition to completion of the mergers, and failure to approve this advisory matter will have no effect on the vote to adopt the merger agreement. The merger-related named executive officer compensation to be paid in connection with the mergers is based on contractual arrangements with the named executive officers, and accordingly the outcome of this advisory vote will not affect the obligation to make these payments.

        If a quorum is present at the MTR special meeting, the advisory vote on the compensation that may be received by MTR's named executive officers in connection with the mergers will be approved if the holders of a majority of the total number of votes present in person or represented by proxy and entitled to vote on the MTR compensation proposal vote "FOR" the proposal.

        The MTR board of directors recommends a vote "FOR" the Merger-Related Named Executive Officer Compensation proposal.

219


Table of Contents


STOCKHOLDER PROPOSALS

ERI

        If the mergers are completed, MTR stockholders and holders of Eldorado membership interests will become stockholders of ERI. We currently anticipate that ERI's first regularly scheduled annual meeting of stockholders following the completion of the mergers will occur in 2015. Stockholder proposals intended to be included in ERI's proxy statement and voted on at ERI's first regularly scheduled annual meeting of stockholders must be received at ERI's offices at 345 North Virginia Street, Reno, Nevada 89501, or at such other address ERI indicates thereafter, Attention: Corporate Secretary, a reasonable time before ERI begins to print and send its proxy materials. ERI expects to include the exact date by which such proposals must be received in its future SEC filings. Applicable SEC rules and regulations govern the submission of stockholder proposals and ERI's consideration of them for inclusion in next year's proxy statement and form of proxy.

        In accordance with ERI's amended and restated bylaws, stockholder proposals intended to be presented at ERI's 2015 annual meeting outside of Rule 14a-8 of the Exchange Act and stockholder nominations for directors to be elected at ERI's 2015 annual meeting must be received by ERI within ten days following any notice or publication of the meeting, whichever first occurs. Such proposals must be delivered to, or mailed to and received by, the Corporate Secretary for ERI at 345 North Virginia Street, Reno, Nevada 89501, or at such other address as ERI indicates thereafter and must otherwise meet the requirements as described in ERI's amended and restated bylaws.

MTR

        MTR does not anticipate holding a 2014 annual meeting if the mergers are completed prior to September 30, 2014, as is currently expected. However, if at any time the mergers are not expected to be completed prior to September 30, 2014, or at all, MTR may hold a 2014 annual meeting.

        Under SEC rules, MTR stockholders intending to present a proposal at MTR's 2014 annual meeting (if such meeting is held) and have it included in MTR's proxy materials must submit the proposal in writing to the Corporate Secretary for MTR at MTR Gaming Group, Inc., State Route 2 South, P.O. Box 356, Chester, West Virginia 26034. The proposal must have been received by MTR not later than December 31, 2013 and must otherwise comply with applicable law, including Rule 14a-8 of the Exchange Act.

        In accordance with MTR's amended and restated bylaws, stockholder proposals intended to be presented at MTR's 2014 annual meeting (if such meeting is held) outside of Rule 14a-8 of the Exchange Act and stockholder nominations for directors to be elected at MTR's 2014 annual meeting (if such meeting is held) must have been received by MTR not later than March 13, 2014, and no earlier than February 11, 2014. If MTR's 2014 annual meeting is not within thirty days before or after June 11, 2014, the anniversary date of MTR's 2013 annual meeting, you must send notice within ten days following any notice or publication of the meeting. Such proposals must be delivered to, or mailed to and received by, the Corporate Secretary for MTR at MTR Gaming Group, Inc., State Route 2 South, P.O. Box 356, Chester, West Virginia 26034 and must otherwise meet certain requirements as described in the MTR's amended and restated bylaws.

220


Table of Contents


OTHER MATTERS

        As of the date of this document, the MTR board of directors knows of no matters that will be presented for consideration at the special meeting other than as described in this document. However, if any other matter will properly come before the special meeting or any adjournment or postponement thereof and will be voted upon, the proposed proxies will be deemed to confer authority to the individuals named as authorized therein to vote the shares represented by the proxy as to any matters that fall within the purposes set forth in the notice of special meeting.


INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

        ERI has filed a registration statement on Form S-4 to register with the SEC the ERI common stock to be issued to MTR stockholders in the MTR merger and the ERI common stock to be issued to holders of Eldorado membership interests in the Eldorado merger. This proxy statement/prospectus is a part of that registration statement and constitutes a prospectus of ERI in addition to being a proxy statement of MTR. As allowed by SEC rules, this proxy statement/prospectus does not contain all the information you can find in ERI's registration statement or the exhibits to the registration statement. MTR files annual, quarterly and special reports, proxy statements and other information with the SEC. You may read and copy any reports, statements or other information that MTR files with the SEC at the SEC's public reference room at the following location:

Public Reference Room
100 F Street, N.E.
Room 1580
Washington, DC 20549

        Please call the SEC at 1-800-SEC-0330 for further information on the public reference room. These SEC filings are also available to the public from commercial document retrieval services and at the Internet web site maintained by the SEC at: http://www.sec.gov.

        The SEC allows MTR and ERI to "incorporate by reference" information into this proxy statement/prospectus, which means that the companies can disclose important information to you by referring you to other documents filed separately with the SEC. The information incorporated by reference is considered part of this proxy statement/prospectus, except for any information superseded by information contained directly in this proxy statement/prospectus or in later filed documents incorporated by reference in this proxy statement/prospectus.

        This proxy statement/prospectus incorporates by reference the documents listed below that MTR has previously filed with the SEC. These documents contain important business and financial information about MTR that is not included in or delivered with this proxy statement/prospectus.

221


Table of Contents


MTR Gaming Group, Inc. Filings (File No. 000-20508; CIK No. 0000834162):

MTR Gaming Group, Inc. Information
Incorporated by Reference
  Period Covered or Date of Filing
Annual Report on Form 10-K or 10-K/A   Fiscal year ended December 31, 2013, as filed with the SEC on March 14, 2014 and April 30, 2014

Quarterly Report on Form 10-Q

 

Fiscal quarter ended March 31, 2014, as filed with the SEC on May 12, 2014

Current Reports on Form 8-K or 8-K/A

 

Filed with the SEC on January 13, 2014, January 23, 2014, January 31, 2014, February 13, 2014, March 5, 2014, March 13, 2014, March 26, 2014, April 21, 2014, May 13, 2014, May 22, 2014, June 10, 2014 and June 11, 2014

        To the extent that any information contained in any Current Report on Form 8-K, or any exhibit thereto, was furnished, rather than filed with, the SEC, such information or exhibit is specifically not incorporated by reference in this document.

        This proxy statement/prospectus also incorporates by reference all additional documents that may be filed by MTR with the SEC under Sections 13(a), 13(c), 14 or 15(d) of the Exchange Act between the date of this proxy statement/prospectus and the date of the MTR special meeting. These include periodic reports, such as Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, as well as proxy statements (other than portions of those documents not deemed to be filed).

        Eldorado has supplied all information relating to Eldorado; MTR has supplied all information relating to MTR; and MTR and Eldorado have jointly supplied all information contained or incorporated by reference in this proxy statement/prospectus relating to ERI.

        You can obtain any document incorporated by reference in this document without charge, excluding all exhibits, except that if MTR has specifically incorporated by reference an exhibit in this proxy statement/prospectus, the exhibit will also be provided without charge by requesting them in writing or by telephone at the following address:

MTR Gaming Group, Inc.
State Route 2 South, P.O. Box 356
Chester, West Virginia 26034
(304) 387-3000
Attention: Investor Relations

        If you would like to request documents, please do so by July 10, 2014, in order to receive them before your special meeting. You may also obtain these documents from MTR's website at www.mtrgaming.com or at the SEC's website www.sec.gov by clicking on the "Search for Company Filings" link, then clicking on the "Company & Other Filers" link, and then entering MTR's name in the field.

        You should rely only on the information contained or incorporated by reference in this proxy statement/prospectus. We have not authorized anyone to provide you with information that is different from what is contained in this proxy statement/prospectus. Therefore, if anyone does give you information of this sort, you should not rely on it. If you are in a jurisdiction where offers to exchange or sell, or solicitations of offers to exchange or purchase, the securities offered by this document or the solicitation of proxies is unlawful, or if you are a person to whom it is unlawful to direct these types of activities, then the offer presented in this document does not extend to you. This proxy statement/prospectus is dated June 16, 2014. You should not assume that the information contained in this proxy statement/prospectus is accurate as of any date other than that date. Neither the mailing of this proxy statement/prospectus to MTR stockholders nor the issuance of ERI common stock in the mergers create any implication to the contrary.

222


Table of Contents


Eldorado HoldCo LLC and Subsidiaries
Index to Eldorado Financial Statements

 
  Page

Report of Independent Registered Public Accounting Firm

  F-2

Consolidated Balance Sheets as of December 31, 2013 and 2012

  F-3

Consolidated Statements of Operations and Comprehensive Income (Loss) for the years ended December 31, 2013, 2012 and 2011

  F-4

Consolidated Statements of Members' Equity for the years ended December 31, 2013, 2012 and 2011

  F-5

Consolidated Statements of Cash Flows for the years ended December 31, 2013, 2012 and 2011

  F-6

Notes to Consolidated Financial Statements

  F-7

Consolidated Balance Sheets as of March 31, 2014 (unaudited) and December 31, 2013

  F-40

Unaudited Consolidated Statements of Operations and Comprehensive (Loss) Income for the three months ended March 31, 2014 and 2013

  F-41

Unaudited Consolidated Statements of Members' Equity for the three months ended March 31, 2014 and 2013

  F-42

Unaudited Consolidated Statements of Cash Flows for the three months ended March 31, 2014 and 2013

  F-43

Notes to Unaudited Condensed Consolidated Financial Statements

  F-44

F-1


Table of Contents


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Members
Eldorado HoldCo LLC

        We have audited the accompanying consolidated balance sheets of Eldorado HoldCo LLC as of December 31, 2013 and 2012, and the related consolidated statements of operations and comprehensive income (loss), members' equity, and cash flows for each of the three years in the period ended December 31, 2013. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.

        We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. We were not engaged to perform an audit of the Company's internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

        In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of Eldorado HoldCo LLC at December 31, 2013 and 2012, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2013, in conformity with U.S. generally accepted accounting principles.

/s/ Ernst & Young LLP

Las Vegas, Nevada
March 14, 2014

F-2


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

CONSOLIDATED BALANCE SHEETS

(dollars in thousands)

 
  December 31,  
 
  2013   2012  

ASSETS

             

CURRENT ASSETS:

             

Cash and cash equivalents

  $ 29,813   $ 25,303  

Restricted cash

    305     222  

Accounts receivable, net

    3,240     3,538  

Due from members and affiliates

    430     525  

Inventories

    3,109     2,845  

Prepaid expenses

    2,532     2,495  
           

Total current assets

    39,429     34,928  

RESTRICTED CASH

   
5,000
   
5,000
 

INVESTMENT IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES

   
18,349
   
5,066
 

PROPERTY AND EQUIPMENT, net

   
180,342
   
189,713
 

INTANGIBLE ASSETS, net

   
20,574
   
20,574
 

OTHER ASSETS, net

   
6,488
   
7,244
 
           

Total assets

  $ 270,182   $ 262,525  
           
           

LIABILITIES AND MEMBERS' EQUITY

             

CURRENT LIABILITIES:

   
 
   
 
 

Current portion of long-term debt

  $ 2,500   $ 5,000  

Current portion of capital lease obligations

    225     406  

Accounts payable

    6,762     5,965  

Interest payable

    633     633  

Accrued and other liabilities

    14,779     15,103  

Due to members and affiliates

    248     194  
           

Total current liabilities

    25,147     27,301  

LOSSES IN EXCESS OF RECORDED INVESTMENT IN UNCONSOLIDATED AFFILIATE

   
   
2,198
 

LONG-TERM DEBT, less current portion

   
168,000
   
170,500
 

CAPITAL LEASE OBLIGATIONS, less current portion

   
35
   
196
 

OTHER LIABILITIES

   
1,425
   
1,327
 
           

Total liabilities

    194,607     201,522  

COMMITMENTS AND CONTINGENCIES (Note 10)

   
 
   
 
 

MEMBERS' EQUITY

   
75,575
   
61,003
 
           

Total liabilities and members' equity

  $ 270,182   $ 262,525  
           
           

   

The accompanying notes are an integral part of these consolidated financial statements.

F-3


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

(dollars in thousands)

 
  For the year ended December 31,  
 
  2013   2012   2011  

OPERATING REVENUES:

                   

Casino

  $ 192,379   $ 200,292   $ 201,253  

Food, beverage and entertainment

    64,164     62,947     62,644  

Hotel

    26,934     26,203     26,547  

Other

    6,776     6,828     7,025  
               

    290,253     296,270     297,469  

Less—promotional allowances

    (43,067 )   (41,530 )   (41,397 )
               

Net operating revenues

    247,186     254,740     256,072  
               

OPERATING EXPENSES:

                   

Casino

    117,335     120,507     120,550  

Food, beverage and entertainment

    31,464     31,547     31,826  

Hotel

    7,891     8,020     7,866  

Other

    3,916     3,961     4,324  

Selling, general and administrative

    46,323     47,463     47,319  

Management fees

    600     600     600  

Depreciation and amortization

    17,031     17,651     19,780  
               

Operating expenses

    224,560     229,749     232,265  

LOSS ON SALE/DISPOSITION OF LONG-LIVED ASSETS AND PROPERTY AND EQUIPMENT

   
(226

)
 
(198

)
 
(120

)

ACQUISITION CHARGES

   
(3,173

)
 
   
 

EQUITY IN INCOME (LOSSES) OF UNCONSOLIDATED AFFILIATES

   
3,355
   
(8,952

)
 
(3,695

)

IMPAIRMENT OF INVESTMENT IN JOINT VENTURE

   
   
   
(33,066

)
               

OPERATING INCOME (LOSS)

    22,582     15,841     (13,074 )
               

OTHER INCOME (EXPENSE)

                   

Interest income

    16     14     12  

Interest expense

    (15,681 )   (16,069 )   (18,457 )

Gain on extinguishment of debt of unconsolidated affiliate

    11,980          

Loss on property donation

        (755 )    

(Loss) gain on early retirement of debt, net

        (22 )   2,499  
               

Total other expense

    (3,685 )   (16,832 )   (15,946 )
               

NET INCOME (LOSS)

    18,897     (991 )   (29,020 )

LESS NET LOSS ATTRIBUTABLE TO NON-CONTROLLING INTEREST

   
   
   
4,807
 
               

NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

    18,897     (991 )   (24,213 )

OTHER COMPREHENSIVE INCOME—Minimum Pension Liability Adjustment of Unconsolidated Affiliate

    1,772          
               

COMPREHENSIVE INCOME (LOSS)

  $ 20,669   $ (991 ) $ (24,213 )
               
               

   

The accompanying notes are an integral part of these consolidated financial statements.

F-4


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

CONSOLIDATED STATEMENTS OF MEMBERS' EQUITY

(dollars in thousands)

 
  Eldorado
HoldCo
  Non-controlling
Interest
  Total  

BALANCES, January 1, 2011

  $ 91,098   $ 4,807   $ 95,905  

Net loss

   
(24,213

)
 
(4,807

)
 
(29,020

)

Cumulative effect of adoption of ASU No. 2010-16, Accrual for Casino Jackpot Liability Reserve

    784         784  

Cash contributions

    27         27  

Cash distributions

    (1,673 )       (1,673 )
               

BALANCES, December 31, 2011

    66,023         66,023  

Net loss

   
(991

)
 
   
(991

)

Cash contributions

    106         106  

Cash distributions

    (4,135 )       (4,135 )
               

BALANCES, December 31, 2012

    61,003         61,003  

Comprehensive Income:

   
 
   
 
   
 
 

Net income

    18,897         18,897  

Other comprehensive income—Minimum Pension Liability Adjustment of Unconsolidated Affiliate

    1,772         1,772  

Cash distributions

    (6,097 )       (6,097 )
               

BALANCES, December 31, 2013

  $ 75,575   $   $ 75,575  
               
               

   

The accompanying notes are an integral part of these consolidated financial statements.

F-5


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollars in thousands)

 
  For the year ended December 31,  
 
  2013   2012   2011  

CASH FLOWS FROM OPERATING ACTIVITIES:

                   

Net income (loss)

  $ 18,897   $ (991 ) $ (29,020 )

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

                   

Depreciation and amortization

    17,031     17,651     19,780  

Amortization of debt issue costs

    854     1,006     601  

Equity in (income) losses of unconsolidated affiliates

    (3,355 )   8,952     3,695  

Impairment of investment in joint venture

            33,066  

Loss on property donation

        755      

Distributions from unconsolidated affiliates

    1,626     893     1,020  

Gain on extinguishment of debt of unconsolidated affiliate

    (11,980 )        

Loss (gain) on early retirement of debt, net

        22     (2,499 )

Loss on sale/disposition of long-lived assets and property and equipment

    226     198     120  

Provision for bad debt expense

    847     271     394  

(Increase) Decrease in—

                   

Accounts receivable

    (454 )   (213 )   (181 )

Inventories

    (264 )   284     91  

Prepaid expenses

    (37 )   (129 )   (456 )

(Decrease) Increase in—

                   

Accounts payable

    400     (1,473 )   234  

Interest payable

        (62 )   (6,313 )

Accrued and other liabilities and due to members and affiliates

    (172 )   1,202     639  
               

Net cash provided by operating activities

    23,619     28,366     21,171  
               

CASH FLOWS FROM INVESTING ACTIVITIES:

                   

Purchases of property and equipment

    (7,413 )   (9,181 )   (7,889 )

Loan to unconsolidated affiliate

        (7,500 )    

Proceeds from sale of property and equipment

    19     10     92  

(Increase) in restricted cash due to credit support deposit

        (5,000 )    

(Increase) in restricted cash

    (83 )   (62 )   (10 )

(Increase) decrease in other assets, net

    (166 )   (99 )   92  
               

Net cash used in investing activities

    (7,643 )   (21,832 )   (7,715 )
               

CASH FLOWS FROM FINANCING ACTIVITIES:

                   

Proceeds from issuance of long-term debt

            195,000  

Payments of long-term debt

    (5,000 )   (6,952 )   (217,110 )

Principal payments on capital leases

    (369 )   (400 )   (371 )

Debt issuance costs

            (7,312 )

Cash contributions

        106     27  

Cash distributions

    (6,097 )   (4,135 )   (1,673 )
               

Net cash used in financing activities

    (11,466 )   (11,381 )   (31,439 )
               

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

    4,510     (4,847 )   (17,983 )

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR

    25,303     30,150     48,133  
               

CASH AND CASH EQUIVALENTS AT END OF YEAR

  $ 29,813   $ 25,303   $ 30,150  
               
               

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

                   

Cash paid during year for interest

  $ 14,827   $ 15,125   $ 23,687  
               
               

SCHEDULE OF NON-CASH ACTIVITIES:

                   

Cumulative effect of adoption of ASU No. 2010-16, Accrual for Casino Jackpot Liability Reserve

  $   $   $ 784  

Payables for purchase of property and equipment

    397     418     834  

Capital lease obligations settled through deposits

    68          

Equipment acquired under capital leases

    95          

   

The accompanying notes are an integral part of these consolidated financial statements.

F-6


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

DECEMBER 31, 2013

1. Summary of Significant Accounting Policies

Principles of Consolidation/Operations

        The accompanying consolidated financial statements include the accounts of (1) Eldorado HoldCo LLC ("HoldCo"), a Nevada limited liability company formed in April 2009; (2) Eldorado Resorts LLC ("Resorts"), a Nevada limited liability company that is a wholly owned subsidiary of HoldCo; (3) Eldorado Capital Corp. ("Capital"), a Nevada Corporation that is a wholly owned subsidiary of Resorts; (4) Eldorado Shreveport #1, LLC ("ES#1") and Eldorado Shreveport #2, LLC ("ES#2"), two Nevada limited liability companies that are wholly owned subsidiaries of Resorts; (5) Eldorado Casino Shreveport Joint Venture, a Louisiana general partnership (the "Louisiana Partnership") in which ES#1 and ES#2 own all of the partnership interests; (6) Shreveport Capital Corp. ("Shreveport Capital"), a Louisiana corporation that is a wholly owned subsidiary of the Louisiana Partnership; and (7) Eldorado Limited Liability Company, a Nevada limited liability company that is a 96% owned subsidiary of Resorts ("ELLC" and, collectively with HoldCo, Resorts, Capital, ES#1, ES#2, the Louisiana Partnership and Shreveport Capital, the "Company"). Intercompany accounts and transactions have been eliminated in consolidation.

        Effective April 1, 2009, HoldCo was formed to be the holding company for Resorts. The members of Resorts contributed all their respective membership interests in Resorts in return for proportionate membership interests in HoldCo. Other than the membership interest in Resorts, HoldCo has no assets, liabilities or revenues and conducts no operations.

        Resorts was formed in 1996 and became the successor to a predecessor partnership that constructed the Eldorado Hotel and Casino, a premier hotel/casino and entertainment facility centrally located in downtown Reno, Nevada (the "Eldorado Reno"), which opened for business in 1973. Resorts owns and operates the Eldorado Reno. Eldorado Reno is easily accessible both to vehicular traffic from Interstate 80, the principal highway linking Reno to its primary visitor markets in northern California, and to pedestrian traffic from nearby casinos.

        Capital was incorporated with the sole purpose of serving as co-issuer of certain debt co-issued by Resorts and Capital. Capital holds no significant assets and conducts no business activity.

        Resorts indirectly owns 100% of the partnership interests of the Louisiana Partnership. The Louisiana Partnership owns, and Resorts manages, a 403-room all suite art deco-style hotel and a tri-level riverboat dockside casino complex situated on the Red River in Shreveport, Louisiana, which commenced operations under its previous owners in December 2000. Resorts acquired a majority ownership interest in the hotel and riverboat casino complex in July 2005, began operating it as the Eldorado Resort Casino Shreveport (the "Eldorado Shreveport") on October 26, 2005 and acquired the remaining minority interest in March 2008. Prior to the refinancing of the Company's debt obligations in June 2011 (Note 8), ES#1 and ES#2, between them, owned all of the partnership interests in the Louisiana Partnership other than an unrelated third party's rights relating to its "Preferred Capital Contribution Amount" and its "Preferred Return" (as those terms are defined in the partnership agreement). Such rights were eliminated as a result of distributions made in redemption of the 13% preferred equity interest, due 2013 in the Louisiana Partnership (the "Preferred Equity Interest") with the proceeds from the Senior Secured Notes due 2019 (Note 8). Each of ES#1, ES#2, the Louisiana Partnership and its subsidiaries, including Shreveport Capital, is a "guarantor", as defined in the

F-7


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

1. Summary of Significant Accounting Policies (Continued)

Indenture, dated as of June 1, 2011, by and among Resorts and Capital, as issuers, and U.S. Bank National Association, as Trustee, and Capital One, N.A., as Collateral Trustee (the "Indenture").

        Resorts also owns 96.1858% of ELLC. ELLC is a 50% partner in a joint venture (the "Silver Legacy Joint Venture") which owns the Silver Legacy Resort Casino (the "Silver Legacy"), a major themed hotel/casino situated between, and seamlessly connected at the casino level to, the Eldorado Reno and Circus Circus-Reno, a hotel casino owned and operated by Galleon, Inc. ("Galleon"), an indirect, wholly owned subsidiary of MGM Resorts International, the other partner in the Silver Legacy Joint Venture.

        Resorts also owns a 21.25% interest in Tamarack Crossing, LLC ("Tamarack"), a Nevada limited liability company that owns and operates Tamarack Junction, a casino in south Reno which commenced operations on September 4, 2001. Tamarack Junction is situated on approximately 62,000 square feet of land with approximately 13,230 square feet of gaming space and 465 slot machines. As a closing condition to the merger transaction discussed below, the Company will be required to dispose of its interest in Tamarack prior to closing.

Entry into Material Definitive Agreements

        On September 9, 2013, HoldCo; MTR Gaming Group, Inc. ("MTR"); Eclair Holdings Company, a wholly owned subsidiary of MTR ("NewCo"); Ridgeline Acquisition Corp., a wholly owned subsidiary of NewCo ("Merger Sub A"); Eclair Acquisition Company, LLC, a wholly owned subsidiary of NewCo ("Merger Sub B"); and Thomas Reeg, Robert Jones, and Gary Carano, as the representative of the members of HoldCo, entered into an Agreement and Plan of Merger, as amended on November 18, 2013 and further amended on February 13, 2014 (the "Merger Agreement"), pursuant to which Merger Sub A will merge with and into MTR, with MTR surviving the merger (the "MTR Merger"), and Merger Sub B will merge with and into HoldCo, with HoldCo surviving the merger (the "Holdco Merger" and together with the MTR Merger, the "Mergers"). As a result of the Mergers, NewCo will become the holding company for MTR and HoldCo and be renamed "Eldorado Resorts, Inc." and shares of NewCo common stock will be listed on The Nasdaq Stock Market ("Nasdaq"). Consummation of the Mergers is subject to numerous conditions. In addition, we have been advised by MTR that it has received proposals that may lead to a superior proposal that would entitle it to terminate the Merger Agreement. Accordingly, there can be no assurances that the transactions contemplated by the Merger Agreement will be consummated on the terms described herein or at all.

        The Merger Agreement provides that, upon completion of the Mergers, MTR stockholders will have the right to receive, at their election (but subject to customary procedures applicable to oversubscription for cash consideration), either (i) one share of NewCo common stock, or (ii) $6.05 in cash in exchange for each share of MTR common stock they own immediately prior to completion of the Mergers (the "MTR Exchange Ratio"); provided that the total amount of cash consideration is limited to $35.0 million, and if the cash election is oversubscribed, the cash consideration will be payable to the MTR stockholders making the cash election only with respect to a portion of their shares selected by an equitable, pro rata procedure determined by NewCo. The members of HoldCo will collectively receive, in the aggregate, an amount of merger consideration (the "HoldCo Valuation") equal to the product of (a) HoldCo's adjusted EBITDA for the twelve months ending on the most recent month end preceding the closing date by at least twenty days (the "Report Date") and (b) 6.81,

F-8


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

1. Summary of Significant Accounting Policies (Continued)

with such amount being adjusted for HoldCo's excess cash, outstanding debt, and working capital based upon an agreed upon working capital target for HoldCo, an amount equal to certain transaction expenses of MTR which is capped at $7.0 million, the value of HoldCo's interest in the Silver Legacy Joint Venture, and the amount of restricted cash on HoldCo's balance sheet (if any) relating to the credit support required in connection with the Silver Legacy Joint Venture's credit facility. The value of HoldCo's interest in the Silver Legacy Joint Venture is equal to the product of (x) HoldCo's proportionate ownership interest in the Silver Legacy Joint Venture which, through a subsidiary, is currently 50%, and (y) the product of (A) the Silver Legacy Joint Venture's adjusted EBITDA for the twelve months ending on the Report Date and (B) 6.81, with such amount being adjusted for the Silver Legacy Joint Venture's excess cash, outstanding debt, and working capital based upon an agreed upon working capital target for the Silver Legacy Joint Venture (each such adjustment in proportion to HoldCo's ownership interest), the amount of the subordinated notes made by HoldCo to the Silver Legacy Joint Venture, and HoldCo's portion of the difference between the capital accounts of the members of the Silver Legacy Joint Venture. As a result, the members of HoldCo will receive, in the aggregate, the number of shares of NewCo common stock equal to the quotient obtained by dividing the merger consideration as calculated in the two preceding sentences by an implied price per share of $6.05 for NewCo common stock (the "Eldorado Merger Shares"). The number of Eldorado Merger Shares issued to HoldCo members is subject to a post-closing adjustment based on a final calculation of the components of the HoldCo Valuation as of the closing date. The MTR Exchange Ratio and the number of Eldorado Merger Shares are subject to customary anti-dilution adjustments in the event of stock splits, stock dividends and similar transactions involving MTR common stock. For federal income tax purposes, MTR common stockholders and Eldorado members are not expected to realize gain or loss with respect to the exchange of MTR common stock or Eldorado membership interests for NewCo common stock, but gain or loss might be realized with respect to any merger consideration received in the form of cash.

        Following completion of the Mergers, HoldCo and MTR will each continue to operate as a separate subsidiary of NewCo. The initial board of directors of NewCo is expected to include Gary L. Carano, Thomas Reeg, Frank J. Fahrenkopf, Jr., James B. Hawkins, Michael E. Pegram, David P. Tomick, and one other individual to be selected by HoldCo, with Gary L. Carano acting as the chairman of the board. It is expected that all directors other than Gary L. Carano and Thomas Reeg will qualify as Independent Directors under applicable Nasdaq rules. In addition, following completion of the mergers, the officers of NewCo will include Gary L. Carano, the current President and Chief Operating Officer of HoldCo, as the Chief Executive Officer, Robert M. Jones, the current Chief Financial Officer of HoldCo, as the Chief Financial Officer, Thomas Reeg as President and Joseph L. Billhimer, Jr., the current President and a director of MTR, as the Chief Operating Officer.

        The Merger Agreement contains representations and warranties of MTR, NewCo, Merger Sub A, and Merger Sub B, on the one hand, and HoldCo, on the other hand, that are qualified by the confidential disclosures provided to the other party in connection with the Merger Agreement. The Merger Agreement includes other affirmative and negative covenants of the parties, including covenants by MTR not to solicit alternative transactions or to enter into discussions concerning, or to provide confidential information in connection with, an alternative transaction, except under the circumstances permitted in the Merger Agreement. HoldCo covenants that, unless the Merger

F-9


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

1. Summary of Significant Accounting Policies (Continued)

Agreement is otherwise terminated, it will not solicit an alternative transaction or initiate or enter into discussions concerning, or provide confidential information in connection with, an alternative transaction. However, HoldCo (through its subsidiaries) will be permitted to participate in any "buy-sell" procedure initiated with respect to the Silver Legacy Joint Venture in accordance with the Silver Legacy Joint Venture's operating agreement. Additionally, HoldCo shall, at its own expense, dispose of, or sell or assign to a third party, all of its interests in Tamarack.

        NewCo filed a proxy statement and prospectus on Form S-4/A (as further amended, the "Registration Statement") with the Securities and Exchange Commission (the "SEC") to solicit proxies from MTR stockholders in connection with the MTR stockholder vote necessary to approve the MTR Merger and to register the shares of NewCo common stock to be issued in connection with the Mergers. Within forty days after the Registration Statement is declared effective by the SEC, the Merger Agreement provides that MTR shall take all action necessary to call and hold a meeting of its stockholders to approve the Merger Agreement. HoldCo members have unanimously approved the Merger Agreement.

        At the request of HoldCo, MTR will commence one or more consent solicitations with respect to obtaining certain amendments and waivers of the indenture underlying MTR's 11.5% Senior Secured Second Lien Notes due August 1, 2019 on terms and conditions as may be agreed upon between HoldCo and MTR. Additionally, HoldCo agreed that each of the members of HoldCo and certain officer and senior managers of HoldCo will enter into non-competition agreements with NewCo that will become effective as of the closing of the Mergers.

        Completion of the Mergers is subject to a number of conditions, including the approval of the Merger Agreement by the stockholders of MTR, the effectiveness of the Registration Statement, the receipt of approval for listing the shares of NewCo common stock on Nasdaq, and the receipt of required regulatory approvals. The obligation of HoldCo and MTR to complete the Mergers is also conditioned on the combined adjusted EBITDA of MTR and HoldCo exceeding $115.0 million during the twelve months ending on the Report Date.

        The Merger Agreement, in addition to providing that the parties can mutually terminate the Merger Agreement, contains termination rights for MTR and HoldCo, as the case may be, including, among others, upon: (1) final, nonappealable denial of required regulatory approvals or injunction prohibiting the transactions contemplated by the Merger Agreement; (2) June 9, 2014, if the Mergers have not been completed by that time, provided that either party may extend the Merger Agreement for an additional 180 days if the only unsatisfied condition to closing is receipt of required regulatory approvals; (3) the failure of HoldCo and MTR to achieve a combined adjusted EBITDA of $115.0 million during the twelve months ending on the Report Date; (4) a breach by the other party that is not or cannot be cured within 30 days' notice if such breach would result in a failure of the conditions to closing set forth in the Merger Agreement to be satisfied; or (5) failure of MTR's stockholders to approve and adopt the Merger Agreement. MTR has the right to terminate the Merger Agreement under certain circumstances relating to other permitted acquisition proposals with respect to MTR and, in the event of such termination, MTR would be obligated to pay HoldCo a termination fee of $6.0 million (the "Termination Fee") plus HoldCo's actual fees and expenses incurred in connection with the Mergers (the "Expense Reimbursement") not to exceed $1.0 million. MTR would also be obligated to pay HoldCo the Expense Reimbursement, not to exceed $1.0 million, in the event

F-10


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

1. Summary of Significant Accounting Policies (Continued)

that MTR stockholders do not approve the transaction at the meeting of MTR stockholders called for that purpose.

        HoldCo has the right to terminate the Merger Agreement under certain other circumstances, including (1) prior to the approval of the Merger Agreement and the MTR Merger by the MTR stockholders, the MTR Board of Directors fails to recommend that its stockholders approve the Merger Agreement and the MTR Merger or withdraws or adversely modifies such recommendation; (2) prior to the approval of the Merger Agreement and the MTR Merger by the MTR stockholders, MTR fails to comply with its obligations to solicit approval by the MTR stockholders of the Merger Agreement and the MTR Merger or fails to comply with its obligation not to solicit certain alternative transactions competing with the Mergers; (3) prior to the approval of the Merger Agreement and the MTR Merger by the MTR stockholders, MTR or the MTR Board of Directors approves, recommends or endorses an alternative transaction or competing proposal; or (4) the amount of certain specified fees charged in connection with transferring certain gaming licenses is materially higher than such fees historically charged in connection with transactions of this type, unless MTR pays to HoldCo in cash an amount equal to such materially higher amount and increases the merger consideration payable to the HoldCo members by such amount. In the event that HoldCo terminates the Merger Agreement in connection with the circumstances listed in clauses (1), (2) or (3) above, MTR would, in connection with the termination, be obligated to pay HoldCo the $6.0 million Termination Fee plus the Expense Reimbursement not to exceed $1.0 million.

        The Mergers will be accounted for as a reverse acquisition of MTR by HoldCo under accounting principles generally accepted in the United States. As a result, HoldCo will be considered the acquirer of MTR for accounting purposes.

        During the year ended December 31, 2013, HoldCo incurred acquisition related expenses of $3.2 million. Because HoldCo maintains no bank accounts or operations, these expenses were paid by Resorts on behalf of HoldCo. The amounts have been expensed in the accompanying consolidated statement of operations and comprehensive income in accordance with the applicable accounting guidance for business combinations.

        Additional information regarding MTR, HoldCo, NewCo, Merger Sub A, Merger Sub B, and the Mergers are included in the Registration Statement. The Registration Statement (and other relevant materials that might be filed with the SEC from time to time) may be obtained free of charge at the SEC's website at www.sec.gov. HoldCo, MTR and NewCo and their respective executive officers and directors may be deemed to be participants in the solicitation of proxies from the security holders of MTR in connection with the proposed transaction. Information regarding the participants and other persons who may be deemed participants and a description of their direct and indirect interests, by security holdings or otherwise, are contained in the Registration Statement.

Use of Estimates

        The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.

F-11


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

1. Summary of Significant Accounting Policies (Continued)

Significant estimates incorporated into our consolidated financial statements include the estimated useful lives for depreciable and amortizable assets, the estimated allowance for doubtful accounts receivable, estimated cash flows in assessing the recoverability of long-lived assets and indefinite life intangible assets, fair values of acquired assets and liabilities, our self-insured liability reserves, players' club liabilities, contingencies and litigation, claims and assessments. Actual results could differ from those estimates.

Cash and Cash Equivalents

        Cash and cash equivalents include investments purchased with a maturity at the day of purchase of 90 days or less.

Restricted Cash

        The Company has two certificates of deposit, which are used for security with the Nevada Department of Insurance for its self-insured workers compensation. The certificates of deposit had a maturity date of February 2, 2014 at which time they were renewed and combined at the same amounts and the maturity date was extended to August 2, 2014.

        Additionally, in connection with the Plan of Reorganization of the Silver Legacy Joint Venture (Note 6), each of ELLC and Galleon were required, among other things, to deposit $5.0 million of cash into a bank account as collateral in favor of the lender under the Silver Legacy Joint Venture credit agreement.

Accounts Receivable and Credit Risk

        Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of casino accounts receivable. The Company issues markers to approved casino customers following background checks and assessments of creditworthiness. Trade receivables, including casino and hotel receivables, are typically non-interest bearing. Accounts are written off when management deems the account to be uncollectible. Recoveries of accounts previously written off are recorded when received. An estimated allowance for doubtful accounts is maintained to reduce the Company's receivables to their carrying amount, which approximates fair value. The allowance is estimated based on specific review of customer accounts as well a historical collection experience and current economic and business conditions. Management believes that as of December 31, 2013 and 2012, no significant concentrations of credit risk existed.

Certain Concentrations of Risk

        The Company's operations are in Reno, Nevada and Shreveport, Louisiana. Therefore, the Company is subject to risks inherent within the Reno and Shreveport markets. To the extent that new casinos enter into the markets or hotel room capacity is expanded, competition will increase. The Company may also be affected by economic conditions in the United States and globally affecting the markets or trends in visitation or spending in the Reno and Shreveport markets.

F-12


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

1. Summary of Significant Accounting Policies (Continued)

Inventories

        Inventories are stated at the lower of average cost, using a first-in, first-out basis, or market. Inventories consist primarily of food and beverage, retail merchandise and operating supplies. Cost is determined primarily by the average cost method for food and beverage and operating supplies. Cost for retail merchandise is determined using the specific identification method.

Property and Equipment

        Property and equipment are stated at cost. Depreciation is computed using the straight-line method over the estimated useful life of the asset or the term of the capitalized lease, whichever is less. Costs of major improvements are capitalized, while costs of normal repairs and maintenance are charged to expense as incurred.

Investment in Unconsolidated Affiliates

        The Company accounts for ELLC's 50% joint venture interest and its 21.25% interest in Tamarack, affiliates that it does not control, but over which it does exert significant influence, using the equity method of accounting. Since the Company operates in the same line of business as the Silver Legacy and Tamarack Junction, each with casino and/or hotel operations, the Company's equity in the income (loss) of such joint ventures is included in operating income.

        The Company considers whether the fair values of any of its equity method investments have declined below their carrying value whenever adverse events or changes in circumstances indicate that recorded values may not be recoverable. Estimated fair value is determined using a discounted cash flow analysis based on estimated future results of the investee and market indicators of terminal year capitalization rate. If the Company considered any such decline to be other than temporary, then a write-down would be recorded to estimated fair value. In the second half of 2011, as a result of the Company's identification of triggering events, non-cash impairment charges of $33.1 million were recognized for its investment in the Silver Legacy Joint Venture. Such impairment charges eliminated the Company's remaining investment in the Silver Legacy Joint Venture. Non-controlling interests in the Silver Legacy Joint Venture were allocated $4.8 million of the non-cash impairments, eliminating the remaining non-controlling interest. Assumptions used in such analyses were impacted by the default in the payment of principal and interest on the Silver Legacy Joint Venture's debt obligations on March 1, 2012 (Note 6), and the current cash flow forecasts and market conditions at that time for the Silver Legacy Joint Venture. As a result of the elimination of the Company's remaining investment in the Silver Legacy Joint Venture, we discontinued the equity method of accounting for our investment in the Silver Legacy Joint Venture until the fourth quarter of 2012 when additional investments in the Silver Legacy Joint Venture were made. At such time, the Company recognized its share of the Silver Legacy Joint Venture's suspended net losses not recognized during the period the equity method of accounting was discontinued and resumed the equity method of accounting for its investment. There were no impairments of the Company's equity method investments in 2013 or 2012.

F-13


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

1. Summary of Significant Accounting Policies (Continued)

Long-Lived and Finite-Lived Intangible Assets

        Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The Company then compares the estimated future cash flows of the asset, on an undiscounted basis, to the carrying amount of the asset. If the undiscounted cash flows exceed the carrying value, no impairment is indicated. If the undiscounted cash flows do not exceed the carrying amount then an impairment is recorded based on the fair value of the asset, typically measured using a discounted cash flow model. If the asset is still under development, future cash flows include remaining construction costs. An estimate of undiscounted future cash flows produced by the asset is compared to its carrying value to determine whether an impairment exists. An impairment loss shall be recognized only if the carrying amount of a long-lived asset is not recoverable and exceeds its fair value. If the undiscounted cash flows do not exceed the carrying amount, then an impairment is recorded based on the fair value of the asset, typically measured using a discounted cash flow model. That assessment shall be based on the carrying amount of the asset at the date it is tested for recoverability, whether in use or under development. An impairment loss shall be measured as the amount by which the carrying amount of a long-lived asset exceeds its fair value.

        Losses on the sale/disposition of long-lived assets of $0.2 million, $0.2 million and $0.1 million during the years ended December 31, 2013, 2012 and 2011, respectively, result from the sale or write off of property and equipment replaced as part of the updating and remodeling of our Eldorado Reno and Eldorado Shreveport properties.

Indefinite-Lived Intangible Assets

        Indefinite-lived intangible assets include the gaming license rights. Indefinite-lived intangible assets are not subject to amortization, but they are subject to an annual impairment test each year. The Eldorado Shreveport gaming license is tested for impairment using the relief-from-royalty method. If the fair value of an indefinite-lived intangible asset is less than its carrying amount, an impairment loss is recognized equal to the difference between the calculated fair value and the carrying amount.

Self-Insurance

        The Company is self-insured for various levels of general liability and employee medical insurance coverage and Eldorado Reno is self-insured for its workers' compensation coverage. Self-insurance reserves are estimated based on the Company's claims experience and are included in accrued expenses on the consolidated balance sheets. At both December 31, 2013 and 2012, accrued insurance and medical claims reserves were $1.4 million and $1.5 million, respectively.

Outstanding Chips

        The Company recognizes the impact on gaming revenues on an annual basis to reflect an estimate of the change in the value of outstanding chips that are not expected to be redeemed. This estimate is determined by measuring the difference between the total value of chips placed in service less the value of chips in the inventory of chips under our control. This measurement is performed on an annual basis utilizing a methodology in which a consistent formula is applied to estimate the percentage value of

F-14


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

1. Summary of Significant Accounting Policies (Continued)

chips not in custody that are not expected to be redeemed. In addition to the formula, certain judgments are made with regard to various denominations and souvenir chips.

Casino Revenue and Promotional Allowances

        The Company recognizes as casino revenue the net win from gaming activities, which is the difference between gaming wins and losses. Hotel, food and beverage, and other operating revenues are recognized as services are performed. Advance deposits on rooms and advance ticket sales are recorded as accrued liabilities until services are provided to the customer. Gaming revenues are recognized net of certain cash and free play incentives. The retail value of food, beverage, rooms and other services furnished to customers on a complimentary basis is included in gross revenues and then deducted as promotional allowances. The Company rewards customers, through the use of our loyalty programs, with complimentaries based on amounts wagered or won that can be redeemed for a specified time period.

        The retail value of complimentaries included in promotional allowances is as follows (in thousands):

 
  For the year ended
December 31,
 
 
  2013   2012   2011  

Food, beverage and entertainment

  $ 29,356   $ 28,246   $ 28,421  

Hotel

    11,386     11,095     10,601  

Other

    2,325     2,189     2,375  
               

  $ 43,067   $ 41,530   $ 41,397  
               
               

        The estimated cost of providing such complimentary services is charged to operating expenses in the casino department. Such costs of providing complimentary services are as follows (in thousands):

 
  For the year ended
December 31,
 
 
  2013   2012   2011  

Food, beverage and entertainment

  $ 22,873   $ 22,288   $ 21,818  

Hotel

    4,438     4,300     3,886  

Other

    1,608     1,539     1,495  
               

  $ 28,919   $ 28,127   $ 27,199  
               
               

Advertising

        Advertising costs are expensed in the period the advertising initially takes place. Advertising costs included in selling, general and administrative expenses were $4.9 million, $5.4 million and $5.6 million for the years ended December 31, 2013, 2012 and 2011, respectively.

F-15


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

1. Summary of Significant Accounting Policies (Continued)

Federal Income Taxes

        As a limited liability company, HoldCo is not subject to income tax liability. Therefore, holders of membership interests will include their respective shares of HoldCo's taxable income in their income tax returns and HoldCo will continue to make distributions for such tax liabilities. ES#2 has elected as a single member limited liability company to be taxed as a C Corporation. Current and deferred income taxes associated with ES#2 were not material.

        Under the applicable accounting standards, the Company may recognize the tax benefit from an uncertain tax position only if it is more-likely-than-not that the tax position will be sustained on examination by the taxing authorities based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position should be measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. The accounting standards also provide guidance on de-recognition, classification, interest and penalties on income taxes, accounting in interim periods and disclosure requirements for uncertain tax positions. The Company has recorded no liability associated with uncertain tax positions at December 31, 2013 and 2012.

        The operating agreement of HoldCo dated April 1, 2009 (the "HoldCo Operating Agreement") obligates HoldCo to distribute each year for as long as it is not taxed as a corporation to each of its members an amount equal to such members' allocable share of the taxable income of HoldCo multiplied by the highest marginal combined Federal, state and local income tax rate applicable to individuals for that year. During the years ended December 31, 2013, 2012 and 2011, distributions of $6.1 million, $4.1 million and $1.7 million, respectively, were made by Resorts, on behalf of HoldCo, to its members of which $0.8 million, $0.6 million and $0.3 million, respectively, were for the members' Louisiana partnership composite tax and $5.3 million, $3.5 million and $1.4 million, respectively, were for income taxes. In 2013, the Silver Legacy Joint Venture made payments pursuant to its operating agreement, representing tax distributions to Resorts in the amount of $0.7 million, which then on behalf of HoldCo, distributed $0.7 million to its members. No such payments were made by the Silver Legacy Joint Venture to Resorts during 2012 or 2011.

Fair Value of Financial Instruments

        Fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. Accordingly, fair value is a market based measurement that is determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, there is a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair values as follows:

F-16


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

1. Summary of Significant Accounting Policies (Continued)

        The following methods and assumptions are used to estimate the fair value of each class of financial instruments for which it is practical to estimate fair value:

        The estimated fair values of the Company's financial instruments are as follows (amounts in thousands):

 
  December 31, 2013   December 31, 2012  
 
  Carrying
Amount
  Fair
Value
  Carrying
Amount
  Fair
Value
 

Financial assets:

                         

Cash and cash equivalents

  $ 29,813   $ 29,813   $ 25,303   $ 25,303  

Restricted cash

    305     305     222     222  

Advance to Silver Legacy Joint Venture

        4,004         3,197  

Financial liabilities:

   
 
   
 
   
 
   
 
 

Long-term debt

    168,000     178,080     168,000     163,800  

Term loan

    2,500     2,500     7,500     7,500  

Property Donation

        During the third quarter of 2012, Eldorado Shreveport donated certain of its property to the City of Shreveport and recorded a charge of $755,000, which represented the net book value of the property as of the donation date.

Segment Reporting

        The executive decision makers of our Company review operating results, assess performance and make decisions on a property-by-property basis. We, therefore, consider the Eldorado Reno and Eldorado Shreveport properties to be operating segments.

F-17


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

1. Summary of Significant Accounting Policies (Continued)

Recently Issued Accounting Pronouncements

        In February 2013, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2013-2, which requires an organization to present the effects on the line items of net income of significant amounts reclassified out of Accumulated Other Comprehensive Income, but only if the item reclassified is required under U.S. generally accepted accounting principles to be reclassified to net income in its entirety in the same reporting period. ASU 2013-2 is effective for fiscal years beginning after December 15, 2013. The Company adopted the provisions of ASU 2013-2 in 2013 and its adoption did not have a material impact on the consolidated financial statements.

Subsequent Events

        The Company has evaluated subsequent events through the date of this report and determined there was no subsequent event identified during the evaluation.

2. Operating Agreement of Resorts

        The rights and obligations of the equity holders of Resorts (the "Members") are governed by the amended and restated operating agreement of Eldorado Resorts LLC dated as of April 1, 2009 (the "New Operating Agreement"). The New Operating Agreement provides that no officer or member of the Board of Managers ("Board Member") of Resorts will be liable to Resorts, its Members or holders of its membership interests for acts or omissions of such officer or Board Member in connection with the business or affairs of Resorts, including for any breach of fiduciary duty or mistake of judgment, except for acts involving intentional misconduct, fraud or known violations of the law. Resorts will dissolve upon the earliest to occur of: (a) the sale or disposition of all or substantially all of the assets in Resorts, (b) the written consent of Members holding more than a 75% voting interest in Resorts or (c) any event that, pursuant to the New Operating Agreement, terminates a Member's interest, unless there are at least two remaining Members and at least a Majority Interest, as defined in the New Operating Agreement, of the remaining Members agree to continue Resorts.

3. Accounts Receivable and Due From Members and Affiliates

        Components of accounts receivable, net are as follows (in thousands):

 
  December 31,  
 
  2013   2012  

Accounts receivable and due from members and affiliates

  $ 5,049   $ 5,668  

Allowance for doubtful accounts

    (1,379 )   (1,605 )
           

Total

  $ 3,670   $ 4,063  
           
           

        The provision for bad debt expense was $847,000, $271,000 and $394,000 for the years ended December 31, 2013, 2012 and 2011, respectively. Write-offs of accounts receivable were $1,101,000, $1,087,000 and $565,000 for the years ended December 31, 2013, 2012 and 2011, respectively.

F-18


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

3. Accounts Receivable and Due From Members and Affiliates (Continued)

Recoveries of accounts receivable previously written off during the years ended December 31, 2013, 2012 and 2011 amounted to $28,000, 48,000 and $15,000, respectively.

4. Property and Equipment

        Property and equipment consist of the following (in thousands):

 
   
  December 31,  
 
  Estimated
Service Life
 
 
  2013   2012  
 
  (years)
   
   
 

Land and improvements

      $ 29,660   $ 29,660  

Buildings and other leasehold improvements

    10 - 45     250,429     249,479  

Riverboat

    25     39,023     39,023  

Furniture, fixtures and equipment

    3 - 15     119,286     115,449  

Furniture, fixtures and equipment held under capital leases (Note 10)

    3 - 15     3,592     3,497  

Construction in progress

          496     1,346  
                 

          442,486     438,454  

Less—Accumulated depreciation and amortization

          (262,144 )   (248,741 )
                 

Property and equipment, net

        $ 180,342   $ 189,713  
                 
                 

        Substantially all property and equipment is pledged as collateral under our long-term debt (see Note 8).

        Depreciation expense, including amortization expense on capital leases, was $17.0 million, $17.7 million and $19.8 million for the years ended December 31, 2013, 2012 and 2011, respectively. At December 31, 2013 and 2012, accumulated depreciation and amortization includes $3.3 million and $3.1 million, respectively, related to assets acquired under capital leases.

5. Other and Intangible Assets, net

        Other and intangible assets, net, include the following amounts (in thousands):

 
  December 31,  
 
  2013   2012  

Gaming license (Indefinite-lived)

  $ 20,574   $ 20,574  

Customer relationships (Finite-lived)

    1,959     1,959  
           

    22,533     22,533  

Accumulated amortization customer relationships

    (1,959 )   (1,959 )
           

Total Intangible Assets, net

  $ 20,574   $ 20,574  
           
           

F-19


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

5. Other and Intangible Assets, net (Continued)


 
  December 31,  
 
  2013   2012  

Land held for development

  $ 906   $ 906  

Bond offering costs, 8.625% Senior Secured Notes

    6,851     6,851  

Other

    957     859  
           

    8,714     8,616  

Accumulated amortization bond costs 8.625% Senior Secured Notes

    (2,226 )   (1,372 )
           

Total Other Assets, net

  $ 6,488   $ 7,244  
           
           

        Amortization of bond and loan costs is computed using the straight-line method, which approximates the effective interest method, over the term of the bonds or loans, respectively, and is included in interest expense on the accompanying consolidated statements of operations and comprehensive income. Amortization expense with respect to deferred financing costs for the years ended December 31, 2013, 2012 and 2011 amounted to $854,000, $1,006,000 and $601,000, respectively. Such amortization expense is expected to be $854,000 during each of the years ended December 31, 2014 through 2018 and $355,000 during 2019.

        The Eldorado Shreveport gaming license, recorded at $20.6 million at both December 31, 2013 and 2012 is an intangible asset acquired from the purchase of a gaming entity located in a gaming jurisdiction where competition is limited, such as when only a limited number of gaming operators are allowed to operate. Gaming license rights are not subject to amortization as the Company has determined that they have an indefinite useful life.

        Customer relationships, valued at $1.96 million, were amortized over a five-year period using the straight-line method and became fully amortized as of July 31, 2010.

6. Investment in and Advances to Unconsolidated Affiliates

        Effective March 1, 1994, ELLC and Galleon, (each a "Partner" and, together, the "Partners"), entered into the Silver Legacy Joint Venture pursuant to a joint venture agreement (the "Original Joint Venture Agreement" and, as amended to date, the "Joint Venture Agreement") to develop the Silver Legacy. The Silver Legacy consists of a casino and hotel located in Reno, Nevada, which began operations on July 28, 1995. Each partner owns a 50% interest in the Silver Legacy Joint Venture.

        On March 5, 2002, the Silver Legacy Joint Venture and its wholly owned finance subsidiary, Silver Legacy Capital Corp., issued $160 million principal amount of 101/8% mortgage notes due March 1, 2012 (the "Silver Legacy Notes"). The Silver Legacy Notes were secured by a security interest in substantially all of the existing and future assets and pledges of each of the Partners' interests in the Silver Legacy Joint Venture and were nonrecourse to the Company. The Silver Legacy Notes matured on March 1, 2012 and the Silver Legacy Joint Venture did not make the principal and interest payment due on such date. On May 17, 2012, the Silver Legacy Joint Venture and Silver Legacy Capital Corp. (the "Silver Legacy Debtors") filed voluntary petitions for relief under Chapter 11 of the United States

F-20


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

6. Investment in and Advances to Unconsolidated Affiliates (Continued)

Bankruptcy Code and on June 1, 2012 the Silver Legacy Debtors filed a joint plan of reorganization, which was subsequently amended on June 29, 2012 and August 8, 2012 (the "Plan of Reorganization"). On October 23, 2012, order of confirmation relating to the Plan of Reorganization was entered by the bankruptcy court. On November 16, 2012, the effective date, as defined in the Plan of Reorganization, occurred. Concurrently, the Silver Legacy Joint Venture closed on its new debt facilities and issued its new subordinated debt owed to its partners. All creditors were paid under the terms of the Plan of Reorganization (with the exception of the quarterly installment payments to certain general unsecured creditors which were paid in full by November 16, 2013) and the Silver Legacy Joint Venture emerged from bankruptcy. A final hearing was held and the Chapter 11 Case closed on March 20, 2013.

        On December 16, 2013, the Silver Legacy Joint Venture entered into a new senior secured term loan facility totaling $90.5 million (the "New Silver Legacy Credit Facility") to refinance its indebtedness under its then existing senior secured term loan and Silver Legacy Second Lien Notes. The proceeds from the New Silver Legacy Credit Facility, in addition to $7.0 million of operating cash flows, were used to repay $63.8 million representing principal and interest outstanding under the Silver Legacy Credit Facility, $31.7 million representing principal and interest related to the extinguishment of the Silver Legacy Second Lien Notes, and $2.0 million in fees and expenses associated with the transactions. The New Silver Legacy Credit Facility consists of a $60.5 million first-out tranche term loan and a $30.0 million last-out tranche term loan. The New Silver Legacy Credit Facility matures on November 16, 2017 which was the maturity date of the Silver Legacy Credit Facility.

        Under the Plan of Reorganization, each of ELLC and Galleon retained its 50% interest in the Silver Legacy Joint Venture, but was required to advance $7.5 million to the Silver Legacy Joint Venture pursuant to a subordinated loan and provide credit support by depositing $5.0 million of cash into a bank account as collateral in favor of the lender under the Silver Legacy Joint Venture credit agreement. The $7.5 million note receivable from ELLC to the Silver Legacy Joint Venture was issued on November 16, 2012 with a stated interest rate of 5% per annum and a maturity date of May 16, 2018 and is included on the accompanying consolidated balance sheets in Investment in and Advances to Unconsolidated Affiliates at December 31, 2013 and offset against losses recognized in the Silver Legacy Joint Venture in Losses in Excess of Recorded Investment in Unconsolidated Affiliate at December 31, 2012. Payment of any interest or principal under the loan is subordinate to the senior indebtedness of the Silver Legacy Joint Venture. Accrued interest under the loan will be added to the principal amount of the loan and may not be paid unless principal of the loan may be made in compliance with the terms of the senior indebtedness outstanding or at maturity. The $5.0 million collateral deposit by ELLC is included as non-current restricted cash in the accompanying consolidated balance sheets at December 31, 2013 and 2012.

        As a result of our identification of triggering events, we recognized non-cash impairment charges of $33.1 million in 2011 for our investment in the Silver Legacy Joint Venture. Such impairment charges eliminated the Company's remaining investment in the Silver Legacy Joint Venture. Non-controlling interests in the Silver Legacy Joint Venture were allocated $4.8 million of the non-cash impairments, eliminating the remaining non-controlling interest. Assumptions used in such analyses were impacted by the default in the payment of principal and interest on the Silver Legacy Joint Venture's debt obligations on March 1, 2012, the current cash flow forecasts and market conditions for

F-21


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

6. Investment in and Advances to Unconsolidated Affiliates (Continued)

the Silver Legacy Joint Venture. As a result of the elimination of the Company's remaining investment in the Silver Legacy Joint Venture, we discontinued the equity method of accounting for our investment in the Silver Legacy Joint Venture until the fourth quarter of 2012 when additional investments in the Silver Legacy Joint Venture were made. At such time, the Company recognized its share of the Silver Legacy Joint Venture's suspended net losses not recognized during the period the equity method of accounting was discontinued and resumed the equity method of accounting for its investment.

        Equity in income (losses) related to the Silver Legacy Joint Venture for the years ended December 31, 2013, 2012 and 2011 amounted to $2.3 million, ($9.7) million and ($4.6) million, respectively. In addition, we recognized $12.0 of gain from early extinguishment of debt of unconsolidated affiliate during 2013 in connection with our investment in the Silver Legacy Joint Venture.

        The Joint Venture Agreement provides equal voting rights for ELLC and Galleon (and procedures for resolving deadlocks) with respect to approval of the Silver Legacy Joint Venture's annual business plan and the appointment and compensation of the general manager and gives each partner the right to terminate the general manager.

        Subject to any contractual restrictions to which the Silver Legacy Joint Venture is subject, including the indenture relating to the Silver Legacy Notes, and prior to the occurrence of a "Liquidating Event," the Silver Legacy Joint Venture will be required by the Joint Venture Agreement to make distributions to its Partners as follows:

        As defined in the Joint Venture Agreement, the term "Net Cash From Operations" means the gross cash proceeds received by the Silver Legacy Joint Venture, less the following amounts: (i) cash operating expenses and payments of other expenses and obligations of the Silver Legacy Joint Venture, including interest and scheduled principal payments on Silver Legacy Joint Venture indebtedness, including indebtedness owed to the Partners, if any, (ii) all capital expenditures made by the Silver

F-22


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

6. Investment in and Advances to Unconsolidated Affiliates (Continued)

Legacy Joint Venture, and (iii) such reasonable reserves as the Partners deem necessary in good faith and in the best interests of the Silver Legacy Joint Venture to meet anticipated future obligations and liabilities of the Silver Legacy Joint Venture (less any release of reserves previously established, as similarly determined). Any withdrawal from the Silver Legacy Joint Venture by either Partner results in a reduction of distributions to such withdrawing Partner to 75% of amounts otherwise payable to such Partner.

        Summarized information for the Company's investment in and advances to the Silver Legacy Joint Venture is as follows (in thousands):

 
  For the year ended December 31,  
 
  2013   2012   2011  

Beginning balance

  $ (2,198 ) $   $ 37,697  

Investment in joint venture

        7,500      

Equity in income (losses) of unconsolidated affiliate

    2,261     (9,698 )   (4,631 )

Gain on early extinguishment of debt of unconsolidated affiliate

    11,980          

Other comprehensive income—minimum pension liability adjustment of unconsolidated affiliate

    1,772          

Member's distribution

    (734 )        

Impairment of investment in joint venture

            (33,066 )
               

Ending balance

  $ 13,081   $ (2,198 ) $  
               
               

        Summarized balance sheet information for the Silver Legacy Joint Venture is as follows (in thousands):

 
  December 31,  
 
  2013   2012  

Current assets

  $ 29,565   $ 21,764  

Property and equipment, net

    198,150     206,790  

Other assets, net

    8,201     15,258  
           

Total assets

  $ 235,916   $ 243,812  
           
           

Current liabilities

  $ 28,332   $ 23,571  

Long-term liabilities

    91,684     134,841  

Partners' equity

    115,900     85,400  
           

Total liabilities and partners' equity

  $ 235,916   $ 243,812  
           
           

F-23


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

6. Investment in and Advances to Unconsolidated Affiliates (Continued)

        Summarized results of operations for the Silver Legacy Joint Venture are as follows (in thousands):

 
  For the year ended December 31,  
 
  2013   2012   2011  

Net revenues

  $ 125,841   $ 114,800   $ 122,855  

Operating expenses

    (112,558 )   (113,387 )   (117,072 )
               

Operating income

    13,283     1,413     5,783  

Other income (expense)

    15,606     (12,188 )   (15,045 )

Reorganization items

    (407 )   (8,621 )    
               

Net income (loss)

  $ 28,482   $ (19,396 ) $ (9,262 )
               
               

        Resorts owns a 21.25% interest in Tamarack, which owns and operates Tamarack Junction, a small casino in south Reno, Nevada. Donald L. Carano ("Carano"), who is the presiding member of Resorts' Board of Managers and the Chief Executive Officer of Resorts, owns a 26.25% interest in Tamarack. Four members of Tamarack, including Resorts and three unaffiliated third parties, manage the business and affairs of Tamarack Junction. At December 31, 2013 and 2012, Resorts' financial investment in Tamarack was $5.3 million and $5.1 million, respectively. Resorts' capital contribution to Tamarack represents its proportionate share of the total capital contributions of the members. Additional capital contributions of the members, including Resorts, may be required for certain purposes, including the payment of operating costs and capital expenditures or the repayment of loans, to the extent such costs are not funded by prior capital contributions and earnings. The Company's investment in Tamarack is accounted for using the equity method of accounting. Equity in income related to Tamarack for the years ended December 31, 2013, 2012 and 2011 of $1.1 million, $0.7 million and $0.9 million, respectively, is included as a component of operating income. As a closing condition to the merger transaction discussed in Note 1, the Company will be required to dispose of its interest in Tamarack prior to closing.

        Summarized information for the Company's equity in Tamarack is as follows (in thousands):

 
  For the year
ended
December 31,
 
 
  2013   2012  

Beginning balance

  $ 5,066   $ 5,213  

Member's distribution

    (892 )   (893 )

Equity in net income of unconsolidated affiliate

    1,094     746  
           

Ending balance

  $ 5,268   $ 5,066  
           
           

F-24


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

6. Investment in and Advances to Unconsolidated Affiliates (Continued)

        Summarized balance sheet information for Tamarack is as follows (in thousands):

 
  December 31,  
 
  2013   2012  

Current assets

  $ 6,165   $ 5,650  

Property and equipment, net

    22,065     22,542  

Other assets

    19     33  
           

Total assets

  $ 28,249   $ 28,225  
           
           

Current liabilities

  $ 2,020   $ 2,386  

Long-term liabilities

    1,443     2,132  

Members' equity

    24,786     23,707  
           

Total liabilities and members' equity

  $ 28,249   $ 28,225  
           
           

        Summarized results of operations for Tamarack are as follows (in thousands):

 
  For the year ended December 31,  
 
  2013   2012   2011  

Net revenues

  $ 21,548   $ 17,845   $ 17,158  

Operating expenses

    (16,172 )   (14,284 )   (12,675 )
               

Operating income

    5,376     3,561     4,483  

Other expense

    (97 )   (182 )   (79 )
               

Net income

  $ 5,279   $ 3,379   $ 4,404  
               
               

7. Accrued and Other Liabilities

        Accrued and other liabilities consist of the following (in thousands):

 
  December 31,  
 
  2013   2012  

Accrued payroll, vacation and benefits

  $ 4,568   $ 4,441  

Accrued insurance and medical claims

    1,285     1,450  

Accrued taxes

    2,447     2,938  

Unclaimed chips

    1,482     1,152  

Progressive slot liability and accrued gaming promotions

    3,044     3,403  

Other

    1,953     1,719  
           

  $ 14,779   $ 15,103  
           
           

F-25


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

8. Long-Term Debt

        Long-term debt consists of the following (in thousands):

 
  December 31,  
 
  2013   2012  

8.625% Senior Secured Notes

  $ 168,000   $ 168,000  

Term Loan under Secured Credit Facility

    2,500     7,500  
           

    170,500     175,500  

Less—Current portion

    2,500     5,000  
           

  $ 168,000   $ 170,500  
           
           

        Scheduled maturities of long-term debt are $2.5 million in 2014 and $168.0 million in 2019.

        On June 1, 2011, Resorts and Capital completed the issuance of $180 million of 8.625% Senior Secured Notes due June 15, 2019. Proceeds from the Senior Secured Notes, together with borrowings under the Secured Credit Facility (see below), were used to redeem or otherwise retire the previously outstanding $155.6 million principal amount of 10% First Mortgage Notes due 2012 co-issued by the Louisiana Partnership and Shreveport Capital (the "Shreveport Notes"), $64.5 million principal amount of 9% Senior Notes due April 15, 2014 co-issued by Resorts and Capital (the "9% Senior Notes") and the Preferred Equity Interest. The Company recognized a $1.6 million gain on the retirement of its previously outstanding debt obligations during the second quarter of 2011 as a result of a $2.9 million gain on the retirement of the 9% Senior Notes and a $1.3 million loss on the retirement of the Shreveport Notes. Interest on the Senior Secured Notes is payable semiannually each June 15 and December 15 (commencing on December 15, 2011) to holders of record on the preceding June 1 or December 1, respectively.

        The indenture relating to the Senior Secured Notes contains various restrictive covenants including, restricted payments and investments, additional liens, transactions with affiliates, covenants imposing limitations on additional debt, dispositions of property, mergers and similar transactions. As of December 31, 2013, the Company was in compliance with all of the covenants under the indenture relating to the Senior Secured Notes.

        The Senior Secured Notes are unconditionally guaranteed, jointly and severally, by all of the Company's current and future domestic restricted subsidiaries other than Capital (collectively, the "Guarantors"). ELLC is the only unrestricted subsidiary as of the closing date. The Silver Legacy Joint Venture and Tamarack are not subsidiaries and did not guarantee the Senior Secured Notes. The Senior Secured Notes are secured by a first priority security interest on substantially all of the Company's current and future assets (other than certain excluded assets, including gaming licenses and the Company's interests in ELLC, the Silver Legacy Joint Venture and Tamarack). Such security interests are junior to the security interests with respect to obligations of Resorts and the Guarantors under the Secured Credit Facility. In addition, all of the membership interests in Resorts and equity interests in the Guarantors are subject to a pledge for the benefit of the holders of the Senior Secured Notes.

F-26


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

8. Long-Term Debt (Continued)

        Prior to June 15, 2014, the Company may redeem up to 35% of the Senior Secured Notes at a redemption price equal to 108.625% of the principal amount thereof plus accrued and unpaid interest thereon with the proceeds from certain equity offerings. The Company may also redeem some or all of the Senior Secured Notes prior to June 15, 2015 at a redemption price of 100% of the principal amount thereof plus a "make whole premium" together with accrued and unpaid interest thereon. Not more than once in each twelve-month period ended June 15, 2013 and 2014, the Company may redeem up to 10% of the Senior Secured Notes at a purchase price of 103% of the principal amount thereof plus accrued and unpaid interest thereon. On or after June 15, 2015, the Company may redeem the Senior Secured Notes at the following redemption prices (expressed as a percentage of principal amount) plus any accrued and unpaid interest thereon:

Year beginning June 15,
  Percentage  

2015

    104.313 %

2016

    102.156 %

2017 and thereafter

    100.000 %

        During the third quarter of 2012, the Company purchased and retired $2.0 million principal amount of its Senior Secured Notes utilizing available excess cash. The total purchase price of the Senior Secured Notes was $1.95 million plus accrued interest which, after the write off of the associated bond offering costs of $0.1 million, resulted in a net loss on early retirement of debt in the amount of $22,000. During the third and fourth quarters of 2011, the Company purchased and retired $10.0 million principal amount of its Senior Secured Notes utilizing available excess cash. The total purchase price of the Senior Secured Notes was $8.7 million plus accrued interest which, after the write off of the associated bond offering costs of $0.4 million, resulted in a net gain on early retirement of debt in the amount of $0.9 million.

        On May 16, 2011, the Company commenced tender offers for any and all of the Shreveport Notes and the 9% Senior Notes and a solicitation of consents of holders of such notes to proposed amendments to their respective governing indentures. The purpose of the proposed amendments was, among other things, to eliminate substantially all of the restrictive covenants and certain events of default contained in the indentures. Holders of approximately 93% of the outstanding principal amount of the Shreveport Notes agreed to tender their notes in the tender offer. On August 1, 2011, the remaining 7% of Shreveport Notes that were not tendered in the tender offer were redeemed at a redemption price equal to 100% of the principal amount thereof plus accrued and unpaid interest with proceeds from the issuance of the Senior Secured Notes. The Company utilized restricted cash in the amount of $9.7 million which was set aside with the trustee at June 1, 2011 to redeem the remaining Shreveport Notes and the associated accrued interest. All of the holders of the outstanding principal amount of the 9% Senior Notes agreed to tender their notes in the tender offer.

        On June 1, 2011, Resorts entered into a new $30 million senior secured revolving credit facility (the "Secured Credit Facility") available until June 30, 2014 consisting of a $15 million term loan requiring principal payments of $1.25 million each quarter beginning September 30, 2011 (the "Term Loan") and a $15 million revolving credit facility. Mandatory prepayments of principal will also be required from 100% of the net cash proceeds of asset sales (as defined), the issuance or incurrence of

F-27


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

8. Long-Term Debt (Continued)

additional debt and the receipt of certain tax refunds, insurance proceeds and condemnation awards, with such prepayments being applied first to the outstanding Term Loan balance, if any, followed by the revolving credit facility. Borrowings under the Secured Credit Facility bear interest, at the Company's option, at either (1) a "Base Rate", defined to be the greater of (a) the rate publicly announced from time to time by Bank of America as its "Prime Rate," (b) the Federal Funds Rate plus .50% per annum or (c) LIBOR plus 1.0% per annum or (2) a "Eurodollar Rate" of LIBOR plus 1.0% per annum. Both the Base Rate and Eurodollar Rate are further increased by an "Applicable Rate", as defined in the credit facility, which ranges from .50% to 2.0% per annum for Base Rate borrowings and from 1.5% to 3.0% per annum for Eurodollar Rate borrowings, the rate to be determined based on the most recent "Consolidated Leverage Ratio" (as defined) maintained by the Company. The term of Eurodollar Rate loans may be one, two, three or six months as selected by the Company. Interest for each Base Rate loan is payable as the end of the respective quarter. Interest for each Eurodollar Rate loan is payable on the last day of the loan, provided, however, that if the period exceeds three months, the interest will be payable on the respective dates that fall every three months after the beginning of the loan period. The interest period cannot exceed the maturity date of the credit facility for either a Base Rate loan or a Eurodollar Rate loan. In addition, the Company will pay a commitment fee on its borrowing capacity under the Secured Credit Facility not being utilized in the amount of .50% per annum for periods when its Consolidated Leverage Ratio is less than or equal to three to one and .75% per annum otherwise. As of December 31, 2013 and 2012, there was no indebtedness on the revolving credit facility and $2.5 million and $7.5 million, respectively, outstanding indebtedness on the Term Loan. The effective rate of interest on borrowings under the Term Loan was 2.17% as of December 31, 2013.

        The Secured Credit Facility is subject to various restrictive loan covenants including those requiring the maintenance of certain financial ratios and covenants imposing limitations on additional debt, dispositions of property, the payment of dividends and distributions, transactions with affiliates, mergers and similar transactions. As of December 31, 2013, the Company was in compliance with all of such covenants pertaining to the Secured Credit Facility.

        Borrowings under the Secured Credit Facility are unconditionally guaranteed, jointly and severally, by all of the Company's current and future subsidiaries other than ELLC. The Silver Legacy Joint Venture and Tamarack are not subsidiaries and did not guarantee borrowings under the Secured Credit Facility. The Secured Credit Facility is secured by a first priority security interest in substantially all of the Company's current and future assets (other than certain excluded assets including gaming licenses and the Company's interests in ELLC, the Silver Legacy Joint Venture and Tamarack). Such security interest is senior to the security interests with respect to obligations of the Company under the Senior Secured Notes (see above). The Secured Credit Facility replaced an existing credit facility which matured on February 28, 2011 and was not renewed.

9. Employee Benefit Plans

        The Company participates in a multi-employer savings plan (the "401(k) Plan") qualified under Sections 401(a) and 401(k) of the Internal Revenue Code of 1986, as amended. The 401(k) Plan in which Resorts participates functions as an aggregation of several single-employer plans in order to

F-28


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

9. Employee Benefit Plans (Continued)

enable the participating employers to pool plan assets for investment purposes and to reduce the costs of plan administration. The 401(k) Plan maintains separate accounts for each employer so that each employer's contributions provide benefits only for its employees. Generally, all employees of the Company who are 21 years of age or older, who have completed six months and 1,000 hours of service and who are not covered by collective bargaining agreements, including the named executive officers, are eligible to participate in the 401(k) Plan. Employees who elect to participate in the 401(k) Plan may defer up to 100% but not less than 1% of their annual compensation, subject to statutory and certain other limits. Through February 15, 2009, Resorts made matching contributions of 25% of the employees' contributions, up to a maximum of the first three percent of the employees' annual compensation and subject to certain other limitations, at which point Resorts ceased making matching contributions. Effective February 1, 2014, Eldorado Reno reinstated an employer matching contribution up to 25 percent of the first four percent of each participating employee's compensation. The Louisiana Partnership also participates in the Company's 401(k) Plan. The Louisiana Partnership plan allows for an employer contribution up to 50 percent of the first six percent of each participating employee's contribution, subject to statutory and certain other limits. The Company's matching contributions were $197,000, $262,000 and $245,000, respectively, for the years ended December 31, 2013, 2012 and 2011.

10. Commitments and Contingencies

Capital Leases

        The Company leases certain equipment under agreements classified as capital leases. In 2013, the Company entered into two lease agreements in the original amounts of $70,000 and $25,000 with third party lessors to acquire network equipment and maintenance equipment at Eldorado Reno at 2.799% per annum and 8.453% per annum, respectively. The first lease has an original term of three annual payments of $24,000 per year and the second lease has an original term of 36 months with monthly payments of $714. In 2010, the Company entered into a lease agreement in the original amounts of $552,000 with a third party lessor to acquire a hotel video on demand system at Eldorado Reno at 6.132% per annum. The lease has an original term of 48 months with monthly payments of $12,875. During 2006, Eldorado Reno entered into a lease agreement in the original amount of $690,000 with a third party lessor to acquire mini-bars for hotel rooms at Eldorado Reno at 9.875% per annum with a 96 month term. The leases are treated as capital leases for financial reporting purposes. The future minimum lease payments, including interest, at December 31, 2013 are $235,000 in 2014, $32,000 in 2015 and $4,000 in 2016. After reducing these amounts for interest of $11,000, the present value of the minimum lease payments at December 31, 2013 is $260,000.

F-29


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

10. Commitments and Contingencies (Continued)

Operating Leases

        The Company leases land and equipment under operating leases. Future minimum payments under non-cancellable operating leases with initial terms of one year or more consisted of the following at December 31, 2013 (in thousands):

 
  Ground
Lease
  Other
Leases
 

2014

  $ 403   $ 656  

2015

    404     217  

2016

    463     40  

2017

    463     18  

2018

    463     6  

Thereafter

    20,712      
           

  $ 22,908   $ 937  
           
           

        Total rental expense under operating leases (exclusive of the ground lease described below) was $1.6 million, $1.6 million and $1.5 million for the years ended December 31, 2013, 2012 and 2011, respectively. Additional rent for land upon which the Eldorado Hotel Casino resides of $589,000, $594,000 and $580,000 in 2013, 2012 and 2011, respectively, was paid to C. S. & Y. Associates, a general partnership of which Carano is a general partner, based on gross gaming receipts. This rental agreement expires June 30, 2027.

        Eldorado Shreveport is party to a ground lease with the City of Shreveport for the land on which the casino was built. The lease had an initial term which ended December 20, 2010 with subsequent renewals for up to an additional 40 years. The base rental amount during the initial ten-year lease term was $450,000 per year. The Louisiana Partnership has extended the lease for the first five-year renewal term during which the base annual rental is $402,500. The annual base rental payment will increase by 15% during each of the second, third, fourth and fifth five-year renewal terms with no further increases. The base rental portion of the ground lease is being amortized on a straight-line basis. In addition to the base rent, the lease requires percentage rent based on adjusted gross receipts to the City of Shreveport and payments in lieu of admission fees to the City of Shreveport and the Bossier Parish School Board. Expenses under the terms of the ground lease are as follows (in thousands):

 
  For the year ended December 31,  
 
  2013   2012   2011  

Ground lease:

                   

Base rent

  $ 585   $ 585   $ 585  

Percentage rent

    1,400     1,483     1,555  
               

  $ 1,985   $ 2,068   $ 2,140  
               
               

Payment in lieu of admissions fees and school taxes

  $ 6,154   $ 6,490   $ 6,708  
               
               

F-30


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

10. Commitments and Contingencies (Continued)

        Eldorado Shreveport previously leased retail space located across the street from the casino/hotel complex to unrelated retail tenants. Rental revenue for the years ended December 31, 2012 and 2011 amounted to $72,000 and $140,000, respectively, and is included in other operating revenues on the accompanying consolidated statements of operations and comprehensive income. During the third quarter of 2012, Eldorado Shreveport donated this property to the City of Shreveport and recorded a charge of $755,000, which represented the net book value of the property as of the donation date.

Legal Matters

        The Company is subject to various legal and administrative proceedings relating to personal injuries, employee actions and employment matters, commercial transactions and other matters arising in the normal course of business. In addition, the Company maintains what it believes is adequate insurance coverage to further mitigate the risks of such proceedings. However, such proceedings can be costly, time consuming and unpredictable and, therefore, no assurance can be given that the final outcome of such proceedings may not materially impact its consolidated financial position, results of operations or cash flows. Further, no assurance can be given that the amount or scope of existing insurance coverage will be sufficient to cover expenses arising from such matters. The Company does not believe that the final outcome of these matters will have a material adverse effect on its consolidated financial position, results of operations or cash flows.

        Since the announcement of the Mergers, three putative class action lawsuits have been filed by purported stockholders of MTR challenging the Mergers. All three cases were filed in the Delaware Court of Chancery. The first case was filed on September 23, 2013 and is captioned Harris v. MTR Gaming Group, Inc., et al., Case No. 8937-VCG (the "Harris Case"); the second case was filed on September 27, 2013 and is captioned Julian v. MTR Gaming Group, Inc., et al., Case No. 8950-VCG (the "Julian Case"); and the third case was filed on October 14, 2013 and is captioned Morse v. MTR Gaming, Inc., et al., Case No. 9001 (the "Morse Case"). These cases, which purport to be brought as class actions on behalf of all MTR stockholders, excluding the members of MTR's board of directors, alleges that the consideration that stockholders will receive in connection with the merger is inadequate and that MTR's directors breached their fiduciary duties to stockholders in negotiating and approving the merger agreement. The complaint in the Harris Case also alleges that MTR and the Company aided and abetted the alleged breaches by MTR's directors. The complaints in the Julian and Morse Cases alleged that MTR, NewCo, Merger Sub A, Merger Sub B, HoldCo, Gary Carano, Thomas Reeg and Robert T. Jones aided and abetted the alleged breaches by MTR's directors. The three complaints seek various forms of relief including injunctive relief that would, if granted, prevent the merger from being consummated in accordance with the agreed-upon terms. The defendants believe that the allegations are without merit and intend to defend the actions vigorously.

        In March 2008, the Nevada Supreme Court ruled, in a case involving another gaming company, that food and non-alcoholic beverages purchased for use in providing complimentary meals to customers and to employees were exempt from use tax. The Company had previously paid use tax on these items and had generally filed for refunds for the periods from January 2001 to February 2008 related to this matter, which refunds had not been paid. The Company claimed the exemption on sales and use tax returns for periods after February 2008 in light of this Nevada Supreme Court decision and

F-31


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

10. Commitments and Contingencies (Continued)

had not accrued or paid any sales or use tax for those periods. In February 2012, the Nevada Department of Taxation (the "Taxation Department") asserted that customer complimentary meals and employee meals were subject to sales tax on a prospective basis commencing February 15, 2012. In July 2012, the Taxation Department announced that sales taxes applicable to such meals would be due and payable without penalty or interest at the earlier of certain regulatory, judicial or legislative events or June 30, 2013. The Taxation Department's position stemmed from a Nevada Tax Commission decision concerning another gaming company which stated that complimentary meals provided to customers are subject to sales tax at the retail value of the meal and employee meals are subject to sales tax at the cost of the meal. At a District Court hearing for another casino, a District Court Judge subsequently issued a ruling in such case that held that complimentary meals provided to customers were subject to sales tax, while meals provided to employees were not subject to sales tax. This decision had been appealed to the Nevada Supreme Court.

        In June 2013, the Company and other similarly situated companies entered into a global settlement agreement with the Taxation Department that, when combined with the contemporaneous passage of legislation governing the prospective treatment of complimentary meals ("AB 506"), resolved all matters concerning the prior and future taxability of such meals. AB 506 provides that complimentary meals provided to customers and employees after the effective date of the bill are not subject to either sales or use tax. Under the terms of the global settlement, the Company agreed to withdraw its refund requests and the Taxation Department agreed to drop its assertion that sales tax was due on such meals up to the effective date of AB 506. Since the Company did not previously accrue either the claims for refund of use taxes or any liability for sales taxes that the Taxation Department may have asserted prior to entering the global settlement agreement, there is no financial statement impact of entering into the settlement agreement.

        In 2002, the Company entered into a professional services agreement on a contingency fee basis arrangement with a third party advisory group to obtain refunds or credits for the aforementioned overpaid sales and use taxes. In August 2013, the Company received a letter from the advisory group seeking payment of approximately $890,000 for unsubstantiated services rendered in connection with settlement agreement reached in AB 506 and is seeking contingency fees for taxes resolved by legislation from February 2008 and for future taxes through 2019 that will not materialize. The Company denies any obligations under the contingent fee basis claim as no amounts where ever recovered by the Company under the terms of the agreement.

F-32


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

11. Management Fees

        Until July 1, 1996, the Company had historically paid a management fee to each of Recreational Enterprises, Inc. and Hotel Casino Management, Inc. A portion of these fees represented compensation for services provided to the Company by certain members of the Carano family. Effective July 1, 1996, the Company entered into a new management agreement, as amended June 1, 2011, (the "Eldorado Management Agreement") with Recreational Enterprises, Inc. and Hotel Casino Management, Inc. which provides that Recreational Enterprises, Inc. and Hotel Casino Management, Inc. (collectively, the "Managers") will, among other things, (a) develop strategic plans for the Company's business, including preparing annual budgets and capital expenditure plans, (b) provide advice and oversight with respect to financial matters of the Company, (c) establish and oversee the operation of financial accounting systems and controls and regularly review the Company's financial reports, (d) provide planning, design and architectural services to the Company and (e) furnish advice and recommendations with respect to certain other aspects of the Company's operations. In consideration for such services, the Company pays to the Managers a management fee not to exceed 1.5% of the Company's annual net revenues. In connection with the refinancing of our debt obligations in June 2011, the management agreement was amended which, among other things, placed a maximum management fee payment allowed to $600,000. There is no minimum payment required to be paid to the Managers pursuant the Eldorado Management Agreement. The current term of the Eldorado Management Agreement continues in effect until July 1, 2014, and the term will continue to be automatically extended for additional three-year periods until it is terminated by one of the parties. During each of the years 2013, 2012 and 2011, the Company paid management fees to Recreational Enterprises, Inc. and Hotel Casino Management, Inc. in the aggregate amount of $600,000. Recreational Enterprises, Inc. is beneficially owned by members of the Carano family and Hotel Casino Management, Inc. is beneficially owned by members of the Poncia family. The Carano family and Poncia family hold significant ownership interests in the Company.

F-33


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

12. Segment Information

        The following table sets forth, for the period indicated, certain operating data for our reportable segments. We review our operations by our geographic gaming market segments: Eldorado Reno and Eldorado Shreveport.

 
  For the year ended December 31,  
 
  2013   2012   2011  
 
  (in thousands)
 

Revenues and expenses

                   

Eldorado Reno

                   

Net operating revenues (a)

  $ 109,691   $ 109,090   $ 104,118  

Expenses, excluding depreciation

    (96,685 )   (96,485 )   (94,935 )

(Loss)/gain on sale/disposition of long-lived assets and property and equipment

    (14 )   4     (59 )

Equity in income (losses) of unconsolidated affiliates

    3,355     (8,952 )   (3,695 )

Acquisition charges

    (3,173 )        

Impairment of investment in joint venture

            (33,065 )

Depreciation

    (8,318 )   (9,215 )   (10,639 )
               

Operating income (loss)—Eldorado Reno

  $ 4,856   $ (5,558 ) $ (38,275 )
               
               

 

 
  For the year ended December 31,  
 
  2013   2012   2011  
 
  (in thousands)
 

Eldorado Shreveport

                   

Net operating revenues

  $ 140,495   $ 148,650   $ 154,746  

Expenses, excluding depreciation, amortization (a)

    (113,844 )   (118,613 )   (120,343 )

Loss on sale/disposition of long-lived assets and property and equipment

    (212 )   (202 )   (61 )

Depreciation and amortization

    (8,713 )   (8,436 )   (9,141 )
               

Operating income—Eldorado Shreveport

  $ 17,726   $ 21,399   $ 25,201  
               
               

F-34


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

12. Segment Information (Continued)


 
  For the year ended December 31,  
 
  2013   2012   2011  
 
  (in thousands)
 

Total Reportable Segments

                   

Net operating revenues (a)

  $ 250,186   $ 257,740   $ 258,864  

Expenses, excluding depreciation, amortization (a)

    (210,529 )   (215,098 )   (215,278 )

Loss on sale/disposition of long-lived assets and property and equipment

    (226 )   (198 )   (120 )

Equity in income (losses) of unconsolidated affiliates

    3,355     (8,952 )   (3,695 )

Acquisition charges

    (3,173 )        

Impairment of investment in joint venture

            (33,065 )

Depreciation and amortization

    (17,031 )   (17,651 )   (19,780 )
               

Operating income (loss)—Total Reportable Segments

  $ 22,582   $ 15,841   $ (13,074 )
               
               

Reconciliations to Consolidated Net Income (Loss):

                   

Operating Income (Loss)—Total Reportable Segments

  $ 22,582   $ 15,841   $ (13,074 )

Unallocated income and expenses:

                   

Interest income (b)

    16     14     1,369  

Interest expense (b)

    (15,681 )   (16,069 )   (19,814 )

Gain on extinguishment of debt of unconsolidated affiliate

    11,980          

(Loss)/gain on early retirement of debt

        (22 )   2,499  

Loss on property donation

        (755 )    

Non-controlling interest

            4,807  
               

Net income (loss)

  $ 18,897   $ (991 ) $ (24,213 )
               
               

a)
Before the elimination of $3.0 million, $3.0 million and $2.8 million of management and incentive fees to Eldorado Reno and expense to Eldorado Shreveport for 2013, 2012 and 2011, respectively.

b)
Before the elimination of $1.3 million of interest income on the previously outstanding Shreveport Notes and $60,000 of interest income on the 5.5% equity interest in the $20 million preferred equity interest in Eldorado Shreveport for the year ended December 31, 2011.

F-35


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

12. Segment Information (Continued)

 
  For the year ended December 31,  
 
  2013   2012   2011  
 
  (in thousands)
 

Capital Expenditures

                   

Eldorado Reno

  $ 3,520   $ 3,177   $ 3,178  

Eldorado Shreveport

    3,893     6,004     4,711  
               

Total

  $ 7,413   $ 9,181   $ 7,889  
               
               

 

 
  As of December 31,  
 
  2013   2012   2011  
 
   
  (in thousands)
   
 

Total Assets

                   

Eldorado Reno

  $ 252,066   $ 250,856   $ 270,975  

Eldorado Shreveport

    150,766     154,848     159,265  

Eliminating entries (a)

    (132,650 )   (143,179 )   (157,578 )
               

Total

  $ 270,182   $ 262,525   $ 272,662  
               
               

(a) Reflects the following eliminations for the periods indicated:

                   

Proceeds from Senior Secured Notes loaned to Eldorado Shreveport

  $ 118,038   $ 121,935   $ 126,347  

Accrued interest on the above intercompany loan

    418     418     481  

Intercompany receivables/payables

    91     1,589     7,413  

Net investment in and advances to Eldorado Shreveport

    14,103     19,237     23,337  
               

  $ 132,650   $ 143,179   $ 157,578  
               
               

13. Related Parties

        We believe that all of the transactions mentioned below are on terms at least as favorable to us as would have been obtained from an unrelated party.

        The Company owns the entire parcel on which Eldorado Reno is located, except for approximately 30,000 square feet which is leased from C. S. & Y. Associates, a general partnership of which Carano is a general partner (the "CSY Lease"). The CSY Lease expires on June 30, 2027. Annual rent is equal to the greater of (i) $400,000 or (ii) an amount based on a decreasing percentage of the Eldorado's gross gaming revenues ranging from 3% of the first $6.5 million of gross gaming revenues to 0.1% of gross gaming revenues in excess of $75 million. Rent pursuant to the CSY Lease amounted to approximately $589,000, $594,000 and $580,000 in 2013, 2012 and 2011, respectively. On May 30, 2011, the Company and C. S. & Y Associates entered into a fourth amendment to the CSY Lease. C. S & Y Associates agreed to execute and deliver the deeds of trust encumbering the approximately 30,000 square feet leased from C. S. & Y Associates on which a portion of Eldorado Reno is located as security for Senior Secured Notes and the Secured Credit Facility. In exchange for this subordination, a

F-36


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

13. Related Parties (Continued)

fee of $100,000 will be paid annually during the term of the Indenture. In each of the years 2013, 2012 and 2011, the Company paid $100,000 to C. S. & Y Associates for this subordination.

        The Company from time to time leases an aircraft owned by Recreational Enterprises, Inc., which owns 47% of Resorts, for use in operating the Company's business. In 2013, 2012 and 2011, lease payments for the aircraft totaled $0.8 million, $0.8 million and $0.7 million, respectively.

        The Company from time to time leases a yacht owned by Sierra Adventure Equipment, Inc., a limited liability company beneficially owned by Recreational Enterprises, Inc., for use in operating the Company's business. In 2013, 2012 and 2011, lease payments for the yacht totaled approximately $13,000, $8,000 and $15,000, respectively.

        The Company occasionally purchases wine directly from the Ferrari Carano Winery, which is owned by Recreational Enterprises, Inc. and Carano. Wine purchases are sent directly to customers in appreciation of their patronage. In 2013, 2012 and 2011, the Company spent approximately $1,000, $23,000 and $23,000, respectively, for these products.

        Resorts owns the skywalk that connects the Silver Legacy with Eldorado Reno. The charges from the service provider for the utilities associated with this skywalk are billed to the Silver Legacy together with the charges for the utilities associated with the Silver Legacy. Such charges are paid to the service provider by Silver Legacy, and the Silver Legacy is reimbursed by Eldorado Reno for the portion of the charges allocable to the utilities provided to the skywalk. The charges for the utilities provided to the skywalk during the year ended December 31, 2013, 2012 and 2011 totaled $58,000, $53,000 and $52,000, respectively.

        In October 2005, the Silver Legacy began providing on-site laundry services for Eldorado Reno related to the cleaning of certain types of linens. Although there is no agreement obligating Eldorado Reno to utilize this service, it is anticipated that the Silver Legacy will continue to provide these laundry services in the future. The Silver Legacy charges Eldorado Reno for labor and laundry supplies on a per unit basis which totaled $143,000, $135,000 and $129,000, respectively, during the years ended December 31, 2013, 2012 and 2011. We believe the terms on which the Silver Legacy provided these services were at least as favorable to it as those that would have been obtained in comparable transactions with an unaffiliated third party.

        Since 1998, the Silver Legacy has purchased from Eldorado Reno homemade pasta and other products for use in the restaurants at Silver Legacy and it is anticipated that Silver Legacy will continue to make similar purchases in the future. For purchases of these products during the years ended December 31, 2013, 2012 and 2011, which are billed to Silver Legacy at cost plus associated labor, the Silver Legacy paid Eldorado Reno $46,000, $56,000 and $57,000, respectively.

        In April 2008, the Silver Legacy and Eldorado Reno began combining certain back-of-the-house and administrative departmental operations, including purchasing, advertising, information systems, surveillance, retail and engineering, of Eldorado Reno and Silver Legacy in an effort to achieve payroll cost savings synergies at both properties. Payroll costs associated with the combined operations are shared equally and are billed at cost plus an estimated allocation for related benefits and taxes. During 2013, 2012 and 2011, the Silver Legacy reimbursed Eldorado Reno $584,000, $691,000 and $657,000,

F-37


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

13. Related Parties (Continued)

respectively, for Silver Legacy's allocable portion of the shared administrative services costs associated with the operations performed at Eldorado Reno and Eldorado Reno reimbursed the Silver Legacy $260,000, $308,000 and $307,000, respectively, for Eldorado Reno's allocable portion of the shared administrative services costs associated with the operations performed at Silver Legacy.

        The Louisiana Partnership utilizes the services of Newport Global Advisors, LP, a financial advisory firm of which one of Resorts' directors is the Chief Executive Officer. Expenses incurred amounting to $75,000 during each of the years ended December 31, 2013 and 2012 are included in general and administrative expenses in the accompanying consolidated statements of income and comprehensive income. Amounts payable of $19,000 were outstanding at December 31, 2013 and are included in due to affiliates on the accompanying consolidated balance sheet. There were no amounts payable with respect to such charges outstanding at December 31, 2012.

        Resorts entered into an Amended and Restated Purchase Agreement, dated as of July 20, 2007 (the "Purchase Agreement"), with NGA AcquisitionCo LLC, an unaffiliated entity ("NGA"), and Carano pursuant to which NGA agreed, subject to the terms and conditions of the Purchase Agreement, to acquire a 17.0359% equity interest in Resorts (the "17.0359% Interest"), including a new 14.47% equity interest to be acquired directly from Resorts (the "14.47% Interest") and an outstanding 3% membership interest (that, as a result of the issuance of the 14.47% Interest, reduced to a 2.5659% interest (the "2.5659% Interest")) to be acquired from Carano. Upon completion of the NGA transaction, which occurred on December 14, 2007, Carano or members of his family continued to own 51% of Resorts and Carano continued in his roles in the management of Resorts.

        In consideration for the 14.47% Interest and the 2.5659% Interest, NGA transferred to Resorts and Carano, respectively, free and clear of any liens, ownership of $31.1 million and $6.9 million original principal amount of Shreveport Notes, respectively, together with the right to all interest paid with respect thereto after the closing date. Carano also received an equity interest of $286,889 related to an unrelated third party holding certain preferred rights in the Louisiana Partnership. The equity interest in Resorts was recorded at fair value. Accordingly, the assets received by Resorts and Carano from the exchange were recorded at fair value based on the quoted market price of the investments given up by Resorts and Carano. The Company feels quoted market prices are the best evidence of fair value. It was determined that the quoted market prices of Resorts' and Carano's investments were more indicative of fair value as compared to the equity value of a privately held company like Resorts. At closing, Resorts paid NGA $1.14 million in cash representing interest on the Shreveport Notes accrued and unpaid through the date of closing. Carano paid NGA $170,658 in cash representing interest on the Shreveport Notes accrued and unpaid through October 31, 2007. Interest expense with respect to the Shreveport Notes held by Mr. Carano amounted to $0.4 million during the year ended December 31, 2011.

        Under the terms of the HoldCo Operating Agreement, at any time after the occurrence of a "Material Event" (as defined) or at any time after June 14, 2015 (the "Trigger Date") the Company or its permitted assignee(s) (the "Interest Holder") will have the right to sell ("Put") all but not less than all the 14.47% Interest to HoldCo and HoldCo will have the right to purchase ("Call") all but not less than all of the 17.0359% Interest, at a price equal to the fair market value of the interest being

F-38


Table of Contents


ELDORADO HOLDCO LLC

(and its wholly owned subsidiary, ELDORADO RESORTS LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2013

13. Related Parties (Continued)

acquired without discounts for minority ownership and lack of marketability, as determined by mutual agreement of the Interest Holder and HoldCo or, in the event that after 30 days the Interest Holder and HoldCo have not mutually agreed on a purchase price, then at the purchase price determined by the average of two appraisals by nationally recognized appraisers of private companies, provided the two appraisals are within a 5% range of value based upon the lowest of the two appraisals. If the two appraisals are not within the 5% range, the purchase price will be determined by the average of a third mutually acceptable, independent, nationally recognized appraiser of private companies and the next nearest of the first two appraisals unless the third appraisal is at the mid-point of the first two appraisals, in which event the third appraisal will be used to established the fair market value. So long as a Material Event has not occurred, the Interest Holder will have the right to unilaterally extend the Trigger Date for up to two one-year extension periods. Upon exercise of either the Call or the Put, the HoldCo Operating Agreement provides that the transaction close within one year of the exercise of the right unless delayed for necessary approvals from applicable gaming authorities.

        These put and call rights have been evaluated from an accounting perspective and Company's management has determined no need for immediate accounting considerations. Accordingly, the put and call rights are not reflected on the Company's consolidated balance sheet.

F-39


Table of Contents


ELDORADO HOLDCO LLC

CONSOLIDATED BALANCE SHEETS

(dollars in thousands)

 
  March 31,
2014
  December 31,
2013
 
 
  (unaudited)
   
 

ASSETS

             

CURRENT ASSETS:

             

Cash and cash equivalents

  $ 34,604   $ 29,813  

Restricted cash

    305     305  

Accounts receivable, net

    3,582     3,240  

Due from members and affiliates

    325     430  

Inventories

    3,203     3,109  

Prepaid expenses

    2,746     2,532  
           

Total current assets

    44,765     39,429  

RESTRICTED CASH

    5,000     5,000  

INVESTMENT IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES

    17,778     18,349  

PROPERTY AND EQUIPMENT, net

    176,931     180,342  

GAMING LICENSE

    20,574     20,574  

OTHER ASSETS, net

    6,257     6,488  
           

Total assets

  $ 271,305   $ 270,182  
           
           

LIABILITIES AND MEMBERS' EQUITY

             

CURRENT LIABILITIES:

             

Current portion of long-term debt

  $ 1,500   $ 2,500  

Current portion of capital lease obligations

    159     225  

Accounts payable

    7,137     6,762  

Interest payable

    4,255     633  

Accrued other liabilities

    15,248     14,779  

Due to members and affiliates

    263     248  
           

Total current liabilities

    28,562     25,147  

LONG-TERM DEBT, less current portion

    168,000     168,000  

CAPITAL LEASE OBLIGATIONS, less current portion

    33     35  

OTHER LIABILITIES

    1,468     1,425  
           

Total liabilities

    198,063     194,607  

COMMITMENTS AND CONTINGENCIES (Note 6)

             

EQUITY:

             

Members' equity

    73,242     75,575  
           

Total liabilities and members' equity

  $ 271,305   $ 270,182  
           
           

   

The accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.

F-40


Table of Contents


ELDORADO HOLDCO LLC

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME

(dollars in thousands)

 
  Three Months Ended
March 31,
 
 
  2014   2013  

OPERATING REVENUES:

             

Casino

  $ 44,669   $ 49,270  

Food, beverage and entertainment

    15,002     15,541  

Hotel

    5,887     6,121  

Other

    1,525     1,675  
           

    67,083     72,607  

Less—promotional allowances

    (10,053 )   (10,428 )
           

Net operating revenues

    57,030     62,179  
           

OPERATING EXPENSES:

             

Casino

    27,481     29,188  

Food, beverage and entertainment

    7,556     7,438  

Hotel

    1,945     2,003  

Other

    896     897  

Selling, general and administrative

    11,660     11,582  

Depreciation and amortization

    4,188     4,340  
           

Total operating expenses

    53,726     55,448  

GAIN ON SALE/DISPOSITION OF LONG LIVED ASSETS AND PROPERTY AND EQUIPMENT

        10  

ACQUISITION CHARGES

    (1,372 )    

EQUITY IN LOSSES OF UNCONSOLIDATED AFFILIATES

    (380 )   (716 )
           

OPERATING INCOME

    1,552     6,025  
           

OTHER INCOME (EXPENSE):

             

Interest income

    4     4  

Interest expense

    (3,889 )   (3,942 )
           

Total other expense

    (3,885 )   (3,938 )
           

NET (LOSS) INCOME

    (2,333 )   2,087  

OTHER COMPREHENSIVE INCOME

         
           

COMPREHENSIVE (LOSS) INCOME

  $ (2,333 ) $ 2,087  
           
           

   

The accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.

F-41


Table of Contents


ELDORADO HOLDCO LLC

UNAUDITED CONSOLIDATED STATEMENT OF MEMBERS' EQUITY

(dollars in thousands)

BALANCE, January 1, 2014

  $ 75,575  

Net loss

    (2,333 )
       

BALANCE, March 31, 2014

  $ 73,242  
       
       

   

The accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.

F-42


Table of Contents


ELDORADO HOLDCO LLC

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollars in thousands)

 
  Three Months Ended
March 31,
 
 
  2014   2013  

CASH FLOWS FROM OPERATING ACTIVITIES:

             

Net (loss) income

  $ (2,333 ) $ 2,087  

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

             

Depreciation and amortization

    4,188     4,340  

Amortization of debt issue costs

    214     214  

Equity in losses of unconsolidated affiliates

    380     716  

Distributions from unconsolidated affiliate

    191     127  

Gain on sale/disposition of long lived assets and property and equipment

        (10 )

Recoveries of bad debt expense

    (204 )   (55 )

(Increase) Decrease in -

             

Accounts receivable

    (33 )   175  

Inventories

    (94 )   (410 )

Prepaid expenses

    (214 )   (44 )

(Decrease) Increase in -

             

Accounts payable

    100     (361 )

Interest payable

    3,622     3,624  

Accrued and other liabilities and due to members and affiliates

    527     1,528  
           

Net cash provided by operating activities

    6,344     11,931  
           

CASH FLOWS FROM INVESTING ACTIVITIES:

             

Purchases of property and equipment

    (502 )   (1,943 )

Proceeds from sale of property and equipment

        19  

Decrease (increase) in other assets, net

    17     (513 )
           

Net cash used in investing activities

    (485 )   (2,437 )
           

CASH FLOWS FROM FINANCING ACTIVITIES:

             

Payments of long-term debt

    (1,000 )   (1,250 )

Principal payments on capital leases

    (68 )   (105 )

Cash distributions

        (19 )
           

Net cash used in financing activities

    (1,068 )   (1,374 )
           

INCREASE IN CASH AND CASH EQUIVALENTS

    4,791     8,120  

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

    29,813     25,303  
           

CASH AND CASH EQUIVALENTS AT END OF PERIOD

  $ 34,604   $ 33,423  
           
           

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

             

Cash paid during period for interest

  $ 47   $ 108  

Payables for purchase of furniture and equipment

    275      

   

The accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.

F-43


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. Summary of Significant Accounting Policies and Basis of Presentation

        The accompanying unaudited condensed consolidated financial statements include the accounts of (1) Eldorado HoldCo LLC ("HoldCo"), a Nevada limited liability company formed in April 2009; (2) Eldorado Resorts LLC ("Resorts"), a Nevada limited liability company that is a wholly owned subsidiary of HoldCo; (3) Eldorado Capital Corp. ("Capital"), a Nevada Corporation that is a wholly owned subsidiary of Resorts; (4) Eldorado Shreveport #1, LLC ("ES#1") and Eldorado Shreveport #2, LLC ("ES#2"), two Nevada limited liability companies that are wholly owned subsidiaries of Resorts; (5) Eldorado Casino Shreveport Joint Venture, a Louisiana general partnership (the "Louisiana Partnership") in which ES#1 and ES#2 own all of the partnership interests; (6) Shreveport Capital Corp. ("Shreveport Capital"), a Louisiana corporation that is a wholly owned subsidiary of the Louisiana Partnership; and (7) Eldorado Limited Liability Company, a Nevada limited liability company that is a 96% owned subsidiary of Resorts ("ELLC" and, collectively with HoldCo, Resorts, Capital, ES#1, ES#2, the Louisiana Partnership and Shreveport Capital, the "Company"). Intercompany accounts and transactions have been eliminated in consolidation.

        Effective April 1, 2009, HoldCo was formed to be the holding company for Resorts. The members of Resorts contributed all their respective membership interests in Resorts in return for proportionate membership interests in HoldCo. Other than the membership interest in Resorts, HoldCo has no assets, liabilities or revenues and conducts no operations.

        Resorts was formed in 1996 and became the successor to a predecessor partnership that constructed the Eldorado Hotel and Casino, a premier hotel/casino and entertainment facility centrally located in downtown Reno, Nevada (the "Eldorado Reno"), which opened for business in 1973. Resorts owns and operates the Eldorado Reno. Eldorado Reno is easily accessible both to vehicular traffic from Interstate 80, the principal highway linking Reno to its primary visitor markets in northern California, and to pedestrian traffic from nearby casinos.

        Capital was incorporated with the sole purpose of serving as co-issuer of certain debt co-issued by Resorts and Capital. Capital holds no significant assets and conducts no business activity.

        Resorts indirectly owns 100% of the partnership interests of the Louisiana Partnership. The Louisiana Partnership owns, and Resorts manages, a 403-room all suite art deco-style hotel and a tri-level riverboat dockside casino complex situated on the Red River in Shreveport, Louisiana, which commenced operations under its previous owners in December 2000. Resorts acquired a majority ownership interest in the hotel and riverboat casino complex in July 2005, began operating it as the Eldorado Resort Casino Shreveport ("Eldorado Shreveport") on October 26, 2005 and acquired the remaining minority interest in March 2008. Each of ES#1, ES#2, the Louisiana Partnership and its subsidiaries, including Shreveport Capital, is a "guarantor", as defined in the Indenture, dated as of June 1, 2011, by and among Resorts and Capital, as issuers, and U.S. Bank National Association, as Trustee, and Capital One, N.A., as Collateral Trustee (the "Indenture").

        Resorts also owns 96.1858% of ELLC. ELLC is a 50% partner in a joint venture (the "Silver Legacy Joint Venture") which owns the Silver Legacy Resort Casino (the "Silver Legacy"), a major themed hotel/casino situated between, and seamlessly connected at the casino level to, the Eldorado Reno and Circus Circus-Reno, a hotel casino owned and operated by Galleon, Inc. ("Galleon"), an indirect, wholly owned subsidiary of MGM Resorts International, the other partner in the Silver Legacy Joint Venture.

F-44


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

1. Summary of Significant Accounting Policies and Basis of Presentation (Continued)

        Resorts also owns a 21.25% interest in Tamarack Crossing, LLC ("Tamarack"), a Nevada limited liability company that owns and operates Tamarack Junction, a casino in south Reno which commenced operations on September 4, 2001. Tamarack Junction is situated on approximately 62,000 square feet of land with approximately 13,230 square feet of gaming space and 465 slot machines. As a closing condition to the merger transaction discussed below, the Company will be required to dispose of its interest in Tamarack prior to closing.

        The Company accounts for ELLC's 50% joint venture interest and its 21.25% interest in Tamarack, affiliates that it does not control, but over which it does exert significant influence, using the equity method of accounting. Since the Company operates in the same line of business as the Silver Legacy and Tamarack Junction, each with casino and/or hotel operations, the Company's equity in the income of such joint ventures is included in operating income.

        The Company considers whether the fair values of any of its equity method investments have declined below their carrying value whenever adverse events or changes in circumstances indicate that recorded values may not be recoverable. Estimated fair value is determined using a discounted cash flow analysis based on estimated future results of the investee and market indicators of terminal year capitalization rate. If the Company considered any such decline to be other than temporary, then a write-down would be recorded to estimated fair value. In the second half of 2011, as a result of the Company's identification of triggering events, non-cash impairment charges of $33.1 million were recognized for its investment in the Silver Legacy Joint Venture. Such impairment charges eliminated the Company's remaining investment in the Silver Legacy Joint Venture. As a result of the elimination of the Company's remaining investment in the Silver Legacy Joint Venture, we discontinued the equity method of accounting for our investment in the Silver Legacy Joint Venture until the fourth quarter of 2012 when additional investments in the Silver Legacy Joint Venture were made. At such time, the Company recognized its share of the Silver Legacy Joint Venture's suspended net losses not recognized during the period the equity method of accounting was discontinued and resumed the equity method of accounting for its investment. There were no impairments of the Company's equity method investments during the three months ended March 31, 2014 or 2013.

        In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all adjustments, all of which are normal and recurring, necessary to present fairly the financial position of the Company as of March 31, 2014, the results of its operations and comprehensive income for the three months ended March 31, 2014 and 2013 and its cash flows for the three months ended March 31, 2014 and 2013. The results of operations for such periods are not necessarily indicative of the results to be expected for a full year.

        Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted. These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the annual report of HoldCo for the year ended December 31, 2013.

F-45


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

1. Summary of Significant Accounting Policies and Basis of Presentation (Continued)

Entry into Material Definitive Agreements

        On September 9, 2013, HoldCo; MTR Gaming Group, Inc. ("MTR"); Eclair Holdings Company, a wholly owned subsidiary of MTR ("NewCo"); Ridgeline Acquisition Corp., a wholly owned subsidiary of NewCo ("Merger Sub A"); Eclair Acquisition Company, LLC, a wholly owned subsidiary of NewCo ("Merger Sub B"); and Thomas Reeg, Robert Jones, and Gary Carano, as the representative of the members of HoldCo, entered into an Agreement and Plan of Merger as amended on November 18, 2013, further amended on February 13, 2014 and further amended on May 13, 2014 (the "Merger Agreement") pursuant to which Merger Sub A will merge with and into MTR, with MTR surviving the merger (the "MTR Merger"), and Merger Sub B will merge with and into HoldCo, with HoldCo surviving the merger (the "Holdco Merger" and together with the MTR Merger, the "Mergers"). As a result of the Mergers, NewCo will become the holding company for MTR and HoldCo and be renamed "Eldorado Resorts, Inc." and shares of NewCo common stock will be listed on The Nasdaq Stock Market ("Nasdaq"). Consummation of the Mergers is subject to numerous conditions. Accordingly, there can be no assurances that the transactions contemplated by the Merger Agreement will be consummated on the terms described herein or at all.

        The Merger Agreement provides that, upon completion of the Mergers, MTR stockholders will have the right to receive, at their election (but subject to customary procedures applicable to oversubscription for cash consideration), either (i) one share of NewCo common stock, or (ii) $6.05 in cash in exchange for each share of MTR common stock they own immediately prior to completion of the Mergers (the "MTR Exchange Ratio"); provided that the total amount of cash consideration is limited to $35.0 million, and if the cash election is oversubscribed, the cash consideration will be payable to the MTR stockholders making the cash election only with respect to a portion of their shares selected by an equitable, pro rata procedure determined by NewCo. The members of HoldCo will collectively receive, in the aggregate, an amount of merger consideration (the "HoldCo Valuation") equal to the product of (a) HoldCo's adjusted EBITDA for the twelve months ending on the most recent month end preceding the closing date by at least twenty days (the "Report Date") and (b) 6.81, with such amount being adjusted for HoldCo's excess cash, outstanding debt, and working capital relative to an agreed upon working capital target for HoldCo, an amount equal to certain transaction expenses of MTR which is capped at $7.0 million, the value of HoldCo's interest in the Silver Legacy Joint Venture, and the amount of restricted cash on HoldCo's balance sheet (if any) relating to the credit support required in connection with the Silver Legacy Joint Venture's credit facility. The value of HoldCo's interest in the Silver Legacy Joint Venture is equal to the product of (x) ELLC's proportionate ownership interest in the Silver Legacy Joint Venture which is currently 50%, and (y) the product of (A) the Silver Legacy Joint Venture's adjusted EBITDA for the twelve months ending on the Report Date and (B) 6.81, with such amount being adjusted for the Silver Legacy Joint Venture's excess cash, outstanding debt, and working capital relative to an agreed upon working capital target for the Silver Legacy Joint Venture (each such adjustment in proportion to ELLC's ownership interest), the amount of the subordinated notes made by HoldCo to the Silver Legacy Joint Venture, and ELLC's portion of the difference between the capital accounts of the members of the Silver Legacy Joint Venture. As a result, the members of HoldCo will receive, in the aggregate, the number of shares of NewCo common stock equal to the quotient obtained by dividing the merger consideration as calculated in the two preceding sentences by an implied price per share of $6.05 for NewCo common stock (the "Eldorado Merger Shares"). The number of Eldorado Merger Shares issued to HoldCo

F-46


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

1. Summary of Significant Accounting Policies and Basis of Presentation (Continued)

members is subject to a post-closing adjustment based on a final calculation of the components of the HoldCo Valuation as of the closing date. The MTR Exchange Ratio and the number of Eldorado Merger Shares are subject to customary anti-dilution adjustments in the event of stock splits, stock dividends and similar transactions involving MTR common stock. For federal income tax purposes, MTR common stockholders and Eldorado members are not expected to realize gain or loss with respect to the exchange of MTR common stock or Eldorado membership interests for NewCo common stock, but gain or loss might be realized with respect to any merger consideration received in the form of cash.

        Following completion of the Mergers, HoldCo and MTR will each continue to operate as a separate subsidiary of NewCo. The initial board of directors of NewCo is expected to include Gary L. Carano, Thomas Reeg, Frank J. Fahrenkopf, Jr., James B. Hawkins, Michael E. Pegram, David P. Tomick, and Roger P. Wagner, with Gary L. Carano acting as the chairman of the board. It is expected that all directors other than Gary L. Carano and Thomas Reeg will qualify as Independent Directors under applicable Nasdaq rules. In addition, following completion of the mergers, the officers of NewCo will include Gary L. Carano, the current President and Chief Operating Officer of HoldCo, as the Chief Executive Officer, Robert M. Jones, the current Chief Financial Officer of HoldCo, as the Chief Financial Officer, Thomas Reeg as President and Joseph L. Billhimer, Jr., the current President and a director of MTR, as the Chief Operating Officer.

        Resorts owns 96.1858% of ELLC. The remaining interests in ELLC are owned by Recreational Enterprises, Inc., a Nevada corporation ("REI"), and Hotel Casino Management, Inc., a Nevada corporation ("HCM"), both of whom are members of HoldCo. A condition to closing the Mergers is that HCM and REI will have transferred their respective interests in ELLC to Resorts; provided that HCM and REI may retain in aggregate up to 3.8142% of ELLC if, on or before the closing date of the Merger, HCM and REI have entered into an agreement with NewCo and HoldCo (a "Retained Interest Agreement"), providing for the following transaction: (i) concurrently with, or prior to, the consummation of the HoldCo Merger, ELLC shall redeem all of Resorts' interest in ELLC in exchange for a distribution to Resorts of a percentage of ELLC's interest in Silver Legacy Joint Venture equal to Eldorado Resorts' interest in ELLC immediately prior to such redemption such that (x) Resorts' direct interest in Silver Legacy Joint Venture through such interest distributed by ELLC is equal to Resorts' indirect interest in Silver Legacy Joint Venture immediately prior to such redemption, and (y) immediately after such redemption by ELLC, HCM and REI shall be the sole owners of ELLC; (ii) HCM and REI shall each grant to Resorts a right, exercisable for three months commencing on the first business day after the first anniversary of the closing date of the Mergers, to acquire from HCM and REI all of their interests in ELLC in exchange for the payment to HCM and REI of their respective pro rata portions of the Retained Consideration (defined below); and (iii) Resorts shall grant to each of HCM and REI a right, exercisable for three months commencing on the first business day after the second anniversary of the closing date of the Mergers, to put to Resorts all of their interests in ELLC in exchange for the payment to HCM and REI of their respective pro rata portions of the Retained Consideration. The "Retained Consideration" means a number of shares of NewCo common stock equal to (A) the estimated value of HoldCo's interest in Silver Legacy Joint Venture as of the date that the HoldCo Merger is consummated, multiplied by (B) the portion of the outstanding interests in ELLC (expressed as a percentage) represented by the interests in ELLC held by HCM and REI, divided by (C) $6.05. In addition, the number of shares of NewCo common stock issuable at the

F-47


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

1. Summary of Significant Accounting Policies and Basis of Presentation (Continued)

closing as Eldorado Merger Shares shall be reduced by the number of shares equal to the Retained Consideration.

        The Merger Agreement contains representations and warranties of MTR, NewCo, Merger Sub A, and Merger Sub B, on the one hand, and HoldCo, on the other hand, that are qualified by the confidential disclosures provided to the other party in connection with the Merger Agreement. The Merger Agreement includes other affirmative and negative covenants of the parties, including covenants by MTR not to solicit alternative transactions or to enter into discussions concerning, or to provide confidential information in connection with, an alternative transaction, except under the circumstances permitted in the Merger Agreement. HoldCo covenants that, unless the Merger Agreement is otherwise terminated, it will not solicit an alternative transaction or initiate or enter into discussions concerning, or provide confidential information in connection with, an alternative transaction. However, HoldCo (through its subsidiaries) will be permitted to participate in any "buy-sell" procedure initiated with respect to the Silver Legacy Joint Venture in accordance with the Silver Legacy Joint Venture's operating agreement. Additionally, HoldCo shall, at its own expense, dispose of, or sell or assign to a third party, all of its interests in Tamarack.

        NewCo filed a proxy statement and prospectus on Form S-4 (as amended, the "Registration Statement") with the Securities and Exchange Commission (the "SEC") to solicit proxies from MTR stockholders in connection with the MTR stockholder vote necessary to approve the MTR Merger and to register the shares of NewCo common stock to be issued in connection with the Mergers. Within forty days after the Registration Statement is declared effective by the SEC, the Merger Agreement provides that MTR will take all action necessary to call and hold a meeting of its stockholders to approve the Merger Agreement. HoldCo members have unanimously approved the Merger Agreement.

        The waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended (the "HSR Act"), terminated on January 7, 2014. Each of MTR and HoldCo paid its own filing fees and costs associated with its HSR Act filings, and 50% of the amount of the fees and costs incurred with respect to MTR will be counted toward the MTR transaction expenses that constitute an adjustment to the amount of the HoldCo Merger consideration.

        At the request of HoldCo, MTR commenced an initial consent solicitation on December 5, 2013, with respect to certain amendments and waivers of the indenture underlying MTR's 11.5% Senior Secured Second Lien Notes due August 1, 2019 on terms and conditions agreed upon between HoldCo and MTR. On January 9, 2014, MTR received the necessary consents from holders of a majority of such notes for the amendments to the indenture that will allow MTR to complete of the mergers without requiring MTR to offer to repurchase any of such notes. No consent fee was paid to holders in connection with this solicitation.

        Additionally, HoldCo agreed that each of the members of HoldCo and certain officer and senior managers of HoldCo will enter into non-competition agreements with NewCo that will become effective as of the closing of the Mergers.

        Completion of the Mergers is subject to a number of conditions, including the approval of the Merger Agreement by the stockholders of MTR, the effectiveness of the Registration Statement, the receipt of approval for listing the shares of NewCo common stock on Nasdaq, and the receipt of required regulatory approvals. The obligation of HoldCo and MTR to complete the Mergers is also

F-48


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

1. Summary of Significant Accounting Policies and Basis of Presentation (Continued)

conditioned on the combined adjusted EBITDA of MTR and HoldCo exceeding $115.0 million during the twelve months ending on the Report Date.

        The Merger Agreement, in addition to providing that the parties can mutually terminate the Merger Agreement, contains termination rights for MTR and HoldCo, as the case may be, including, among others, upon: (1) final, nonappealable denial of required regulatory approvals or injunction prohibiting the transactions contemplated by the Merger Agreement; (2) June 9, 2014, if the Mergers have not been completed by that time, provided that either party may extend the Merger Agreement for an additional 180 days if the only unsatisfied conditions to closing are receipt of required regulatory approvals and/or receipt of required MTR stockholder approval (but only if the party exercising the extension has complied with its covenents under the Merger Agreement related to filing the Registration Statement and holding the MTR stockholder meeting where such approval is to be voted on); (3) the failure of HoldCo and MTR to achieve a combined adjusted EBITDA of $115.0 million during the twelve months ending on the Report Date; (4) a breach by the other party that is not or cannot be cured within 30 days' notice if such breach would result in a failure of the conditions to closing set forth in the Merger Agreement to be satisfied; or (5) failure of MTR's stockholders to approve and adopt the Merger Agreement. MTR has the right to terminate the Merger Agreement under certain circumstances if MTR receives a superior acquisition proposal from a third party and, in the event of such termination, MTR would be obligated to pay HoldCo a termination fee of $6.0 million (the "Termination Fee") plus HoldCo's actual fees and expenses incurred in connection with the Mergers (the "Expense Reimbursement") not to exceed $1.0 million. MTR would also be obligated to pay HoldCo the Expense Reimbursement, not to exceed $1.0 million, in the event that MTR stockholders do not approve the transaction at the meeting of MTR stockholders called for that purpose.

        HoldCo has the right to terminate the Merger Agreement under certain other circumstances, including (1) prior to the approval of the Merger Agreement and the MTR Merger by the MTR stockholders, the MTR Board of Directors fails to recommend that its stockholders approve the Merger Agreement and the MTR Merger or withdraws or adversely modifies such recommendation; (2) prior to the approval of the Merger Agreement and the MTR Merger by the MTR stockholders, MTR fails to comply with its obligations to solicit approval by the MTR stockholders of the Merger Agreement and the MTR Merger or fails to comply with its obligation not to solicit certain alternative transactions competing with the Mergers; (3) prior to the approval of the Merger Agreement and the MTR Merger by the MTR stockholders, MTR or the MTR Board of Directors approves, recommends or endorses an alternative transaction or competing proposal relating to the acquisition of MTR or its business; or (4) the amount of certain specified fees charged in connection with transferring certain gaming licenses is materially higher than such fees historically charged in connection with transactions of this type, unless MTR pays to HoldCo in cash the amount by which such amount exceeds such historically charged amount and increases the merger consideration payable to the HoldCo members by the amount of such excess. In the event that HoldCo terminates the Merger Agreement in connection with the circumstances listed in clauses (1), (2) or (3) above, MTR would, in connection with the termination, be obligated to pay HoldCo the $6.0 million Termination Fee plus the Expense Reimbursement not to exceed $1.0 million.

        The Mergers will be accounted for as a reverse acquisition of MTR by HoldCo under accounting principles generally accepted in the United States. As a result, HoldCo will be considered the acquirer of MTR for accounting purposes.

F-49


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

1. Summary of Significant Accounting Policies and Basis of Presentation (Continued)

        During the three months ended March 31, 2014 and the year ended December 31, 2013, HoldCo incurred acquisition related expenses of $1.4 million and $3.2 million, respectively. Because HoldCo maintains no bank accounts or operations, these expenses were paid by Resorts on behalf of HoldCo. The 2014 amount has been expensed in the accompanying unaudited consolidated statement of operations and comprehensive (loss) income in accordance with the applicable accounting guidance for business combinations; none of the 2013 expenses were incurred during the first quarter 2013 period.

        Additional information regarding MTR, HoldCo, NewCo, Merger Sub A, Merger Sub B, and the Mergers are included in the Registration Statement. The Registration Statement (and other relevant materials that might be filed with the SEC from time to time) may be obtained free of charge at the SEC's website at www.sec.gov. HoldCo, MTR and NewCo and their respective executive officers and directors may be deemed to be participants in the solicitation of proxies from the security holders of MTR in connection with the proposed transaction. Information regarding the participants and other persons who may be deemed participants and a description of their direct and indirect interests, by security holdings or otherwise, are contained in the Registration Statement.

        On November 18, 2013, HoldCo entered into a support agreement (the "Support Agreement") with Jacobs Entertainment, Inc., a Delaware corporation, Gameco Holdings, Inc., a Delaware corporation, The Jeffrey P. Jacobs Revocable Trust dated July 10, 2000, and Jeffrey P. Jacobs, an adult individual (collectively referred to as "Jacobs Parties"), who, as of November 18, 2013, collectively were the holders of 18.14% of the outstanding shares of MTR common stock. Under the Support Agreement, the Jacobs Parties agreed to vote their shares in favor of the Merger Agreement and the MTR Merger, subject to the terms and conditions of the Support Agreement.

Use of Estimates

        The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates incorporated into the Company's unaudited condensed consolidated financial statements include estimated useful lives for depreciable and amortizable assets, the estimated allowance for doubtful accounts receivable, estimated cash flows in assessing the recoverability of long-lived assets, self insurance reserves, players' club liabilities, contingencies and litigation, claims and assessments, and fair value measurements related to the Company's long-term debt. Actual results could differ from these estimates.

Federal Income Taxes

        As a limited liability company, HoldCo is not subject to income tax liability. Therefore, holders of membership interests will include their respective shares of HoldCo's taxable income in their income tax returns and HoldCo will continue to make distributions for such tax liabilities. ES#2 has elected as a single member limited liability company to be taxed as a C Corporation. Current and deferred income taxes associated with ES#2 were not material.

F-50


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

1. Summary of Significant Accounting Policies and Basis of Presentation (Continued)

        Under the applicable accounting standards, the Company may recognize the tax benefit from an uncertain tax position only if it is more-likely-than-not that the tax position will be sustained on examination by the taxing authorities based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position should be measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. The accounting standards also provide guidance on de-recognition, classification, interest and penalties on income taxes, accounting in interim periods and disclosure requirements for uncertain tax positions. The Company has recorded no liability associated with uncertain tax positions at March 31, 2014 and December 31, 2013.

        The operating agreement of HoldCo dated April 1, 2009 (the "HoldCo Operating Agreement") obligates HoldCo to distribute each year for as long as it is not taxed as a corporation to each of its members an amount equal to such members' allocable share of the taxable income of HoldCo multiplied by the highest marginal combined Federal, state and local income tax rate applicable to individuals for that year. During the three months ended March 31, 2013, distributions of $19,000 were made by Resorts, on behalf of HoldCo, to its members; no such distributions were made during the three months ended March 31, 2014.

Fair Value of Financial Instruments

        Fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. Accordingly, fair value is a market based measurement that is determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, there is a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair values as follows:

        The following methods and assumptions are used to estimate the fair value of each class of financial instruments for which it is practical to estimate fair value:

        Cash and Cash Equivalents: The carrying amounts approximate the fair values given its characteristics.

        Restricted Cash: The credit support deposit is classified as Level 1 as its carrying value approximates market prices.

        Advances to Unconsolidated Affiliate: The $7.5 million note receivable due to ELLC from the Silver Legacy Joint Venture (see Note 2) is classified as Level 2 based upon market-based inputs.

        Long-term Debt: The 8.625% Senior Secured Notes due 2019 (the "Senior Secured Notes"—see Note 5) are classified as Level 2, as there is limited market activity. The fair values of the Company's long-term debt have been calculated based on management's estimates of the borrowing rates available as of March 31, 2014 and December 31, 2013 for debt with similar terms and maturities.

F-51


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

1. Summary of Significant Accounting Policies and Basis of Presentation (Continued)

        Term Loan: Our term loan under the credit facility (see Note 5) is classified as Level 2 as it is tied to market rates of interest and its carrying value approximates market value.

        The estimated fair values of the Company's financial instruments are as follows (amounts in thousands):

 
  March 31, 2014   December 31, 2013  
 
  Carrying
Amount
  Fair
Value
  Carrying
Amount
  Fair
Value
 

Financial assets:

                         

Cash and cash equivalents

  $ 34,604   $ 34,604   $ 29,813   $ 29,813  

Restricted cash

    5,305     5,305     5,305     5,305  

Advance to Silver Legacy Joint Venture

        4,116         4,004  

Financial liabilities:

                         

Long-term debt

    168,000     179,760     168,000     178,080  

Term loan

    1,500     1,500     2,500     2,500  

Subsequent Events

        The Company has evaluated subsequent events through May 13, 2014 and determined there was no subsequent event identified during the evaluation.

2. Investment in Unconsolidated Affiliates

        Effective March 1, 1994, ELLC and Galleon, (each a "Partner" and, together, the "Partners"), entered into the Silver Legacy Joint Venture pursuant to a joint venture agreement (the "Original Joint Venture Agreement" and, as amended to date, the "Joint Venture Agreement") to develop the Silver Legacy. The Silver Legacy consists of a casino and hotel located in Reno, Nevada, which began operations on July 28, 1995. Each partner owns a 50% interest in the Silver Legacy Joint Venture.

        On March 5, 2002, the Silver Legacy Joint Venture and its wholly owned finance subsidiary, Silver Legacy Capital Corp., issued $160 million principal amount of 101/8% mortgage notes due March 1, 2012 (the "Silver Legacy Notes"). The Silver Legacy Notes were secured by a security interest in substantially all of the existing and future assets and pledges of each of the Partners' interests in the Silver Legacy Joint Venture and were nonrecourse to the Company. The Silver Legacy Notes matured on March 1, 2012 and the Silver Legacy Joint Venture did not make the principal and interest payment due on such date. On May 17, 2012, the Silver Legacy Joint Venture and Silver Legacy Capital Corp. (the "Silver Legacy Debtors") filed voluntary petitions for relief under Chapter 11 of the United States Bankruptcy Code and on June 1, 2012 the Silver Legacy Debtors filed a joint plan of reorganization, which was subsequently amended on June 29, 2012 and August 8, 2012 (the "Plan of Reorganization"). On October 23, 2012, an order of confirmation relating to the Plan of Reorganization was entered by the bankruptcy court. On November 16, 2012, the effective date, as defined in the Plan of Reorganization, occurred. Concurrently, the Silver Legacy Joint Venture closed on its new debt facilities and issued its new subordinated debt owed to its partners. All creditors were paid under the terms of the Plan of Reorganization (with the exception of the quarterly installment payments to certain general unsecured creditors which were paid in full by November 16, 2013) and the Silver

F-52


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2. Investment in Unconsolidated Affiliates (Continued)

Legacy Joint Venture emerged from bankruptcy. A final hearing was held and the Chapter 11 Case closed on March 20, 2013.

        On December 16, 2013, the Silver Legacy Joint Venture entered into a new senior secured term loan facility totaling $90.5 million (the "New Silver Legacy Credit Facility") to refinance its indebtedness under its then existing senior secured term loan and Silver Legacy Second Lien Notes. The proceeds from the New Silver Legacy Credit Facility, in addition to $7.0 million of operating cash flows, were used to repay $63.8 million representing principal and interest outstanding under the Silver Legacy Credit Facility, $31.7 million representing principal and interest related to the extinguishment of the Silver Legacy Second Lien Notes and $2.0 million in fees and expenses associated with the transactions. The New Silver Legacy Credit Facility consists of a $60.5 million first-out tranche term loan and a $30.0 million last-out tranche term loan. The New Silver Legacy Credit Facility matures on November 16, 2017 which was the maturity date of the Silver Legacy Credit Facility.

        Under the Plan of Reorganization, each of ELLC and Galleon retained its 50% interest in the Silver Legacy Joint Venture, but was required to advance $7.5 million to the Silver Legacy Joint Venture pursuant to a subordinated loan and provide credit support by depositing $5.0 million of cash into a bank account as collateral in favor of the lender under the Silver Legacy Joint Venture credit agreement. The $7.5 million note receivable from ELLC to the Silver Legacy Joint Venture was issued on November 16, 2012 with a stated interest rate of 5% per annum and a maturity date of May 16, 2018 and is included on the accompanying unaudited consolidated balance sheets in Investment in and Advances to Unconsolidated Affiliates at March 31, 2014 and December 31, 2013. Payment of any interest or principal under the loan is subordinate to the senior indebtedness of the Silver Legacy Joint Venture. Accrued interest under the loan will be added to the principal amount of the loan and may not be paid unless principal of the loan may be paid in compliance with the terms of the senior indebtedness outstanding or at maturity. The $5.0 million collateral deposit by ELLC is included as non-current restricted cash in the accompanying unaudited consolidated balance sheets at March 31, 2014 and December 31, 2013.

        As a result of our identification of triggering events, we recognized non-cash impairment charges of $33.1 million in 2011 for our investment in the Silver Legacy Joint Venture. Such impairment charges eliminated the Company's remaining investment in the Silver Legacy Joint Venture. As a result of the elimination of the Company's remaining investment in the Silver Legacy Joint Venture, we discontinued the equity method of accounting for our investment in the Silver Legacy Joint Venture until the fourth quarter of 2012 when additional investments in the Silver Legacy Joint Venture were made. At such time, the Company recognized its share of the Silver Legacy Joint Venture's suspended net losses not recognized during the period the equity method of accounting was discontinued and resumed the equity method of accounting for its investment.

        Equity in (losses) related to the Silver Legacy Joint Venture for the three months ended March 31, 2014 and 2013 amounted to ($0.7) million and ($1.0 million), respectively.

F-53


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2. Investment in Unconsolidated Affiliates (Continued)

        Summarized information for the Company's investment in and advances to the Silver Legacy Joint Venture is as follows (in thousands):

 
  March 31,
2014
  December 31,
2013
 
 
  (unaudited)
   
 

Beginning balance

  $ 13,081   $ (2,198 )

Equity in (losses) income of unconsolidated affiliate

    (652 )   2,261  

Gain on early extinguishment of debt of unconsolidated affiliate

        11,980  

Other comprehensive income—minimum pension liability adjustment of unconsolidated affiliate

        1,772  

Member's distribution

        (734 )
           

Ending balance

  $ 12,429   $ 13,081  
           
           

        Summarized balance sheet information for the Silver Legacy Joint Venture is as follows (in thousands):

 
  March 31,
2014
  December 31,
2013
 
 
  (unaudited)
   
 

Current assets

  $ 29,236   $ 29,565  

Property and equipment, net

    196,073     198,150  

Other assets, net

    7,717     8,201  
           

Total assets

  $ 233,026   $ 235,916  
           
           

Current liabilities

  $ 26,469   $ 28,332  

Long-term liabilities

    91,963     91,684  

Partners' equity

    114,594     115,900  
           

Total liabilities and partners' equity

  $ 233,026   $ 235,916  
           
           

        Summarized results of operations for the Silver Legacy Joint Venture are as follows (in thousands):

 
  Three Months Ended
March 31,
 
 
  2014   2013  
 
  (unaudited)
 

Net revenues

  $ 27,577   $ 26,818  

Operating expenses

    26,146     (26,599 )
           

Operating income

    1,431     219  

Other expense

    (2,737 )   (2,115 )

Reorganization items

        (36 )
           

Net loss

  $ (1,306 ) $ (1,932 )
           
           

        Resorts owns a 21.25% interest in Tamarack, which owns and operates Tamarack Junction, a small casino in south Reno, Nevada. Donald L. Carano ("Carano"), who is the presiding member of Resorts' Board of Managers and the Chief Executive Officer of Resorts, owns a 26.25% interest in Tamarack.

F-54


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2. Investment in Unconsolidated Affiliates (Continued)

Four members of Tamarack, including Resorts and three unaffiliated third parties, manage the business and affairs of Tamarack Junction. At both March 31, 2014 and December 31, 2013, Resorts' financial investment in Tamarack was $5.3 million. Resorts' capital contribution to Tamarack represents its proportionate share of the total capital contributions of the members. Additional capital contributions of the members, including Resorts, may be required for certain purposes, including the payment of operating costs and capital expenditures or the repayment of loans, to the extent such costs are not funded by prior capital contributions and earnings. The Company's investment in Tamarack is accounted for using the equity method of accounting. Equity in income related to Tamarack for the three months ended March 31, 2014 and 2013 of $272,000 and $250,000, respectively, is included as a component of operating income. As a closing condition to the merger transaction discussed in Note 1, the Company will be required to dispose of its interest in Tamarack prior to closing.

        Summarized information for the Company's equity in Tamarack is as follows (in thousands):

 
  March 31,
2014
  December 31,
2013
 
 
  (unaudited)
   
 

Beginning balance

  $ 5,268   $ 5,066  

Member's distribution

    (191 )   (892 )

Equity in net income of unconsolidated affiliate

    272     1,094  
           

Ending balance

  $ 5,349   $ 5,268  
           
           

        Summarized balance sheet information for Tamarack is as follows (in thousands):

 
  March 31,
2014
  December 31,
2013
 
 
  (unaudited)
   
 

Current assets

  $ 6,427   $ 6,165  

Property and equipment, net

    22,252     22,065  

Other assets

    19     19  
           

Total assets

  $ 28,698   $ 28,249  
           
           

Current liabilities

  $ 2,217   $ 2,020  

Notes payable and capital lease obligations

    1,278     1,443  

Partners' equity

    25,203     24,786  
           

Total liabilities and partners' equity

  $ 28,698   $ 28,249  
           
           

F-55


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2. Investment in Unconsolidated Affiliates (Continued)

        Summarized results of operations for Tamarack is as follows (in thousands):

 
  Three Months Ended
March 31,
 
 
  2014   2013  
 
  (unaudited)
 

Net revenues

  $ 4,746   $ 4,773  

Operating expenses

    (3,401 )   (3,442 )
           

Operating income

    1,345     1,331  

Interest expense

    (18 )   (22 )
           

Net income

  $ 1,327   $ 1,309  
           
           

3. Other and Intangible Assets, net

        Other and intangible assets, net, include the following amounts (in thousands):

 
  March 31,
2014
  December 31,
2013
 
 
  (unaudited)
   
 

Gaming license (Indefinite-lived)

  $ 20,574   $ 20,574  
           
           

Land held for development

  $ 906   $ 906  

Bond offering costs, 8.625% Senior Secured Notes

    6,851     6,851  

Other

    940     957  
           

    8,697     8,714  

Accumulated amortization bond costs 8.625% Senior Secured Notes

    (2,440 )   (2,226 )
           

Total Other Assets, net

  $ 6,257   $ 6,488  
           
           

        Amortization of bond and loan costs is computed using the straight-line method, which approximates the effective interest method, over the term of the bonds or loans, respectively, and is included in interest expense on the accompanying unaudited consolidated statements of operations and comprehensive income. Amortization expense with respect to deferred financing costs for each of the three months ended March 31, 2014 and 2013 amounted to $214,000. Such amortization expense is expected to be $640,000 during the remainder of 2014, $854,000 during each of the years ended December 31, 2015 through 2018 and $355,000 during 2019.

        The Eldorado Shreveport gaming license, recorded at $20.6 million at both March 31, 2014 and December 31, 2013, is an intangible asset acquired from the purchase of a gaming entity located in a gaming jurisdiction where competition is limited, such as when only a limited number of gaming operators are allowed to operate. Gaming license rights are not subject to amortization as the Company has determined that they have an indefinite useful life.

F-56


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

4. Accrued and Other Liabilities

        Accrued and other liabilities consist of the following (in thousands):

 
  March 31,
2014
  December 31,
2013
 
 
  (unaudited)
   
 

Accrued payroll, vacation and benefits

  $ 3,971   $ 4,568  

Accrued insurance and medical claims

    1,404     1,285  

Accrued taxes

    3,810     2,447  

Unclaimed chips

    1,151     1,482  

Progressive slot liability and accrued gaming promotions

    2,917     3,044  

Other

    1,995     1,953  
           

  $ 15,248   $ 14,779  
           
           

5. Long-Term Debt

        Long-term debt consists of the following (in thousands):

 
  March 31,
2014
  December 31,
2013
 
 
  (unaudited)
   
 

8.625% Senior Secured Notes

  $ 168,000   $ 168,000  

Term Loan under Secured Credit Facility

    1,500     2,500  
           

    169,500     170,500  

Less—Current portion

    1,500     2,500  
           

  $ 168,000   $ 168,000  
           
           

        Scheduled maturities of long-term debt are $1.5 million in May 2014 and $168.0 million in 2019.

        On June 1, 2011, Resorts and Capital completed the issuance of $180 million of 8.625% Senior Secured Notes due June 15, 2019 (the "Senior Secured Notes"). Proceeds from the Senior Secured Notes, together with borrowings under the Secured Credit Facility (see below), were used to redeem or otherwise retire the previously outstanding $155.6 million principal amount of 10% First Mortgage Notes due 2012 co-issued by the Louisiana Partnership and Shreveport Capital, $64.5 million principal amount of 9% Senior Notes due April 15, 2014 co-issued by Resorts and Capital and a Preferred Equity Interest held by an unrelated third party in the Louisiana Partnership. Interest on the Senior Secured Notes is payable semiannually each June 15 and December 15 (commencing on December 15, 2011) to holders of record on the preceding June 1 or December 1, respectively.

        The indenture relating to the Senior Secured Notes contains various restrictive covenants including, restricted payments and investments, additional liens, transactions with affiliates, covenants imposing limitations on additional debt, dispositions of property, mergers and similar transactions. As of March 31, 2014, the Company was in compliance with all of the covenants under the indenture relating to the Senior Secured Notes.

        The Senior Secured Notes are unconditionally guaranteed, jointly and severally, by all of the Company's current and future domestic restricted subsidiaries other than Capital (collectively, the "Guarantors"). ELLC is the only unrestricted subsidiary as of the closing date. The Silver Legacy Joint

F-57


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

5. Long-Term Debt (Continued)

Venture and Tamarack are not subsidiaries and did not guarantee the Senior Secured Notes. The Senior Secured Notes are secured by a first priority security interest on substantially all of the Company's current and future assets (other than certain excluded assets, including gaming licenses and the Company's interests in ELLC, the Silver Legacy Joint Venture and Tamarack). Such security interests are junior to the security interests with respect to obligations of Resorts and the Guarantors under the Secured Credit Facility. In addition, all of the membership interests in Resorts and equity interests in the Guarantors are subject to a pledge for the benefit of the holders of the Senior Secured Notes.

        Prior to June 15, 2014, the Company may redeem up to 35% of the Senior Secured Notes at a redemption price equal to 108.625% of the principal amount thereof plus accrued and unpaid interest thereon with the proceeds from certain equity offerings. The Company may also redeem some or all of the Senior Secured Notes prior to June 15, 2015 at a redemption price of 100% of the principal amount thereof plus a "make whole premium" together with accrued and unpaid interest thereon. Not more than once in each twelve-month period ended June 15, 2013 and 2014, the Company may redeem up to 10% of the Senior Secured Notes at a purchase price of 103% of the principal amount thereof plus accrued and unpaid interest thereon. On or after June 15, 2015, the Company may redeem the Senior Secured Notes at the following redemption prices (expressed as a percentage of principal amount) plus any accrued and unpaid interest thereon:

Year beginning June 15,
  Percentage  

2015

    104.313 %

2016

    102.156 %

2017 and thereafter

    100.000 %

        On June 1, 2011, Resorts entered into a new $30 million senior secured revolving credit facility (the "Secured Credit Facility") available until May 30, 2014 consisting of a $15 million term loan requiring principal payments of $1.25 million each quarter beginning September 30, 2011 (the "Term Loan") and a $15 million revolving credit facility. Resorts does not intend to renew the Secured Credit Facility when it matures on May 30, 2014. Mandatory prepayments of principal will also be required from 100% of the net cash proceeds of asset sales (as defined), the issuance or incurrence of additional debt and the receipt of certain tax refunds, insurance proceeds and condemnation awards, with such prepayments being applied first to the outstanding Term Loan balance, if any, followed by the revolving credit facility. Borrowings under the Secured Credit Facility bear interest, at the Company's option, at either (1) a "Base Rate", defined to be the greater of (a) the rate publicly announced from time to time by Bank of America as its "Prime Rate," (b) the Federal Funds Rate plus 0.5% per annum or (c) LIBOR plus 1.0% per annum or (2) a "Eurodollar Rate" of LIBOR plus 1.0% per annum. Both the Base Rate and Eurodollar Rate are further increased by an "Applicable Rate", as defined in the credit facility, which ranges from 0.5% to 2.0% per annum for Base Rate borrowings and from 1.5% to 3.0% per annum for Eurodollar Rate borrowings, the rate to be determined based on the most recent "Consolidated Leverage Ratio" (as defined) maintained by the Company. The term of Eurodollar Rate loans may be one, two, three or six months as selected by the Company. Interest for each Base Rate loan is payable as the end of the respective quarter. Interest for each Eurodollar Rate loan is payable on the last day of the loan, provided, however, that if the period exceeds three months, the interest will be payable on the respective dates that fall every three months after the beginning of the loan period. The interest period cannot exceed the maturity date of the credit facility for either a Base Rate loan or

F-58


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

5. Long-Term Debt (Continued)

a Eurodollar Rate loan. In addition, the Company will pay a commitment fee on its borrowing capacity under the Secured Credit Facility not being utilized in the amount of 0.5% per annum for periods when its Consolidated Leverage Ratio is less than or equal to three to one and 0.75% per annum otherwise. As of March 31, 2014 and December 31, 2013, there was no indebtedness on the revolving credit facility and $1.5 million and $2.5 million, respectively, outstanding indebtedness on the Term Loan. The effective rate of interest on borrowings under the Term Loan was 3.15% as of March 31, 2014.

        The Secured Credit Facility is subject to various restrictive loan covenants including those requiring the maintenance of certain financial ratios and covenants imposing limitations on additional debt, dispositions of property, the payment of dividends and distributions, transactions with affiliates, mergers and similar transactions. As of March 31, 2014, the Company was in compliance with all of such covenants pertaining to the Secured Credit Facility.

        Borrowings under the Secured Credit Facility are unconditionally guaranteed, jointly and severally, by all of the Company's current and future subsidiaries other than ELLC. The Silver Legacy Joint Venture and Tamarack are not subsidiaries and did not guarantee borrowings under the Secured Credit Facility. The Secured Credit Facility is secured by a first priority security interest in substantially all of the Company's current and future assets (other than certain excluded assets including gaming licenses and the Company's interests in ELLC, the Silver Legacy Joint Venture and Tamarack). Such security interest is senior to the security interests with respect to obligations of the Company under the Senior Secured Notes (see above). The Secured Credit Facility replaced an existing credit facility which matured on February 28, 2011 and was not renewed.

6. Commitments and Contingencies

        The Company is subject to various legal and administrative proceedings relating to personal injuries, employee actions and employment matters, commercial transactions and other matters arising in the normal course of business. In addition, the Company maintains what it believes is adequate insurance coverage to further mitigate the risks of such proceedings. However, such proceedings can be costly, time consuming and unpredictable and, therefore, no assurance can be given that the final outcome of such proceedings may not materially impact its consolidated financial position, results of operations or cash flows. Further, no assurance can be given that the amount or scope of existing insurance coverage will be sufficient to cover expenses arising from such matters. The Company does not believe that the final outcome of these matters will have a material adverse effect on its consolidated financial position, results of operations or cash flows.

        Since the announcement of the Mergers, three putative class action lawsuits have been filed by purported stockholders of MTR challenging the Mergers. All three cases were filed in the Delaware Court of Chancery. The first case was filed on September 23, 2013 and is captioned Harris v. MTR Gaming Group, Inc., et al., Case No. 8937-VCG (the "Harris Case"); the second case was filed on September 27, 2013 and is captioned Julian v. MTR Gaming Group, Inc., et al., Case No. 8950-VCG (the "Julian Case"); and the third case was filed on October 14, 2013 and is captioned Morse v. MTR Gaming, Inc., et al., Case No. 9001 (the "Morse Case"). These cases, which purport to be brought as class actions on behalf of all MTR stockholders, excluding the members of MTR's board of directors, alleges that the consideration that stockholders will receive in connection with the merger is inadequate and that MTR's directors breached their fiduciary duties to stockholders in negotiating and approving

F-59


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

6. Commitments and Contingencies (Continued)

the merger agreement. The complaint in the Harris Case also alleges that MTR and the Company aided and abetted the alleged breaches by MTR's directors. The complaints in the Julian and Morse Cases alleged that MTR, NewCo, Merger Sub A, Merger Sub B, HoldCo, Gary Carano, Thomas Reeg and Robert T. Jones aided and abetted the alleged breaches by MTR's directors. The three complaints, which are now consolidated, seek various forms of relief including injunctive relief that would, if granted, prevent the merger from being consummated in accordance with the agreed-upon terms. The defendants believe that the allegations are without merit and intend to defend the actions vigorously. On April 16, 2014, the defendants filed a motion to dismiss the consolidated complaint.

        In March 2008, the Nevada Supreme Court ruled, in a case involving another gaming company, that food and non-alcoholic beverages purchased for use in providing complimentary meals to customers and to employees were exempt from use tax. The Company had previously paid use tax on these items and had generally filed for refunds for the periods from January 2001 to February 2008 related to this matter, which refunds had not been paid. The Company claimed the exemption on sales and use tax returns for periods after February 2008 in light of this Nevada Supreme Court decision and had not accrued or paid any sales or use tax for those periods. In February 2012, the Nevada Department of Taxation (the "Taxation Department") asserted that customer complimentary meals and employee meals were subject to sales tax on a prospective basis commencing February 15, 2012. In July 2012, the Taxation Department announced that sales taxes applicable to such meals would be due and payable without penalty or interest at the earlier of certain regulatory, judicial or legislative events or June 30, 2013. The Taxation Department's position stemmed from a Nevada Tax Commission decision concerning another gaming company which stated that complimentary meals provided to customers are subject to sales tax at the retail value of the meal and employee meals are subject to sales tax at the cost of the meal. At a District Court hearing for another casino, a District Court Judge subsequently issued a ruling in such case that held that complimentary meals provided to customers were subject to sales tax, while meals provided to employees were not subject to sales tax. This decision had been appealed to the Nevada Supreme Court.

        In June 2013, the Company and other similarly situated companies entered into a global settlement agreement with the Taxation Department that, when combined with the contemporaneous passage of legislation governing the prospective treatment of complimentary meals ("AB 506"), resolved all matters concerning the prior and future taxability of such meals. AB 506 provides that complimentary meals provided to customers and employees after the effective date of the bill are not subject to either sales or use tax. Under the terms of the global settlement, the Company agreed to withdraw its refund requests and the Taxation Department agreed to drop its assertion that sales tax was due on such meals up to the effective date of AB 506. Since the Company did not previously accrue either the claims for refund of use taxes or any liability for sales taxes that the Taxation Department may have asserted prior to entering the global settlement agreement, there is no financial statement impact of entering into the settlement agreement.

        In 2002, the Company entered into a professional services agreement on a contingency fee basis arrangement with a third party advisory group to obtain refunds or credits for the aforementioned overpaid sales and use taxes. In August 2013, the Company received a letter from the advisory group seeking payment of approximately $890,000 for unsubstantiated services rendered in connection with the settlement agreement reached in AB 506 and is seeking contingency fees for taxes resolved by legislation from February 2008 and for future taxes through 2019 that will not materialize. The

F-60


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

6. Commitments and Contingencies (Continued)

Company denies any obligations under the contingent fee basis claim as no amounts where ever recovered by the Company under the terms of the agreement.

7. Related Parties

        As of March 31, 2014, the Company's receivables and payables to related parties amounted to $0.3 million and ($0.3) million, respectively. As of December 31, 2013, the Company's receivables and payables to related parties amounted to $0.4 million and ($0.2) million, respectively.

8. Segment Information

        The following table sets forth, for the period indicated, certain operating data for our reportable segments. Management reviews our operations by our geographic gaming market segments: Eldorado Reno and Eldorado Shreveport.

 
  Three Months Ended
March 31,
 
 
  2014   2013  
 
  (unaudited)
 
 
  (in thousands)
 

Revenues and expenses

             

Eldorado Reno

             

Net operating revenues(a)

  $ 23,166   $ 24,067  

Expenses, excluding depreciation

    (22,483 )   (22,197 )

Acquisition charges

    (1,372 )    

Equity in losses of unconsolidated affiliates

    (380 )   (716 )

Depreciation

    (2,028 )   (2,136 )
           

Operating loss—Eldorado Reno

  $ (3,097 ) $ (982 )
           
           

Eldorado Shreveport

             

Net operating revenues

  $ 34,614   $ 38,862  

Expenses, excluding depreciation and amortization(a)

    (27,805 )   (29,661 )

Gain on sale/disposition of long-lived assets and property and equipment

        10  

Depreciation and amortization

    (2,160 )   (2,204 )
           

Operating income—Eldorado Shreveport

  $ 4,649   $ 7,007  
           
           

Total Reportable Segments

             

Net operating revenues(a)

  $ 57,780   $ 62,929  

Expenses, excluding depreciation and amortization(a)

    (50,288 )   (51,858 )

Gain on sale/disposition of long-lived assets and property and equipment

        10  

Acquisition charges

    (1,372 )    

Equity in losses of unconsolidated affiliates

    (380 )   (716 )

Depreciation and amortization

    (4,188 )   (4,340 )
           

Operating income—Total Reportable Segments

  $ 1,552   $ 6,025  
           
           

Reconciliations to Consolidated Net Income

             

Operating Income—Total Reportable Segments

  $ 1,552   $ 6,025  

Unallocated income and expenses:

             

Interest income

    4     4  

Interest expense

    (3,889 )   (3,942 )
           

Net (loss) income

  $ (2,333 ) $ 2,087  
           
           

(a)
Before the elimination of $0.8 million for management fees to Eldorado Reno and expense to Eldorado Shreveport for each of the three month periods ended March 31, 2014 and 2013.

F-61


Table of Contents


ELDORADO HOLDCO LLC

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

8. Segment Information (Continued)

 
  Three Months Ended
March 31,
 
 
  2014   2013  
 
  (unaudited)
 
 
  (in thousands)
 

Capital Expenditures

             

Eldorado Reno

  $ 321   $ 498  

Eldorado Shreveport

    181     1,445  
           

Total

  $ 502   $ 1,943  
           
           

 

 
  As of
March 31, 2014
  As of
December 31, 2013
 
 
  (unaudited)
   
 
 
  (in thousands)
 

Total Assets

             

Eldorado Reno

  $ 250,843   $ 252,066  

Eldorado Shreveport

    154,797     150,766  

Eliminating entries(a)

    (134,335 )   (132,650 )
           

Total

  $ 271,305   $ 270,182  
           
           

(a)
Reflects the following eliminations for the periods indicated:

Proceeds from Senior Secured Notes loaned to Eldorado Shreveport

  $ 117,173   $ 118,038  

Accrued interest on the above intercompany loan

    2,926     418  

Intercompany receivables/payables

    133     91  

Net investment in and advances to Eldorado Shreveport

    14,103     14,103  
           

  $ 134,335   $ 132,650  
           
           

F-62


Table of Contents


ANNEX A

AGREEMENT AND PLAN OF MERGER

among

MTR GAMING GROUP, INC.,

ECLAIR HOLDINGS COMPANY,

RIDGELINE ACQUISITION CORP.,

ECLAIR ACQUISITION COMPANY, LLC,

ELDORADO HOLDCO, LLC,

and

THOMAS REEG, ROBERT JONES and

GARY CARANO,

as the

MEMBER REPRESENTATIVE

Dated as of September 9, 2013


Table of Contents


TABLE OF CONTENTS

 
   
  Page
 

ARTICLE I THE MERGERS

  A-2
 

Section 1.1

 

The Company Merger

 
A-2
 

Section 1.2

 

The MTR Merger

  A-2
 

Section 1.3

 

Closing

  A-2
 

Section 1.4

 

Effective Time

  A-2
 

Section 1.5

 

Effects of the Mergers

  A-3
 

Section 1.6

 

Organizational Documents of MTR, the Company and Parent

  A-3
 

Section 1.7

 

Directors and Officers of MTR and the Company

  A-3
 

Section 1.8

 

Directors and Officers of Parent

  A-3
 

Section 1.9

 

Parent Name

  A-4
 

Section 1.10

 

Conversion of Stock

  A-4
 

Section 1.11

 

Intentionally Omitted

  A-5
 

Section 1.12

 

MTR Stock Options and Other Stock-Based Awards

  A-5
 

Section 1.13

 

Tax Consequences

  A-6
 

ARTICLE II DELIVERY OF MERGER CONSIDERATION

 
A-6
 

Section 2.1

 

Exchange Agent

 
A-6
 

Section 2.2

 

Delivery of Merger Consideration

  A-7
 

Section 2.3

 

Election Procedures

  A-9
 

Section 2.4

 

Adjustments

  A-10
 

Section 2.5

 

Uncertificated Shares

  A-11
 

Section 2.6

 

Company Merger Consideration

  A-11
 

Section 2.7

 

Intentionally Omitted

  A-13
 

Section 2.8

 

Escrowed Merger Consideration

  A-13
 

Section 2.9

 

Post-Closing Adjustment

  A-14

 


ARTICLE III REPRESENTATIONS AND WARRANTIES OF THE COMPANY


 

A-18
 

Section 3.1

 

Organization, Standing and Power

 
A-18
 

Section 3.2

 

Capital Stock

  A-19
 

Section 3.3

 

Authority

  A-19
 

Section 3.4

 

No Conflict; Consents and Approvals

  A-19
 

Section 3.5

 

Financial Statements

  A-20
 

Section 3.6

 

No Undisclosed Liabilities

  A-21
 

Section 3.7

 

Certain Information

  A-21
 

Section 3.8

 

Absence of Certain Changes or Events

  A-22
 

Section 3.9

 

Litigation

  A-22
 

Section 3.10

 

Compliance with Laws

  A-22
 

Section 3.11

 

Benefit Plans

  A-22
 

Section 3.12

 

Labor Matters

  A-24
 

Section 3.13

 

Environmental Matters

  A-26
 

Section 3.14

 

Taxes

  A-26
 

Section 3.15

 

Contracts

  A-28
 

Section 3.16

 

Insurance

  A-29
 

Section 3.17

 

Real Property; Personal Property

  A-29
 

Section 3.18

 

Intellectual Property

  A-31
 

Section 3.19

 

State Takeover Statutes

  A-33
 

Section 3.20

 

Affiliate Transactions

  A-33

A-i


Table of Contents

 
   
  Page
 

Section 3.21

 

Brokers

  A-33
 

Section 3.22

 

Licensability

  A-33
 

Section 3.23

 

Compliance with Gaming Laws

  A-33
 

Section 3.24

 

Full Disclosure

  A-34

 


ARTICLE IV REPRESENTATIONS AND WARRANTIES OF MTR ENTITIES


 

A-34
 

Section 4.1

 

Organization, Standing and Power

 
A-34
 

Section 4.2

 

Authority

  A-35
 

Section 4.3

 

No Conflict; Consents and Approvals

  A-35
 

Section 4.4

 

Certain Information

  A-36
 

Section 4.5

 

Litigation

  A-36
 

Section 4.6

 

Ownership and Operations of MTR Entities

  A-36
 

Section 4.7

 

SEC Reports; Financial Statements

  A-37
 

Section 4.8

 

Vote/Approval Required

  A-38
 

Section 4.9

 

Brokers

  A-38
 

Section 4.10

 

Compliance with Laws

  A-38
 

Section 4.11

 

Licensability

  A-39
 

Section 4.12

 

Compliance with Gaming Laws

  A-39
 

Section 4.13

 

Taxes

  A-40
 

Section 4.14

 

Benefit Plans

  A-41
 

Section 4.15

 

Labor Matters

  A-42
 

Section 4.16

 

Environmental Matters

  A-44
 

Section 4.17

 

Contracts

  A-44
 

Section 4.18

 

Insurance

  A-46
 

Section 4.19

 

Real Property; Personal Property

  A-46
 

Section 4.20

 

Intellectual Property

  A-48
 

Section 4.21

 

Affiliate Transactions

  A-49
 

Section 4.22

 

State Takeover Statutes

  A-49
 

Section 4.23

 

No Undisclosed Liabilities

  A-49
 

Section 4.24

 

Absence of Certain Changes or Events

  A-49
 

Section 4.25

 

Full Disclosure

  A-49

 


ARTICLE V COVENANTS


 

A-50
 

Section 5.1

 

Conduct of Business of the Company Pending the Mergers

 
A-50
 

Section 5.2

 

Conduct of Business of MTR Entities Pending the Mergers

  A-52
 

Section 5.3

 

No Control of Other Party's Business

  A-55
 

Section 5.4

 

Acquisition Proposals

  A-55
 

Section 5.5

 

Preparation of Proxy Statement and Registration Statement; MTR Stockholders Meeting

  A-58
 

Section 5.6

 

Access to Information; Confidentiality

  A-59
 

Section 5.7

 

Regulatory Approvals

  A-60
 

Section 5.8

 

Compensation and Employee Benefits Matters

  A-62
 

Section 5.9

 

Takeover Laws

  A-63
 

Section 5.10

 

Notification of Certain Matters

  A-63
 

Section 5.11

 

Indemnification, Exculpation and Insurance

  A-64
 

Section 5.12

 

Public Announcements

  A-65
 

Section 5.13

 

Obligations of Merger Subs and Parent

  A-66
 

Section 5.14

 

Consent Solicitation

  A-66
 

Section 5.15

 

Further Assurances Regarding Existing Credit Agreement

  A-68
 

Section 5.16

 

Tamarack Crossing, LLC

  A-68

A-ii


Table of Contents

 
   
  Page
 

Section 5.17

 

Non-Compete

  A-68
 

Section 5.18

 

Further Assurances Regarding MTR Credit Agreement

  A-68
 

Section 5.19

 

Nasdaq Listing

  A-69
 

Section 5.20

 

Exemption from Liability Under Section 16(b)

  A-69
 

Section 5.21

 

Silver Legacy

  A-69
 

Section 5.22

 

MTR Non-Operating Real Estate

  A-69
 

Section 5.23

 

No-Shop

  A-70
 

Section 5.24

 

Tax Matters

  A-70
 

Section 5.25

 

Adjusted MTR EBITDA Statement

  A-70

 


ARTICLE VI CONDITIONS PRECEDENT


 

A-71
 

Section 6.1

 

Conditions to Each Party's Obligation to Effect the Mergers

 
A-71
 

Section 6.2

 

Conditions to the Obligations of the Company

  A-72
 

Section 6.3

 

Conditions to the Obligations of MTR Entities

  A-73
 

Section 6.4

 

Frustration of Closing Conditions

  A-74
 

ARTICLE VII TERMINATION, AMENDMENT AND WAIVER

 
A-74
 

Section 7.1

 

Termination

 
A-74
 

Section 7.2

 

Effect of Termination

  A-76
 

Section 7.3

 

Fees and Expenses

  A-77
 

Section 7.4

 

Amendment or Supplement

  A-78
 

Section 7.5

 

Extension of Time; Waiver

  A-78

 


ARTICLE VIII GENERAL PROVISIONS


 

A-78
 

Section 8.1

 

Nonsurvival of Representations and Warranties

 
A-78
 

Section 8.2

 

Notices

  A-79
 

Section 8.3

 

Certain Definitions

  A-79
 

Section 8.4

 

Interpretation

  A-87
 

Section 8.5

 

Entire Agreement

  A-87
 

Section 8.6

 

Parties in Interest

  A-87
 

Section 8.7

 

Governing Law

  A-88
 

Section 8.8

 

Submission to Jurisdiction

  A-88
 

Section 8.9

 

Assignment; Successors

  A-88
 

Section 8.10

 

Enforcement

  A-88
 

Section 8.11

 

Severability

  A-89
 

Section 8.12

 

Waiver of Jury Trial

  A-89
 

Section 8.13

 

Counterparts

  A-89
 

Section 8.14

 

Facsimile or Electronic Signature

  A-89
 

Section 8.15

 

No Presumption Against Drafting Party

  A-89
 

Section 8.16

 

Personal Liability

  A-89
 

Section 8.17

 

Member Representative

  A-89
 

Section 8.18

 

Stockholders Representative

  A-91
 

Exhibits

   
 

Exhibit A—Sample Company Merger Consideration Calculation

   
 

Exhibit B—Sample Net Working Capital Calculation

   
 

Exhibit C—Sample Adjusted MTR EBITDA Calculation

   
 

Exhibit D—Form of Amended Articles of Incorporation of Parent

   
 

Exhibit E—Form of Amended and Restated Bylaws of Parent

   
 

Exhibit F—Form of Tax Opinion of Milbank, Tweed, Hadley & McCloy LLP

   
 

Exhibit G—Form of Tax Opinion of Stevens & Lee, P.C.

   

A-iii


Table of Contents


INDEX OF DEFINED TERMS

Definition
  Location

409A Authorities

  3.11(b)(ix)

Accountant's Report

  2.9(e)

Acquisition Agreement

  5.4(c)

Action

  3.9

Adjusted Company Merger Consideration

  2.9(f)

Adverse Recommendation Change

  5.4(c)

Aggregate Company Merger Shares

  2.6(a)

Agreement

  Preamble

AJCA

  3.11(b)(ix)

Board

  Recitals

Boards

  Recitals

Business Days

  1.3

Cash Count

  2.6(d)

Cash Election Shares

  2.3(b)

Cash Election Shares Limit

  2.3(e)

Certificates

  2.2(a)

Closing

  1.3

Closing Adjusted MTR EBITDA Statement

  5.25

Closing Condition Adjusted MTR EBITDA

  5.25

Closing Date

  1.3

Code

  2.2(i)

Combined Company Employees

  3.12(a)

Company

  Preamble

Company Articles of Merger

  1.4

Company Audited Financial Statements

  3.5(a)

Company Board

  Recitals

Company Charter

  3.1(c)

Company Directors

  1.8(a)

Company Disclosure Letter

  Article III

Company Effective Time

  1.4

Company Employee

  3.12(a)

Company Escrowed Shortfall

  2.9(g)

Company Insiders

  5.20

Company Leased Real Property

  3.17(b)

Company Leases

  3.17(b)

Company Licensed Parties

  3.22

Company Licensing Affiliates

  3.22

Company Management Principals

  3.23(a)

Company Material Contract

  3.15(a)

Company Member

  Recitals

Company Membership Interest

  Recitals

Company Membership Interests

  Recitals

Company Merger

  Recitals

Company Merger Consideration

  2.6(a)

Company Operating Agreement

  3.1(c)

Company Owned Real Property

  3.17(a)

Company Plans

  3.11(a)

Company Ratio

  1.11(a)

A-iv


Table of Contents

Definition
  Location

Company Real Property

  3.17(b)

Company True-Up Shares

  2.9(h)

Company Unaudited Financial Statements

  3.5(a)

Confidentiality Agreement

  5.6(b)

Constituent Documents

  5.11(a)

Contract

  3.4(a)

Costs

  5.11(a)

Delaware Secretary of State

  1.4

Designated Officer

  5.17

Designated Superior Proposal

  5.4(c)(II)

DGCL

  Recitals

Discharge

  5.14(c)

Disputed Item

  2.9(b)

Draft Preliminary Closing Report

  2.6(c)

Draft Preliminary MTR Expense Report

  2.6(c)

DTC

  2.8(a)

DWAC System

  2.8(a)

Election Deadline

  2.3(b)

Election Form

  2.3(a)

Election Form Record Date

  2.3(a)

Effective Time

  1.4

Environmental Action

  3.13(a)

ERISA

  3.11(a)

ERISA Affiliate

  3.11(b)(vii)

Escrow Account

  2.8(a)

Escrow Agreement

  2.8(a)

Escrowed Parent Shares

  2.8(a)

Estimated Adjusted Company EBITDA

  2.6(c)

Estimated Aggregate Company Merger Shares

  2.6(c)

Estimated Closing Adjusted Net Working Capital

  2.6(c)

Estimated Closing Company Cash

  2.6(c)

Estimated Closing Company Debt

  2.6(c)

Estimated Company Merger Consideration

  2.6(c)

Estimated MTR Excess Expense Amount

  2.6(c)

Estimated SLJV Component

  2.6(c)

Excess Regulatory Fee

  7.1(c)(iv)

Exchange Act

  3.4(b)

Exchange Agreement

  2.1

Exchange Fund

  2.1

Existing Credit Agreement

  5.15

Expense Reimbursement

  7.3(b)

Foreign Corrupt Practices Act

  3.10

GAAP

  3.5(a)

Governmental Entity

  3.4(b)

HSR Act

  3.4(b)

Indemnified Parties

  5.11(a)

Independent Accounting Firm

  2.9(e)

Independent Director

  1.8(a)

IRS

  3.11(a)

Law

  1.3

A-v


Table of Contents

Definition
  Location

Letter of Transmittal

  2.2(a)

Licensed Company Intellectual Property

  3.18(d)

Licensed MTR Intellectual Property

  4.20(d)

Liens

  3.2

Mailing Date

  2.3(a)

Member Representative

  8.17

Mergers

  Recitals

Merger Consideration

  2.1

Merger Member

  1.10(b)(ii)

Merger Member Schedule

  2.2

Merger Sub A

  Preamble

Merger Sub B

  Preamble

MTR

  Preamble

MTR Board

  Recitals

MTR Board Recommendation

  5.4(c)

MTR Certificate of Merger

  1.4

MTR Consent Solicitation

  5.14(a)

MTR Consent Solicitation Statement

  5.14(b)

MTR Directors

  1.8(a)

MTR Disclosure Letter

  Article IV

MTR Effective Time

  1.4

MTR Entity

  3.3

MTR Excess Expense Amount

  2.6(a)

MTR Insiders

  5.20

MTR Leased Real Property

  4.19(b)

MTR Leases

  4.19(b)

MTR Licensed Parties

  4.11

MTR Licensing Affiliates

  4.11

MTR Management Principals

  4.12

MTR Merger

  Recitals

MTR Merger Consideration

  1.10(a)(ii)

MTR Notes

  5.14(a)

MTR Owned Real Property

  4.19(a)

MTR Plan

  5.8(c)

MTR Real Property

  4.19(b)

MTR Restricted Share

  1.12(b)

MTR RSU

  1.12(c)

MTR SEC Documents

  4.7(a)

MTR Senior Indenture

  5.14(a)

MTR Stock Option

  1.12(a)

MTR Stockholder Approval

  4.8

MTR Stockholders Meeting

  5.5(b)

MTR Termination Fee

  7.3(b)

Nasdaq

  1.8(a)

Nevada Secretary of State

  1.4

Nonqualified Deferred Compensation Plan

  3.11(b)(ix)

No Election Shares

  2.3(b)

Non-Compete Agreement

  5.17

Notice of Designated Superior Proposal

  5.4(c)(II)

Notice of Disagreement

  2.9(b)

A-vi


Table of Contents

Definition
  Location

NRS

  1.1

Parent

  Preamble

Parent Board

  1.8(a)

Parent Common Stock

  Recitals

Parent True-Up Shares

  2.8(b)

Per Share Cash Consideration

  1.10(a)(ii)

Per Share Stock Consideration

  1.10(a)(ii)

Permits

  3.10

Preliminary Adjusted MTR EBITDA Statement

  5.25

Preliminary Closing Report

  2.6(c)

Post-Closing Report

  2.9(a)

Pro Rata Portion

  2.8(c)

Proxy Statement

  3.7

Registration Statement

  3.7

Report Date

  2.6(a)

Representatives

  5.4(a)

Sample Company Merger Consideration Calculation

  2.6(b)

SEC

  4.7(a)

SEC Effectiveness Date

  5.5(b)

Securities Act

  4.7(a)

Set-Off Shares

  2.8(b)

SLJV Audited Financial Statements

  3.5(b)

SLJV Component

  2.6

SLJV Unaudited Financial Statements

  3.5(b)

SLJV-ELLC Percentage

  2.6(a)

Stock Designated Shares

  2.3(f)(i)(B)

Stock Election Shares

  2.3(b)

Stockholders Representative

  8.18(a)

Subsidiaries' Bylaws

  3.1(d)

Subsidiaries' Charters

  3.1(d)

Surviving Company Membership Interests

  Recitals

Surviving MTR Common Stock

  Recitals

Takeover Laws

  3.19

Tamarack

  5.16

Tax Returns

  8.3(ee)

Taxes

  8.3(ff)

Termination Date

  7.1(b)(i)

Third-Party Transaction

  5.23

Total Outstanding Company Membership Interests

  1.10(b)(ii)

Transfer Agent

  2.8(a)

Up-Front Company Merger Shares

  2.1

WARN Act

  3.12(e)

A-vii


Table of Contents


AGREEMENT AND PLAN OF MERGER

        AGREEMENT AND PLAN OF MERGER (this "Agreement"), dated as of September 9, 2013, by and among MTR GAMING GROUP, INC., a Delaware corporation ("MTR"), ECLAIR HOLDINGS COMPANY, a Nevada corporation and a wholly-owned subsidiary of MTR ("Parent"), RIDGELINE ACQUISITION CORP., a Delaware corporation and a wholly-owned subsidiary of Parent ("Merger Sub A"), ECLAIR ACQUISITION COMPANY, LLC, a Nevada limited liability company and a wholly-owned subsidiary of Parent ("Merger Sub B"), ELDORADO HOLDCO LLC, a Nevada limited liability company (the "Company"), and Thomas Reeg, Robert Jones and Gary Carano, each an adult individual in his capacity as the member representative as provided herein.


RECITALS

        WHEREAS, the Boards of Directors of MTR, the Company, Merger Sub A, Merger Sub B and Parent have determined that it is in the best interests of their respective companies and their stockholders or members to consummate the strategic business combination transactions provided for in this Agreement, pursuant to which Merger Sub A will merge with and into MTR and Merger Sub B will merge with and into the Company, whereby, subject to the terms of Article II, each share of MTR Common Stock and each membership interest of the Company (each a "Company Membership Interest" and, collectively, the "Company Membership Interests") issued and outstanding will be converted into the right to receive the Merger Consideration (such transactions are referred to herein individually as the "MTR Merger" and the "Company Merger," respectively, and collectively as the "Mergers"), as a result of which the holders of MTR Common Stock and the Company Membership Interests will together own all of the outstanding shares of common stock, par value $0.01 per share, of Parent (the "Parent Common Stock") (and Parent will, in turn, own all of the outstanding shares of common stock, par value $0.00001 per share, of the surviving corporation in the MTR Merger (the "Surviving MTR Common Stock") and all of the outstanding limited liability company interests of the surviving limited liability company in the Company Merger (the "Surviving Company Membership Interests"));

        WHEREAS, the board of directors of MTR (the "MTR Board") has adopted resolutions approving the MTR Merger, the execution of this Agreement and the consummation of the transactions contemplated hereby, including the Mergers, and recommended to MTR's stockholders that they adopt this Agreement in accordance with General Corporation Law of the State of Delaware (as amended, the "DGCL") on the terms and conditions set forth herein;

        WHEREAS, the board of managers of the Company (the "Company Board"; together with the MTR Board, the "Boards", each individually, a "Board") and members holding 95% of all of the Company's Membership Interests have approved the Company Merger, this Agreement and the consummation of the transactions contemplated hereby, including the Mergers;

        WHEREAS, the board of directors of each of Merger Sub A and Merger Sub B has unanimously approved the MTR Merger and the Company Merger, as applicable, and this Agreement and declared it advisable for such company to enter into this Agreement; and

        WHEREAS, MTR, Parent, Merger Sub A, Merger Sub B, and the Company desire to make certain representations, warranties, covenants and agreements in connection with the Mergers and also to prescribe certain conditions to the Mergers as specified herein;

A-1


Table of Contents


AGREEMENT

        NOW, THEREFORE, in consideration of the premises, and of the representations, warranties, covenants and agreements contained herein, and intending to be legally bound hereby, MTR, Parent, Merger Sub A, Merger Sub B, the Company, and the Member Representative hereby agree as follows:


ARTICLE I
THE MERGERS

        Section 1.1    The Company Merger.     Upon the terms and subject to the conditions set forth in this Agreement, at the Company Effective Time (as defined in Section 1.4), Merger Sub B shall be merged with and into the Company in accordance with the Nevada Revised Statutes (as amended, the "NRS"). The Company shall be the surviving limited liability company in the Company Merger and shall continue its limited liability company existence under the laws of the State of Nevada, and shall succeed to and assume all of the rights and obligations of the Company and Merger Sub B in accordance with the NRS. As of the Company Effective Time, the separate corporate existence of Merger Sub B shall cease.

        Section 1.2    The MTR Merger.     Upon the terms and subject to the conditions set forth in this Agreement, immediately following the Company Merger, at the MTR Effective Time (as defined in Section 1.4), Merger Sub A shall be merged with and into MTR in accordance with the DGCL. MTR shall be the surviving corporation in the MTR Merger and shall continue its corporate existence under the laws of the State of Delaware and shall succeed to and assume all of the rights and obligations of MTR and Merger Sub A in accordance with the DGCL. As a result of the MTR Merger, MTR shall become a wholly owned subsidiary of Parent. As of the MTR Effective Time, the separate corporate existence of Merger Sub A shall cease.

        Section 1.3    Closing.     On the terms and subject to the conditions set forth in this Agreement, the closing of the Mergers (the "Closing") shall take place at the offices of Stevens & Lee, P.C., 485 Madison Avenue, 20th Floor, New York, New York at 10:00 a.m., Eastern Time, on the date no later than four (4) days, other than a Saturday or Sunday or a day in which banking institutions in New York, New York are authorized or required to close (such days, "Business Days"), after the satisfaction or waiver (subject to any applicable federal, state, local or foreign or provincial law, statute, ordinance, rule, regulation, order, policy, guideline or agency requirement of or undertaking to or agreement with any Governmental Entity (each a "Law")) of the latest to occur of the conditions set forth in Article VI (other than those conditions that by their nature are to be satisfied or waived at the Closing, but in all cases subject to the satisfaction thereof), unless another time, date or place is agreed to in writing by MTR and the Company. The time and date of the Closing is referred to in this Agreement as the "Closing Date."

        Section 1.4    Effective Time.     Subject to the provisions of this Agreement, prior to the Closing, the parties thereto shall file articles of merger for the Company Merger (the "Company Articles of Merger") and certificate of merger for the MTR Merger (the "MTR Certificate of Merger") executed in accordance with, and containing such information as is required by, the relevant provisions of Section 92A.200 of the NRS (in the case of the Company Merger) with the Secretary of State of the State of Nevada (the "Nevada Secretary of State") and Section 251 of the DGCL (in the case of the MTR Merger) with the Secretary of State of the State of Delaware (the "Delaware Secretary of State") and on or after the Closing Date shall make all other filings or recordings required under the NRS or the DGCL, as applicable. The Company Merger and the MTR Merger shall become effective at such time as the Company Articles of Merger and the MTR Certificate of Merger, respectively, are duly filed with the Nevada Secretary of State and the Delaware Secretary of State, as applicable, or at such other time as may be stated therein (such times, the "Company Effective Time" and the "MTR Effective Time," respectively). The parties hereto shall use commercially reasonable efforts to cause the

A-2


Table of Contents

Company Effective Time and the MTR Effective Time to occur as closely as practicable to simultaneously (the first time at which both the Company Effective Time and the MTR Effective Time shall have occurred, the "Effective Time").

        Section 1.5    Effects of the Mergers.     At and after the Company Effective Time and the MTR Effective Time, as applicable, the Mergers shall have the effects set forth in the NRS and the DGCL, as applicable.

        Section 1.6    Organizational Documents of MTR, the Company and Parent.     

        Section 1.7    Directors and Officers of MTR and the Company.     

        Section 1.8    Directors and Officers of Parent.     

A-3


Table of Contents

        Section 1.9    Parent Name.     Unless otherwise mutually agreed between the Company and MTR, at the Effective Time, Parent's name shall be changed to Eldorado Resorts, Inc.

        Section 1.10    Conversion of Stock.     

A-4


Table of Contents

        Section 1.11    Intentionally Omitted.     

        Section 1.12    MTR Stock Options and Other Stock-Based Awards.     

A-5


Table of Contents

        Section 1.13    Tax Consequences.     For federal income tax purposes, it is intended that the Mergers, taken together, shall be treated as a transaction described in Section 351 of the Code.


ARTICLE II
DELIVERY OF MERGER CONSIDERATION

        Section 2.1    Exchange Agent.     Prior to the Effective Time, Parent shall enter into an agreement with such bank or trust company as may be mutually agreed by MTR and the Company (the "Exchange Agent"), which agreement shall provide that Parent shall deposit with the Exchange Agent at the Effective Time, for the benefit of the holders of shares of MTR Common Stock and the Company Membership Interests, as applicable, for exchange in accordance with this Article II, through the Exchange Agent, an aggregate number of shares of Parent Common Stock and cash (including cash in lieu of fractional shares of Parent Common Stock) (such shares of Parent Common Stock and cash, together with any dividends or distributions with respect thereto with a record date after the Effective Time, being hereinafter referred to as the "Exchange Fund") representing the Company Merger Consideration and the MTR Merger Consideration (together, the "Merger Consideration"); provided that for purposes of establishing the Exchange Fund, the number of shares of Parent Common Stock included in the Company Merger Consideration shall be deemed to be the Estimated Aggregate Company Merger Shares minus the amount of the Escrowed Parent Shares (such number of shares, the "Up-Front Company Merger Shares").

A-6


Table of Contents

        Section 2.2    Delivery of Merger Consideration.     

A-7


Table of Contents

A-8


Table of Contents

        Section 2.3    Election Procedures.     

A-9


Table of Contents

The pro rata selection process to be used by the Exchange Agent shall consist of such equitable pro ration processes as shall be determined by Parent. For the avoidance of doubt, for purposes of Section 2.3, MTR Restricted Shares shall be treated as MTR Common Stock.

        Section 2.4    Adjustments.     Subject to the provisions of Sections 5.1 and 5.2, in the event that MTR changes the number of shares of MTR Common Stock or securities convertible or exchangeable into or

A-10


Table of Contents

exercisable for shares of MTR Common Stock, or the Company changes the number of Company Membership Interests or securities convertible or exchangeable into or exercisable for Company Membership Interests, issued and outstanding prior to the Effective Time, in each case as a result of a reclassification, stock split (including a reverse stock split), stock dividend or distribution, merger, subdivision, exchange, or other similar transaction, the Company Ratio and/or MTR Merger Consideration shall be equitably adjusted as appropriate.

        Section 2.5    Uncertificated Shares.     In the case of outstanding shares of MTR Common Stock that are not represented by Certificates, the parties shall make such adjustments to this Article II as are necessary or appropriate to implement the same purpose and effect that this Article II has with respect to Company Membership Interests and MTR Common Stock that are represented by Certificates.

        Section 2.6    Company Merger Consideration.     

A-11


Table of Contents

A-12


Table of Contents

        Section 2.7    Intentionally Omitted.     

        Section 2.8    Escrowed Merger Consideration.     

A-13


Table of Contents

        Section 2.9    Post-Closing Adjustment.     

A-14


Table of Contents

A-15


Table of Contents

A-16


Table of Contents

A-17


Table of Contents


ARTICLE III
REPRESENTATIONS AND WARRANTIES OF THE COMPANY

        Except as set forth in the disclosure letter delivered by the Company to MTR prior to the execution of this Agreement (the "Company Disclosure Letter") (it being agreed that disclosure of any information in a particular section or subsection of the Company Disclosure Letter shall not be deemed disclosure with respect to any other section or subsection of this Agreement), the Company represents and warrants to the MTR Entities as follows:

        Section 3.1    Organization, Standing and Power.     

A-18


Table of Contents

        Section 3.2    Capital Stock.     As of the date hereof, the authorized and outstanding Company Membership Interests consist of Membership Interests (as defined in the Company Operating Agreement) of 100%, all of which were validly issued, fully paid and nonassessable and were free of preemptive rights. No Company Membership Interests were held in treasury. As of the date of this Agreement, (A) there are not outstanding or authorized any (1) shares of capital stock or other voting securities of the Company, (2) securities of the Company convertible into or exchangeable for shares of capital stock or voting securities of the Company or (3) options or other rights to acquire from the Company, and no obligation of the Company to issue any capital stock, voting securities or securities convertible into or exchangeable for capital stock or voting securities of the Company, (B) there are no outstanding obligations of the Company to repurchase, redeem or otherwise acquire any capital stock, voting securities or securities convertible into or exchangeable for capital stock or voting securities of the Company, and (C) there are no options, calls, warrants or other rights, agreements, arrangements or commitments of any character relating to the issued or unissued capital stock of the Company, SLJV or any of their respective Subsidiaries to which the Company, SLJV or any of their respective Subsidiaries is a party. Each of the outstanding shares of capital stock of (or other equity interest in) each of SLJV and the Company's and SLJV's Subsidiaries is duly authorized, validly issued, fully paid and nonassessable and all such shares (or other equity interests) are (1) owned by the Company or another wholly-owned Subsidiary of the Company, and (2) free and clear of all security interests, liens, claims, pledges, agreements, limitations in voting rights, charges or other encumbrances (collectively, "Liens") of any nature whatsoever.

        Section 3.3    Authority.     The Company has all necessary corporate power and authority to execute and deliver this Agreement, to perform its obligations hereunder, including the adoption and approval of this Agreement by the holders of at least a majority of the voting power of the outstanding Company Membership Interests (the "Company Member Approval"), to consummate the transactions contemplated hereby. The execution, delivery and performance of this Agreement by the Company and the consummation by the Company of the transactions contemplated hereby have been duly authorized by all necessary corporate action on the part of the Company and no other corporate proceedings on the part of the Company are necessary to approve this Agreement or to consummate the transactions contemplated hereby. This Agreement has been duly executed and delivered by the Company and, assuming the due authorization, execution and delivery by MTR, Parent, Merger Sub A and Merger Sub B (each a "MTR Entity" and collectively, the "MTR Entities"), constitutes a valid and binding obligation of the Company, enforceable against the Company in accordance with its terms (except to the extent that enforceability may be limited by applicable bankruptcy, insolvency, moratorium, reorganization or similar Laws affecting the enforcement of creditors' rights generally or by general principles of equity). As of the date hereof, the Company Board, at a meeting duly called at which all of the directors of the Company were present, has unanimously approved and declared advisable this Agreement and the transactions contemplated hereby. As of the date hereof, the Company Member Approval has been obtained by unanimous written consent of the members of the Company and approves this Agreement, the Company Merger and the other transactions contemplated hereby.

        Section 3.4    No Conflict; Consents and Approvals.     

A-19


Table of Contents

        Section 3.5    Financial Statements.     

A-20


Table of Contents

        Section 3.6    No Undisclosed Liabilities.     Neither the Company nor any of its Subsidiaries has any liabilities or obligations of any nature, whether or not accrued, contingent or otherwise, whether or not required by GAAP to be reflected on a consolidated balance sheet of the Company and its Subsidiaries, except for liabilities and obligations (a) reflected or reserved against in the Company's consolidated balance sheet as of December 31, 2012, (b) incurred in the ordinary course of business since the date of such balance sheet, (c) which have been discharged or paid in full prior to the date of this Agreement or (d) incurred pursuant to the transactions contemplated by this Agreement. Since January 1, 2013, neither the Company nor any of its Subsidiaries has entered into any off-balance sheet transactions, arrangements, obligations (including contingent obligations), and other relationships with other Persons, that may have a current or future effect on financial condition, changes in financial condition, results of operations, liquidity, capital expenditures, capital resources, or significant components of revenues or expenses of the Company and its Subsidiaries.

        Section 3.7    Certain Information.     None of the information supplied or to be supplied by the Company for inclusion or incorporation by reference in the registration statement on Form S-4 or any amendment or supplement thereto pursuant to which shares of Parent Common Stock issuable in the Mergers will be registered with the SEC (the "Registration Statement"), including the proxy statement to be sent to the stockholders of MTR in connection with the MTR Stockholders Meeting (such proxy statement, as amended or supplemented, the "Proxy Statement"), will, at the time the Registration Statement is declared effective by the SEC (or, with respect to any post-effective amendment or supplement, at the time such post-effective amendment or supplement becomes effective) and at the time of the MTR Stockholders Meeting, contain any untrue statement of a material fact or omit to state any material fact required to be stated therein or necessary in order to make the statements therein, in the light of the circumstances under which they are made, not misleading. Notwithstanding the foregoing, the Company makes no representation or warranty with respect to any information

A-21


Table of Contents

supplied by MTR or its subsidiaries or any of their respective Representatives for inclusion or incorporation by reference in the Registration Statement.

        Section 3.8    Absence of Certain Changes or Events.     Since January 1, 2013 through the date of this Agreement, except as otherwise contemplated or permitted by this Agreement, the businesses of the Company, SLJV and their respective Subsidiaries have been conducted in the ordinary course of business consistent with past practice, and there has not been any event, development or state of circumstances that, individually or in the aggregate, has had a Material Adverse Effect.

        Section 3.9    Litigation.     (a) There is no suit, claim, action, proceeding, arbitration, mediation or investigation (each, an "Action") pending or, to the knowledge of the Company, threatened against the Company, SLJV or any of their respective Subsidiaries or any of their respective properties or assets or any Action by any Governmental Entity, (b) no Governmental Entity has since January 1, 2010, challenged or questioned in writing the legal right of the Company, SLJV or any of their respective Subsidiaries to conduct its operations as presently or previously conducted, and (c) none of the Company, SLJV or any of their respective Subsidiaries or any of their respective properties or assets is or are subject to any judgment, order, injunction, ruling or decree of any Governmental Entity (other than orders issued by Gaming Authorities under applicable Gaming Laws).

        Section 3.10    Compliance with Laws.     Except with respect to ERISA, Environmental Matters and Taxes (which are the subject of Sections 3.11, 3.12, 3.13 and 3.14, respectively) and Gaming Laws, the Company, SLJV and each of their respective Subsidiaries are in compliance with all Laws applicable to them or by which any of their respective properties are bound. The Company, SLJV and each of their respective Subsidiaries are in compliance with all Gaming Laws applicable to them or by which any of their respective properties are bound. Except with respect to Environmental Laws (which are the subject of Section 3.13), the Company, SLJV and their respective Subsidiaries have been and are in compliance with all permits, licenses, exemptions, authorizations, franchises, orders and approvals of all Governmental Entities (collectively, "Permits") necessary for them to own, lease or operate their properties and to carry on their businesses as now conducted. All Permits are in full force and effect. None of the Company, SLJV or any of their respective Subsidiaries or any of their respective directors or officers or, to the Company's knowledge, any of their respective employees or agents for or on behalf of the Company, SLJV or their respective Subsidiaries (i) has made, authorized or offered or is making any illegal contributions, gifts, entertainment or payments of other expenses related to political activity, (ii) has made, authorized or offered or is making any direct or indirect unlawful payments to any foreign or domestic government officials or employees, (iii) has established or maintained, or is maintaining, any unlawful fund of corporate monies or other properties, (iv) has made any bribe, unlawful rebate, payoff, influence payment, kickback or other unlawful payment of any nature or (v) has violated or is violating any provision of the Foreign Corrupt Practices Act of 1977, as amended (the "Foreign Corrupt Practices Act"), or any other applicable Laws or any conventions to which the Company, SLJV and their respective Subsidiaries is subject relating to corruption, bribery, money laundering, political contributions or gifts and gratuities, to public officials and private persons.

        Section 3.11    Benefit Plans.     

A-22


Table of Contents

A-23


Table of Contents

        Section 3.12    Labor Matters.     

A-24


Table of Contents

A-25


Table of Contents

        Section 3.13    Environmental Matters.     

        Section 3.14    Taxes.     

A-26


Table of Contents

A-27


Table of Contents

        Section 3.15    Contracts.     

A-28


Table of Contents

        Section 3.16    Insurance.     (a) The Company, SLJV and each of their respective Subsidiaries maintains insurance policies with insurance carriers against all risks of a character and in such amounts as management has determined to be reasonably prudent, (b) all material insurance policies of the Company, SLJV and their respective Subsidiaries are in full force and effect and were in full force and effect during the periods of time such insurance policies are purported to be in effect, and (c) none of the Company, SLJV or any of their respective Subsidiaries is in breach or default of, and none of the Company, SLJV or any of their respective Subsidiaries has taken any action or failed to take any action which, with notice or the lapse of time, would constitute such a breach or default, or permit termination or modification of, any of such insurance policies.

        Section 3.17    Real Property; Personal Property.     

A-29


Table of Contents

A-30


Table of Contents

        Section 3.18    Intellectual Property.     

A-31


Table of Contents

A-32


Table of Contents

        Section 3.19    State Takeover Statutes.     None of the requirements or restrictions of any "fair price," "moratorium," "acquisition of controlling interest," "combinations with interested stockholders" or similar anti-takeover Law (collectively, the "Takeover Laws") enacted in any state in the United States applies to this Agreement or to any of the transactions contemplated hereby, including the Mergers.

        Section 3.20    Affiliate Transactions.     Except for directors' and employment-related Company Material Contracts identified in Section 3.15 of the Company Disclosure Letter, as of the date hereof, no executive officer or director of the Company is a party to any Company Material Contract with or binding upon the Company, SLJV or any of their respective Subsidiaries or any of their respective properties or assets or has any interest in any property owned by the Company, SLJV or any of their respective Subsidiaries or has engaged in any transaction with any of the foregoing within the last 12 months.

        Section 3.21    Brokers.     No broker, investment banker, financial advisor or other Person is entitled to any broker's, finder's, financial advisor's or other similar fee or commission in connection with the transactions contemplated by this Agreement based upon arrangements made by or on behalf of the Company, SLJV or any of their respective Subsidiaries.

        Section 3.22    Licensability.     None of the Company, SLJV any of their respective Subsidiaries, any of their respective officers, directors, partners, managers, members, principals or Affiliates which may reasonably be considered in the process of determining the suitability of the MTR Entities for a Gaming Approval by a Gaming Authority, or, to the Company's knowledge, any holders of the Company's equity interests who will be required to be licensed or found suitable under applicable Gaming Laws (the foregoing Persons collectively, the "Company Licensing Affiliates"), has ever abandoned or withdrawn (in each case in response to a communication from a Gaming Authority regarding a likely or impending denial, suspension or revocation) or been denied or had suspended or revoked a Gaming Approval, or an application for a Gaming Approval, by a Gaming Authority. The Company, SLJV, their respective Subsidiaries, and each of their respective Company Licensing Affiliates which is licensed or holds any Gaming Approval pursuant to applicable Gaming Laws (collectively, the "Company Licensed Parties") is in good standing in each of the jurisdictions in which such Company Licensed Party owns, operates, or manages gaming facilities. To the Company's knowledge, there are no facts which, if known to any Gaming Authority, would be reasonably likely to (i) result in the denial, revocation, limitation or suspension of a Gaming Approval of any of the Company Licensed Parties or (ii) result in a negative outcome to any finding of suitability proceedings of any of the Company Licensed Parties currently pending, or under the suitability proceedings necessary for the consummation of the Mergers.

        Section 3.23    Compliance with Gaming Laws.     

A-33


Table of Contents

        Section 3.24    Full Disclosure.     No representation or warranty by the Company in this Agreement and no statement contained in the Company Disclosure Letter delivered by the Company prior to the execution of this Agreement or any certificate or other document furnished or to be furnished to MTR pursuant to this Agreement contains any untrue statement of a material fact, or omits to state a material fact necessary to make the statements contained therein, in light of the circumstances in which they are made, not misleading.


ARTICLE IV
REPRESENTATIONS AND WARRANTIES OF
MTR ENTITIES

        Except as set forth in the disclosure letter delivered by MTR to the Company prior to the execution of this Agreement (the "MTR Disclosure Letter") (it being agreed that disclosure of any information a particular section or subsection of the MTR Disclosure Letter shall not be deemed disclosure with respect to any other section or subsection of this Agreement), MTR, Parent, Merger Sub A and Merger Sub B, jointly and severally, represent and warrant to the Company as follows:

        Section 4.1    Organization, Standing and Power.     

A-34


Table of Contents

        Section 4.2    Authority.     Each MTR Entity has all necessary corporate power and authority to execute and deliver this Agreement, to perform its obligations hereunder and to consummate the transactions contemplated hereby. The execution, delivery and performance of this Agreement by the MTR Entities and the consummation by the MTR Entities of the transactions contemplated hereby have been duly authorized by the Boards of Directors of each MTR Entity, and no other corporate proceedings on the part of any MTR Entity are necessary to approve this Agreement or to consummate the transactions contemplated hereby, subject in the case of the consummation of the Mergers to the filing of the Company Articles of Merger with the Nevada Secretary of State as required by the NRS and the filing of the MTR Certificate of Merger with the Delaware Secretary of State as required by the DGCL. This Agreement has been duly executed and delivered by each MTR Entity and, assuming the due authorization, execution and delivery by the Company and the Member Representative, constitutes a valid and binding obligation of each MTR Entity, enforceable against each of them in accordance with its terms (except to the extent that enforceability may be limited by applicable bankruptcy, insolvency, moratorium, reorganization or similar Laws affecting the enforcement of creditors' rights generally or by general principles of equity).

        Section 4.3    No Conflict; Consents and Approvals.     

A-35


Table of Contents

        Section 4.4    Certain Information.     None of the information supplied or to be supplied by MTR or any of its Subsidiaries for inclusion or incorporation by reference in the Registration Statement will, at the time the Registration Statement is declared effective by the SEC (or, with respect to any post-effective amendment or supplement, at the time such post-effective amendment or supplement becomes effective) and at the time of the MTR Stockholders Meeting, contain any untrue statement of a material fact or omit to state any material fact required to be stated therein or necessary in order to make the statements therein, in the light of the circumstances under which they are made, not misleading. Notwithstanding the foregoing, the MTR Entities make no representation or warranty with respect to any information supplied by the Company or any of its Representatives for inclusion or incorporation by reference in the Registration Statement.

        Section 4.5    Litigation.     (a) There is no Action pending or, to the knowledge of MTR, threatened against MTR or any of its Subsidiaries or any of their respective properties by or before any Governmental Entity, (b) no Governmental Entity has since January 1, 2010, challenged or questioned in writing the legal right of MTR or any of its Subsidiaries to conduct its operations as presently or previously conducted, and (c) neither MTR nor any of its Subsidiaries nor any of their respective properties is or are subject to any judgment, order, injunction, rule or decree of any Governmental Entity.

        Section 4.6    Ownership and Operations of MTR Entities.     

A-36


Table of Contents

        Section 4.7    SEC Reports; Financial Statements.     

A-37


Table of Contents

        Section 4.8    Vote/Approval Required.     Assuming the presence of a quorum at the MTR Stockholders Meeting, this Agreement will be adopted upon the receipt of the affirmative vote of a majority of the outstanding shares of MTR Common Stock entitled to vote thereon, in person or by proxy, at the MTR Stockholders Meeting (the "MTR Stockholder Approval"). No other vote or consent of the holders of any class or series of capital stock of MTR is necessary to approve this Agreement or the MTR Merger or the other transactions contemplated hereby. The vote or consent of MTR as the sole stockholder of Parent and Merger Sub A and the sole member of Merger Sub B (each of which shall have occurred prior to the Effective Time) are the only votes or consents of the holders of any class or series of capital stock of the other MTR Entities necessary to approve this Agreement and the Mergers and the other transactions contemplated hereby.

        Section 4.9    Brokers.     No broker, investment banker, financial advisor or other Person, other than Macquarie Capital, is entitled to any broker's, finder's, financial advisor's or other similar fee or commission in connection with the transactions contemplated by this Agreement based upon arrangements made by or on behalf of the MTR Entities. MTR has provided to the Company a complete and correct copy of all contracts between MTR and Macquarie Capital pursuant to which Macquarie Capital would be entitled to any payment relating to the Mergers or other transactions contemplated herein or otherwise.

        Section 4.10    Compliance with Laws.     Except with respect to Taxes, ERISA and Environmental Matters (which are the subject of Sections 4.13, 4.14, 4.15, and 4.16, respectively) and Gaming Laws, MTR and each of its Subsidiaries are in compliance with all Laws applicable to them or by which any of their respective properties are bound. MTR and each of its Subsidiaries are in compliance with all Gaming Laws applicable to them or by which any of their respective properties are bound. Except with

A-38


Table of Contents

respect to Environmental Laws (which are the subject of Section 4.16), MTR and its Subsidiaries have been and are in compliance with all Permits necessary for them to own, lease or operate their properties and to carry on their businesses as now conducted. All Permits are in full force and effect. Neither MTR nor any of its Subsidiaries nor any of their respective directors or officers nor, to MTR's knowledge, any of their respective employees or agents for or on behalf of MTR or its Subsidiaries (i) has made, authorized or offered or is making any illegal contributions, gifts, entertainment or payments of other expenses related to political activity, (ii) has made, authorized or offered or is making any direct or indirect unlawful payments to any foreign or domestic government officials or employees, (iii) has established or maintained, or is maintaining, any unlawful fund of corporate monies or other properties, (iv) has made any bribe, unlawful rebate, payoff, influence payment, kickback or other unlawful payment of any nature or (v) has violated or is violating any provision of the Foreign Corrupt Practices Act or any other applicable Laws or any conventions to which MTR and its Subsidiaries is subject relating to corruption, bribery, money laundering, political contributions or gifts and gratuities, to public officials and private persons.

        Section 4.11    Licensability.     None of MTR, any of its Subsidiaries, any of their respective officers, directors, partners, managers, members, principals or Affiliates which may reasonably be considered in the process of determining the suitability of the MTR Entities for a Gaming Approval by a Gaming Authority, or, to MTR's knowledge, any holders of MTR's capital stock or other equity interests who will be required to be licensed or found suitable under applicable Gaming Laws (the foregoing Persons collectively, the "MTR Licensing Affiliates"), has ever abandoned or withdrawn (in each case in response to a communication from a Gaming Authority regarding a likely or impending denial, suspension or revocation) or been denied or had suspended or revoked a Gaming Approval, or an application for a Gaming Approval, by a Gaming Authority. MTR, its Subsidiaries, and each of their respective MTR Licensing Affiliates which is licensed or holds any Gaming Approval pursuant to applicable Gaming Laws (collectively, the "MTR Licensed Parties") is in good standing in each of the jurisdictions in which such MTR Licensed Party owns, operates, or manages gaming facilities. To MTR's knowledge, there are no facts which, if known to any Gaming Authority, would be reasonably likely to (i) result in the denial, revocation, limitation or suspension of a Gaming Approval of any of the MTR Licensed Parties or (ii) result in a negative outcome to any finding of suitability proceedings of any of the MTR Licensed Parties currently pending, or under the suitability proceedings necessary for the consummation of the Mergers.

        Section 4.12    Compliance with Gaming Laws.     

A-39


Table of Contents

        Section 4.13    Taxes.     

A-40


Table of Contents

        Section 4.14    Benefit Plans.     

A-41


Table of Contents

        Section 4.15    Labor Matters.     

A-42


Table of Contents

A-43


Table of Contents

        Section 4.16    Environmental Matters.     

        Section 4.17    Contracts.     

A-44


Table of Contents

A-45


Table of Contents

        Section 4.18    Insurance.     (a) MTR and each of its Subsidiaries maintains insurance policies with insurance carriers against all risks of a character and in such amounts as management has determined to be reasonably prudent, (b) all insurance policies of MTR and its Subsidiaries are in full force and effect and were in full force and effect during the periods of time such insurance policies are purported to be in effect, and (c) neither MTR nor any of its Subsidiaries is in breach or default of, and neither MTR nor any of its Subsidiaries has taken any action or failed to take any action which, with notice or the lapse of time, would constitute such a breach or default, or permit termination or modification of, any of such insurance policies.

        Section 4.19    Real Property; Personal Property.     

A-46


Table of Contents

A-47


Table of Contents

        Section 4.20    Intellectual Property.     

A-48


Table of Contents

        Section 4.21    Affiliate Transactions.     Except for directors' and employment-related MTR Material Contracts identified in Section 4.17 of the MTR Disclosure Letter, as of the date hereof, no executive officer or director of MTR is a party to any MTR Material Contract with or binding upon MTR or any of its Subsidiaries or any of their respective properties or assets or has any interest in any property owned by MTR or any of its Subsidiaries or has engaged in any transaction with any of the foregoing within the last twelve (12) months.

        Section 4.22    State Takeover Statutes.     None of the requirements or restrictions of any Takeover Laws enacted in any state in the United States applies to this Agreement or to any of the transactions contemplated hereby, including the Mergers.

        Section 4.23    No Undisclosed Liabilities.     Neither MTR nor any of its Subsidiaries has any liabilities or obligations of any nature, whether or not accrued, contingent or otherwise, whether or not required by GAAP to be reflected on a consolidated balance sheet of MTR and its Subsidiaries, except for liabilities and obligations (a) reflected or reserved against in MTR's consolidated balance sheet on Form 10-K for the fiscal year ended December 31, 2012 filed with the SEC (b) incurred in the ordinary course of business since the date of such balance sheet, (c) which have been discharged or paid in full prior to the date of this Agreement or (d) incurred pursuant to the transactions contemplated by this Agreement. Since January 1, 2013, neither MTR nor any of its Subsidiaries has entered into any off-balance sheet transactions, arrangements, obligations (including contingent obligations), and other relationships with other Persons, that may have a current or future effect on financial condition, changes in financial condition, results of operations, liquidity, capital expenditures, capital resources, or significant components of revenues or expenses of MTR and its Subsidiaries.

        Section 4.24    Absence of Certain Changes or Events.     Since January 1, 2013 through the date of this Agreement, except as otherwise contemplated or permitted by this Agreement, the businesses of MTR and its Subsidiaries have been conducted in the ordinary course of business consistent with past practice, and there has not been any event, development or state of circumstances that, individually or in the aggregate, has had a Material Adverse Effect.

        Section 4.25    Full Disclosure.     No representation or warranty by the MTR Entities in this Agreement and no statement contained in the MTR Disclosure Letter delivered by MTR prior to the execution of this Agreement or any certificate or other document furnished or to be furnished to the Company pursuant to this Agreement contains any untrue statement of a material fact, or omits to state a material fact necessary to make the statements contained therein, in light of the circumstances in which they are made, not misleading.

A-49


Table of Contents


ARTICLE V
COVENANTS

        Section 5.1    Conduct of Business of the Company Pending the Mergers.     

A-50


Table of Contents

A-51


Table of Contents

        Section 5.2    Conduct of Business of MTR Entities Pending the Mergers.     

A-52


Table of Contents

A-53


Table of Contents

A-54


Table of Contents

        Section 5.3    No Control of Other Party's Business.     Nothing contained in this Agreement shall give any of the MTR Entities, directly or indirectly, the right to control or direct the Company's or its Subsidiaries' operations prior to the Effective Time, and nothing contained in this Agreement shall give the Company, directly or indirectly, the right to control or direct MTR's or its Subsidiaries' operations prior to the Effective Time. Prior to the Effective Time, each of the Company and MTR shall exercise, consistent with the terms and conditions of this Agreement, complete control and supervision over its and its Subsidiaries' respective operations.

        Section 5.4    Acquisition Proposals.     

A-55


Table of Contents

A-56


Table of Contents

A-57


Table of Contents

        Section 5.5    Preparation of Proxy Statement and Registration Statement; MTR Stockholders Meeting.     

A-58


Table of Contents

        Section 5.6    Access to Information; Confidentiality.     

A-59


Table of Contents

        Section 5.7    Regulatory Approvals.     

A-60


Table of Contents

A-61


Table of Contents

        Section 5.8    Compensation and Employee Benefits Matters.     

A-62


Table of Contents

        Section 5.9    Takeover Laws.     If any Takeover Law is or becomes applicable to this Agreement, the Mergers or any of the other transactions contemplated hereby, each of the Company and MTR and their respective Boards of Directors shall take such commercially reasonable actions as may be necessary to render such Law inapplicable to all of the foregoing or to ensure that the Mergers and the other transactions contemplated hereby may be consummated as promptly as practicable on the terms contemplated by this Agreement and otherwise to eliminate or minimize the effect of such Takeover Law on this Agreement, the Mergers and the other transactions contemplated hereby.

        Section 5.10    Notification of Certain Matters.     The Company and MTR shall promptly notify each other of (a) any notice or other communication received by such party from any Governmental Entity in connection with the Mergers or the other transactions contemplated hereby or from any Person alleging that the consent of such Person is or may be required in connection with the Mergers or the other transactions contemplated hereby, if the subject matter of such communication could be material to the Company or the MTR Entities, (b) any Action commenced or, to such party's knowledge, threatened against, relating to or involving or otherwise affecting such party or any of its Subsidiaries which relate to the Mergers or the other transactions contemplated hereby or (c) the discovery of any fact or circumstance that, or the occurrence or non-occurrence of any event the occurrence or non-occurrence of which, would cause or result in any of the conditions to the Mergers set forth in Article VI not being satisfied or satisfaction of those conditions being materially delayed in violation of any provision of this Agreement; provided, however, that the delivery of any notice pursuant to this Section 5.10 shall not (i) cure any breach of, or non-compliance with, any other provision of this Agreement or (ii) limit the remedies available to the party receiving such notice; provided further, that failure to give prompt notice pursuant to clause (c) shall not constitute a failure of a condition to the Mergers set forth in Article VI except to the extent that the underlying fact or circumstance not so notified would standing alone constitute such a failure. The parties agree and acknowledge that, except with respect to clause (c) of the first sentence of this Section 5.10, the Company's compliance or failure

A-63


Table of Contents

of compliance with this Section 5.10 shall not be taken into account for purposes of determining whether the condition referred to in Section 6.3(b) shall has been satisfied.

        Section 5.11    Indemnification, Exculpation and Insurance.     

A-64


Table of Contents

        Section 5.12    Public Announcements.     Each MTR Entity, on the one hand, and the Company, on the other hand, shall, to the extent reasonably practicable, consult with each other before issuing, and give each other a reasonable opportunity to review and comment upon, any press release or other public statements with respect to this Agreement, the Mergers and the other transactions contemplated hereby and shall not issue any such press release or make any public announcement without the prior consent of the other party, which consent shall not be unreasonably withheld, conditioned or delayed, except as may be required by applicable Law, court process or by obligations pursuant to any listing agreement with any national securities exchange. MTR and the Company agree that the press release announcing the execution and delivery of this Agreement shall be a joint release of MTR and the Company. Notwithstanding the foregoing, the MTR Entities and the Company may make public statements in response to questions from the press, analysts, investors or those attending industry conferences so long as such statements are substantially consistent with press releases, public disclosures or public statements previously issued or made by MTR or the Company, as applicable.

A-65


Table of Contents

        Section 5.13    Obligations of Merger Subs and Parent.     MTR shall take all action necessary to cause the MTR Entities to perform their respective obligations under this Agreement.

        Section 5.14    Consent Solicitation.     

A-66


Table of Contents

A-67


Table of Contents

        Section 5.15    Further Assurances Regarding Existing Credit Agreement.     The Company shall use its commercially reasonable efforts to obtain, at the Company's sole cost and expense, any necessary amendments, in form and substance reasonably satisfactory to the Company and MTR, to the Company's senior secured revolving credit facility dated as of June 1, 2011 with Bank of America, N.A., as administrative agent, and certain other banks or financial institutions identified as lenders therein (such credit facility, as amended from time to time, will be referred to collectively as the "Existing Credit Agreement"), so that no Default or Event of Default (each as defined therein) will exist (or otherwise give the lenders thereunder any right to accelerate payment of the loans thereunder pursuant to Section 8.02(b) thereunder) after giving effect to the Mergers and the other transactions contemplated by this Agreement; provided, that any amendment or waiver of any other provision of the Existing Credit Agreement shall require the prior written consent of MTR.

        Section 5.16    Tamarack Crossing, LLC.     Promptly after the date of this Agreement, the Company shall, at its own expense, dispose of, or sell or assign to a third party, any and all interests, directly or indirectly, in Tamarack Crossing, LLC, a Nevada limited liability company ("Tamarack"). Notwithstanding anything contained in Section 5.1(b), the Company may distribute the proceeds from the disposition of the interests in Tamarack to its members.

        Section 5.17    Non-Compete.     Prior to the Effective Time, each of the Merger Members, the officers and certain senior managers (as mutually agreed upon by the Company and MTR, the "Designated Officer"), shall enter into non-competition agreements with Parent (each a "Non-Compete Agreement") that will become effective as of the Effective Time and that will include the following terms:

        Section 5.18    Further Assurances Regarding MTR Credit Agreement.     MTR shall use its commercially reasonable efforts to obtain, at MTR's sole cost and expense, any necessary amendments,

A-68


Table of Contents

in form and substance reasonably satisfactory to MTR and the Company, to the MTR Credit Agreement, so that no Default or Event of Default (each as defined therein) will exist (or otherwise give the lenders thereunder any right to accelerate payment of the loans thereunder pursuant to Section 8.1(j) thereunder) after giving effect to the Mergers and the other transactions contemplated by this Agreement; provided, that any amendment or waiver of any other provision of the MTR Credit Agreement shall require the prior written consent of the Company.

        Section 5.19    Nasdaq Listing.     Parent shall cause the shares of Parent Common Stock to be issued in the Mergers to be approved for listing on Nasdaq, subject to official notice of issuance, prior to the Effective Time.

        Section 5.20    Exemption from Liability Under Section 16(b).     The Company and MTR agree that, in order to most effectively compensate and retain Company Insiders and MTR Insiders (as defined below) in connection with the Mergers, both prior to and after the Effective Time, it is desirable that Company Insiders and MTR Insiders not be subject to a risk of liability under Section 16(b) of the Exchange Act to the fullest extent permitted by applicable Law in connection with the conversion of shares of MTR Common Stock, MTR Stock Options, MTR Restricted Shares, MTR RSUs, and Company Membership Interests into Parent Common Stock, Parent options, restricted shares and units, as the case may be, in the Mergers, and for that compensatory and retentive purpose agree to the provisions of this Section 5.20. Assuming the Company and MTR deliver to Parent in a reasonably timely fashion prior to the Effective Time accurate information regarding those officers and directors of the Company and MTR who will be subject to the reporting requirements of Section 16(a) of the Exchange Act (respectively, the "Company Insiders" and the "MTR Insiders"), the number of shares of MTR Common Stock, MTR Stock Options, MTR Restricted Shares, MTR RSUs, and Company Membership Interests be held by each such Company Insider or MTR Insider expected to be exchanged in the Mergers, Parent Board, or a committee of non-employee directors thereof (as such term is defined for purposes of Rule 16b-3(d) under the Exchange Act), shall reasonably promptly thereafter, and in any event prior to the Effective Time, adopt a resolution providing in substance that the receipt by the Company Insiders and MTR Insiders of Parent Common Stock, Parent options, and Parent restricted stock units, deferred stock units and phantom units, in exchange for MTR Common Stock, MTR Stock Options, MTR Restricted Shares, MTR RSUs, and Company Membership Interests, in each case pursuant to the transactions contemplated by this Agreement, are approved by Parent Board or by such committee thereof, and are intended to be exempt from liability pursuant to Section 16(b) of the Exchange Act to the fullest extent permitted by applicable Law.

        Section 5.21    Silver Legacy.     

        Section 5.22    MTR Non-Operating Real Estate.     Prior to the Closing Date, MTR may, from time to time, sell or dispose of any Non-Core Land, as such term is defined in (a) Section 1.01 of the MTR Senior Indenture and (b) Section 1.1 of the MTR Credit Agreement, on such terms and conditions as it may determine, in its sole discretion.

A-69


Table of Contents

        Section 5.23    No-Shop.     Until such time, if any, as this Agreement is terminated pursuant to Section 7.1, except as permitted by Section 5.21(a), the Company will not, nor will it cause or permit any of their respective Representatives to, directly or indirectly, solicit, initiate, or encourage any inquiries or proposals from, discuss or negotiate with, or provide any nonpublic information to, any Person (other than MTR and its Representatives) relating to any transaction involving the sale of the Business or any material portion of the property or assets of the Company, SLJV or their respective Subsidiaries or any of the membership interests or other equity interests of the Company, SLJV or any of their respective Subsidiaries, or any merger, consolidation, business combination, or similar transaction involving the Company, SLJV or any of their respective Subsidiaries. From the date hereof through the Closing Date, the Company will not, directly or indirectly, enter into or authorize, or permit any Representatives of Company, SLJV, any of their respective Subsidiaries or of any of the Company's members to enter into, any agreement or agreement in principle with any third Person for the acquisition of the Company, SLJV, any of their respective Subsidiaries, or any material portion of the respective assets or properties of the Company, SLJV or any of their respective Subsidiaries or, in the case of the Company's members, any of the membership interests or other equity interests of the Company or any of its Subsidiaries (a "Third-Party Transaction"). The Company will inform MTR in writing by facsimile within twenty-four (24) hours following the receipt by any of the Company or any of its Representatives of any unsolicited inquiry, proposal, offer or bid (including the terms thereof and the identity of the Person making such inquiry, proposal, offer or bid) in respect of any Third-Party Transaction. MTR acknowledges that the mere receipt by the Company of an unsolicited inquiry or proposal regarding a Third-Party Transaction will not constitute a breach of the Company' obligations under this Section 5.23, but only if the Company notifies MTR of such unsolicited inquiry or proposal as required by this Section 5.23.

        Section 5.24    Tax Matters.     During the period up to the Closing, the Company and MTR shall, and shall cause each of their Subsidiaries to, timely file all Tax Returns required to be filed by or on behalf of each such entity, timely pay all Taxes due and payable, accrue a reserve in the books and records and financial statements of any such entity for all Taxes payable but not yet due, and promptly notify the other of any actions pending against or with respect to it or any of its subsidiaries in respect of any Tax. After the Closing, each party to this Agreement shall cooperate, and shall cause their respective Affiliates to cooperate, with each other's agents, including accountants and legal counsel, in connection with Tax matters relating to the Company, MTR, Parent, and any of their Subsidiaries, including the preparation and filing of any Tax Returns, examination of Tax Returns, and any administrative or judicial proceedings in respect of Taxes assessed or proposed to be assessed. The parties hereto intend that the Mergers, taken together, be treated as a transaction qualifying as an exchange under Section 351 of the Code. From and after the date of this Agreement and until the Effective Time, each party hereto shall use its commercially reasonable efforts to cause the Mergers to qualify as part of an exchange under Section 351 of the Code, and will not knowingly take any action, cause any action to be taken, fail to take any action or cause any action to fail to be taken which action or failure to act could prevent the Mergers from qualifying as an exchange under Section 351 of the Code. The Company and MTR shall cooperate and provide any certifications or representations reasonably required by counsel for the Company and counsel for MTR, respectively, in providing the opinions described in Sections 6.2(h) and 6.3(j) hereof. Following the Effective Time, neither Parent nor any of its Subsidiaries knowingly shall take any action, cause any action to be taken, fail to take any action, or cause any action to fail to be taken, which action or failure to act could prevent the Mergers from qualifying as an exchange under Section 351 of the Code.

        Section 5.25    Adjusted MTR EBITDA Statement.     Not less than ten (10) Business Days prior to the Closing Date (or if such date is within ten (10) Business Days of the Termination Date, then as soon as reasonably practicable on or prior to the Closing Date), MTR shall prepare and deliver to the Company for its review a report (the "Preliminary Adjusted MTR EBITDA Statement") substantially in the form attached hereto as, and in accordance with the sample, together the policies and procedures

A-70


Table of Contents

and methodologies (if any) set forth on, Exhibit C setting forth (i) a statement of an estimate of Adjusted MTR EBITDA as of the Report Date (the "Closing Condition Adjusted MTR EBITDA"), and (ii) detailed supporting calculations, documentation and data setting forth a reasonably specific and detailed description of its calculations with respect to the foregoing. The Company shall have a reasonable opportunity to discuss the Preliminary Adjusted MTR EBITDA Statement with MTR and review such report and the underlying books and records of MTR related thereto. If the Company objects to any amount reflected on the Preliminary Adjusted MTR EBITDA Statement, MTR and the Company shall in good faith attempt to resolve such objection and agree to such amounts prior to the Closing. The "Closing Adjusted MTR EBITDA Statement" shall be (x) the Preliminary Adjusted MTR EBITDA Statement revised to reflect any modifications agreed to by the Company and MTR and, with respect to any item contained in the Preliminary Adjusted MTR EBITDA Statement that the parties are unable to resolve, shall be deemed, solely for purposes of determining the Closing Adjusted MTR EBITDA Statement, equal to the quotient obtained by dividing (I) the sum of (A) the estimate prepared in good faith by MTR contained in the Preliminary Adjusted MTR EBITDA Statement and (B) the Company's good faith estimate of such item, by (II) two (2), or (y) if there are no agreed-upon modifications or outstanding disputes, the Preliminary Adjusted MTR EBITDA Statement shall be the Closing Adjusted MTR EBITDA Statement.


ARTICLE VI
CONDITIONS PRECEDENT

        Section 6.1    Conditions to Each Party's Obligation to Effect the Mergers.     The obligation of each party to effect the Mergers are subject to the satisfaction at or prior to the Effective Time of the following conditions:

A-71


Table of Contents

        Section 6.2    Conditions to the Obligations of the Company.     The obligation of the Company to effect the Mergers is also subject to the satisfaction, or waiver by the Company, at or prior to the Effective Time of the following conditions:

A-72


Table of Contents

        Section 6.3    Conditions to the Obligations of MTR Entities.     The obligation of the MTR Entities to effect the Mergers is also subject to the satisfaction, or waiver by MTR, at or prior to the Effective Time of the following conditions:

A-73


Table of Contents

        Section 6.4    Frustration of Closing Conditions.     None of MTR, Parent, Merger Sub A Merger Sub B or the Company may rely on the failure of any condition set forth in this Article VI to be satisfied if such failure was caused by such party's breach of this Agreement.


ARTICLE VII
TERMINATION, AMENDMENT AND WAIVER

        Section 7.1    Termination.     This Agreement may be terminated and the Mergers may be abandoned at any time prior to the Effective Time, whether before or after the MTR Stockholder Approval has been obtained (with any termination by MTR also being an effective termination by any other MTR Entity):

A-74


Table of Contents

A-75


Table of Contents

The party desiring to terminate this Agreement pursuant to this Section 7.1 (other than pursuant to Section 7.1(a)) shall give notice of such termination to the other party.

        Section 7.2    Effect of Termination.     

A-76


Table of Contents

        Section 7.3    Fees and Expenses.     

A-77


Table of Contents

        Section 7.4    Amendment or Supplement.     This Agreement may be amended, modified or supplemented by the parties at any time prior to the Effective Time, whether before or after the MTR Stockholder Approval has been obtained; provided, however, that after the MTR Stockholder Approval has been obtained, no amendment may be made that pursuant to applicable Law requires further approval or adoption by the stockholders of MTR without such further approval or adoption. This Agreement may not be amended, modified or supplemented in any manner, whether by course of conduct or otherwise, except by an instrument in writing specifically designated as an amendment hereto, signed on behalf of each of the parties in interest at the time of the amendment.

        Section 7.5    Extension of Time; Waiver.     At any time prior to the Effective Time, the parties may, to the extent permitted by applicable Law, (a) extend the time for the performance of any of the obligations or acts of the other party, (b) waive any inaccuracies in the representations and warranties of the other parties set forth in this Agreement or any document delivered pursuant hereto or (c) subject to applicable Law, waive compliance with any of the agreements or conditions of the other parties contained herein; provided, however, that after the MTR Stockholder Approval has been obtained, no waiver may be made that pursuant to applicable Law requires further approval or adoption by the stockholders of MTR without such further approval or adoption. Any agreement on the part of a party to any such waiver shall be valid only if set forth in a written instrument executed and delivered by a duly authorized officer on behalf of such party. No failure or delay of any party in exercising any right or remedy hereunder shall operate as a waiver thereof, nor shall any single or partial exercise of any such right or power, or any abandonment or discontinuance of steps to enforce such right or power, or any course of conduct, preclude any other or further exercise thereof or the exercise of any other right or power.


ARTICLE VIII
GENERAL PROVISIONS

        Section 8.1    Nonsurvival of Representations and Warranties.     None of the representations, warranties, covenants or agreements of the MTR Entities or the Company in this Agreement or in any instrument delivered pursuant to this Agreement shall survive the Effective Time, other than those

A-78


Table of Contents

covenants or agreements of the parties which by their terms apply, or are to be performed in whole or in part, after the Effective Time.

        Section 8.2    Notices.     All notices and other communications hereunder shall be in writing and shall be deemed duly given (a) on the date of delivery if delivered personally, or if by facsimile, upon the first Business Day after such facsimile is sent if written confirmation of receipt by facsimile is obtained, (b) on the first Business Day following the date of dispatch if delivered utilizing a next-day service by a nationally recognized next-day courier if next Business Day delivery is requested, or (c) on the earlier of confirmed receipt or the fifth Business Day following the date of mailing if delivered by United States registered or certified mail, return receipt requested, postage prepaid. All notices hereunder shall be delivered to the addresses set forth below, or pursuant to such other instructions as may be designated in writing by the party to receive such notice:

        Section 8.3    Certain Definitions.     For purposes of this Agreement:

A-79


Table of Contents

A-80


Table of Contents

A-81


Table of Contents

A-82


Table of Contents

A-83


Table of Contents

A-84


Table of Contents

A-85


Table of Contents

A-86


Table of Contents

        Section 8.4    Interpretation.     When a reference is made in this Agreement to a Section, Article, or Exhibit, such reference shall be to a Section, Article or Exhibit of this Agreement unless otherwise indicated. The table of contents and headings contained in this Agreement or in any Exhibit are for convenience of reference purposes only and shall not affect in any way the meaning or interpretation of this Agreement. All words used in this Agreement will be construed to be of such gender or number as the circumstances require. Any capitalized terms used in any Exhibit but not otherwise defined therein shall have the meaning set forth in this Agreement. All Exhibits annexed hereto or referred to herein are hereby incorporated in and made a part of this Agreement as if set forth herein. The word "including" and words of similar import when used in this Agreement will mean "including, without limitation," unless otherwise specified.

        Section 8.5    Entire Agreement.     This Agreement (including the Exhibits hereto), the Company Disclosure Letter, the MTR Disclosure Letter and the Confidentiality Agreement constitute the entire agreement of the parties, and supersede all prior written agreements, arrangements, communications and understandings and all prior and contemporaneous oral agreements, arrangements, communications and understandings among the parties with respect to the subject matter hereof and thereof.

        Section 8.6    Parties in Interest.     This Agreement is not intended to, and shall not, confer upon any Person other than the parties and their respective successors and permitted assigns any rights or

A-87


Table of Contents

remedies hereunder, except (a) with respect to Section 5.11 which shall inure to the benefit of the Persons benefiting therefrom who are intended to be third party beneficiaries thereof, and (b) from and after the Effective Time, the rights of holders of Company Membership Interests to receive the Merger Consideration set forth in Article II. The representations and warranties in this Agreement are the product of negotiations among the parties hereto. In some instances, the representations and warranties in this Agreement may represent an allocation among the parties of risks associated with particular matters regardless of the knowledge of any of the parties. Consequently, Persons other than the parties may not rely upon the representations and warranties in this Agreement or the characterization of actual facts or circumstances as of the date of this Agreement or as of any other date.

        Section 8.7    Governing Law.     This Agreement and all disputes or controversies arising out of or relating to this Agreement or the transactions contemplated hereby shall be governed by, and construed in accordance with, the internal Laws of the State of Delaware, without regard to the Laws of any other jurisdiction that might be applied because of the conflict of laws principles of the State of Delaware.

        Section 8.8    Submission to Jurisdiction.     Each of the parties irrevocably agrees that any legal action or proceeding arising out of or relating to this Agreement brought by any party or its Affiliates against any other party or its Affiliates shall be brought and determined in the courts of the State of Delaware located in Wilmington, New Castle County, Delaware or the federal courts of the United States of America located in Wilmington, Delaware. Each of the parties hereby irrevocably submits to the jurisdiction of the aforesaid courts for itself and with respect to its property, generally and unconditionally, with regard to any such action or proceeding arising out of or relating to this Agreement and the transactions contemplated hereby. Each of the parties agrees not to commence or maintain any action, suit or proceeding relating thereto except in the courts described above, other than actions in any court of competent jurisdiction to enforce any judgment, decree or award rendered by any such court in Delaware as described herein. Each of the parties further agrees that notice as provided herein shall constitute sufficient service of process and the parties further waive any argument that such service is insufficient. Each of the parties hereby irrevocably and unconditionally waives, and agrees not to assert, by way of motion or as a defense, counterclaim or otherwise, in any action or proceeding arising out of or relating to this Agreement or the transactions contemplated hereby, (a) any claim that it is not personally subject to the jurisdiction of the courts in Delaware as described herein for any reason, (b) that it or its property is exempt or immune from jurisdiction of any such court or from any legal process commenced in such courts (whether through service of notice, attachment prior to judgment, attachment in aid of execution of judgment, execution of judgment or otherwise) and (c) that (i) the suit, action or proceeding in any such court is brought in an inconvenient forum, (ii) the venue of such suit, action or proceeding is improper or (iii) this Agreement, or the subject matter hereof, may not be enforced in or by such courts.

        Section 8.9    Assignment; Successors.     Neither this Agreement nor any of the rights, interests or obligations under this Agreement may be assigned or delegated, in whole or in part, by operation of Law or otherwise, by any party without the prior written consent of the other parties, and any such assignment without such prior written consent shall be null and void. Subject to the preceding sentence, this Agreement will be binding upon, inure to the benefit of, and be enforceable by, the parties and their respective successors and assigns.

        Section 8.10    Enforcement.     The parties agree that irreparable damage would occur in the event that any of the provisions of this Agreement were not performed in accordance with their specific terms or were otherwise breached. Accordingly, subject to the limitations contained in this Section 8.10, each of the Company, Parent, MTR, Merger Sub A and Merger Sub B, shall be entitled to specific performance of the terms hereof, including an injunction or injunctions to prevent breaches of this Agreement and to enforce specifically the terms and provisions of this Agreement in any court of the State of Delaware located in New Castle County, Delaware or any federal court located in Wilmington,

A-88


Table of Contents

Delaware, this being in addition to any other remedy to which such party is entitled at Law or in equity. Each of the parties hereby further waives (a) any defense in any action for specific performance that a remedy at Law would be adequate and (b) any requirement under any Law to post security as a prerequisite to obtaining equitable relief.

        Section 8.11    Severability.     Whenever possible, each provision or portion of any provision of this Agreement shall be interpreted in such manner as to be effective and valid under applicable Law, but if any provision or portion of any provision of this Agreement is held to be invalid, illegal or unenforceable in any respect under any applicable Law or rule in any jurisdiction, such invalidity, illegality or unenforceability shall not affect any other provision or portion of any provision in such jurisdiction, and this Agreement shall be reformed, construed and enforced in such jurisdiction as if such invalid, illegal or unenforceable provision or portion of any provision had never been contained herein.

        Section 8.12    Waiver of Jury Trial.     EACH OF THE PARTIES TO THIS AGREEMENT HEREBY IRREVOCABLY WAIVES ALL RIGHT TO A TRIAL BY JURY IN ANY ACTION, PROCEEDING OR COUNTERCLAIM ARISING OUT OF OR RELATING TO THIS AGREEMENT OR THE TRANSACTIONS CONTEMPLATED HEREBY.

        Section 8.13    Counterparts.     This Agreement may be executed in two or more counterparts, all of which shall be considered one and the same instrument and shall become effective when one or more counterparts have been signed by each of the parties and delivered to the other parties. This Agreement may be executed by signatures delivered by facsimile or email, and a copy hereof that is executed and delivered by a party by facsimile or email (including in .pdf format) will be binding upon that party to the same extent as a copy hereof containing that party's original signature.

        Section 8.14    Facsimile or Electronic Signature.     This Agreement may be executed by facsimile or electronic signature and a facsimile or electronic signature shall constitute an original for all purposes.

        Section 8.15    No Presumption Against Drafting Party.     Each of MTR, Merger Sub A, Merger Sub B, Member Representative and the Company acknowledges that each party to this Agreement has been represented by counsel in connection with this Agreement and the transactions contemplated by this Agreement. Accordingly, any rule of Law or any legal decision that would require interpretation of any claimed ambiguities in this Agreement against the drafting party has no application and is expressly waived.

        Section 8.16    Personal Liability.     This Agreement shall not create or be deemed to create or permit any personal liability or obligation on the part of any direct or indirect stockholder of any MTR Entity (other than MTR), any direct or indirect equityholder of the Company, or any officer, director, manager, employee, agent, representative or investor of any of them.

        Section 8.17    Member Representative.     

A-89


Table of Contents

A-90


Table of Contents

        Section 8.18    Stockholders Representative.     

A-91


Table of Contents

[The remainder of this page is intentionally left blank.]

A-92


Table of Contents

        IN WITNESS WHEREOF, the parties have caused this Agreement to be executed as of the date first written above by their respective officers thereunto duly authorized.

    ELDORADO HOLDCO, LLC

 

 

By:

 

/s/ GARY CARANO

        Name:   Gary Carano
        Title:   President and Chief Operating Officer

[Signature Page to Agreement and Plan of Merger]


Table of Contents

    MEMBER REPRESENTATIVE

 

 

Solely as to Section 8.17 and each other provision of the agreement expressly relating to the Member Representative:

 

 

/s/ THOMAS REEG

    Thomas Reeg, an adult individual

 

 

/s/ ROBERT JONES

    Robert Jones, an adult individual

 

 

/s/ GARY CARANO

    Gary Carano, an adult individual

[Signature Page to Agreement and Plan of Merger]


Table of Contents

    ECLAIR HOLDING COMPANY

 

 

By:

 

/s/ JOSEPH L. BILLHIMER, JR.

        Name:   Joseph L. Billhimer, Jr.
        Title:   President

 

 

RIDGELINE ACQUISITION CORP.

 

 

By:

 

/s/ JOSEPH L. BILLHIMER, JR.

        Name:   Joseph L. Billhimer, Jr.
        Title:   President

 

 

ECLAIR ACQUISITION COMPANY, LLC

 

 

By:

 

/s/ JOSEPH L. BILLHIMER, JR.

        Name:   Joseph L. Billhimer, Jr.
        Title:   President

 

 

MTR GAMING GROUP, INC.

 

 

By:

 

/s/ JOSEPH L. BILLHIMER, JR.

        Name:   Joseph L. Billhimer, Jr.
        Title:   President and Chief Operating Officer

[Signature Page to Agreement and Plan of Merger]


Table of Contents


Exhibit A

Eldorado Merger Consideration Exhibit

TO BE UPDATED PRIOR TO CLOSING

($ in millions, except per share data)
  LTM
6/30/2013
 

A. Eldorado Resorts Merger Consideration

       

Eldorado Resorts Adjusted EBITDA Reconciliation

       

Net Income (Loss) Attributable to the Company

  $ 10.8  

Interest Expense, Net of Interest Income

    16.0  

Depreciation & Amortization

    16.7  

Equity in (Income) Losses of Unconsolidated Affiliates

    (0.9 )
       

Eldorado Resorts EBITDA

  $ 42.5  

Non Recurring Items

    0.8  
       

Eldorado Resorts Adjusted EBITDA

  $ 43.3  

Eldorado Resorts Adjusted EBITDA

 
$

43.3
 

EV / EBITDA Multiple

    6.81x  
       

Implied Enterprise Value

  $ 295.1  

Less: Eldorado Resorts Total Debt(1)

    (173.0 )

Less: Eldorado Resorts Capital Leases and Interest Payable(2)

    (1.1 )

Plus: Eldorado Resorts Excess Cash and Cash Equivalents(3)

    18.9  

Plus: Restricted Cash Required for Silver Legacy Credit Support, if Applicable

    5.0  

Eldorado Resorts Closing Net Working Capital Surplus (Shortfall) to Target Net Working Capital

     
       

A. Eldorado Resorts Merger Consideration

  $ 144.9  
       

B. Silver Legacy Component

       

Silver Legacy Adjusted EBITDA Reconciliation

       

Net Income (Loss) Attributable to the Company

  $ (8.1 )

Interest Expense, Net of Interest Income

    11.6  

Depreciation & Amortization

    11.9  

Change in Fair Value of Life Insurance Contracts

    (0.5 )
       

Silver Legacy EBITDA

  $ 14.9  

Non Recurring Items

    5.6  
       

Silver Legacy Adjusted EBITDA

  $ 20.5  

Silver Legacy Adjusted EBITDA

 
$

20.5
 

EV / EBITDA Multiple

    6.81x  
       

Implied Enterprise Value

    139.4  

Less: Silver Legacy Adjusted Total Debt(4)

    (110.4 )

Less: Silver Legacy Accrued Interest

    (1.1 )

Plus: Silver Legacy Excess Cash and Cash Equivalents(3)

    9.9  

Silver Legacy Closing Net Working Capital Surplus (Shortfall) to Target Net Working Capital

     
       

Silver Legacy Equity Value

  $ 37.9  

Eldorado Interest

   
50.0

%

Eldorado Equity Interest in Silver Legacy

  $ 18.9  

Plus: Eldorado Portion of Joint Venture Partner Notes

    7.5  

Plus: Equity True Up With MGM

    5.0  
       

B. Silver Legacy Component

  $ 31.4  
       

C. MTR Transaction Expense Adjustment

  $ 7.0  
       

Company Merger Consideration (A+B+C)

       

A. Eldorado Resorts Merger Consideration

  $ 144.9  

B. Silver Legacy Component

    31.4  

C. MTR Transaction Expense Adjustment

    7.0  
       

= Eldorado Merger Consideration

  $ 183.4  

Price of Shares Issued

  $ 5.15  
       

Aggregate Eldorado Merger Shares

    35,605,867  
       

(1)
Includes $5.0 million Term Loan and $168.0 million of 8.625% Senior Secured Notes.

(2)
Includes $0.5 million of Capital Lease Obligations and $0.7 million of Interest Payable.

(3)
Excess cash equals total cash less cage cash.

(4)
Includes $66.0 million Senior Credit Facility, $29.4 million principal balance of Second Lien Notes (does not include $26.5 million of estimated future cash payments and PIK interest on Second Lien Notes) and $15.0 million face value of Joint Venture Partner Notes.

A-A-1


Table of Contents


Exhibit B

Net Working Capital Exhibit

TO BE UPDATED PRIOR TO CLOSING
($ in thousands)

Eldorado Resorts
  Target   Actual
At Closing
  Surplus /
(Shortfall)
 

Net Working Capital Assets

                   

Cage Cash

  $ 13,650              

Restricted Cash

    222              

Accounts Receivable, Net

    4,185              

Inventories

    3,181              

Prepaid Expenses

    2,288              
                   

Current Assets

  $ 23,526              

Net Working Capital Liabilities

                   

Accounts Payable

  $ 7,010              

Accrued Other Liabilities

    16,078              
                   

Current Liabilities

  $ 23,088              
                   

Net Working Capital (Eldorado Reno and Shreveport)

  $ 438              
                   

 

Silver Legacy
  Target   Actual
At Closing
  Surplus /
(Shortfall)
 

Net Working Capital Assets

                   

Cage Cash

  $ 6,000              

Accounts Receivable, Net

    4,694              

Inventories

    2,249              

Prepaid Expenses

    2,675              
                   

Current Assets

  $ 15,618              

Net Working Capital Liabilities

                   

Accounts Payable

  $ 5,751              

Accrued and Other Liabilities

    10,089              

Underfunded SERP Liability

                 
                   

Current Liabilities

  $ 15,840              
                   

Silver Legacy Net Working Capital

  $ (222 )            
                   

A-B-1


Table of Contents


Exhibit C

Combined Adjusted EBITDA Exhibit (Based on Most Recent Month Prior to Close)(1)

TO BE UPDATED PRIOR TO CLOSING

 
   
  Six Months Ended    
 
 
   
  LTM 6/30/2013  
($ in millions)
  FY2012   6/30/2012   6/30/2013  

A. MTR Gaming Group Adjusted EBITDA

                         

Net Income (Loss) from Continuing Operations

 
$

(5.4

)

$

(5.3

)

$

1.6
 
$

1.4
 

Interest Expense, Net of Interest Income and Capitalized Interest

    67.8     33.3     34.8     69.3  

Provision for Income Taxes

    3.6     1.3     1.3     3.6  

Depreciation & Amortization

    27.5     12.1     15.1     30.5  

Other Regulatory Gaming Assessments

    0.4     (0.2 )   (0.3 )   0.3  

Pre-Opening Expense

    2.7     2.5         0.2  

Share-Based Compensation Expense

    1.1     0.6     0.7     1.1  
                   

MTR Gaming Group EBITDA

  $ 97.6   $ 44.4   $ 53.2   $ 106.5  

Non Recurring Items:

                         

Transaction Expenses

  $   $   $   $  

Gain (Loss) on the Sale or Disposal of Property

    (0.1 )   (0.0 )   (0.1 )   (0.1 )
                   

MTR Gaming Group Adjusted EBITDA

  $ 97.6   $ 44.4   $ 53.1   $ 106.3  

B. Eldorado Resorts Adjusted EBITDA

                         

Net Income (Loss) Attributable to the Company

 
$

8.7
 
$

5.8
 
$

7.9
 
$

10.8
 

Interest Expense, Net of Interest Income

    16.1     8.0     7.9     16.0  

Depreciation & Amortization

    17.7     9.7     8.7     16.7  

Equity in (Income) Losses of Unconsolidated Affiliates

    (0.7 )   (0.4 )   (0.5 )   (0.9 )
                   

Eldorado Resorts EBITDA

  $ 41.7   $ 23.1   $ 24.0   $ 42.5  

Non Recurring Items:

                         

Transaction Expenses

  $   $   $   $  

Loss on Property Donation

    0.8             0.8  

Loss (Gain) on Early Retirement of Debt, Net

    0.0             0.0  

Loss (Gain) on Sale / Disposition of Long-Lived Assets

    0.2     0.2     (0.0 )   0.0  
                   

Eldorado Resorts Adjusted EBITDA

  $ 42.6   $ 23.3   $ 24.0   $ 43.3  

Combined Adjusted EBITDA (A+B)

                         

A. MTR Gaming Group Adjusted EBITDA

                   
$

106.3
 

B. Eldorado Resorts Adjusted EBITDA

                      43.3  
                         

= Combined Adjusted EBITDA

                    $ 149.7  
                         

Minimum Required Combined Adjusted EBITDA

                    $ 115.0  
                         

(1)
The most recent calendar month preceding the closing date by at least twenty days.

A-C-1


Table of Contents


Exhibit D

AMENDED AND RESTATED

ARTICLES OF INCORPORATION

OF

ELDORADO RESORTS, INC.


Article I. Corporate Name

        The name of the Corporation is Eldorado Resorts, Inc.


Article II. Principal Office and Registered Agent

        The principal office and place of business of the Corporation shall be [                ] Reno, Nevada [    ], and the name of its initial registered agent at that office is [          ].


Article III. Corporate Purpose

        The purpose of the Corporation is to engage in any lawful act or activity for which a Corporation may be organized under the provisions of Chapter 78 of the Nevada Revised Statutes.


Article IV. Capitalization

        The total number of shares of stock which the Corporation shall have authority to issue is one hundred million (100,000,000) shares of common stock, par value $0.00001 per share (hereinafter referred to as "Common Stock").


Article V. Common Stock

        A. Voting.

        Each holder of Common Stock shall have one vote in respect of each share of Common Stock held by such holder of record on the books of the Corporation for the election of directors and on all other matters on which stockholders of the Corporation are entitled to vote.

        B. Dividends.

        The holders of shares of Common Stock shall be entitled to receive, when and if declared by the Board of Directors, out of the assets of the Corporation which are by law available therefor, dividends payable either in cash, in stock or otherwise.


Article VI. Board of Directors.

        The name and mailing address of the incorporator are as follows:

Name
  Mailing Address

[            ]

  [            ]

        Elections of directors need not be by written ballot unless the bylaws of the Corporation so provide.

        The Board of Directors are expressly authorized to make, alter, or repeal the Bylaws of the Corporation.

A-D-1


Table of Contents


Article VII. Director and Officer Liability

        A director or officer of the Corporation shall not be liable to the Corporation or its stockholders for damages for breach of fiduciary duty as a director or officer, except that this provision shall not eliminate or limit the liability of a director or officer for:

        If the Nevada Revised Statutes are hereafter amended to authorize the further elimination or limitation of the liability of a director or officer, then the liability of a director or officer of the Corporation shall be eliminated or limited to the fullest extent permitted by the Nevada Revised Statutes, as so amended.

        Indemnification by the Corporation of directors, officers or other agents of the Corporation may be authorized by the Bylaws of the Corporation or by resolution of the Board of Directors, to the fullest extent permitted under Nevada law at the time such indemnification is granted.

        The expenses of officers and directors incurred in defending a civil or criminal action, suit or proceeding shall be paid by the Corporation as they are incurred and in advance of final disposition of the action, suit or proceeding upon receipt of an undertaking by or on behalf of the director or officer to repay the amount if it is ultimately determined by a court of competent jurisdiction that such director is not entitled to be indemnified by the Corporation.

        Any repeal or modification of the foregoing provisions of this Article VII by the stockholders of the Corporation or of the indemnification provisions of the Bylaws by the Board of Directors or the stockholders of the Corporation shall not adversely affect any right or protection of a director or officer of the Corporation existing prior to the date when such repeal or modification becomes effective.


Article III. Acquisition Proposal

        (a)   When evaluating any "Acquisition Proposal" as defined in section (b) of this Article VI, the board of directors shall, in exercising its judgment with respect to the best interest of the Corporation, be authorized to give due consideration to such factors as the Board of Director determines to be relevant, including, without limitation:

A-D-2


Table of Contents

        (b)   "Acquisition Proposal" means a proposal by any person to (i) make a tender offer or exchange offer for any equity securities of the Corporation, (ii) merge or consolidate the Corporation with another corporation, or (iii) purchase or otherwise acquire all or substantially all of the properties and assets of the Corporation.

        (c)   The provisions of this Article VI may not be altered, amended or repealed by the stockholders except by a vote of 80% of the outstanding shares of the Corporation entitled to vote in the election of directors.


Article IX. Compliance With Gaming Laws

        A.    Ownership Restriction; Required Cooperation With Gaming Authorities.    No Person may become the Beneficial Owner of five percent (5%) or more of the Corporation's common stock unless such person agrees in writing delivered to the Corporation at its registered office to:

        B.    Repurchase Rights of Corporation.    Notwithstanding any other provision of the Corporation's Certificate of Incorporation, any and all issued and outstanding shares of common stock held or otherwise owned by a Disqualified Holder (the "Repurchase Securities") shall be subject to repurchase by the Corporation at any time at the sole discretion of the Corporation by action of its board of directors. The terms and conditions of such repurchase shall be as follows:

A-D-3


Table of Contents

        C.    Legends.    An endorsement, in language substantially as follows, shall be placed on each certificate representing securities subject to this restriction issued by the Corporation and on the register of shares:

        D.    Definitions.    Capitalized terms used in this Article VII shall have the meanings stated below.

        "Affiliate" and "Associate" shall have the respective meanings ascribed to such terms in Rule 12b under the General Rules and Regulations under the Securities Exchange Act of 1934, as amended (the "Act"). The term "registrant" as used in said Rule 12b-2 shall mean the Corporation.

        "Beneficial Owner" shall mean any person who, singly or together with any of such person's Affiliates or Associates, directly or indirectly, has "beneficial ownership" of common stock (as determined pursuant to Rule 13d-3 of the Act).

        "Corporation Debt Securities" shall mean debt securities of the Corporation having such terms and conditions as shall be approved by the board of directors and, which, shall comprise all or a portion of the repurchase price.

        "Disqualified Holder" shall mean any Beneficial Owner of shares of common stock of the Corporation or any of its Subsidiaries, whose holding of shares of common stock may result, in the judgment of the board of directors, in (i) the denial, loss or non-reinstatement of any license or franchise from any governmental agency applied for or held by the Corporation or any Subsidiary to conduct any portion of the proposed or actual business of the Corporation or any Subsidiary, which license or franchise is conditioned upon some of all of its holders of common stock meeting certain criteria, or (ii) the disapproval, modification, or non-renewal of any contract under which the Corporation or any of its Subsidiaries has sole or shared authority to manage any gaming operations.

        "Fair Market Value" of a share of common stock shall mean (i) the average closing price of a share of the Corporation's common stock on the principal exchange on which shares of the Corporation's common stock are then traded for the 20 trading days preceding the repurchase; or (ii) if the Corporation's common stock is not traded on an exchange but is quoted on NASDAQ or a successor quotation system, the average of either (1) the last sale price (if the common stock is then listed as a National Market Issue under the NASD National Market System) or (2) the mean between the closing representative bid and asked prices (in all other cases) for the common stock an such trading days as reported by NASDAQ or such successor quotation system; or (iii) if the Corporation's common stock is publicly traded, but not either listed on an exchange or quoted on NASDAQ or a successor quotation system, the average of the mean between the closing bid and asked prices for the common stock on such trading days as determined by the board of directors; or (iv) if the

A-D-4


Table of Contents

Corporation's common stock is not publicly traded, the fair market value established by the board of directors acting in good faith.

        "Gaming Authorities" shall mean any governmental authority regulating any form of gaming that has jurisdiction over the Corporation or its Subsidiaries.

        "Person" shall mean any natural person, corporation, firm, partnership, association, government, governmental agency, or any other entity, whether acting as an individual, fiduciary, or any other capacity.

        "Repurchase Date" shall mean the date fixed by the board of directors for repurchase of any shares of stock of the Corporation.

        "Subsidiary" shall mean any company of which a majority of any class of equity securities is beneficially owned by the Corporation.

A-D-5


Table of Contents

        IN WITNESS WHEREOF, the undersigned, being the incorporator herein before named, has executed, signed and acknowledged these Amended and Restated Articles of Incorporation as of this     day of            , 2013.

    by:  


A-D-6


Table of Contents


Exhibit E

AMENDED AND RESTATED
BYLAWS OF
ELDORADO RESORTS, INC.
                        , 2014

AMENDED AND RESTATED
BYLAWS
OF
ELDORADO RESORTS, INC.

ARTICLE I

Offices

        Section 1.1    Principal Offices.     The principal offices of the corporation shall be located in the City of Reno, State of Nevada, or in such other location as the Board of Directors may from time to time determine. The corporation may have such other offices, either within or outside Nevada, as the Board of Directors may designate or as the business of the corporation may require from time to time.

        Section 1.2    Registered Office and Agent.     The registered office of the corporation required by the Nevada Revised Statutes to be maintained in Nevada shall be located at [                ], Nevada. The name of the registered agent at that address is [                ]. The registered office and the registered agent may be changed from time to time by the Board of Directors.


ARTICLE II

Stockholders

        Section 2.1    Annual Meeting.     The annual meeting of the stockholders of the Corporation shall be held on such date and at such time as may be designated from time to time by the Board of Directors. At the annual meeting, directors shall be elected and any other business may be transacted as may be properly brought before the meeting pursuant to these Bylaws.

        Section 2.2    Special Meetings.     Special meetings of the stockholders, for any purpose or purposes, unless otherwise prescribed by the Nevada Revised Statutes ("NRS") or by the Articles of Incorporation of the corporation (as amended from time to time, the "Articles of Incorporation"), may be called by the chairman of the board or the chief executive officer, or if there be no chairman of the board and no chief executive officer, by the president, and shall be called by the secretary upon the written request of at least a majority of the Board of Directors or at the request of the holders of not less than one-fourth of all the outstanding shares of the corporation entitled to vote at the meeting. Such request shall state the purposes of the proposed meeting. The officers and directors shall fix the time and any place, either within or outside the State of Nevada, as the place for holding such meeting.

        Section 2.3    Place of Meetings.     All meetings of stockholders shall be held at such place, either within or outside the State of Nevada, as shall be designated from time to time by the Board of Directors and stated in the notice of the meeting.

        Section 2.4    Notice of Meeting.     Written notice of each meeting of the stockholder stating the place, day and hour of the meeting and, in the case of a special meeting, the purpose or purposes for which the meeting is called, shall, unless otherwise prescribed by statute, be delivered not less than ten (10) nor more than sixty (60) days before the date of the meeting, either personally or by first class, certified or registered mail, by or at the direction of the chairman of the board, the chief executive officer, the president, the secretary or the officer or other person authorized to give notice of the meeting, to each stockholder of record entitled to vote at such meeting. If mailed, the notice shall be

A-E-1


Table of Contents

deemed to be delivered as to any stockholder of record when deposited in the United States Mail, addressed to the stockholder at his or her address as it appears on the stock transfer books of the corporation, with postage prepaid. If (a) notice of two consecutive annual meetings, and all notices of meetings or of the taking of action by written consent without a meeting during the period between such two consecutive annual meetings or (b) all, and at least two, payments of dividends or interest during a twelve month period have been mailed to the last known address of any stockholder of record and are returned as undeliverable, no further notices to such stockholder shall be necessary until another address for such stockholder is made known to the corporation.

        Section 2.5    Waiver of Notice.     When any notice is required to be given to any stockholder under the provisions of the Nevada Revised Statutes or under the provisions of the Articles of Incorporation or these Bylaws, a waiver thereof in notice signed writing or sent by the transmission of an electronic record signed by the person or persons entitled to said notice, whether before, at, or after the time stated therein, shall be equivalent to the giving of such notice. Attendance of a stockholder at a meeting shall constitute a waiver of notice of such meeting, except when the person attends a meeting for the express purpose of objecting at the beginning of the meeting to the transaction of any business because the meeting is not lawfully called or convened.

        Section 2.6    Fixing of Record Date.     In order that the corporation may determine the stockholders entitled to notice of or to vote at any meeting of stockholders or adjournment thereof, or to consent to corporate action in writing without a meeting, or entitled to receive payment of any dividend or other distribution or allotment of any rights, or entitled to exercise any rights in respect of any change, conversion or exchange of stock or for the purpose of any other lawful action, the Board of Directors may fix, in advance, a record date, which shall not be more than sixty (60) nor less than ten (10) days before the date of any meeting; not more than ten (10) days after the resolution fixing the record date for any written consent; and not more than sixty (60) days prior to any other action. If no record date is fixed, the record date shall be: (a) for determining stockholders entitled to notice of or to vote at a meeting of stockholders the close of business on the day next preceding the day on which notice is given, or, if notice is waived, at the close of business on the day next preceding the day on which the meeting is held; (b) for determining stockholders entitled to express consent to corporate action in writing without a meeting, when no prior action by the Board of Directors is necessary, the day on which the first written consent is delivered to the corporation; and (c) for determining stockholders for any other purpose the close of business on the day on which the Board of Directors adopts the resolution relating thereto.

        Section 2.7    Voting Record.     The officer or agent having charge of the stock transfer books for shares of the corporation shall make, at least ten (10) days before each meeting of the stockholders, a complete record of the stockholders entitled to vote at the meeting or any adjournment thereof, arranged in alphabetical order, with the address of and the number of shares held by each. The record shall be subject to the inspection of any stockholders for any purpose germane to the meeting during ordinary business hours, for a period of at least ten (10) days prior to the meeting, either at a place within the city where the meeting is to be held, which place shall be specified in the notice of the meeting, or, if not so specified, at the place where the meeting is to be held. The record shall also be produced and kept at the time and place of the meeting during the whole time thereof, and may be inspected by any stockholder who is present. The original stock transfer books shall be prima facie evidence as to who are the stockholders entitled to examine the record or transfer books or to vote at any meeting of the shareholders.

        Section 2.8    Proxies.     At all meetings of the stockholders, a stockholder entitled to vote may vote in person, or by proxy executed in writing by the stockholder or by his or her duly authorized attorney-in-fact. Any proxy shall be filed with the secretary of the corporation before or at the time of the meeting. Unless otherwise provided in the proxy and not prohibited by applicable law, a proxy may be revoked at any time before it is voted, either by written notice filed with the secretary or the acting

A-E-2


Table of Contents

secretary of the meeting or by oral notice given by the stockholder to the presiding officer during the meeting. The presence of a stockholder who has filed his or her proxy shall not of itself constitute a revocation of the proxy. No proxy shall be valid after three years from the date of its execution, unless otherwise provided in the proxy. The Board of Directors shall have the power and authority to prescribe rules and regulations establishing presumptions as to the validity and sufficiency of proxies.

        Section 2.9    Quorum; Action of Stockholders.     At all meetings of the stockholders, a majority of the shares entitled to vote, represented in person or by proxy (and in no event less than 331/3 percent of the outstanding shares of the corporation's common voting stock), shall constitute a quorum, and at any meeting at which a quorum is present the affirmative vote of a majority of the shares represented at the meeting and entitled to vote on the subject matter shall be the act of the stockholders, unless the vote of a greater proportion or number is required by the Nevada Revised Statutes or the Articles of Incorporation. If a quorum is not present or represented at any meeting of the stockholders, a majority of the outstanding shares represented at the meeting may adjourn the meeting from time to time for a period not to exceed sixty (60) days at any one adjournment. Except as hereafter provided, when a meeting is adjourned to another time or place, notice need not be given of the adjourned meeting if the time and place thereof are announced at the meeting at which the adjournment is taken. However, if the adjournment is for more than thirty (30) days, or if after the adjournment a new record date is fixed for the adjourned meeting, a notice of the adjourned meeting shall be given to each stockholder of record entitled to vote at the meeting. At any such adjourned meeting at which a quorum shall be present or represented, any business may be transacted which might have been transacted at the original meeting. The stockholders present at a duly organized meeting may continue to transact business until adjournment, notwithstanding the withdrawal of enough stockholders to leave less than a quorum present.

        Section 2.10    Voting of Shares.     Each outstanding share of record, regardless of class, is entitled to one vote, and each fractional share is entitled to a corresponding fractional vote, on each matter submitted to a vote of the stockholders, except to the extent that the voting rights of the shares of any class or classes are limited or denied by or pursuant to the Articles of Incorporation as permitted by the Nevada Revised Statutes. In the election of directors each record holder of stock entitled to vote at such election shall have the right to vote the number of shares owned by him or her for as many persons as there are directors to be elected and for whose election he or she has the right to vote. Cumulative voting shall not be allowed in the election of directors or for any other purpose.

        Section 2.11    Voting of Shares by Certain Holders.     Neither treasury shares nor shares held by another corporation if a majority of the shares entitled to vote for the election of directors of such other corporation is held by the corporation, shall be voted at any meeting or counted in determining the total number of outstanding shares at any given time.

        Shares standing in the name of another corporation, whether domestic or foreign, may be voted by such officer, agent or proxy as the bylaws of the other corporation may prescribe, or, in the absence of any such provision, as the Board of Directors of the other corporation may determine. Persons holding stock in a fiduciary capacity shall be entitled to vote the shares so held. A stockholder whose shares are pledged shall be entitled to vote such shares unless in the transfer by the pledgor on the books of the corporation he or she has expressly empowered the pledgee to vote thereon.

        Section 2.12    Shares Held by Two or More Persons.     If shares or other securities having voting power stand of record in the names of two or more persons, whether fiduciaries, members of a partnership, joint tenants, tenants in common, tenants by the entirety, or otherwise, or if two or more persons have the same fiduciary relationship respecting the same shares, voting with respect to the shares shall, except as hereafter provided, have the following effect. (a) if only one person votes, his or her act binds all; (b) if two or more persons vote, the act of the majority so voting binds all; (c) if two or more persons vote, but the vote is evenly split on any particular matter, each faction may vote the

A-E-3


Table of Contents

securities in question proportionally, or any person voting the shares, or a beneficiary, if any, may apply to any court of competent jurisdiction in the State of Nevada to appoint an additional person to act with the persons so voting the shares. The shares shall then be voted as determined by a majority of such persons and the person appointed by the court. If a tenancy is held in unequal interests, a majority or even split for purposes hereof shall be a majority or even split in interest. The effects of voting stated in the foregoing provisions of this Section shall not be applicable, however, if the secretary of the corporation is given written notice of alternate voting provisions and is furnished with a copy of the instrument or order wherein the alternate voting provisions are stated.

        Section 2.13    Action Without a Meeting.     Any action required or permitted by the Nevada Revised Statutes to be taken at any meeting of the stockholders may be taken without a meeting, without prior notice, and without a vote if the action is evidenced by one or more written consents, which may be signed in counterparts, describing the action taken, signed by the holders of outstanding stock having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all shares entitled to vote thereon were present and voted. Any such action by written consent shall be effective upon the date specified in the consent so long as written consents signed by a sufficient number of stockholders are delivered to the corporation in the manner specified above within sixty (60) days of the earliest dated consent. Prompt notice of the taking of the corporate action without a meeting by less than unanimous written consent shall be given to those stockholders who have not consented in writing. A written consent of the stockholders given in accordance with this section has the same force and effect as a vote of such stockholders and may be stated as such in any document. The record date for determining stockholders entitled to take action without a meeting is set forth in Section 2.6 of this Article II.

        Section 2.14    Order of Business.     The order of business at the annual meeting, and so far as practicable at all other meetings of stockholders, shall be as follows:

        Section 2.15    Voting By Ballot.     Voting on any question or in any election may be by voice vote unless the presiding officer shall order or any stockholder shall demand that voting be by ballot, except that the election of directors shall be by written ballot.

        Section 2.16    Notice of Stockholder Business and Nominations.     

A-E-4


Table of Contents

A-E-5


Table of Contents

A-E-6


Table of Contents


ARTICLE III

Board of Directors

        Section 3.1    General.     The business and affairs of the corporation shall be managed by its Board of Directors, except as otherwise provided in the Nevada Revised Statutes or in the Articles of Incorporation or by these bylaws.

        Section 3.2    Number, Tenure and Qualifications.     The number of directors of the corporation shall be no less than five and no more than seven, as determined by the Board of Directors. The number of directors may be increased above seven or decreased below five at any time by amendment of this bylaw, but no decrease shall have the effect of shortening the term of any incumbent director. Directors shall be elected at each annual meeting of the stockholders. Each director shall hold office until the next annual meeting of the stockholders and thereafter until his or her successor shall have been elected and qualified, or until his or her earlier death, resignation or removal. Directors shall be natural persons, eighteen years of age or older, but need not be residents of the State of Nevada or stockholders of the corporation. Directors shall be removable in the manner provided by the Nevada Revised Statutes.

        Section 3.3    Vacancies.     Any director may resign at any time by giving written notice to the chairman of the board, the president or to the secretary of the corporation. A director's resignation

A-E-7


Table of Contents

shall take effect at the time specified in such notice, and unless otherwise specified therein, the acceptance of such resignation shall not be necessary to make it effective. Any vacancy occurring in the Board of Directors may be filled by the affirmative vote of a majority of the remaining directors though less than a quorum. A director elected to fill a vacancy shall be elected for the unexpired term of his or her predecessor in office. Any directorship to be filled by reason of an increase in the number of directors shall be filled by the affirmative vote of a majority of the directors then in office or by an election at an annual meeting or at a special meeting of the stockholders called for that purpose, and a director so chosen shall hold office until the next annual meeting of the stockholders and thereafter until his or her successor shall have been elected and qualified, or until his or her earlier death resignation or removal.

        Section 3.4    Regular Meetings.     A regular meeting of the Board of Directors shall be held without other notice than this bylaw immediately after and at the same place as the annual meeting of the stockholders, for the purpose of electing officers and for the transaction of such other business as may come before the meeting. The Board of Directors may provide by resolution the time and place, either within or outside Nevada, for the holding of additional regular meetings without other notice than such resolution.

        Section 3.5    Special Meetings.     Special meetings of the Board of Directors may be called by or at the request of the chairman of the board or by the president. The person or persons authorized to call special meetings of the Board of Directors may fix any place as the place, either within or outside Nevada, for holding any special meeting of the board called by them.

        Section 3.6    Notice.     Notice of any special meeting of the Board of Directors, stating the place, day and hour of the meeting, shall be given at least five (5) days prior to the meeting by written notice mailed by first class, certified or registered mail, to each director at his or her business or residence address or by notice given at least two (2) days prior to the meeting by personal delivery or by telephone, telegraph, telecopier, telex or other similar device. The method of notice need not be the same to each director. If mailed, such notice shall be deemed to be given two (2) days after such notice is deposited in the United States mail so addressed, with postage thereon prepaid. If personally delivered, notice shall be deemed to be given when delivered to the director. If notice is given by telegram, such notice shall be deemed to be delivered when the telegram is delivered to the telegraph company. When any notice is required to be given to any director of the corporation under the provisions of the Nevada Revised Statutes or under the provisions of the Articles of Incorporation or these bylaws, a waiver thereof in writing signed by the person entitled to such notice, whether before, at, or after the time stated therein, shall be equivalent to the giving of such notice. By attending or participating in a regular or special meeting, a director waives any required notice of such meeting unless the director, at the beginning of the meeting, objects to the holding of the meeting or the transacting of business at the meeting. Neither the business to be transacted at, nor the purpose of, any meeting of the Board of Directors need be specified in the notice or waiver of notice of such meeting.

        Section 3.7    Presumption of Assent.     A director who is present at a meeting of the board or a committee of the board when corporate action is taken is deemed to have assented to the action taken unless: (a) he or she objects at the beginning of such meeting to the holding of the meeting or the transacting of business at the meeting; (b) he or she contemporaneously requests that his or her dissent from the action taken be entered in the minutes of such meeting; or (c) he or she gives written notice of his or her dissent to the presiding officer of such meeting before its adjournment or to the secretary of the corporation immediately after adjournment of such meeting. Such right of dissent as to a specific action taken in a meeting of the board or a committee shall not be available to a director who votes in favor of such action.

        Section 3.8    Quorum and Voting.     A majority of the number of directors fixed by Section 3.2 of this Article III shall constitute a quorum for the transaction of business at any meeting of the Board of

A-E-8


Table of Contents

Directors, and the vote of a majority of the directors present at a meeting at which a quorum is present shall be the act of the Board of Directors. If less than a quorum is present at a meeting, the directors present may adjourn the meeting from time to time without further notice other than an announcement at the meeting. No director may vote or act by proxy at any meeting of directors.

        Section 3.9    Compensation.     By resolution of the Board of Directors, any director may be paid any one or more of the following: his or her expenses, if any, of attendance at meetings; a fixed sum for attendance at each meeting; a stated salary as director; or such other compensation as the corporation and the director may reasonably agree upon. No such payment shall preclude any director from serving the corporation in any other capacity and receiving compensation therefor.

        Section 3.10    Meetings by Telephone.     Unless otherwise provided by the Articles of Incorporation, one or more members of the Board of Directors or any committee designated by the board may participate in a meeting of the board or committee by means of conference telephone or similar communications equipment by which all persons participating in the meeting can hear each other at the same time. Such participation shall constitute presence in person at the meeting.

        Section 3.11    Action Without a Meeting.     Any action required or permitted by the Nevada Revised Statutes to be taken at a meeting of the Board of Directors or any committee designated by the board may be taken without a meeting if the action is evidenced by one or more written consents describing the action taken, signed by each director or committee member, and delivered to the secretary for inclusion in the minutes or for filing with the corporate records. Any such action by written consent shall be effective when all directors or committee members have signed the consent, unless the consent specifies a different effective date. Such consent has the same force and effect as a unanimous vote of the directors or committee members and may be stated as such in any document.

        Section 3.12    Order of Business.     So far as applicable, the order of business at each meeting of the Board of Directors shall be as follows:

        Section 3.13    Executive and Other Committees.     By one or more resolutions, the Board of Directors may designate from among its members an executive committee and one or more other committees, each of which, to the extent provided in the resolution establishing such committee, shall have and may exercise all of the authority of the Board of Directors, except as otherwise provided by Nevada Revised Statutes. Neither the designation of any such committee, the delegation of authority to

A-E-9


Table of Contents

such committee, nor any action by such committee pursuant to its authority shall alone constitute compliance by any member of the Board of Directors, not a member of the committee in question, with his or her responsibility to act in good faith, in a manner he or she reasonably believes to be in the best interests of the corporation, and with such care as an ordinarily prudent person in a like position would use under similar circumstances.

        Section 3.14    Standard of Care.     A director shall perform his or her duties as a director, including his or her duties as a member of any committee of the board upon which he or she may serve, in good faith, in a manner he or she reasonably believes to be in the best interests of the corporation, and with such care as an ordinarily prudent person in a like position would use under similar circumstances. In performing his or her duties, a director shall be entitled to rely on information, opinions, reports, or statements, including financial statements and other financial data, in each case prepared or presented by persons and groups herein designated; but he or she shall not be considered to be acting in good faith if he or she has knowledge concerning the matter in question that would cause such reliance to be unwarranted. A person who so performs his or her duties shall not have any liability by reason of being or having been a director of the corporation. The designated groups on which a director is entitled to rely are:

        Section 3.15    Conflicts of Interest.     No contract or transaction between the corporation and one or more of its directors, or between the corporation and any other corporation, partnership, association, or other organization in which one or more of its directors or officers are directors or officers or have a financial interest, shall be void or voidable solely for that reason or solely because the director or officer is present at or participates in the meeting of the board or committee thereof which authorizes, approves, or ratifies the contract or transaction or solely because his, her or their votes are counted for such purpose if:

A-E-10


Table of Contents


ARTICLE IV

Officers and Agents

        Section 4.1    General.     The principal officers of the corporation shall be a [                    ](1). The Board of Directors may also elect or appoint such other officers, assistant officers, committees and agents, including one or more vice presidents, a chairman of the board, a controller, assistant secretaries and assistant treasurers, as they may consider necessary, who shall be chosen in such manner and hold their offices for such terms and have such authority and duties as from time to time may be determined by the Board of Directors. One person may hold more than one office, except that no person may simultaneously hold the offices of president and secretary. In all cases where the duties of any officer, agent or employee are not prescribed by the bylaws or by the Board of Directors, such officer, agent or employee shall follow the orders and instructions of the president. All officers shall be natural persons, eighteen years of age or older, and the president shall be one of the directors.

        Section 4.2    Election and Term of Office.     The principal officers of the corporation shall be elected by the Board of Directors annually at the first meeting of the board held after each annual meeting of the stockholders. If the election of officers shall not be held at such meeting, such election shall be held as soon thereafter as conveniently may be. Each officer shall hold office until his or her successor shall have been elected, appointed or chosen and shall have qualified, or until his or her earlier death, resignation or removal.

        Section 4.3    Removal.     Any officer or agent may be removed by the Board of Directors or by the executive committee, if any, whenever in its judgment the best interests of the corporation will be served thereby, but such removal shall be without prejudice to the contract rights, if any, of the person so removed. Election or appointment of an officer or agent shall not in itself create contract rights.

        Section 4.4    Vacancies.     Any officer may resign at any time, subject to any rights or obligations under any existing contracts between the officer and the corporation, by giving written notice to the chairman of the board, the president or to the Board of Directors. An officer's resignation shall take effect at the time specified in such notice, and unless otherwise specified therein, the acceptance of such resignation shall not be necessary to make it effective. A vacancy in any office, however occurring, may be filled by the Board of Directors.

        Section 4.5    Chairman of the Board.     [To be provided]

        Section 4.6    President.     [To be provided]

        Section 4.7    Vice Presidents.     The vice president, if any (or if there is more than one then each vice president), shall assist the president and shall perform such duties as may be assigned to him or her by the president or by the Board of Directors. The vice president, if there is one (or if there is more than one then the vice president designated by the Board of Directors, or if there be no such designation then the vice presidents in order of their election), shall, at the request of the president, or in the event of his or her absence, death or inability or refusal to act, perform the duties of the president and when so acting shall have all the powers of and be subject to all the restrictions upon the president.

        Section 4.8    Secretary.     The secretary shall: (a) keep the minutes of the proceedings of the stockholders, the Board of Directors, and any committees of the board; (b) see that all notices are duly given in accordance with the provisions of these bylaws or otherwise as required by law; (c) be custodian of the corporate records and of the seal of the corporation and affix the seal to all documents when authorized by the Board of Directors; (d) keep at its registered office or principal place of business within or outside Nevada a record containing the names and addresses of all stockholders and the number and class of shares held by each, unless such a record shall be kept at the

   


(1)
To be determined.

A-E-11


Table of Contents

office of the corporation's transfer agent or registrar; (e) sign with the chairman of the board, the president, or a vice president, certificates for shares of the corporation, the issuance of which shall have been authorized by resolution of the Board of Directors; (f) have general charge of the stock transfer books of the corporation, unless the corporation has a transfer agent; and (g) in general, perform all duties incident to the office of secretary and such other duties as from time to time may be assigned to him or her by the chairman of the board, the president or by the Board of Directors. Assistant secretaries, if any, shall have the same duties and powers, subject to supervision by the secretary. The directors and/or stockholders may, however, respectively designate a person other than the secretary or assistant secretary to keep the minutes of their respective meetings.

        Section 4.9    Treasurer.     The treasurer shall: (a) be the principal financial officer of the corporation and have the care and custody of all its funds, securities, evidences of indebtedness and other personal property of the corporation and shall deposit the same in accordance with the instructions of the Board of Directors; (b) receive and give receipts and acquittances for money paid in on account of the corporation, and pay out of the funds on hand all bills, payrolls and other just debts of the corporation of whatever nature upon maturity; (c) unless there is a controller, be the principal accounting officer of the corporation and as such prescribe and maintain the methods and systems of accounting to be followed, keep complete books and records of account, prepare and file all local, state and federal tax returns, prescribe and maintain an adequate system of internal audit and prepare and furnish to the chairman of the board, the president and the Board of Directors statements of account showing the financial position of the corporation and the results of its operations; (d) upon request of the board, make such reports to it as may be required at any time; and (e) in general, perform all duties incident to the office of treasurer and such other duties as from time to time may be assigned to him or her by the Board of Directors, the chairman of the board or the president. Assistant treasurers, if any, shall have the same powers and duties, subject to supervision by the treasurer.

        Section 4.10    Surety Bonds.     The Board of Directors may require any officer or agent of the corporation to execute and deliver to the corporation a bond in such sums and with such sureties as shall be satisfactory to the board, conditioned upon the faithful performance of his or her duties and for the restoration to the corporation of all books, papers, vouchers, money and other property of whatever kind in his or her possession or under his or her control belonging to the corporation.

        Section 4.11    Salaries.     The salaries of the officers shall be as fixed from time to time by the Board of Directors and no officer shall be prevented from receiving a salary by reason of the fact that he or she is also a director of the corporation.


ARTICLE V

Stock

        Section 5.1    Issuance of Shares.     The issuance or sale by the corporation of any shares of its authorized capital stock of any class, including treasury shares, shall be made only upon authorization by the Board of Directors, except as otherwise may be provided by statute.

        Section 5.2    Certificates.     (a) The shares of stock of the corporation shall be represented by certificates, provided that the Board of Directors of the corporation may provide by resolution or resolutions that some or all of any or all classes or series of such shares shall be uncertificated shares. Any such resolutions shall not apply to shares represented by a certificate until such certificate is surrendered to the corporation. Notwithstanding the adoption of any resolution providing for uncertificated shares, any certificates for the shares of stock of the corporation shall be in such form as is consistent with the corporation's Articles of Incorporation and applicable law. Certificates representing shares of stock of the corporation shall be signed in the name of the corporation by the chairperson or vice chairperson of the Board of Directors, or the president or a vice-president, and the treasurer or an assistant treasurer, or the secretary or an assistant secretary, and shall be sealed with

A-E-12


Table of Contents

the seal of the corporation, or with a facsimile thereof. Any or all of the signatures on any certificate may also be a facsimile. In case any officer, transfer agent, or registrar who has signed or whose facsimile signature has been placed upon such certificate shall have ceased to be such officer, transfer agent, or registrar before such certificate is issued, it may be issued by the corporation with the same effect as if he or she were such officer, transfer agent, or registrar at the date of its issue. Each certificate for shares shall be consecutively numbered or otherwise identified, shall state on the face that the corporation is organized under the laws of the State of Nevada, the name of the person to whom issued, the number and class of shares and the designation of the series, if any, which such certificate represents, and the par value of each share represented by the certificate or a statement that the shares are without par value. Each certificate shall be otherwise in such form consistent with law as shall be prescribed by the Board of Directors. Restrictions imposed by the corporation on the transferability of the shares shall be noted or referred to conspicuously on the certificate. No certificates shall be issued until the shares represented thereby are fully paid. In addition to the above, all certificates (or uncertificated shares in lieu of a new certificate) evidencing shares of the corporation's stock or other securities issued by the corporation shall contain such legend or legends as may from time to time be required by the Nevada Revised Statutes, the Nevada Gaming Commission Regulations, or the statutes and regulations of any other gaming jurisdiction in which the corporation or any of its affiliates has operations, which are then in effect.

        Section 5.3    Consideration for Shares.     Each share of stock, when issued, shall be fully paid and nonassessable. The shares of the corporation shall be issued for such consideration expressed in dollars (but not less than the par value thereof, with respect to shares having a par value) as shall be fixed from time to time by the board of directors. The consideration for the issuance of shares may be paid, in whole or in part, in money, in other property, tangible or intangible, or in labor or services actually performed for the corporation. The promise of future services shall not constitute payment or part payment for shares of the corporation, and neither the promissory note of a subscriber or direct purchaser of shares from the corporation, nor the unsecured or nonnegotiable promissory note of any other person shall constitute payment or part payment for shares of the corporation. The judgment of the Board of Directors as to the value of any property or services received shall, in the absence of fraud or bad faith, be conclusive upon all persons. Treasury shares shall be disposed of for such consideration expressed in dollars as may be fixed from time to time by the Board of Directors.

        Section 5.4    Lost Certificates.     The holder of any shares of stock of the corporation shall promptly notify the Corporation of any loss, theft, destruction or mutilation of the certificates therefor. The corporation may issue, or cause to be issued, (i) a new certificate or certificates of stock or (ii) uncertificated shares in place of any certificate or certificates theretofore issued by it alleged to have been lost, stolen or destroyed upon evidence satisfactory to the corporation of the loss, theft or destruction of the certificate and, in the case of mutilation, the surrender of the mutilated certificate. The corporation may, in its discretion, require the owner of the lost, stolen or destroyed certificate, or

A-E-13


Table of Contents

his or her legal representatives, to give the corporation a bond sufficient to indemnify it against any claim that may be made against it on account of the alleged loss, theft, destruction or mutilation of any such certificate and the issuance of such new certificate, or may refer such owner to such remedy or remedies as he or she may have under the laws of the State of Nevada.

        Section 5.5    Transfer of Shares.     (a) Upon surrender to the corporation or to a transfer agent of the corporation of a certificate of stock duly endorsed or accompanied by proper evidence of succession, assignment or authority to transfer, it shall be the duty of the corporation to issue a new certificate to the person entitled thereto, and cancel the old certificate. Every such transfer of stock shall be entered on the stock books of the corporation.

        Section 5.6    Holders of Record.     The corporation shall be entitled to treat the record holder of any shares of the corporation as the owner thereof for all purposes, including all rights deriving from the shares. The corporation shall not be bound to recognize any equitable or other claim to or interest in the shares or rights deriving from the shares on the part of any other person, including, without limitation, a purchaser, assignee or transferee of such shares or rights deriving from the shares, unless and until the purchaser, assignee, transferee or other person becomes the record holder of the shares, whether or not the corporation shall have either actual or constructive notice of the interest. Until the purchaser, assignee or transferee of any of the shares of the corporation has become the record holder of the shares, he or she shall not be entitled to receive notice of meetings, examine lists of the stockholders, receive dividends or other sums payable to stockholders, or own, enjoy and exercise any other property or rights deriving from the shares of the corporation.

        Section 5.7    Transfer Agents, Registrars and Paying Agents.     The Board of Directors may at its discretion appoint one or more transfer agents, registrars or agents for making payment upon any class of stock, bond, debenture or other security of the corporation. Such agents and registrars may be located either within or outside Nevada. They shall have such rights and duties and shall be entitled to such compensation as may be agreed.

        Section 5.8    Preemptive Rights.     No holder of shares of the corporation of any class shall have any preemptive or preferential right in or preemptive or preferential right to subscribe to or for or acquire any new or additional shares, or any subsequent issue of shares, or any unissued or treasury shares of the corporation, whether now or hereafter authorized, or any securities convertible into or carrying a right to subscribe to or for or acquire any such shares, whether now or hereafter authorized.

        Section 5.9    Restrictions on Transfer.     The corporation shall have the right, at any time, by entering into an agreement with the holders of its then-outstanding stock, to restrict or limit the sale, transfer, assignment, pledge, hypothecation, encumbrance or other disposition of the shares of the corporation, or any part thereof. Such restrictions may apply to lifetime transfers as well as to transfers upon the death of a stockholder. Regulations regarding the formalities and procedures to be followed in seeking to effect any transfer that is restricted by such an agreement may be set forth in the agreement or prescribed in these bylaws. With respect to any such agreement to which it is a party, the corporation, on its part, shall observe and carry out the terms thereof and shall refuse to recognize any sale, transfer, assignment, pledge, hypothecation, encumbrance or other disposition of any of the shares covered by the agreement unless the same are in conformity with the terms and conditions of the agreement and with these bylaws. Following its adoption, a copy of any such agreement shall be filed in the principal office of the corporation, and notice of the existence of such agreement shall be displayed

A-E-14


Table of Contents

conspicuously on the face or back of each certificate representing shares subject to the terms and conditions of such agreement.

        Section 5.10    Regulations.     The Board of Directors shall have power and authority to make such additional rules and regulations as it may deem expedient concerning the issue, transfer, conversion and registration of certificated or uncertificated shares of stock of each class and series of the corporation.


ARTICLE VI

Indemnification

        Section 6.1    Definitions.     For purposes of this Article VI, the following terms shall have the meanings set forth below:

        Section 6.2    Third Party Actions.     The corporation shall indemnify any Indemnified Party against expenses (including attorneys' fees), judgments, fines, excise taxes and amounts paid in settlement actually and reasonably incurred by him or her in connection with any Third Party Action if, as determined pursuant to Section 6.5 below, he or she acted in good faith and in a manner he or she reasonably believed to be in or not opposed to the best interests of the corporation and, with respect to any criminal Action, had no reasonable cause to believe his or her conduct was unlawful.

        Section 6.3    Derivative Actions.     The corporation shall indemnify any Indemnified Party against expenses (including attorneys' fees) actually and reasonably incurred by him or her in connection with the defense or settlement of any Derivative Action if, as determined pursuant to Section 6.5 below, he or she acted in good faith and in a manner he or she reasonably believed to be in or not opposed to the best interests of the corporation, except that no indemnification shall be made in respect of any claim, issue or matter as to which such person is or has been adjudged to be liable for negligence or misconduct in the performance of his or her duty to the corporation unless and only to the extent that the court in which such Action was brought determines upon application that, despite the adjudication of liability and in view of all circumstances of the case, such Indemnified Party is fairly and reasonably entitled to indemnification for such expenses which such court deems proper.

        Section 4.    Success on Merits or Otherwise.     If and to the extent that any Indemnified Party has been successful on the merits or otherwise in defense of any Action referred to in Section 6.2 or 6.3 of this Article VI, or in defense of any claim, issue or matter therein, he or she shall be indemnified against expenses (including attorneys' fees) actually and reasonably incurred by him or her in connection therewith without the necessity of any determination that he or she has met the applicable standards of conduct set forth in Section 6.2 or 6.3 of this Article VI.

        Section 6.5    Determination.     Except as provided in Section 6.4, any indemnification under Section 6.2 or 6.3 of this Article VI (unless ordered by a court) shall be made by the corporation only

A-E-15


Table of Contents

upon a determination that indemnification of the Indemnified Party is proper in the circumstances because he or she has met the applicable standards of conduct set forth in said Section 6.2 or 6.3. Any indemnification under Section 6.4 of this Article VI (unless ordered by a court) shall be made by the corporation only upon a determination by the corporation of the extent to which the Indemnified Party has been or would have been successful on the merits or otherwise. Any such determination shall be made (a) by the Board of Directors by a majority vote of a quorum consisting of directors who are not or were not parties to the subject Action or (b) if such quorum is not obtainable, or even if obtainable a quorum of disinterested directors so directs, by independent legal counsel (which counsel shall not be the counsel generally employed by the corporation in connection with its corporate affairs) in a written opinion, or (c) by the stockholders of the corporation.

        Section 6.6    Effect of Termination of Action.     The termination of any Action by judgment, order, settlement, conviction or upon a plea of nolo contendere or its equivalent, shall not of itself create either a presumption that the indemnified Party did not act in good faith and in a manner which he or she reasonably believed to be in or not opposed to the best interests of the corporation, or with respect to any criminal Action, a presumption that the Indemnified Party had reasonable cause to believe that his or her conduct was unlawful. Entry of a judgment by consent as part of a settlement shall not be deemed a final adjudication of liability for negligence or misconduct in the performance of duty, nor of any other issue or matter.

        Section 6.7    Payment in Advance.     Expenses (including attorneys' fees) or some part thereof incurred by an Indemnified Party in defending any Action, shall be paid by the corporation in advance of the final disposition of such Action if a determination to make such payment is made on behalf of the corporation as provided in Section 6.5 of this Article VI; provided that no such payment may be made unless the corporation shall have first received a written undertaking by or on behalf of the Indemnified Party to repay such amount unless it is ultimately determined that he or she is entitled to be indemnified by the corporation as authorized in this Article VI.

        Section 6.8    Other Indemnification Rights.     The indemnification provided by this Article VI shall not be deemed exclusive of any other rights to which any Indemnified Party or other person may be entitled under the Articles of Incorporation, any agreement, bylaw (including without limitation any other or further Section or provision of this Article VI), vote of the stockholders or disinterested directors or otherwise, and any procedure provided for by any of the foregoing, both as to action in his or her official capacity and as to action in another capacity while holding such office.

        Section 6.9    Period of Indemnification.     Any indemnification pursuant to this Article VI shall continue as to any Indemnified Party who has ceased to be a director, officer, employee, fiduciary or agent of the corporation or, at the request of the corporation, was serving as and has since ceased to be a director, officer, employee, fiduciary or agent of another corporation, partnership, joint venture, trust or other enterprise, including, without limitation, any employee benefit plan of the corporation for which any such person served as a trustee, plan administrator or other fiduciary, and shall inure to the benefit of the heirs and personal representatives of such Indemnified Party. The repeal or amendment of this Article VI or of any Section or provision thereof which would have the effect of limiting, qualifying or restricting any of the powers or rights of indemnification provided or permitted in this Article VI shall not, solely by reason of such repeal of amendment, eliminate, restrict or otherwise affect the right or power of the corporation to indemnify any person, or affect any right of indemnification of such person, with respect to any acts or omissions which occurred prior to such repeal or amendment.

        Section 6.10    Insurance.     By action of the Board of Directors, notwithstanding any interest of the directors in such action, the corporation may purchase and maintain insurance, in such amounts as the board may deem appropriate, on behalf of any Indemnified Party against any liability asserted against him or her and incurred by him or her in his or her capacity of or arising out of his or her status as an

A-E-16


Table of Contents

Indemnified Party, whether or not the corporation would have the power to indemnify him or her against such liability under this Article VI, the Articles of Incorporation or applicable provisions of law.

        Section 6.11    Right to Impose Conditions to Indemnification.     The corporation shall have the right to impose, as conditions to any indemnification provided or permitted in this Article VI, such reasonable requirements and conditions as to the Board of Directors or stockholders may appear appropriate in each specific case and circumstances, including but not limited to any one or more of the following: (a) that any counsel representing the person to be indemnified in connection with the defense or settlement of any Action shall be counsel mutually agreeable to the person to be indemnified and to the corporation; (b) that the corporation shall have the right, at its option, to assume and control the defense or settlement of any claim or proceeding made, initiated or threatened against the person to be indemnified; and (c) that the corporation shall be subrogated, to the extent of any payments made by way of indemnification, to all of the indemnified person's right of recovery, and that the person to be indemnified shall execute all writings and do everything necessary to assure such rights of subrogation to the corporation.


ARTICLE VII

Contracts, Loans, Checks and Deposits

        Section 7.1    Contracts.     The Board of Directors may authorize any officer or officers, agent or agents, to enter into any contract or execute and deliver any instrument in the name of and on behalf of the corporation, and such authority may be general or confined to specific instances.

        Section 7.2    Loans.     No loans shall be contracted on behalf of the corporation and no evidence of indebtedness shall be issued in its name unless authorized by a resolution of the Board of Directors. Such authority may be general or confined to specific instances.

        Section 7.3    Checks and Drafts.     All checks, drafts or other orders for the payment of money, notes or other evidences of indebtedness issued in the name of the corporation, shall be signed by such officer or officers, agent or agents of the corporation and in such manner as shall from time to time be determined by resolution of the Board of Directors.

        Section 7.4    Deposits.     All funds of the corporation not otherwise employed shall be deposited from time to time to the credit of the corporation in such banks, savings and loan associations or other depositories as shall from time to time be designated by resolution of the Board of Directors.


ARTICLE VIII

Books and Records

        Section 8.1    Records Kept.     The corporation shall keep correct and complete books and records of account and shall keep minutes of the proceedings of its stockholders and Board of Directors. The corporation shall also keep, at its registered office or principal place of business or at the office of its transfer agent or registrar either within or outside Nevada, a record of its stockholders, giving the names and addresses of all stockholders and the number and class of the shares held by each. Any books, records or minutes of the corporation may be in written form or in any form capable of being converted into written form within a reasonable time.

        Section 8.2    Right to Inspect and Copy.     Any person who has been a holder of record of shares of the corporation or of voting trust certificates therefor for at least three months immediately preceding his or her demand or who is the holder of record of, or the holder of record of voting trust certificates for, at least fifteen percent of all outstanding shares of the corporation, upon written demand stating the purpose thereof, shall have the right to examine, in person or by agent or attorney, at any

A-E-17


Table of Contents

reasonable time and for any proper purpose, the corporation's books and records of account, minutes and record of holders of shares and of voting trust certificates therefor and to make extracts therefrom.

        Section 8.3    Financial Statements.     Upon the written request of any stockholder of the corporation, the corporation shall mail to the stockholder its last annual and most recently published financial statements showing in reasonable detail its assets and liabilities and the results of its operations.


ARTICLE IX

Miscellaneous

        Section 9.1    Dividends.     Subject to the provisions of the Nevada Revised Statutes, the Board of Directors may from time to time declare, and the corporation may pay, dividends in cash, property or its own shares, except when the corporation is unable to pay its debts as they become due in the usual course of its business, or when the payment thereof would render the corporation unable to pay its debts as they become due in the usual course of its business, or when the declaration or payment thereof would be contrary to any restriction contained in the Articles of Incorporation or these bylaws.

        Section 9.2    Fiscal Year.     The fiscal year of the corporation shall be as established by resolution of the Board of Directors.

        Section 9.3    Seal.     The corporate seal shall have inscribed thereon the name of the corporation and the words "Corporate Seal, Nevada." The seal may be used by causing it or a facsimile thereof to be impressed or affixed or otherwise reproduced.

        Section 9.4    Amendment.     [To be provided]

        KNOW ALL MEN BY THESE PRESENTS, that the foregoing bylaws, consisting of [] pages, including this page, constitute the bylaws of Eldorado Resorts, Inc. adopted by the Board of Directors of the corporation as of                        , 2014.

   


A-E-18


Table of Contents


Exhibit F

[                    ], 2014

Eldorado Holdco LLC
[                              ]
Ladies and Gentleman:

        We have acted as counsel for Eldorado Holdco LLC, a Nevada limited liability company (the "Company"), in connection with the proposed simultaneous mergers of (i) Ridgeline Acquisition Corp., a Delaware corporation and wholly-owned subsidiary of Parent ("Merger Sub A"), with and into MTR Gaming Group, Inc., a Delaware corporation ("MTR" and such merger, the "MTR Merger") and (ii) Éclair Acquisition Company, LLC, a Nevada limited liability company and a wholly-owned subsidiary of Parent ("Merger Sub B") with and into the Company (such merger, "Company Merger," and together with the MTR Merger, the "Mergers") pursuant to the Agreement and Plan of Merger by and among MTR, Eclair Holdings Company, a Nevada corporation and a wholly-owned subsidiary of MTR ("Parent"), Merger Sub A, Merger Sub B, the Company, and the Member Representatives party thereto, dated September 9, 2013 (the "Agreement"). Capitalized terms not defined herein have the meanings specified in the Agreement.

        In that connection, you have requested our opinion regarding certain United States federal income tax consequences of the Mergers. In providing our opinion, we have examined the Agreement, the Registration Statement, and such other documents and corporate records as we have deemed necessary or appropriate for purposes of our opinion. We have not, however, undertaken any independent investigation of any factual matter set forth in any of the foregoing. In addition, we have assumed with your consent that (i) the Mergers will be consummated in accordance with the provisions of the Agreement and the Registration Statement (and no transaction or condition described therein and affecting this opinion will be waived by any party), (ii) the statements concerning the Mergers set forth in the Agreement and the Registration Statement are true, complete and correct at all times up to and including the Effective Time, (iii) the factual representations made by the Company and MTR, in their respective letters dated the date hereof and delivered to us for purposes of this opinion (the "Representation Letters") are true, complete and correct as of the date hereof and will remain true, complete and correct at all times up to and including the Effective Time and (iv) any factual representations made in the Representation Letters "to the knowledge of" or similarly qualified are correct without such qualification. We have also assumed that the parties have complied with and, if applicable, will continue to comply with, the covenants contained in the Agreement. If any of the above described assumptions are untrue for any reason or if the Mergers are consummated in a manner that is different from the manner in which they are described in the Agreement or the Registration Statement, our opinions as expressed below might be adversely affected and may not be relied upon.

        Based upon the foregoing, and subject to the limitations, qualifications and assumptions set forth herein, it is our opinion that, under currently applicable United States federal income tax law, the Company Merger, when combined with the MTR Merger, will be treated as a transfer of property to Parent as described in Section 351(a) of the Internal Revenue Code of 1986, as amended (the "Code").

        This opinion is rendered only as of the date hereof, and we undertake no obligation to update the opinion after the date hereof. Our opinion is based on the Code, Treasury Regulations promulgated thereunder, Internal Revenue Service rulings and other administrative pronouncements interpreting the foregoing, and pertinent judicial authority, all as in effect on the date hereof. Any amendment or change in the interpretation of the applicable laws or the facts and circumstances surrounding the Mergers, or any inaccuracy in the statements, facts, assumptions or representations upon which we have relied, might affect the continuing validity of our opinions as set forth herein. We assume no responsibility to inform you of any such change or inaccuracy that might occur or come to our

A-F-1


Table of Contents

attention subsequent to the date of this opinion. Finally, our opinion is limited to the tax matters specifically covered herein, and we have not been asked to address, nor have we addressed, any other tax consequences of the Mergers, including any tax consequences under state, local, foreign, or, except to the extent specifically set forth herein, any United States federal law.

        This opinion is being furnished to you pursuant to the Agreement and it may not be relied upon for any other purpose or provided to or relied upon by any other person or entity, without our specific, prior, written consent.

 

Very truly yours,

A-F-2


Table of Contents


Exhibit G

STEVENS & LEE
LAWYERS & CONSULTANTS

111 North 6th Street
P.O. Box 679
Reading, PA 19603-0679
(610) 478-2000 Fax (610) 376-5610
www.stevenslee.com

                    , 201

Board of Directors
MTR Gaming Group, Inc.

Re:
Merger of MTR Gaming Group, Inc.

Gentlemen:

        We have been requested to provide this opinion concerning certain matters of U.S. federal income tax law in connection with the proposed mergers (the "Mergers") pursuant to which (1) Ridgeline Acquisition Corp., a Delaware corporation ("Delaware Merger Sub") will merge with and into MTR Gaming Group, Inc, a Delaware corporation ("MTR") with MTR surviving the Merger (the "MTR Merger"), and (2) Eclair Acquisition Company, LLC, a Nevada limited liability company ("Nevada Merger Sub") will merge with and into Eldorado Holdco, LLC, a Nevada limited liability company ("Eldorado") with Eldorado surviving the Merger (the "Eldorado Merger"), all pursuant to the Agreement and Plan of Merger, dated as of September 9, 2013, among MTR, Eldorado, Eclair Holdings Company, a Nevada corporation ("Parent"), and Thomas Reeg, Robert Jones and Gary Carano as Member Representative (the "Merger Agreement"). The Mergers are further described in and will be in accordance with the Registration Statement filed by Parent (the "Registration Statement"), and related exhibits thereto. This opinion is being provided in accordance with Section 6.3(j) of the Merger Agreement.

        We have acted as counsel to MTR in connection with the Mergers. As such, and for purposes of providing this opinion, we have examined and are relying upon (without any independent verification or review thereof) the truth and accuracy, at all relevant times, of the statements, covenants, representations and warranties contained in the following documents (including all schedules and exhibits thereto): (1) the Registration Statement; (2) the Merger Agreement; (3) the representations made by MTR and Eldorado in their respective letters dated the date hereof and delivered to us for purposes of this opinion (the "Representation Letters"); and (4) such other instruments and documents related to MTR, Eldorado, and their affiliated companies as we have deemed necessary or appropriate.

        In addition, in connection with providing this opinion, we have assumed (without any independent investigation thereof) that: (1) original documents (including signatures) are authentic; documents submitted to us as copies conform to the original documents; and there has been due execution and delivery of all documents where due execution and delivery are prerequisites to the effectiveness thereof; (2) any representation or statement referred to above made "to the best of knowledge" or otherwise similarly qualified is correct without such qualification, and all statements and representations, whether or not qualified, are true and will remain true; and (3) the Mergers will be consummated pursuant to the Merger Agreement and will be effective under the laws of the State of Delaware (for the MTR Merger) and the State of Nevada (for the Eldorado Merger).

        Based on the foregoing documents, materials, assumptions and information, and subject to the qualifications and assumptions set forth herein, if the Mergers are consummated in accordance with the provisions of the Merger Agreement (and without any waiver, breach or amendment of any of the

A-G-1


Table of Contents

provisions thereof), it is our opinion that, under current law the MTR Merger, when combined with the Eldorado Merger, will be treated as a transfer of property to Parent by the shareholders of MTR as described in Section 351(a) or Section 351(b) of the Internal Revenue Code of 1986, as amended (the "Code").

        Our opinion set forth above is based on the existing provisions of the Code, Treasury Regulations (including Temporary Treasury Regulations) promulgated under the Code, published Revenue Rulings, Revenue Procedures and other announcements of the Internal Revenue Service ("Service") and existing court decisions, any of which could be changed at any time. Any such changes might be retroactive with respect to transactions entered into prior to the date of such changes and could significantly modify the opinion set forth above.

        As you are aware, no ruling has been or will be requested from the Service concerning the U.S. federal income tax consequences of the Mergers. In reviewing this opinion, you should be aware that the opinion set forth above represents our conclusion regarding the application of existing U.S. federal income tax law to the instant transaction. If the facts vary from those relied upon (or if any representation, covenant, warranty or assumption upon which we have relied is inaccurate, incomplete, breached or ineffective), our opinion contained herein could be inapplicable in whole or in part. You should be aware that an opinion of counsel represents only counsel's best legal judgment, and has no binding effect or official status of any kind, and that no assurance can be given that contrary positions may not be taken by the Service or that a court considering the issues would not hold otherwise.

    Very truly yours,

 

 

STEVENS & LEE, P. C.

A-G-2


Table of Contents


ANNEX B


AMENDMENT NO. 1 TO
AGREEMENT AND PLAN OF MERGER

        This AMENDMENT NO. 1 TO AGREEMENT AND PLAN OF MERGER is made as of November 18, 2013 (this "Amendment"), by and among Eldorado HoldCo LLC, a Nevada limited liability company ("Eldorado"), MTR Gaming Group, Inc., a Delaware corporation ("MTR"), Eclair Holdings Company, a Nevada corporation ("Parent"), Ridgeline Acquisition Corp., a Delaware corporation ("Merger Sub A"), and Eclair Acquisition Company, LLC, a Nevada limited liability company ("Merger Sub B"), and amends Agreement referenced below. Eldorado, MTR, Parent, Merger Sub A and Merger Sub B are together referred to as the "Parties"; each individually, a "Party". Capitalized terms not otherwise defined in this Amendment shall have the meanings given to them in the Agreement.


W I T N E S S E T H:

        WHEREAS, the Parties entered into the Agreement and Plan of Merger dated as of September 9, 2013 (as supplemented by the letter agreement dated October 24, 2013, as amended by this Amendment and as further amended, modified and supplemented from time to time, the "Agreement") along with the Persons party thereto as the Member Representative; and

        WHEREAS, the Parties desire to amend the Agreement effective as of the date hereof.

        NOW, THEREFORE, for valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the Parties hereby agree as follows:

        1.    Amendments Regarding MTR Merger Consideration.     

        2.    Amendments Regarding ELLC Interests.     

B-1


Table of Contents

B-2


Table of Contents

        3.    Amendments Regarding Other Covenants.     

B-3


Table of Contents

        4.    Amendments Regarding the MTR Termination Fee.     

        5.    Miscellaneous.     

B-4


Table of Contents

[Signature pages follow]

B-5


Table of Contents

        IN WITNESS WHEREOF, the Parties have caused this Amendment to be duly executed and delivered as of the date first written above.

    ELDORADO HOLDCO LLC

 

 

By:

 

/s/ GARY CARANO

Name: Gary Carano
Title:
Chief Operating Officer

 

 

ECLAIR HOLDINGS COMPANY

 

 

By:

 

/s/ JOSEPH L. BILLHIMER

Name: Joseph L. Billhimer, Jr.
Title:
President

 

 

RIDGELINE ACQUISITION CORP.

 

 

By:

 

/s/ JOSEPH L. BILLHIMER

Name: Joseph L. Billhimer, Jr.
Title:
President

 

 

ECLAIR ACQUISITION COMPANY, LLC

 

 

By:

 

/s/ JOSEPH L. BILLHIMER

Name: Joseph L. Billhimer, Jr.
Title:
President

 

 

MTR GAMING GROUP, INC.

 

 

By:

 

/s/ JOSEPH L. BILLHIMER

Name: Joseph L. Billhimer, Jr.
Title:
President and Chief Operating Officer

B-6


Table of Contents


ANNEX C


AMENDMENT NO. 2 TO
AGREEMENT AND PLAN OF MERGER

        This AMENDMENT NO. 2 TO AGREEMENT AND PLAN OF MERGER is made as of February 13, 2014 (this "Amendment"), by and among Eldorado HoldCo LLC, a Nevada limited liability company ("Eldorado"), MTR Gaming Group, Inc., a Delaware corporation ("MTR"), Eclair Holdings Company, a Nevada corporation ("Parent"), Ridgeline Acquisition Corp., a Delaware corporation ("Merger Sub A"), and Eclair Acquisition Company, LLC, a Nevada limited liability company ("Merger Sub B"), and amends Agreement referenced below. Eldorado, MTR, Parent, Merger Sub A and Merger Sub B are together referred to as the 'Parties"; each individually, a "Party". Capitalized terms not otherwise defined in this Amendment shall have the meanings given to them in the Agreement.


W I T N E S S E T H:

        WHEREAS, the Parties entered into the Agreement and Plan of Merger dated as of September 9, 2013 (as supplemented by the letter agreement dated October 24, 2013, as amended by the Amendment No. 1 to Agreement and Plan of Merger dated November 18, 2013, as amended by this Amendment and as further amended, modified and supplemented from time to time, the "Agreement") along with the Persons party thereto as the Member Representative; and

        WHEREAS, the Parties desire to amend the Agreement effective as of the date hereof.

        NOW, THEREFORE, for valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the Parties hereby agree as follows:

        1.    Amendments Regarding ELLC Interests.     

C-1


Table of Contents

        2.    Miscellaneous.     

C-2


Table of Contents

[Signature pages follow]

C-3


Table of Contents

        IN WITNESS WHEREOF, the Parties have caused this Amendment to be duly executed and delivered as of the date first written above.

    ELDORADO HOLDCO LLC

 

 

By:

 

/s/ GARY CARANO

Name: Gary Carano
Title:
President and Chief Operating Officer

 

 

ECLAIR HOLDINGS COMPANY

 

 

By:

 

/s/ JOSEPH L. BILLHIMER

Name: Joseph L. Billhimer, Jr.
Title:
President

 

 

RIDGELINE ACQUISITION CORP.

 

 

By:

 

/s/ JOSEPH L. BILLHIMER

Name: Joseph L. Billhimer, Jr.
Title:
President

 

 

ECLAIR ACQUISITION COMPANY, LLC

 

 

By:

 

/s/ JOSEPH L. BILLHIMER

Name: Joseph L. Billhimer, Jr.
Title:
President

 

 

MTR GAMING GROUP, INC.

 

 

By:

 

/s/ JOSEPH L. BILLHIMER

Name: Joseph L. Billhimer, Jr.
Title:
President and Chief Operating Officer

C-4


Table of Contents


ANNEX D


AMENDMENT NO. 3 TO
AGREEMENT AND PLAN OF MERGER

        This AMENDMENT NO. 3 TO AGREEMENT AND PLAN OF MERGER is made as of May 13, 2014 (this "Amendment"), by and among Eldorado HoldCo LLC, a Nevada limited liability company ("Eldorado"), MTR Gaming Group, Inc., a Delaware corporation ("MTR"), Eclair Holdings Company, a Nevada corporation ("Parent"), Ridgeline Acquisition Corp., a Delaware corporation ("Merger Sub A"), and Eclair Acquisition Company, LLC, a Nevada limited liability company ("Merger Sub B"), and amends Agreement referenced below. Eldorado, MTR, Parent, Merger Sub A and Merger Sub B are together referred to as the "Parties"; each individually, a "Party". Capitalized terms not otherwise defined in this Amendment shall have the meanings given to them in the Agreement.


W I T N E S S E T H:

        WHEREAS, the Parties entered into the Agreement and Plan of Merger dated as of September 9, 2013 (as supplemented by the letter agreement dated October 24, 2013, as amended by the Amendment No. 1 to Agreement and Plan of Merger dated November 18, 2013, as further amended by the Amendment No. 2 to Agreement and Plan of Merger dated February 13, 2014, as further amended by this Amendment and as further amended, modified and supplemented from time to time, the "Agreement") along with the Persons party thereto as the Member Representative; and

        WHEREAS, the Parties desire to amend the Agreement effective as of the date hereof.

        NOW, THEREFORE, for valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the Parties hereby agree as follows:

        1.    Amendments Regarding ELLC Interests.     

        2.    Miscellaneous.     

D-1


Table of Contents

[Signature pages follow]

D-2


Table of Contents

        IN WITNESS WHEREOF, the Parties have caused this Amendment to be duly executed and delivered as of the date first written above.

    ELDORADO HOLDCO LLC

 

 

By:

 

/s/ GARY CARANO

Name: Gary Carano
Title:
President and Chief Operating Officer

 

 

ECLAIR HOLDINGS COMPANY

 

 

By:

 

/s/ JOSEPH L. BILLHIMER

Name: Joseph L. Billhimer, Jr.
Title:
President

 

 

RIDGELINE ACQUISITION CORP.

 

 

By:

 

/s/ JOSEPH L. BILLHIMER

Name: Joseph L. Billhimer, Jr.
Title:
President

 

 

ECLAIR ACQUISITION COMPANY, LLC

 

 

By:

 

/s/ JOSEPH L. BILLHIMER
Name: Joseph L. Billhimer, Jr.
Title:
President

 

 

MTR GAMING GROUP, INC.

 

 

By:

 

/s/ JOSEPH L. BILLHIMER

Name: Joseph L. Billhimer, Jr.
Title:
President and Chief Operating Officer

D-3


Table of Contents


ANNEX E

Macquarie Capital (USA) Inc.
A Member of the Macquarie Group of Companies

125 West 55th Street   Telephone   (212) 231-1000    
New York, NY 10019   Tollfree   (800) 648-2878    
    Facsimile   (212) 231-1717    
    Internet   www.macquarie.com    

September 8, 2013

PERSONAL AND CONFIDENTIAL

Board of Directors
MTR Gaming Group, Inc.
State Route 2 South
Chester, West Virginia 26034

Members of the Board of Directors:

        We understand that MTR Gaming Group, Inc. (the "Company") proposes to enter into an Agreement and Plan of Merger, dated as of September 8, 2013 (the "Merger Agreement"), with Eclair Holdings Company, a wholly-owned subsidiary of the Company ("Parent"), Ridgeline Acquisition Corp., a wholly-owned subsidiary of Parent ("Merger Sub A"), Eclair Acquisition Company, LLC, a wholly-owned subsidiary of Parent ("Merger Sub B"), Eldorado HoldCo, LLC ("Eldorado"), and Thomas Reeg, Robert Jones and Gary Carano, each an individual, pursuant to which, among other things, Merger Sub A will be merged with and into the Company, Merger Sub B will be merged with and into Eldorado (the "Mergers") and each outstanding share of the common stock, par value $0.00001 per share, of the Company (the "Company Common Stock"), other than Company Common Stock held by the Company as treasury stock or held by Parent, Merger Sub A, Merger Sub B or Eldorado, in each case issued and outstanding immediately prior to the Effective Time (collectively, the "Excluded Shares"), will be converted into the right to receive one (1) share of common stock, par value $0.01 per share (the "Parent Common Stock"), of Parent (the "Stock Consideration"). Holders of Company Common Stock (other than the holders of Excluded Shares) may elect, with respect to all or any portion of their shares of Company Common Stock, to convert such shares into the right to be paid $5.15 per share in cash (the "Cash Consideration"), subject to certain limitations and procedures contained in the Merger Agreement. The foregoing is referred to herein as the "Transaction". As a result of the Transaction, the Company and Eldorado both will become wholly-owned subsidiaries of Parent. The terms and conditions of the Transaction are more fully set forth in the Merger Agreement and terms used herein and not defined shall have the meanings ascribed in the Merger Agreement.

        You have asked us whether, in our opinion, as of the date hereof, the Stock Consideration and Cash Consideration to be paid to the holders of the Company Common Stock (other than holders of Excluded Shares), taken in the aggregate, in the proposed Transaction is fair, from a financial point of view, to such holders of the Company Common Stock.

   


Macquarie Capital (USA) Inc. is not an authorized deposit-taking institution for the purposes of the Banking Act 1959 (Commonwealth of Australia), and its obligations do not represent deposits or other liabilities of Macquarie Bank Limited ABN 46 008 583 542. Macquarie Bank Limited does not guarantee or otherwise provide assurance in respect of the obligations of Macquarie Capital (USA) Inc.

E-1


Table of Contents

        In connection with rendering our opinion, we have, among other things:

        For purposes of our analysis and opinion, we have assumed and relied upon, without undertaking responsibility for independently verifying, the accuracy and completeness of the information reviewed by us or reviewed for us. With respect to the financial projections of the Company and Eldorado which were furnished to us, we have assumed that such financial projections have been reasonably prepared by the Company and Eldorado, respectively, on bases reflecting the best currently available estimates and good faith judgments of the future competitive, operating and regulatory environments and related financial performance of the applicable company. We express no view as to any such financial projections or the assumptions on which they are based.

        For purposes of rendering our opinion, we have assumed, with your consent, that the representations and warranties of each party contained in the Merger Agreement are true and correct, that each party will perform all of the covenants and agreements required to be performed by it under the Merger Agreement and that all conditions to the consummation of the Merger will be satisfied without waiver or modification thereof. We have further assumed, with your consent, that all governmental, regulatory or other consents, approvals or releases necessary for the consummation of the Mergers will be obtained without any delay, limitation, restriction or condition that would have an adverse effect on the Company or the consummation of the Mergers and that the Mergers will be consummated in accordance with the terms set forth in the Merger Agreement without material modification, waiver or delay.

E-2


Table of Contents

        We have not made, nor assumed any responsibility for making, any independent valuation or appraisal of the assets or liabilities (contingent or otherwise) of Parent, Company, Eldorado or any of their respective subsidiaries, nor have we been furnished with any such valuations or appraisals, nor have we evaluated the solvency or fair value of Parent, the Company, Eldorado or any of their respective subsidiaries under any state or federal laws relating to bankruptcy, insolvency or similar matters. Our opinion is necessarily based on economic, market and other conditions as in effect on, and the information made available to us as of, the date hereof. It is understood that subsequent developments may affect this opinion and that we do not have any obligation to update, revise, reaffirm or withdraw this opinion.

        We have not been asked to pass upon, and express no opinion with respect to, any matter other than the fairness from a financial point of view, as of the date hereof, to the holders of the Company Common Stock (other than holders of Excluded Shares), of the Stock Consideration and Cash Consideration to be paid to such holders of the Company Common Stock, taken in the aggregate, in the proposed Transaction. We do not express any view on, and our opinion does not address, any other term or aspect of the Merger Agreement or Transaction or any term or aspect of any other agreement or instrument contemplated by the Merger Agreement or entered into or amended in connection with the Transaction, including, without limitation, the fairness of the Transaction to, or any consideration received in connection therewith by, the holders of any other class of securities or options, creditors, or other constituencies of the Company; nor as to the fairness of the amount or nature of any compensation to be paid or payable to any of the officers, directors or employees of the Company, or class of such persons, in connection with the Transaction, whether relative to the Stock Consideration and/or Cash Consideration to be paid to the holders of the Company Common Stock (other than holders of Excluded Shares) pursuant to the Merger Agreement or otherwise. Our opinion does not address the relative merits of the Transaction as compared to other business or financial strategies that might be available to the Company, nor does it address the underlying business decision of the Company to engage in the Transaction. We are not legal, regulatory, accounting or tax experts and have assumed the accuracy and completeness of assessments by the Company and its advisors with respect to legal, regulatory, accounting and tax matters. We are not expressing any opinion as to the impact of the Transaction on the solvency or viability of any party to the Merger Agreement, or the ability of any party to the Merger Agreement to pay its obligations when they come due.

        We have acted as financial advisor to the Board of Directors of the Company in connection with the Transaction and will receive fees for our services, the substantial portion of which is contingent upon consummation of the Transaction. We will also receive a fee in connection with the delivery of this opinion. In addition, the Company has agreed to reimburse certain of our expenses and to indemnify us against certain liabilities arising out of our engagement. In the ordinary course of business, Macquarie Capital (USA) Inc. or its affiliates may actively trade in the bank loans or debt or equity securities, or options on securities, of (x) the Company and affiliates of the Company, (y) Eldorado and affiliates of Eldorado and (z) any other company that may be involved in the Transaction, for its and their own accounts and for the accounts of its and their customers and, accordingly, may at any time hold a long or short position in such securities. In addition, we and our affiliates have in the past provided, may be currently providing and in the future may provide, financial advisory services and investment banking services to the Company, affiliates of the Company, and to Eldorado and its affiliates, for which we or such affiliates have received, and/or would expect to receive, compensation.

        It is understood that this opinion is solely for the information of the Board of Directors of the Company in connection with and for the purposes of its evaluation of the Transaction, and may not be disclosed to any third party or used for any other purpose without our prior written consent, except that a copy of this opinion may be included in the joint registration statement and proxy statement that Parent and the Company will file with the Securities and Exchange Commission in connection with the

E-3


Table of Contents

Transaction, provided that the opinion is reproduced in full in such filing and any description of or reference to us or summary of this opinion and the related analyses in such filing is in a form reasonably acceptable to us. Our opinion does not constitute a recommendation to any holder of Company Common Stock as to whether or how such holder should vote, make any election or otherwise act in connection with the Transaction or any other matter. This opinion has been approved by a fairness opinion committee of Macquarie Capital (USA) Inc.

        Based upon and subject to the foregoing, it is our opinion that, as of the date hereof, the Stock Consideration and Cash Consideration to be paid to the holders of the Company Common Stock (other than holders of Excluded Shares), taken in the aggregate, in the proposed Transaction is fair, from a financial point of view, to such holders.

    Very truly yours,

 

 

MACQUARIE CAPITAL (USA) INC.

 

 

/s/ Macquarie Capital (USA) Inc.

E-4


Table of Contents


ANNEX F

AMENDED AND RESTATED
ARTICLES OF INCORPORATION
OF
ELDORADO RESORTS, INC.

ARTICLE I
CORPORATE NAME

        The name of the corporation (the "Corporation") is Eldorado Resorts, Inc.


ARTICLE II
PRINCIPAL OFFICE

        The principal office and place of business of the Corporation shall be 345 North Virginia Street, Reno, Nevada 89501 or such other location in the State of Nevada as may be determined by the Board of Directors.


ARTICLE III
CORPORATE PURPOSE

        The purpose of the Corporation is to engage in any lawful act or activity for which a Corporation may be organized under the provisions of Chapter 78 of the Nevada Revised Statutes (the "NRS").


ARTICLE IV
CAPITALIZATION

        A.    Authorized Shares.     

        The Corporation is authorized to issue one hundred million (100,000,000) shares of common stock having a par value of $0.00001 per share (hereinafter referred to as "Common Stock").

        B.    Fully Paid and Non-Assessable.     

        The shares of stock issued by the Corporation, after the amount of the subscription price has been fully paid, shall not be assessable or assessed for any purpose, and no stock issued as fully paid shall ever be assessable or assessed, and these Amended and Restated Articles of Incorporation (as amended from time to time, the "Articles") shall not be amended in this particular. No stockholder of the Corporation is individually liable for the debts or liabilities of the Corporation.

        C.    Preemptive Rights.     

        No holder of shares of the Corporation shall be entitled as such, as a matter of right, whether preemptive, preferential or otherwise, to subscribe for, purchase or receive any shares of the Corporation, or any securities convertible into, exchangeable for, or carrying a right or option to purchase its shares, whether now or hereafter authorized and whether issued, sold or offered for sale by the Corporation for cash of other consideration or by way of dividend, split of shares or otherwise. This provision shall be interpreted to deny preemptive or preferential rights to the maximum extent permitted under Nevada Law.

F-1


Table of Contents


ARTICLE V
COMMON STOCK

        A.    Election of Directors.     

        The holders of the issued and outstanding shares of Common Stock shall be entitled to notice of and to vote at any meeting of stockholders of the Corporation. Subject to Section (b) of Article VI, at any such meeting at which the directors are elected, the holders of the Common Stock shall be entitled to elect the number of directors of the Corporation who are being elected at such meeting. There shall be no right with respect to shares of stock of the Corporation to cumulate votes in the election of directors.

        At all meetings of stockholders held for the purpose of electing directors, the presence, in person or by proxy, of the holders of shares representing a majority of the shares of the Common Stock entitled to vote thereat shall be required to constitute a quorum for the election of directors; provided, however, that in absence of a quorum, a majority of those holders of Common Stock who are present in person or by proxy shall have the power to adjourn the meeting for election of those directors, from time to time, without notice, other than announcement at the meeting, until the requisite number of holders of Common Stock shall be present in person or by proxy.

        In the event of any vacancy among the directors elected, such vacancy may be filled by written consent or vote of a majority of the remaining directors. The term of any director elected by the remaining directors will expire at the time that the term of the director who created the vacancy would have expired.

        B.    Voting.     

        Except as otherwise provided by the NRS, each holder of Common Stock shall be entitled to one vote for each share held on all matters submitted to stockholders of the Corporation.

        C.    Dividends.     

        Subject to other provisions of these Articles or the NRS, holders of Common Stock shall be entitled to receive such dividends and other distributions in cash, stock or property of the Corporation as may be declared thereon by the Board of Directors from time to time out of assets or funds of the Corporation legally available therefor.

        D.    Liquidation Rights.     

        In the event of the liquidation, dissolution, or winding up of the affairs of the Corporation, whether voluntary or involuntary, holders of Common Stock shall share equally and ratably in the Corporation's assets available for distribution. A merger, conversion, exchange or consolidation of the Corporation with or into any other person or sale or transfer of all or any part of the assets of the Corporation which shall not in fact result in the liquidation of the Corporation and the distribution of assets to stockholders shall not be deemed to be a voluntary or involuntary liquidation, dissolution, or winding up of the affairs of the Corporation.


ARTICLE VI
BOARD OF DIRECTORS

        A.    Number of Directors.     

        The number of directors of the Corporation shall not be less than five (5) nor more than fifteen (15) until changed by amendment of these Articles. The exact number of members constituting the Board of Directors shall be fixed from time to time within the limits specified in these Articles by the Board of Directors pursuant to a resolution adopted by a majority of the total number of authorized directors.

F-2


Table of Contents

        B.    Election of Directors.     

        Directors shall be elected by the vote of the holders of Common Stock pursuant to Article V of these Articles and as set forth in the Bylaws of the Corporation.

        C.    Term of Members of Board of Directors.     

        Each member of the Board of Directors shall serve for one year or until otherwise replaced.

        D.    Removal of Directors.     

        Notwithstanding any other provision of these Articles or the Bylaws of the Corporation (and notwithstanding the fact that some lesser percentage may be specified by law), any director or the entire Board of Directors may be removed from office, with or without cause, by the affirmative vote of the holders of a majority of the outstanding shares of the capital stock of the Corporation entitled to vote generally in the election of directors cast at a meeting of the stockholders called for that purpose.


ARTICLE VII
DIRECTOR AND OFFICER LIABILITY

        No director or officer of the Corporation shall be liable to the Corporation or its stockholders for damages for breach of fiduciary duty as a director or officer, except that this provision shall not eliminate or limit the liability of a director or officer for:

        If the NRS are hereafter amended to authorize the further elimination or limitation of the liability of a director or officer, then the liability of a director or officer of the Corporation shall be eliminated or limited to the fullest extent permitted by the NRS, as so amended.

        Indemnification by the Corporation of directors, officers or other agents of the Corporation may be authorized by the Bylaws of the Corporation or by resolution of the Board of Directors, to the fullest extent permitted under Nevada law at the time such indemnification is granted.

        The expenses of officers and directors incurred in defending a civil or criminal action, suit or proceeding shall be paid by the Corporation as they are incurred and in advance of final disposition of the action, suit or proceeding upon receipt of an undertaking by or on behalf of the director or officer to repay the amount if it is ultimately determined by a court of competent jurisdiction that such director or officer is not entitled to be indemnified by the Corporation.

        Any repeal or modifications of the forgoing provisions of this Article VII by the stockholders of the Corporation or of the indemnification provisions of the Bylaws by the Board of Directors or the stockholders of the Corporation shall be prospective only, and shall not adversely affect any limitation on the liability of a director or officer of the Corporation existing prior to the time such repeal or modification becomes effective. In the event of any conflict between the provisions of this Article VII and any other provision of these Articles, the terms and provisions of this Article VII shall control.


ARTICLE VIII
INCORPORATOR

        (The name and address of the incorporator is intentionally omitted)

F-3


Table of Contents


ARTICLE IX
EXISTENCE

        The Corporation shall have perpetual existence.


ARTICLE X
COMPLIANCE WITH GAMING LAWS

        Section 1.    Definitions.     For purposes of this Article X, the following terms shall have the meanings specified below:

F-4


Table of Contents

        Section 2.    Finding of Unsuitability.     

F-5


Table of Contents

        Section 3.    Notices.     All notices given by the Corporation pursuant to this Article, including Redemption Notices, shall be in writing and may be given by mail, addressed to the Person at such Person's address as it appears on the records of the Corporation, with postage thereon prepaid, and such notice shall be deemed given personally or by telegram, facsimile, telex or cable.

        Section 4.    Indemnification.     Any Unsuitable Person and any Affiliate of and Unsuitable Person shall indemnify and hold harmless the Corporation and its Affiliated Companies for any and all losses, costs and expenses, including attorney's fees, incurred by the Corporation and its Affiliated Companies as a result of, or arising out of, such Unsuitable Person's or Affiliate's continuing Ownership or Control of Securities, the neglect, refusal or other failure to comply with the provisions of this Article X, or failure to promptly divest itself of any Securities when required by the Gaming Laws or this Article X.

        Section 5.    Injunctive Relief.     The Corporation is entitled to injunctive or other equitable relief in any court of competent jurisdiction to enforce the provisions of this Article X and each holder of the Securities of the Corporation shall be deemed to have acknowledged, by acquiring the Securities of the Corporation, that the failure to comply with this Article X will expose the Corporation to irreparable injury for which there is not adequate remedy at law and that the Corporation is entitled to injunctive or other equitable relief to enforce the provisions of this Article.

        Section 6.    Non-exclusivity of Rights.     The Corporation's Rights of redemption provided in this Article X shall not be exclusive of any other rights the Corporation may have or hereafter acquire under any agreement, provision of the Bylaws or otherwise.

        Section 7.    Further Actions.     Nothing contained in this Article X shall limit the Authority of the Board of Directors to take such other action to the extent permitted by law as it deems necessary or advisable to protect the Corporation or its Affiliated Companies from the denial or threatened denial or loss or threatened loss of any Gaming License of the Corporation or any of its Affiliated Companies. Without limiting the generality of the forgoing, the Board of Directors may conform any provisions of this Article X to the extent necessary to make such a provision consistent with Gaming Laws. In addition, the Board of Directors may, to the extent permitted by law, from time to time establish, modify, amend or rescind bylaws, regulations, and procedures of the Corporation not inconsistent with the express provisions of this Article X for the purpose of determining whether any Person is an Unsuitable Person and for the orderly application, administration and implementation of the provisions of this Article X. Such procedures and regulations shall be kept on file with the Secretary of the Corporation, the Secretary of its Affiliated Companies and with the transfer agent, if any, of the Corporation and any Affiliated Companies, and shall be made available for inspection by the public and, upon request mailed to any holder of Securities. The Board of Directors shall have exclusive authority and power to administer this Article X and to exercise all rights and powers specifically granted to the Board of Directors or the Corporation, or as may be necessary or advisable in the administration of this Article X. All such actions which are done or made by the Board of

F-6


Table of Contents

Directors in good faith shall be final, conclusive and binding on the Corporation and all other Persons; provided, however, that the Board of Directors may delegate all or any portion of its duties and powers under this Article X to a committee of the Board of Directors as it deems necessary or advisable.

        Section 8.    Severability.     If any provision of this Article X or the application of any such provision to any Person or under any circumstance shall be held invalid, illegal, or unenforceable in any respect by a court of competent jurisdiction, such invalidity, illegality or unenforceability shall not affect any other provision of this Article X.

        Section 9.    Termination and Waivers.     Except as may be required by any applicable Gaming Law or Gaming Authority, the Board of Directors may waive any of the rights of the Corporation or any restrictions contained in this Article X in any instance in which the Board of Directors determines that a waivers would be in the best interests of the Corporation. The Board of Directors may terminate any rights of the Corporation or restrictions set forth in this Article X to the extent that the Board of Directors determines that any such termination is in the best interests of the Corporation. Except as may be required by a Gaming Authority, nothing in this Article X shall be deemed or construed to require the Corporation to repurchase any Securities Owned or Controlled by an Unsuitable Person of an Affiliate of an Unsuitable Person.

F-7


Table of Contents


ANNEX G

AMENDED AND RESTATED
BYLAWS OF ELDORADO RESORTS, INC.

(a Nevada corporation)

ARTICLE 1

Offices

        SECTION 1.1.    Principal Office.     The principal offices of the corporation shall be 345 North Virginia Street, Reno, Nevada, or such other location in the State of Nevada as the Board of Directors may determine.

        SECTION 1.2.    Other Offices.     The corporation may also have offices at such other places both within and without the State of Nevada as the Board of Directors may from time to time determine or the business of the corporation may require.


ARTICLE 2

Meetings of Stockholders

        SECTION 2.1.    Place of Meeting.     All meetings of stockholders shall be held at such place, either within or without the State of Nevada, as shall be designated from time to time by the Board of Directors and stated in the notice of the meeting.

        SECTION 2.2.    Annual Meetings.     The annual meeting of stockholders shall be held at such date and time as shall be designated from time to time by the Board of Directors and stated in the notice of the meeting.

        SECTION 2.3.    Special Meetings.     Special meetings of the stockholders, for any purpose or purposes, unless otherwise prescribed by the Nevada Revised Statutes ("NRS") or by the Articles of Incorporation of the corporation, as amended (the "Articles of Incorporation"), may be called by the President or by the Board of Directors and shall be called by the President at the request in writing of stockholders owning not less than ten percent (10%) of the entire capital stock of the corporation issued and outstanding and entitled to vote. Such request shall state the purposes of the proposed meeting. The officers or directors shall fix the time and any place, either within or without the State of Nevada, as the place for holding such meeting.

        SECTION 2.4.    Notice of Meeting.     Written notice of the annual and each special meeting of stockholders, stating the time, place and purpose or purposes thereof, shall be given to each stockholder entitled to vote thereat, not less than ten (10) nor more than sixty (60) days before the meeting and shall be signed by the Chairman of the Board, the President or the Secretary of the corporation.

        SECTION 2.5.    Business Conducted at Meetings.     At a meeting of the stockholders, only such business shall be conducted as shall have been properly brought before the meeting. To be properly brought before a meeting, business must be (a) specified in the notice of meeting (or any supplement thereto) given by or at the direction of the Chairman of the Board, the President or the Board of Directors, (b) otherwise properly brought before the meeting by or at the direction of the Board of Directors, or (c) otherwise properly brought before the meeting by a stockholder. In addition to any other applicable requirements, for business to be properly brought before a meeting by a stockholder, the stockholder must have given timely notice thereof in writing to the Secretary of the corporation. To be timely, a stockholder's notice must be delivered to or mailed and received at the principal executive offices of the corporation not less than forty-five (45) days nor more than seventy-five (75) days prior to the anniversary of the date on which the corporation first mailed its proxy materials for the previous

G-1


Table of Contents

year's annual meeting of stockholders (or the date on which the corporation mails its proxy materials for the current year if during the prior year the corporation did not hold an annual meeting or if the date of the annual meeting was changed more than thirty (30) days from the prior year). A stockholder's notice to the Secretary shall set forth as to each matter the stockholder proposes to bring before the meeting (a) a brief description of the business desired to be brought before the annual meeting and the reasons for conducting such business at the meeting, (b) the name and address, as they appear on the corporation's books, of the stockholder proposing such business, (c) the class and number of shares of the corporation which are beneficially owned by the stockholder, and (d) any material interest of the stockholder in such business. Notwithstanding anything in the bylaws to the contrary, no business shall be conducted at a meeting except in accordance with the procedures set forth in this Section 2.5; provided, however, that nothing in this Section 2.5 shall be deemed to preclude discussion by any stockholder of any business properly brought before the meeting in accordance with said procedure. The Chairman of the meeting shall, if the facts warrant, determine and declare to the meeting that business was not properly brought before the meeting in accordance with the provisions of this Section 2.5, and if he or she should so determine, he or she shall so declare to the meeting. Any such business not properly brought before the meeting shall not be transacted. Nothing in this Section 2.5 shall affect the right of a stockholder to request inclusion of a proposal in the corporation's proxy statement to the extent that such right is provided by an applicable rule of the Securities and Exchange Commission ("SEC").

        SECTION 2.6.    Nomination of Directors.     Nomination of candidates for election as directors of the corporation at any meeting of stockholders called for the election of directors, in whole or in part (an "Election Meeting"), may be made by the Board of Directors or by any stockholder entitled to vote at such Election Meeting, in accordance with the following procedures:

G-2


Table of Contents

        SECTION 2.7.    Quorum.     The holders of a majority of the shares of capital stock issued and outstanding and entitled to vote thereat, present in person or represented by proxy (regardless of whether the proxy has authority to vote on each matter at such meeting), shall constitute a quorum at any meeting of stockholders for the transaction of business, except when stockholders are required to vote by class, in which event a majority of the issued and outstanding shares of the appropriate class shall be present in person or by proxy (regardless of whether the proxy has authority to vote on each matter at such meeting), and except as otherwise provided by the NRS or by the Articles of Incorporation. Notwithstanding any other provision of the Articles of Incorporation or these bylaws, the holders of a majority of the shares of capital stock entitled to vote thereat, present in person or represented by proxy (regardless of whether the proxy has authority to vote on each matter at such meeting), whether or not a quorum is present, shall have power to adjourn the meeting from time to time, without notice other than announcement at the meeting, until a quorum shall be present or represented. If the adjournment is for more than thirty (30) days, or if after the adjournment a new record date is fixed for the adjourned meeting, a notice of the adjourned meeting shall be given to each stockholder of record entitled to vote at the meeting. At such adjourned meeting at which a quorum shall be present or represented, any business may be transacted which might have been transacted at the meeting as originally notified.

        SECTION 2.8.    Voting.     When a quorum is present at any meeting of the stockholders, an action by the stockholders is approved if the number of votes cast in favor of the action exceeds the number of votes cast in opposition to the action, unless the action is one upon which, by express provision of applicable law, of the Articles of Incorporation or of these bylaws (including, without limitation, Section 3.2), a different vote is required, in which case such express provision shall govern and control the vote required to approve such action. Every stockholder having the right to vote shall be entitled to vote in person, or by proxy (a) appointed by an instrument in writing subscribed by such stockholder or by his or her duly authorized attorney or (b) authorized by the transmission of an electronic record by the stockholder to the person who will be the holder of the proxy or to a firm which solicits proxies or like agent who is authorized by the person who will be the holder of the proxy to receive the transmission subject to any procedures the Board of Directors may adopt from time to time to determine that the electronic record is authorized by the stockholder; provided, however, that no such proxy shall be valid after the expiration of six (6) months from the date of its execution, unless coupled with an interest, or unless the person executing it specifies therein the length of time for which it is to continue in force, which in no case shall exceed seven (7) years from the date of its execution. If such instrument or record shall designate two (2) or more persons to act as proxies, unless such instrument shall provide the contrary, a majority of such persons present at any meeting at which their powers thereunder are to be exercised shall have and may exercise all the powers of voting or giving consents thereby conferred, or if only one (1) be present, then such powers may be exercised by that one (1). Unless required by the NRS or determined by the Chairman of the meeting to be advisable, the vote on any matter need not be by written ballot. No stockholder shall have cumulative voting rights.

        SECTION 2.9.    Consent of Stockholders.     Any action required or permitted by the NRS to be taken at any meeting of the stockholders may be taken without a meeting, without prior notice, and without a vote if the action is evidenced by one or more written consents, which may be signed in counterparts, describing the action taken, signed by the holders of outstanding stock having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all shares entitled to vote thereon were present and voted. Any such action by written consent shall be effective upon the date specified in the consent so long as written consents signed by a sufficient number of stockholders are delivered to the corporation in the manner specified above within sixty days of the earliest dated consent. Prompt notice of the taking of the corporate action without a

G-3


Table of Contents

meeting by less than unanimous written consent shall be given to those stockholders who have not consented in writing. A written consent of the stockholders given in accordance with this section has thesame force and effect as a vote of such stockholders and may be stated as such in any document. The record date for determining stockholders entitled to take action without a meeting is set forth in Section 2.12.

        SECTION 2.10.    Voting of Stock of Certain Holders.     Shares standing in the name of another corporation, domestic or foreign, may be voted by such officer, agent or proxy as the bylaws of such corporation may prescribe, or in the absence of such provision, as the Board of Directors of such corporation may determine. Shares standing in the name of a deceased person may be voted by the executor or administrator of such deceased person, either in person or by proxy. Shares standing in the name of a guardian, conservator or trustee may be voted by such fiduciary, either in person or by proxy, but no such fiduciary shall be entitled to vote shares held in such fiduciary capacity without a transfer of such shares into the name of such fiduciary. Shares outstanding in the name of a receiver may be voted by such receiver. A stockholder whose shares are pledged shall be entitled to vote such shares, unless in the transfer by the pledgor on the books of the corporation, he or she has expressly empowered the pledgee to vote thereon, in which case only the pledgee, or his or her proxy, may represent the stock and vote thereon.

        SECTION 2.11.    Treasury Stock.     The corporation shall not vote, directly or indirectly, shares of its own stock owned by it; and such shares shall not be counted in determining the total number of outstanding shares.

        SECTION 2.12.    Fixing Record Date.     The Board of Directors may fix in advance a date for any meeting of stockholders (which date shall not be more than sixty (60) nor less than ten (10) days preceding the date of any such meeting of stockholders), a date for payment of any dividend or distribution, a date for the allotment of rights, a date when any change or conversion or exchange of capital stock shall go into effect, or a date in connection with obtaining a consent of stockholders (which date shall not precede or be more than ten (10) days after the date the resolution setting such record date is adopted by the Board of Directors), in each case as a record date (the "Record Date") for the determination of the stockholders entitled to notice of, and to vote at, any such meeting and any adjournment thereof, to receive payment of any such dividend or distribution, to receive any such allotment of rights, to exercise the rights in respect of any such change, conversion or exchange of capital stock, or to give such consent, as the case may be. In any such case such stockholders and only such stockholders as shall be stockholders of record on the Record Date shall be entitled to such notice of and to vote at any such meeting and any adjournment thereof, to receive payment of such dividend or distribution, to receive such allotment of rights, to exercise such rights, or to give such consent, as the case may be, notwithstanding any transfer of any stock on the books of the corporation after any such Record Date.


ARTICLE 3

Board of Directors

        SECTION 3.1.    Powers.     The business and affairs of the corporation shall be managed by its Board of Directors, which may exercise all such powers of the corporation and do all such lawful acts and things as are not by statute or by the Articles of Incorporation or by these bylaws directed or required to be exercised or done by the stockholders.

        SECTION 3.2.    Number, Election and Term.     The number of directors which shall constitute the whole Board of Directors shall be not less than five (5) and not more than fifteen (15). Within the limits above specified, the number of the directors of the corporation shall be determined by resolution of the Board of Directors. All directors shall be elected annually. Except as provided in Section 3.3, directors shall be elected at the annual meeting of stockholders by a plurality of the votes cast at the

G-4


Table of Contents

applicable election and each director shall hold office until his or her successor is elected and qualified. The composition of the Board of Directors and the committees thereof shall comply with applicable requirements of the NRS, the SEC and NASDAQ Stock Market, or such other organization, association or entity with which any class of the corporation's securities are listed. Directors need not be residents of Nevada or stockholders of the corporation.

        SECTION 3.3.    Vacancies, Additional Directors and Removal From Office.     If any vacancy occurs in the Board of Directors caused by death, resignation, retirement, disqualification or removal from office of any director, or otherwise, or if any new directorship is created by an increase in the authorized number of directors, a majority of the directors then in office, though less than a quorum, or a sole remaining director, may choose a successor or fill the newly created directorship. Any director so chosen shall hold office for the unexpired term of his or her predecessor in his or her office and until his or her successor shall be elected and qualified, unless sooner displaced. No decrease in the number of directors constituting the Board of Directors shall shorten the term of any incumbent director. Any director or the entire Board of Directors may be removed from office, with or without cause, by the affirmative vote of the holders of a majority of the outstanding shares of the capital stock of the corporation entitled to vote generally in the election of directors (considered for this purpose as one class) cast at a meeting of the stockholders called for that purpose.

        SECTION 3.4.    Regular Meetings.     A regular meeting of the Board of Directors shall be held each year, without notice other than this bylaw provision, at the place of, and immediately following, the annual meeting of stockholders; and other regular meetings of the Board of Directors shall be held during each year, at such time and place as the Board of Directors may from time to time provide by resolution, either within or without the State of Nevada, without other notice than such resolution.

        SECTION 3.5. Special Meeting. A special meeting of the Board of Directors may be called by the Chairman of the Board or by the President and shall be called by the Secretary on the written request of any two (2) directors. The Chairman of the Board or President so calling, or the directors so requesting, any such meeting shall fix the time and any place, either within or without the State of Nevada, as the place for holding such meeting.

        SECTION 3.6.    Notice of Special Meeting.     Written notice of special meetings of the Board of Directors shall be given to each director at least forty-eight (48) hours prior to the time of a special meeting. Any director may waive notice of any meeting. The attendance of a director at any meeting shall constitute a waiver of notice of such meeting, except where a director attends a meeting solely for the purpose of objecting to the transaction of any business because the meeting is not lawfully called or convened. Neither the business to be transacted at, nor the purpose of, any special meeting of the Board of Directors need be specified in the notice or waiver of notice of such meeting, except that notice shall be given with respect to any matter when notice is required by the NRS.

        SECTION 3.7.    Quorum.     A majority of the Board of Directors shall constitute a quorum for the transaction of business at any meeting of the Board of Directors, and the act of a majority of the directors present at any meeting at which there is quorum shall be the act of the Board of Directors, except as may be otherwise specifically provided by the NRS, by the Articles of Incorporation or by these bylaws. If a quorum shall not be present at any meeting of the Board of Directors, the directors present thereat may adjourn the meeting, without notice other than announcement at the meeting, until a quorum shall be present.

        SECTION 3.8.    Action Without Meeting.     Unless otherwise restricted by the Articles of Incorporation or these bylaws, any action required or permitted to be taken at any meeting of the Board of Directors, or of any committee thereof as provided in Article IV of these bylaws, may be taken without a meeting, if a written consent thereto is signed by all (or such lesser proportion as may be permitted by the NRS) of the members of the Board of Directors or of such committee, as the case may be.

G-5


Table of Contents

        SECTION 3.9.    Meeting by Telephone.     Any action required or permitted to be taken by the Board of Directors or any committee thereof may be taken by means of a meeting by telephone conference or similar communications method so long as all persons participating in the meeting can hear each other. Any person participating in such meeting shall be deemed to be present in person at such meeting.

        SECTION 3.10.    Compensation.     Directors, as such, may receive reasonable compensation for their services, which shall be set by the Board of Directors, and expenses of attendance at each regular or special meeting of the Board of Directors; provided, however, that nothing herein contained shall be construed to preclude any director from serving the corporation in any other capacity and receiving additional compensation therefor. Members of special or standing committees may be allowed like compensation for their services on committees.


ARTICLE 4

Committees of Directors

        SECTION 4.1.    Executive Committee.     The Board of Directors may, by resolution passed by a majority of the whole Board of Directors, designate an executive committee of the Board of Directors (the "Executive Committee"). If such a committee is designated by the Board of Directors, it shall be composed of members who are directors, and the members of the Executive Committee shall be designated by the Board of Directors in the resolution appointing the Executive Committee. Thereafter, the Board of Directors shall designate the members of the Executive Committee on an annual basis at its first regular meeting held pursuant to Section 3.4 of these bylaws after the annual meeting of stockholders or as soon thereafter as conveniently possible. The Executive Committee shall have and may exercise all of the powers of the Board of Directors during the period between meetings of the Board of Directors except as reserved to the Board of Directors or as delegated by these bylaws or by the Board of Directors to another standing or special committee or as may be prohibited by law.

        SECTION 4.2.    Audit Committee.     An audit committee of the Board of Directors (the "Audit Committee") shall consist of at least three (3) directors designated annually by the Board of Directors at its first regular meeting held pursuant to Section 3.4 of these bylaws after the annual meeting of stockholders or as soon thereafter as conveniently possible. The Audit Committee shall consist solely of directors who are "independent" as determined under the corporate governance standards of the NASDAQ Stock Market applicable to the corporation and satisfy the requirements of SEC Rule 10A-3. At least one of the members of the Audit Committee shall be determined by the Board of Directors to be an "audit committee financial expert" as defined in SEC Rule 407(d)(5). Members of the Audit Committee shall review and supervise the financial controls of the corporation, make recommendations to the Board of Directors regarding the corporation's auditors, review the books and accounts of the corporation, meet with the officers of the corporation regarding the corporation's financial controls, act upon recommendations of the auditors and take such further action as the Audit Committee deems necessary to complete an audit of the books and accounts of the corporation.

        SECTION 4.3.    Compensation and Stock Option Committee.     The compensation and stock option committee of the Board of Directors (the "Compensation and Stock Option Committee") shall consist of two (2) or more directors to be designated annually by the Board of Directors at its first regular meeting held pursuant to Section 3.4 of these bylaws after the annual meeting of stockholders or as soon thereafter as conveniently possible. Each member of the Compensation and Stock Option Committee shall be "independent" as determined under the corporate governance standards of the NASDAQ Stock Market applicable to the corporation. The Compensation and Stock Option Committee shall review with management cash and other compensation policies for employees, shall determine the compensation of the Chief Executive Officer and each of the other executive officers of the corporation and shall make recommendations to the Chief Executive Officer regarding the

G-6


Table of Contents

compensation to be established for all other officers of the corporation. In addition, the Compensation and Stock Option Committee shall have full power and authority to administer the corporation's stock plans and, within the terms of the respective stock plans, determine the terms and conditions of issuances thereunder.

        SECTION 4.4.    Directors' Nominating Committee.     A directors' nominating committee of the Board of Directors (the "Nominating Committee") shall be designated annually by the Board of Directors at its first regular meeting held pursuant to Section 3.4 of these bylaws after the annual meeting of stockholders or as soon thereafter as conveniently possible. The Nominating Committee shall consist solely of directors who are "independent" as determined under the corporate governance standards of the NASDAQ Stock Market applicable to the corporation. The members of the Nominating Committees shall evaluate and select or recommend to the Board of Directors candidates to fill positions on the Board of Directors.

        SECTION 4.5.    Other Committees.     The Board of Directors may, by resolution passed by a majority of the whole Board of Directors, designate one (1) or more additional special or standing committees, each such additional committee to consist of one (1) or more of the directors of the corporation. Each such committee shall have and may exercise such of the powers of the Board of Directors in the management of the business and affairs of the corporation as may be provided in such resolution, except as delegated by these bylaws or by the Board of Directors to another standing or special committee or as may be prohibited by law. Notwithstanding any provision to the contrary, each such committee shall comply with applicable requirements of the NRS, the SEC and NASDAQ Stock Market, or such other organization, association or entity with which any class of the corporation's securities are listed.

        SECTION 4.6.    Committee Operations.     A majority of a committee shall constitute a quorum for the transaction of any committee business. Such committee or committees shall have such name or names and such limitations of authority as provided in these bylaws or as may be determined from time to time by resolution adopted by the Board of Directors. The corporation shall pay all expenses of committee operations. The Board of Directors may designate one (1) or more appropriate directors as alternate members of any committee, who may replace any absent or disqualified member at any meeting of such committee. In the absence or disqualification of any members of such committee or committees, the member or members thereof present at any meeting and not disqualified from voting, whether or not he, she or they constitute a quorum, may unanimously appoint another appropriate member of the Board of Directors to act at the meeting in the place of any absent or disqualified member.

        SECTION 4.7.    Minutes.     Each committee of directors shall keep regular minutes of its proceedings and report the same to the Board of Directors when required. The corporation's Secretary, any Assistant Secretary or any other designated person shall (a) serve as the Secretary of the special or standing committees of the Board of Directors of the corporation, (b) keep regular minutes of standing or special committee proceedings, (c) make available to the Board of Directors, as required, copies of all resolutions adopted or minutes or reports of other actions recommended or taken by any such standing or special committee and (d) otherwise as requested keep the members of the Board of Directors apprised of the actions taken by such standing or special committees.


ARTICLE 5

Notices

        SECTION 5.1.    Methods of Giving Notice.     

G-7


Table of Contents

        SECTION 5.2.    Written Waiver.     Whenever any notice is required to be given by the NRS, the Articles of Incorporation or these bylaws, a waiver thereof in a signed writing or sent by the transmission of an electronic record signed by the person or persons entitled to said notice, whether before or after the time stated therein, shall be deemed equivalent thereto.

        SECTION 5.3.    Consent.     Whenever all parties entitled to vote at any meeting, whether of directors or stockholders, consent, either by a writing on the records of the meeting or filed with the Secretary, or by presence at such meeting and oral consent entered on the minutes, or by taking part in the deliberations at such meeting without objection, the actions taken at such meeting shall be as valid as if had at a meeting regularly called and noticed. At such meeting any business may be transacted which is not excepted from the written consent or to the consideration of which no objection for lack of notice is made at the time, and if any meeting be irregular for lack of notice or such consent, provided a quorum was present at such meeting, the proceedings of such meeting may be ratified and approved and rendered valid and the irregularity or defect therein waived by a writing signed by all parties having the right to vote thereat. Such consent or approval, if given by stockholders, may be by proxy or power of attorney, but all such proxies and powers of attorney must be in writing.

G-8


Table of Contents


ARTICLE 6

Officers

        SECTION 6.1.    Officers.     The officers of the corporation shall include the Chairman of the Board and the President, as elected or appointed by the Board of Directors; shall further include the Secretary and the Treasurer, as elected or appointed by the Board of Directors, Chairman of the Board, Executive Committee or President; may include the Chief Executive Officer, as elected or appointed by the Board of Directors; and may further include, without limitation, such other officers and agents, including, without limitation, a Chief Financial Officer, one or more Vice Presidents (anyone or more of which may be designated Senior Executive Vice President, Executive Vice President or Senior Vice President), Assistant Vice Presidents, Assistant Secretaries and Assistant Treasurers, as the Board of Directors, Chairman of the Board, Executive Committee or President deem necessary and elect or appoint. All officers of the corporation shall hold their offices for such terms and shall exercise such powers and perform such duties as prescribed by these bylaws, the Board of Directors, Chairman of the Board, Executive Committee or President, as applicable. Any two (2) or more offices may be held by the same person. No officer shall execute, acknowledge, verify or countersign any instrument on behalf of the corporation in more than one (1) capacity, if such instrument is required by law, by these bylaws or by any act of the corporation to be executed, acknowledged, verified or countersigned by two (2) or more officers. The Chairman of the Board shall be elected from among the directors. With the foregoing exception, none of the other officers need be a director, and none of the officers need be a stockholder of the corporation. Notwithstanding anything herein to the contrary, the Board of Directors may delegate to any officer of the corporation the power to appoint other officers and to prescribe their respective duties and powers.

        SECTION 6.2.    Election and Term of Office.     The officers of the corporation shall be elected or ratified annually by the Board of Directors at its first regular meeting held after the annual meeting of stockholders or as soon thereafter as conveniently possible (or, in the case of those officers elected or appointed other than by the Board of Directors, ratified at the Board of Directors' first regular meeting held following their election or appointment or as soon thereafter as conveniently possible). Other than the Chairman of the Board, President and Chief Executive Officer, who shall each be elected or appointed by the Board of Directors, all other officers of the corporation may be elected or appointed by the Board of Directors, Chairman of the Board, Executive Committee or President. Each officer shall hold office until his or her successor shall have been chosen and shall have qualified or until his or her death or the effective date of his or her resignation or removal, or until he or she shall cease to be a director in the case of the Chairman of the Board.

        SECTION 6.3.    Removal and Resignation.     Any officer or agent may be removed, either with or without cause, by the affirmative vote of a majority of the Board of Directors and, other than the Chairman of the Board, President and Chief Executive Officer, may also be removed, either with or without cause, by action of the Chairman of the Board, Executive Committee or President whenever, in its or their judgment, as applicable, the best interests of the corporation shall be served thereby, but such removal shall be without prejudice to the contractual rights, if any, of the person so removed. Any executive officer or other officer or agent may resign at any time by giving written notice to the corporation. Any such resignation shall take effect at the date of the receipt of such notice or at any later time specified therein, and unless otherwise specified therein, the acceptance of such resignation shall not be necessary to make it effective.

        SECTION 6.4.    Vacancies.     Any vacancy occurring in any required office of the corporation by death, resignation, removal or otherwise, shall be filled by the Board of Directors for the unexpired portion of the term.

        SECTION 6.5.    Compensation.     The compensation of the Chief Executive Officer shall be determined by the Compensation and Stock Option Committee. Compensation of all other officers of

G-9


Table of Contents

the corporation shall be determined by the Chief Executive Officer in consultation with the Compensation and Stock Option Committee. No officer who is also a director shall be prevented from receiving such compensation by reason of his or her also being a director.

        SECTION 6.6.    Chairman of the Board and Chief Executive Officer.     The Chairman of the Board (who may also be designated as Executive Chairman if serving as an employee of the corporation) (the "Chairman of the Board") shall preside at all meetings of the Board of Directors and of the stockholders of the corporation. In the Chairman of the Board's absence, the duties as Chairman of the Board shall be attended to by any vice chairman of the Board of Directors, or if there is no vice chairman, or such vice chairman is absent, then by the President. The Chairman of the Board shall also hold the position of Chief Executive Officer of the corporation and shall, in general, perform such duties as usually pertain to the position of chief executive officer and such other duties as may be prescribed by the Board of Directors. He or she shall formulate and submit to the Board of Directors or the Executive Committee matters of general policy for the corporation and shall perform such other duties as usually appertain to the office or as may be prescribed by the Board of Directors. He or she may sign with the President or any other officer of the corporation thereunto authorized by the Board of Directors certificates for shares of the corporation, the issuance of which shall have been authorized by resolution of the Board of Directors, and any deeds or bonds, which the Board of Directors or the Executive Committee has authorized to be executed, except in cases where the signing and execution thereof has been expressly delegated or reserved by these bylaws or by the Board of Directors or the Executive Committee to some other officer or agent of the corporation, or shall be required by law to be otherwise executed.

        SECTION 6.7.    President.     The President, subject to the control of the Board of Directors, the Executive Committee, and the Chairman of the Board, shall in general supervise and control the business and affairs of the corporation. The President shall keep the Board of Directors, the Executive Committee and the Chairman of the Board fully informed as they or any of them shall request and shall consult them concerning the business of the corporation. He or she may sign with the Chairman of the Board or any other officer of the corporation thereunto authorized by the Board of Directors, certificates for shares of capital stock of the corporation, the issuance of which shall have been authorized by resolution of the Board of Directors, and any deeds, bonds, mortgages, contracts, checks, notes, drafts or other instruments which the Board of Directors or the Executive Committee has authorized to be executed, except in cases where the signing and execution thereof has been expressly delegated by these bylaws or by the Board of Directors or the Executive Committee to some other officer or agent of the corporation, or shall be required by law to be otherwise executed. In general, he or she shall perform all other duties normally incident to the office of the President, except any duties expressly delegated to other persons by these bylaws, the Board of Directors, or the Executive Committee, and such other duties as may be prescribed by the stockholders, Chairman of the Board, the Board of Directors or the Executive Committee, from time to time.

        SECTION 6.8.    Vice Presidents.     In the absence of the President, or in the event of his or her inability or refusal to act, the Senior Executive Vice President (or in the event there shall be more than one Vice President designated Senior Executive Vice President, any Senior Executive Vice President designated by the Board of Directors), or in the event of the Senior Executive Vice President's inability or refusal to act, the Executive Vice President (or in the event there shall be more than one such officer, any such officer designated by the Board of Directors) shall perform the duties and exercise the powers of the President. Any Vice President authorized by resolution of the Board of Directors to do so, may sign with any other officer of the corporation thereunto authorized by the Board of Directors, certificates for shares of capital stock of the corporation, the issuance of which shall have been authorized by resolution of the Board of Directors. The Vice Presidents shall perform such other duties as from time to time may be assigned to them by the Chairman of the Board, the Board of Directors, the Executive Committee or the President.

G-10


Table of Contents

        SECTION 6.9.    Secretary.     The Secretary shall (a) keep the minutes of the meetings of the stockholders, the Board of Directors and committees of directors; (b) see that all notices are duly given in accordance with the provisions of these bylaws and as required by law; (c) be custodian of the corporate records and of the seal of the corporation, and see that the seal of the corporation or a facsimile thereof is affixed to all certificates for shares prior to the issuance thereof and to all documents, the execution of which on behalf of the corporation under its seal is duly authorized in accordance with the provisions of these bylaws; (d) keep or cause to be kept a register of the post office address of each stockholder which shall be furnished by such stockholder; (e) have general charge of other stock transfer books of the corporation; and (f) in general, perform all duties normally incident to the office of the Secretary and such other duties as from time to time may be assigned to him or her by the Chairman of the Board, the President, the Board of Directors or the Executive Committee.

        SECTION 6.10.    Treasurer.     The Treasurer shall (a) have charge and custody of and be responsible for all funds and securities of the corporation; receive and give receipts for moneys due and payable to the corporation from any source whatsoever and deposit all such moneys in the name of the corporation in such banks, trust companies or other depositories as shall be selected in accordance with the provisions of Section 7.3 of these bylaws; (b) prepare, or cause to be prepared, for submission at each regular meeting of the Board of Directors, at each annual meeting of stockholders, and at such other times as may be required by the Board of Directors, the Chairman of the Board, the President or the Executive Committee, a statement of financial condition of the corporation in such detail as may be required; and (c) in general, perform all the duties incident to the office of Treasurer and such other duties as from time to time may be assigned to him or her by the Chairman of the Board, the President, the Board of Directors or the Executive Committee. If required by the Board of Directors or the Executive Committee, the Treasurer shall give a bond for the faithful discharge of his or her duties in such sum and with such surety or sureties as the Board of Directors or the Executive Committee shall determine.

        SECTION 6.11.    Assistant Secretary or Treasurer.     The Assistant Secretaries and Assistant Treasurers shall, in general, perform such duties as shall be assigned to them by the Secretary or the Treasurer, respectively, or by the Chairman of the Board, the President, the Board of Directors or the Executive Committee. The Assistant Secretaries or Assistant Treasurers shall, in the absence of the Secretary or Treasurer, respectively, perform all functions and duties which such absent officers may delegate, but such delegation shall not relieve the absent officer from the responsibilities and liabilities of his or her office. The Assistant Treasurers shall respectively, if required by the Board of Directors or the Executive Committee, give bonds for the faithful discharge of their duties in such sums and with such sureties as the Board of Directors or the Executive Committee shall determine.

        SECTION 6.12.    Chief Executive Officer.     The Chief Executive Officer shall, in general, perform such duties as usually pertain to the position of chief executive officer and such duties as may be prescribed by the Board of Directors.

        SECTION 6.13.    Chief Financial Officer.     The Chief Financial Officer shall, in general, perform such duties as usually pertain to the position of chief financial officer and such duties as may be prescribed by the Board of Directors.


ARTICLE 7

Execution of Corporate Instruments and Voting of Securities Owned by the Corporation

        SECTION 7.1.    Contracts.     Subject to the provisions of Section 6.1, the Board of Directors or the Executive Committee may authorize any officer, officers, agent or agents to enter into any contract or execute and deliver an instrument in the name of and on behalf of the corporation, and such authority may be general or confined to specific instances.

G-11


Table of Contents

        SECTION 7.2.    Checks, etc.     All checks, demands, drafts or other orders for the payment of money, and notes or other evidences of indebtedness issued in the name of the corporation shall be signed by such officer or officers or such agent or agents of the corporation, and in such manner, as shall be determined by the Board of Directors or the Executive Committee.

        SECTION 7.3.    Deposits.     All funds of the corporation not otherwise employed shall be deposited from time to time to the credit of the corporation in such banks, trust companies or other depositories as the Chairman of the Board, the President or the Treasurer may be empowered by the Board of Directors or the Executive Committee to select or as the Board of Directors or the Executive Committee may select.

        SECTION 7.4.    Voting of Securities Owned by Corporation.     All stock and other securities of any other corporation owned or held by the corporation for itself, or for other parties in any capacity, and all proxies with respect thereto shall be executed by the person authorized to do so by resolution of the Board of Directors or, in the absence of such authorization, by the Chairman of the Board, the Chief Executive Officer, the President or any Vice President.


ARTICLE 8

Shares of Stock

        SECTION 8.1.    Issuance.     Each stockholder of this corporation shall be entitled to a certificate or certificates showing the number of shares of stock registered in his or her name on the books of the corporation. The certificates shall be in such form as may be determined by the Board of Directors or the Executive Committee, shall be issued in numerical order and shall be entered in the books of the corporation as they are issued. They shall exhibit the holder's name and the number of shares and shall be signed by the Chairman of the Board and the President or such other officers as may from time to time be authorized by resolution of the Board of Directors. Any or all the signatures on the certificate may be a facsimile. The seal of the corporation shall be impressed, by original or by facsimile, printed or engraved, on all such certificates. In case any officer who has signed or whose facsimile signature has been placed upon any such certificate shall have ceased to be such officer before such certificate is issued, such certificate may nevertheless be issued by the corporation with the same effect as if such officer had not ceased to be such officer at the date of its issue. If the corporation shall be authorized to issue more than one (1) class of stock or more than one (1) series of any class, the designation, preferences and relative participating, option or other special rights of each class of stock or series thereof and the qualifications, limitations or restrictions of such preferences and rights shall be set forth in full or summarized on the face or back of the certificate which the corporation shall issue to represent such class of stock; provided that except as otherwise provided by the NRS, in lieu of the foregoing requirements there may be set forth on the face or back of the certificate which the corporation shall issue to represent such class or series of stock, a statement that the corporation will furnish to each stockholder who so requests the designations, preferences and relative participating, option or other special rights of each class of stock or series thereof and the qualifications, limitations or restrictions of such preferences and rights. All certificates surrendered to the corporation for transfer shall be canceled and no new certificate shall be issued until the former certificate for a like number of shares shall have been surrendered and canceled, except that in the case of a lost, stolen, destroyed or mutilated certificate a new certificate (or uncertificated shares in lieu of a new certificate) may be issued therefor upon such terms and with such indemnity, if any, to the corporation as the Board of Directors may prescribe. In addition to the above, all certificates (or uncertificated shares in lieu of a new certificate) evidencing shares of the corporation's stock or other securities issued by the corporation shall contain such legend or legends as may from time to time be required by the NRS, the Nevada Gaming Commission Regulations, or the statutes and regulations of any other gaming jurisdiction in which the corporation or any of its affiliates has operations, which are then in effect.

G-12


Table of Contents

        SECTION 8.2.    Lost Certificates.     The Board of Directors may direct that a new certificate or certificates (or uncertificated shares in lieu of a new certificate) be issued in place of any certificate or certificates theretofore issued by the corporation alleged to have been lost, stolen or destroyed, upon the making of an affidavit of that fact by the person claiming the certificate of stock to be lost, stolen or destroyed. When authorizing such issue of a new certificate or certificates (or uncertificated shares in lieu of a new certificate), the Board of Directors may, in its discretion and as a condition precedent to the issuance thereof, require the owner of such lost, stolen or destroyed certificate or certificates, or his or her legal representative, to advertise the same in such manner as it shall require or to give the corporation a bond in such sum as it may direct as indemnity against any claim that may be made against the corporation with respect to the certificate or certificates alleged to have been lost, stolen or destroyed, or both.

        SECTION 8.3.    Transfers.     In the case of shares of stock represented by a certificate, upon surrender to the corporation or the transfer agent of the corporation of a certificate for shares duly endorsed or accompanied by proper evidence of succession, assignment or authority to transfer, it shall be the duty of the corporation to issue a new certificate to the person entitled thereto, cancel the old certificate and record the transaction upon its books. Transfers of shares shall be made only on the books of the corporation by the registered holder thereof, or by his or her attorney thereunto authorized by power of attorney and filed with the Secretary of the corporation or the transfer agent.

        SECTION 8.4.    Registered Stockholders.     The corporation shall be entitled to treat the holder of record of any share or shares of stock as the holder in fact thereof and, accordingly, shall not be bound to recognize any equitable or other claim to or interest in such share or shares on the part of any other person, whether or not it shall have express or other notice thereof, except as otherwise provided by the laws of the State of Nevada.

        SECTION 8.5.    Uncertificated Shares.     The Board of Directors may approve the issuance of uncertificated shares of some or all of the shares of any or all of its classes or series of capital stock.


ARTICLE 9

Dividends

        SECTION 9.1.    Declaration.     Dividends upon the capital stock of the corporation, subject to the provisions of the Articles of Incorporation, if any, may be declared by the Board of Directors at any regular or special meeting, pursuant to law. Dividends may be paid in cash, in property or in shares of capital stock, subject to the provisions of the Articles of Incorporation.

        SECTION 9.2.    Reserve.     Before payment of any dividend, there may be set aside out of any funds of the corporation available for dividends such sum or sums as the Board of Directors from time to time, in its absolute discretion, think proper as a reserve or reserves to meet contingencies, or for equalizing dividends, or for repairing or maintaining any property of the corporation, or for such other purpose as the Board of Directors shall think conducive to the interests of the corporation, and the Board of Directors may modify or abolish any such reserve in the manner in which it was created.


ARTICLE 10

Indemnification

        SECTION 10.1.    Third Party Actions.     The corporation shall indemnify any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative (other than an action by or in the right of the corporation) by reason of the fact that he or she is or was a director, officer, employee or agent of the corporation, or is or was serving at the request of the corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise, against

G-13


Table of Contents

expenses (including amounts paid in settlement and attorneys' fees), judgments, fines and amounts paid in settlement actually and reasonably incurred by him or her in connection with such action, suit or proceeding if he or she acted in good faith and in a manner he or she reasonably believed to be in or not opposed to the best interests of the corporation, and with respect to any criminal action or proceeding, had no reasonable cause to believe his or her conduct was unlawful. The termination of any action, suit or proceeding by judgment, order, settlement, conviction, or upon a plea of nolo contendere or its equivalent, shall not, of itself create a presumption that the person did not act in good faith and in a manner which he or she reasonably believed to be in or not opposed to the best interests of the corporation, and with respect to any criminal action or proceeding, had reasonable cause to believe that his or her conduct was unlawful.

        SECTION 10.2.    Actions by or in the Right of the Corporation.     The corporation shall indemnify any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action or suit by or in the right of the corporation to procure a judgment in its favor by reason of the fact that he or she is or was a director, officer, employee or agent of the corporation, or is or was serving at the request of the corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise against expenses (including attorneys' fees) actually and reasonably incurred by him or her in connection with the defense or settlement of such action or suit if he or she acted in good faith and in a manner he or she reasonably believed to be in or not opposed to the best interests of the corporation. No indemnification shall be made in respect of any claim, issue or matter as to which such person shall have been adjudged by a court of competent jurisdiction to be liable to the corporation or for amounts paid in settlement to the corporation, unless and only to the extent that the court in which such action or suit was brought or other court of competent jurisdiction shall determine upon application that in view of all the circumstances of the case, such person is fairly and reasonably entitled to indemnity for such expenses as the court shall deem proper.

        SECTION 10.3.    Successful Defense.     To the extent that a director, officer, employee or agent of the corporation has been successful on the merits or otherwise in defense of any action, suit or proceeding referred to in Sections 10.1 or 10.2, or in defense of any claim, issue or matter therein, he or she shall be indemnified against expenses (including attorneys' fees) actually and reasonably incurred by him or her in connection with the defense.

        SECTION 10.4.    Determination of Conduct.     Any indemnification under Section 10.1 or 10.2 (unless ordered by a court or advanced pursuant to Section 10.5) shall be made by the corporation only as authorized in the specific case upon a determination that indemnification of the director, officer, employee or agent is proper in the circumstances. Such determination shall be made (a) by the stockholders, (b) by the Board of Directors by a majority vote of a quorum consisting of directors who were not parties to such action, suit or proceeding, (c) by independent legal counsel in a written opinion if a majority vote of a quorum consisting of directors who were not parties to the act, suit or proceedings so orders, or (d) by independent legal counsel in a written opinion if a quorum consisting of directors who were not parties to the act, suit or proceeding cannot be obtained.

        SECTION 10.5.    Payment of Expenses in Advance.     Expenses incurred in defending a civil or criminal action, suit or proceeding shall be paid by the corporation as they are incurred and in advance of the final disposition of such action, suit or proceeding upon receipt of an undertaking by or on behalf of the director or officer to repay such amount if it is ultimately determined by a court of competent jurisdiction that he or she is not entitled to be indemnified by the corporation. The provisions of this Section 10.5 do not affect any rights to advancement of expenses to which corporate personnel other than directors or officers may be entitled under any contract or otherwise by law.

        SECTION 10.6.    Indemnity Not Exclusive.     The indemnification and advancement of expenses authorized herein or ordered by a court shall not exclude any other rights to which a person seeking

G-14


Table of Contents

indemnification or advancement of expenses may be entitled under the Articles of Incorporation, agreement, vote of stockholders or disinterested directors or otherwise, for either an action in his or her official capacity or an action in another capacity while holding his or her office, except that indemnification, unless ordered by a court pursuant to Section 10.2 or for the advancement of expenses made pursuant to Section 10.5, may not be made to or on behalf of any director or officer if a final adjudication establishes that his or her acts or omissions involved intentional misconduct, fraud or a knowing violation of the law and was material to the cause of action. The indemnification and advancement of expenses shall continue for a person who has ceased to be a director, officer, employee or agent and inures to the benefit of the heirs, executors and administrators of such a person.

        SECTION 10.7.    The Corporation.     For purposes of this Article 10, references to "the corporation" shall include, in addition to the resulting corporation, any constituent corporation (including any constituent of a constituent) absorbed in a consolidation or merger which, if its separate existence had continued, would have had power and authority to indemnify its directors, officers and employees or agents. Accordingly, any person who is or was a director, officer, employee or agent of such constituent corporation, or is or was serving at the request of such constituent corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise, shall stand in the same position under and subject to the provisions of this Article 10 (including, without limitation, the provisions of Section 10.4) with respect to the resulting or surviving corporation as he or she would have with respect to such constituent corporation if its separate existence had continued.


ARTICLE 11

Miscellaneous

        SECTION 11.1.    Seal.     The corporate seal shall have inscribed thereon the name of the corporation and the words "Corporate Seal, Nevada." The seal may be used by causing it or a facsimile thereof to be impressed or affixed or otherwise reproduced.

        SECTION 11.2.    Books.     The books of the corporation may be kept within or without the State of Nevada (subject to any provisions contained in the NRS) at such place or places as may be designated from time to time by the Board of Directors or the Executive Committee.

        SECTION 11.3.    Fiscal Year.     The fiscal year of the corporation shall begin the first day of January of each year or upon such other day as may be designated by the Board of Directors.

        SECTION 11.4.    Certain Acquisitions by Fiduciaries.     The provisions of NRS 78.378 to NRS 78.3793 do not apply to (i) an Acquisition by a person acting in a fiduciary capacity from another person acting in a fiduciary capacity for the same beneficiaries (and pursuant to the same instrument) or (ii) an Acquisition by the spouse of a person acting in a fiduciary capacity or by a relative of such fiduciary within the first, second or third degree of consanguinity, provided that such Acquisition is pursuant to the instrument creating such fiduciary relationship. "Acquisition" has the meaning set forth in NRS 78.3783, and the term "fiduciary" has the meaning set forth in the Uniform Fiduciaries Act as adopted in the State of Nevada.


ARTICLE 12

Amendment

        These bylaws may be altered, amended, or repealed at any regular meeting of the stockholders (or at any special meeting thereof duly called for such purpose) by the affirmative vote of holders of a majority of the entire capital stock of the corporation issued and outstanding and entitled to vote. Subject to the laws of the State of Nevada, the Board of Directors may, by majority vote of those present at any meeting at which a quorum is present, alter, amend or repeal these bylaws, or enact such other bylaws as in their judgment may be advisable for the regulation of the conduct of the affairs of the corporation, unless the stockholders, in altering, amending or repealing a particular bylaw, provide expressly that the directors may not alter, amend or repeal such bylaw.

G-15