UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K

 


 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of

The Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): March 10, 2016

 


 

Eldorado Resorts, Inc.

(Exact name of registrant as specified in its charter)

 

Nevada

 

001-36629

 

46-3657681

(State or other jurisdiction
of incorporation)

 

(Commission File Number)

 

(IRS Employer
Identification No.)

 

100 West Liberty Street, Suite 1150
Reno, NV

 

89501

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code (775) 328-0100

 

Not Applicable

(Former name or former address, if changed since last report)

 


 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o      Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o      Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o      Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o      Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02. Results of Operations and Financial Condition.

 

On March 10, 2016, Eldorado Resorts, Inc. issued a press release announcing its financial results for the fourth quarter and year ended December 31, 2015 and other information. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

 

The information in this Current Report on Form 8-K and the Exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.

 

Item 9.01              Financial Statements and Exhibits.

 

(d) Exhibits:

 

Exhibit No.

 

Description

99.1

 

Earnings Press Release dated March 10, 2016

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

ELDORADO RESORTS, INC.,

 

 

a Nevada corporation

 

 

 

 

Date: March 10, 2016

By:

/s/ Gary L. Carano

 

 

 

 

 

 

Name:

Gary L. Carano

 

 

Title:

Chief Executive Officer

 

3


Exhibit 99.1

 

GRAPHIC

 

ELDORADO RESORTS’ FOURTH QUARTER COMBINED NET REVENUE RISES 2.3% TO $214.3 MILLION AND COMBINED ADJUSTED EBITDA INCREASES 21.1% TO $32.2 MILLION

 

- Full Year 2015 Combined Net Revenue for Eldorado Resorts, Silver Legacy and Circus Circus Reno Totaled $901.5 Million with Adjusted EBITDA of $160.2 Million

 

Reno, Nev. (March 10, 2016) — Eldorado Resorts, Inc. (NASDAQ: ERI) (“Eldorado,” “ERI,” or “the Company”) today reported operating results for the three and twelve months ended December 31, 2015. Net revenues and Adjusted EBITDA for all periods summarized below include the operations of Silver Legacy and Circus Circus Reno, which were acquired by ERI on November 24, 2015 (“the Acquisition Date”), as if the acquisition occurred on January 1, 2014 and the operations of MTR Gaming Group, Inc. (“MTR”), which merged with the Company on September 19, 2014 (“the Merger Date”), as if the merger occurred on January 1, 2014.

 

 

 

Total Net Revenue

 

Total Net Revenue

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

($ in thousands)

 

2015

 

2014

 

Change

 

2015

 

2014

 

Change

 

Reno Tri-Properties (1)

 

$

76,010

 

$

69,901

 

8.7

%

$

309,474

 

$

298,410

 

3.7

%

Eldorado Shreveport

 

32,422

 

31,838

 

1.8

%

136,342

 

133,960

 

1.8

%

Scioto Downs

 

39,087

 

35,329

 

10.6

%

157,525

 

148,480

 

6.1

%

Mountaineer

 

32,989

 

40,057

 

(17.6

)%

155,608

 

184,848

 

(15.8

)%

Presque Isle Downs

 

33,820

 

32,471

 

4.2

%

142,507

 

142,717

 

(0.1

)%

Total Net Revenue (4)

 

$

214,328

 

$

209,596

 

2.3

%

$

901,456

 

$

908,415

 

(0.8

)%

 

 

 

Adjusted EBITDA

 

Adjusted EBITDA

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

($ in thousands)

 

2015

 

2014

 

Change

 

2015

 

2014

 

Change

 

Reno Tri-Properties (1) (2)

 

$

9,030

 

$

5,812

 

55.4

%

$

49,939

 

$

35,335

 

41.3

%

Eldorado Shreveport

 

6,324

 

4,158

 

52.1

%

29,026

 

24,142

 

20.2

%

Scioto Downs

 

12,720

 

11,551

 

10.1

%

53,980

 

49,345

 

9.4

%

Mountaineer

 

2,714

 

5,240

 

(48.2

)%

21,268

 

30,412

 

(30.1

)%

Presque Isle Downs

 

5,248

 

3,670

 

43.0

%

20,311

 

19,415

 

4.6

%

Corporate

 

(3,806

)

(3,818

)

(0.3

)%

(14,364

)

(12,022

)

19.5

%

Total Adjusted EBITDA (3) (4)

 

$

32,230

 

$

26,613

 

21.1

%

$

160,160

 

$

146,627

 

9.2

%

 


(1)   Reno Tri-Properties includes the operations of Eldorado Reno, Silver Legacy and Circus Circus Reno for all periods.

 

(2)   Reno Tri-Properties increase in Adjusted EBITDA for the twelve months ended December 31, 2015 reflects the reallocation of corporate expenses.  If corporate expenses had been reallocated in the twelve months ended December 31, 2014, the Adjusted EBITDA percentage increase would have been 30.8%.

 

(3)   Adjusted EBITDA is not a generally accepted accounting principle (“GAAP”) measurement and is presented solely as a supplemental disclosure because the Company believes it is a widely used measure of operating performance in the gaming industry. See “Reconciliation of GAAP Measures to Non-GAAP Measures” below for a definition of Adjusted EBITDA and a quantitative reconciliation of Adjusted EBITDA to net (loss) income, which the Company believes is the most comparable financial measure calculated in accordance with GAAP.

 

(4)   The combined basis reflects operations of MTR for periods prior to the merger and Silver Legacy and Circus Circus Reno prior to the acquisition combined with the operations of Eldorado Resorts, Inc.  Such presentation does not conform with GAAP or the Securities and

 



 

Exchange Commission rules for pro forma presentation; however, we have included the combined information because we believe it provides a meaningful comparison for the periods presented.

 

“Eldorado’s strong fourth quarter and full year financial results mark the conclusion of another successful and active year for the Company.  With fourth quarter revenue and EBITDA gains at all but one of our properties, Eldorado’s consolidated Adjusted EBITDA rose 21.1%.  Furthermore, with Adjusted EBITDA growth of more than 10% at six of our seven properties, the strength across our portfolio in the fourth quarter was broad based.  Our fourth quarter and full year adjusted EBITDA margin growth reflects the impact of property enhancement initiatives that target product and service offering upgrades across our entire portfolio while exercising cost discipline and extracting operating efficiencies.  For example, the opening of The Brew Brothers, our restaurant and microbrewery at Scioto Downs, drove a meaningful increase in traffic and slot revenues.  We believe our continued focus on margin expansion combined with the strength of our properties in their respective markets provides a basis for continued near- and long-term financial growth and the enhancement of shareholder value,” said Gary Carano, Chairman and Chief Executive Officer of Eldorado.

 

“During the quarter we closed on the acquisition of the 50% of Silver Legacy and all of the assets of Circus Circus Reno which was immediately accretive to our free cash flow.  The acquisition of these properties complements our already strong position in downtown Reno and is consistent with our strategy to expand our scale through strategic, accretive transactions.  Eldorado’s Tri-Property Reno complex completed an extraordinary year, with fourth quarter Adjusted EBITDA growth of 55.4%.

 

“2015 was a transformative year for Eldorado as we fully integrated MTR Gaming’s operations into the Eldorado portfolio and completed significant enhancements through prudent, return-focused capital allocation at each of our properties.  At Scioto Downs, we built and opened The Brew Brothers.  At Presque Isle Downs and Casino, we completed the $5.0 million five-phase design and facility enhancement program that added a new casino center bar, an improved high limit gaming area and exciting new slot product.  At Eldorado Reno, over 200 rooms were remodeled and we completely refurbished the exterior of Eldorado Shreveport.  At Mountaineer Casino, Racetrack & Resort, a new smoking patio was added with 261 slot machines and six table games.  We are excited as we look forward to 2016, especially in the Reno market as job growth for Northern Nevada is projected to more than double the historical average.  We are pleased to report that our operating momentum has continued in the first quarter.”

 

Balance Sheet and Liquidity

 

At December 31, 2015, Eldorado had $78.3 million in cash and cash equivalents and $5.3 million in restricted cash.  Outstanding indebtedness at December 31, 2015 totaled $891.4 million, including $93.5 million outstanding on the Company’s revolving credit facility. We spent $11.0 million in capital expenditures in the fourth quarter, and $35.5 million for all of 2015. We anticipate capital spending of $50 million in 2016, with approximately $15 million allocated to project cap-ex and the remaining $35 million for maintenance cap-ex.

 

“After careful review of our financing options for the Silver Legacy and Circus Circus Reno acquisition, we chose to fund the final piece of the transaction with existing revolver capacity, in lieu of an equity offering,” said Tom Reeg, President of Eldorado.  “We remain committed to reducing our debt in 2016 with free cash flow, as we realize revenue and cost synergies across the Reno Tri-Properties.  Our announced cost savings program has been a success as we both exceeded our projected $10 million target of annual cost savings, and did so a full quarter

 



 

ahead of plan. Our cost savings helped drive an Adjusted EBITDA margin increase of approximately 230 basis points in the fourth quarter.”

 

Summary of 2015 Fourth Quarter Property Results and Facility Enhancements

 

Nevada

 

Net revenues of $76.0 million at the Reno Tri-Properties for the quarter ended December 31, 2015 increased 8.7% over the prior-year period while Adjusted EBITDA of $9.0 million increased 55.4% from the same period in 2014.  The increased revenue and Adjusted EBITDA were driven by increased casino volumes as well as increased occupancy and a higher ADR.  Eldorado Reno’s performance also reflects the Company’s expense management programs and we expect to generate further revenue and expense synergies across the three properties in 2016.  The Northern Nevada economy continues to prosper as taxable sales rose by 8.2% in 2015 compared to the prior year, while single-family homes sold and the median price increased 14.6% and 15.3%, respectively, over the same time period.  Net revenue and Adjusted EBITDA for the fourth quarter 2015 were $47.8 million and $6.9 million, respectively, with the 38 days of operations from Silver Legacy and Circus Circus Reno and full quarter from Eldorado Reno.

 

Louisiana

 

Net revenues at Eldorado Shreveport rose 1.8% to $32.4 million in the fourth quarter of 2015.  Adjusted EBITDA from the property increased 52.1% to $6.3 million from $4.2 million in the comparable quarter of 2014 with adjusted EBITDA margins increasing by approximately 645 basis points to 19.5%.  Reflecting the margin enhancement, Eldorado Shreveport delivered substantial EBITDA growth on a modest revenue gain, despite sustained weakness in energy prices during the fourth quarter and throughout 2015.

 

Eastern Properties

 

Net revenues at Scioto Downs Racino increased 10.6% to $39.1 million in the fourth quarter of 2015 from $35.3 million in the fourth quarter of 2014. Scioto Downs’ fourth quarter 2015 Adjusted EBITDA increased 10.1% to $12.7 million from $11.6 million in the comparable prior year period.  The addition of The Brew Brothers microbrewery and restaurant was a key factor in driving additional visitation and slot revenue in the quarter.  During the quarter, the property was rebranded as “Eldorado Gaming Scioto Downs” with new signage throughout the facility, including a large pylon sign with an electronic message board in front.  Finally, the Company and its joint venture partner broke ground on a 118-room Hampton Inn hotel in October, which is expected to open in the fourth quarter of 2016.  We have begun construction of a second smoking patio with 120 new VLTs with a targeted opening date of June 1.

 

Fourth quarter 2015 net revenues of $33.8 million at Presque Isle Downs & Casino increased 4.2% from $32.5 million in the fourth quarter of 2014.  Adjusted EBITDA increased 43.0% to $5.2 million in the fourth quarter of 2015 from $3.7 million in the same comparable quarter with adjusted EBITDA margin rising approximately 420 basis points to 15.5%.  Net revenue and adjusted EBITDA benefited from the implementation of marketing strategies that target the local Erie market.  Adjusted EBITDA also benefited during the quarter from the cost savings program implemented during the second quarter of 2015.

 

Net revenues at Mountaineer Casino, Racetrack & Resort declined 17.6% to $33.0 million in the fourth quarter of 2015 from $40.1 million in the fourth quarter of 2014.  Adjusted EBITDA from the property declined 48.2% to $2.7 million from $5.2 million in the comparable quarter of 2014.  Net revenue and Adjusted EBITDA continues to be impacted by the Hancock County

 



 

Clean Air Regulation that went into effect July 1, 2015 and prohibits smoking in enclosed public places.  The smoking patio at Mountaineer continues to be very well received by patrons and is helping mitigate the impact of the new smoking ban.  During the quarter, the Company added 61 slot machines to the smoking patio, bringing the total number of slot machines to 261.

 

Reconciliation of GAAP Measures to Non-GAAP Measures

 

Adjusted EBITDA (defined below), a non GAAP financial measure, has been presented as a supplemental disclosure because it is a widely used measure of performance and basis for valuation of companies in our industry and we believe that this non GAAP supplemental information will be helpful in understanding the Company’s ongoing operating results.  Adjusted EBITDA represents operating income (loss) before depreciation and amortization, stock based compensation, (gain) loss on the sale or disposal of property, equity in income of unconsolidated affiliates, acquisition charges, S-1 expenses and other regulatory gaming assessment, to the extent that such items existed in the periods presented. Adjusted EBITDA is not a measure of performance or liquidity calculated in accordance with U.S. GAAP, is unaudited and should not be considered an alternative to, or more meaningful than, net income (loss) as an indicator of our operating performance.  Uses of cash flows that are not reflected in Adjusted EBITDA include capital expenditures, interest payments, income taxes, debt principal repayments and certain regulatory gaming assessments, which can be significant.  As a result, Adjusted EBITDA should not be considered as a measure of our liquidity.  Other companies that provide EBITDA information may calculate EBITDA differently than we do.  The definition of Adjusted EBITDA may not be the same as the definitions used in any of our debt agreements.

 

Fourth Quarter Conference Call

 

Eldorado will host a conference call at 4:30 p.m. ET today.  Senior management will discuss the financial results and host a question and answer session.  The dial in number for the audio conference call is 719/457-1512, conference ID 4113414 (domestic and international callers).  In addition, a live audio webcast of the call will be accessible to the public on Eldorado’s web site, http://www.eldoradoresorts.com/ and a replay of the webcast will be archived on the site for 90 days following the live event.

 

About Eldorado Resorts, Inc.

 

Eldorado Resorts is a casino entertainment company that owns and operates seven properties in five states, including the Eldorado Resort Casino, the Silver Legacy Resort Casino and Circus Circus Resort Casino in Reno, NV; the Eldorado Resort Casino in Shreveport, LA; Scioto Downs Racino in Columbus, OH; Mountaineer Casino Racetrack & Resort in Chester, WV; and Presque Isle Downs & Casino in Erie, PA. For more information, please visit www.eldoradoresorts.com.

 

Forward-Looking Statements

 

This press release includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  Forward-looking statements include statements regarding our strategies, objectives and plans for future development or acquisitions of properties or operations, as well as expectations, future operating results and other information that is not historical information.  When used in this press release, the terms or phrases such as “anticipates,” “believes,” “projects,” “plans,” “intends,” “expects,” “might,” “may,” “estimates,” “could,” “should,” “would,” “will likely continue,” and variations of such words or similar expressions are intended to identify forward-looking statements.  Although our expectations, beliefs and projections are expressed in good faith and with what we believe is a reasonable basis, there can be no assurance that these expectations, beliefs and projections will be realized.  There are a number of risks and uncertainties that could cause our actual results to differ materially from those expressed in the

 



 

forward-looking statements which are included elsewhere in this press release.  Such risks, uncertainties and other important factors include, but are not limited to:  our substantial indebtedness the impact of such obligations on our operations and liquidity; competition; our geographic concentration; our ability to integrate the operations of Circus Circus Reno, the Silver Legacy and the MTR Gaming properties; sensitivity of our operations to reductions in discretionary consumer spending and changes in general economic and market conditions; governmental regulations and increases in gaming taxes and fees in jurisdictions in which we operate; risks relating to pending claims or future claims that may be brought against us; the effect of disruptions to our information technology and other systems and infrastructure; construction factors relating to maintenance and expansion of operations; our ability to attract and retain customers; weather or road conditions limiting access to our properties; the effect of war, terrorist activity, natural disasters and other catastrophic events; and competition to attract and retain management and key employees.

 

In light of these and other risks, uncertainties and assumptions, the forward-looking events discussed in this press release might not occur.  These forward-looking statements speak only as of the date of this press release, even if subsequently made available on our website or otherwise, and we do not intend to update publicly any forward-looking statement to reflect events or circumstances that occur after the date on which the statement is made, except as may be required by law.

 

Contact:

 

Thomas Reeg

Joseph N. Jaffoni, Richard Land

President

JCIR

Eldorado Resorts, Inc.

212/835-8500

775/328-0112

eri@jcir.com

investorrelations@eldoradoresorts.com

 

 

- tables follow -

 



 

ELDORADO RESORTS, INC.

CONSOLIDATED BALANCE SHEETS

($ in thousands)

 

 

 

December 31, 2015

 

December 31, 2014

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

Cash and cash equivalents

 

$

78,278

 

$

87,604

 

Restricted cash

 

5,271

 

5,734

 

Accounts receivable, net

 

9,981

 

7,112

 

Due from affiliates

 

 

362

 

Inventories

 

11,742

 

7,234

 

Prepaid income taxes

 

112

 

 

Prepaid expenses and other

 

10,795

 

9,447

 

Total current assets

 

116,179

 

117,493

 

RESTRICTED CASH

 

 

2,500

 

INVESTMENT IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES

 

1,286

 

14,009

 

PROPERTY AND EQUIPMENT, NET

 

625,416

 

456,139

 

GAMING LICENSES AND OTHER INTANGIBLE ASSETS, NET

 

492,033

 

491,913

 

NON-OPERATING REAL PROPERTY

 

16,314

 

16,419

 

GOODWILL

 

66,826

 

66,826

 

OTHER ASSETS, NET

 

6,954

 

6,260

 

Total assets

 

$

1,325,008

 

$

1,171,559

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

Current portion of long-term debt

 

$

4,524

 

$

32

 

Accounts payable

 

17,005

 

12,021

 

Due to affiliates

 

129

 

187

 

Accrued property, gaming and other taxes

 

19,424

 

15,782

 

Accrued payroll and related

 

17,852

 

9,443

 

Accrued interest

 

14,978

 

27,469

 

Income taxes payable

 

 

137

 

Deferred income taxes

 

 

2,608

 

Accrued other liabilities

 

31,798

 

24,165

 

Total current liabilities

 

105,710

 

91,844

 

LONG-TERM DEBT, LESS CURRENT PORTION, NET OF DISCOUNT

 

861,713

 

775,059

 

DEFERRED INCOME TAXES

 

78,797

 

144,439

 

OTHER LONG-TERM LIABILITIES

 

8,121

 

8,595

 

Total liabilities

 

1,054,341

 

1,019,937

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY:

 

 

 

 

 

Total stockholders’ equity

 

270,667

 

151,622

 

Total liabilities and stockholders’ equity

 

$

1,325,008

 

$

1,171,559

 

 



 

ELDORADO RESORTS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

($ in thousands, except per share data)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31

 

December 31

 

 

 

2015

 

2014

 

2015

 

2014

 

Revenues:

 

 

 

 

 

 

 

 

 

Casino

 

$

153,420

 

$

142,568

 

$

614,227

 

$

298,848

 

Pari-mutuel commissions

 

989

 

1,540

 

9,031

 

1,986

 

Food and beverage

 

28,023

 

22,885

 

97,740

 

68,233

 

Hotel

 

12,795

 

7,260

 

37,466

 

28,007

 

Other

 

8,613

 

5,683

 

26,077

 

13,198

 

 

 

203,840

 

179,936

 

784,541

 

410,272

 

Less: promotional allowances

 

(17,680

)

(15,841

)

(64,757

)

(48,449

)

Net operating revenues

 

186,160

 

164,095

 

719,784

 

361,823

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Casino

 

89,290

 

83,915

 

357,572

 

167,792

 

Pari-mutuel commissions

 

1,559

 

1,891

 

9,973

 

2,411

 

Food and beverage

 

16,222

 

14,522

 

52,606

 

37,411

 

Hotel

 

4,464

 

2,567

 

11,307

 

8,536

 

Other

 

4,812

 

3,601

 

15,325

 

9,348

 

Marketing and promotions

 

8,906

 

7,834

 

31,227

 

21,982

 

General and administrative

 

26,988

 

23,521

 

96,870

 

58,738

 

Corporate

 

4,756

 

3,818

 

16,469

 

4,617

 

Depreciation and amortization

 

14,467

 

15,086

 

56,921

 

28,643

 

Total operating expenses

 

171,464

 

156,755

 

648,270

 

339,478

 

 

 

 

 

 

 

 

 

 

 

LOSS ON SALE OR DISPOSAL OF PROPERTY

 

(4

)

(81

)

(6

)

(84

)

ACQUISITION CHARGES

 

(1,735

)

(495

)

(2,452

)

(7,411

)

EQUITY IN INCOME OF UNCONSOLIDATED AFFILIATES

 

324

 

(314

)

3,460

 

2,705

 

OPERATING INCOME

 

13,281

 

6,450

 

72,516

 

17,555

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(12,612

)

(17,336

)

(61,558

)

(30,734

)

Gain on valuation of unconsolidated affiliate

 

35,582

 

 

35,582

 

 

Gain on termination of SERP

 

 

715

 

 

715

 

Loss on early retirement of debt, net

 

(147

)

(90

)

(1,937

)

(90

)

Total other expense

 

22,823

 

(16,711

)

(27,913

)

(30,109

)

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) BEFORE INCOME TAXES

 

36,104

 

(10,261

)

44,603

 

(12,554

)

BENEFIT (PROVISION) FOR INCOME TAXES

 

74,049

 

(573

)

69,580

 

(1,768

)

NET INCOME (LOSS)

 

110,153

 

(10,834

)

114,183

 

(14,322

)

NON-CONTROLLING INTEREST

 

 

(103

)

 

(103

)

NET INCOME (LOSS) ATTRIBUTABLE TO ERI, INC

 

$

110,153

 

$

(10,937

)

$

114,183

 

$

(14,425

)

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share of common stock:

 

 

 

 

 

 

 

 

 

Basic

 

$

2.36

 

$

(0.24

)

$

2.45

 

$

(0.48

)

Diluted

 

$

2.33

 

$

(0.24

)

$

2.43

 

$

(0.48

)

Weighted average number of shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

46,670,735

 

46,441,249

 

46,550,042

 

29,901,405

 

Diluted

 

47,227,127

 

46,441,249

 

47,008,980

 

29,901,405

 

 



 

ELDORADO RESORTS, INC.

SUMMARY INFORMATION AND RECONCILIATION OF

OPERATING INCOME (LOSS) TO ADJUSTED EBITDA

($ in thousands)

 

Three Months Ended December 31, 2015

 

 

 

Operating
Income
(Loss)

 

Depreciation
and
Amortization

 

Stock-Based
Compensation

 

Transaction
Expenses
(3)

 

Equity in
(Income) Loss of
Unconsolidated
Affiliate

 

Other

 

Adjusted
EBITDA

 

Reno Tri-Properties

 

$

4,841

 

$

4,548

 

$

 

$

 

$

(324

)

$

(35

)

$

9,030

 

Eldorado Shreveport

 

4,367

 

1,912

 

 

 

 

45

 

6,324

 

Scioto Downs

 

8,624

 

4,096

 

 

 

 

 

12,720

 

Mountaineer

 

(56

)

2,801

 

 

 

 

(31

)

2,714

 

Presque Isle Downs

 

3,455

 

1,833

 

 

 

 

(40

)

5,248

 

Corporate

 

(6,602

)

111

 

333

 

2,352

 

 

 

(3,806

)

Adjusted EBITDA (1)

 

$

14,629

 

$

15,301

 

$

333

 

$

2,352

 

$

(324

)

$

(61

)

$

32,230

 

 

Three Months Ended December 31, 2014

 

 

 

Operating
Income
(Loss)

 

Depreciation
and
Amortization

 

Stock-Based
Compensation

 

Transaction
Expenses

 

Equity in
(Income) Loss of
Unconsolidated
Affiliate

 

Other

 

Adjusted
EBITDA

 

Reno Tri-Properties

 

$

665

 

$

4,833

 

$

 

$

 

$

314

 

$

 

$

5,812

 

Eldorado Shreveport

 

2,009

 

2,068

 

 

 

 

81

 

4,158

 

Scioto Downs

 

8,117

 

3,434

 

 

 

 

 

11,551

 

Mountaineer

 

420

 

4,822

 

 

 

 

(2

)

5,240

 

Presque Isle Downs

 

1,169

 

2,501

 

 

 

 

 

3,670

 

Corporate

 

(4,417

)

14

 

 

495

 

 

90

 

(3,818

)

Adjusted EBITDA (1)

 

$

7,963

 

$

17,672

 

$

 

$

495

 

$

314

 

$

169

 

$

26,613

 

 

Twelve Months Ended December 31, 2015

 

 

 

Operating
Income
(Loss)

 

Depreciation
and
Amortization

 

Stock-Based
Compensation

 

Transaction
Expenses
(3)

 

Equity in
(Income) Loss of
Unconsolidated
Affiliate

 

Other

 

Adjusted
EBITDA

 

Reno Tri-Properties

 

$

34,372

 

$

19,022

 

$

 

$

 

$

(3,460

)

$

5

 

$

49,939

 

Eldorado Shreveport

 

21,423

 

7,621

 

 

 

 

(18

)

29,026

 

Scioto Downs

 

38,612

 

15,368

 

 

 

 

 

53,980

 

Mountaineer

 

6,776

 

14,523

 

 

 

 

(31

)

21,268

 

Presque Isle Downs

 

11,103

 

9,450

 

 

 

 

(242

)

20,311

 

Corporate

 

(19,387

)

412

 

1,488

 

3,069

 

 

54

 

(14,364

)

Adjusted EBITDA (1)

 

$

92,899

 

$

66,396

 

$

1,488

 

$

3,069

 

$

(3,460

)

$

(232

)

$

160,160

 

 



 

ELDORADO RESORTS, INC.

SUMMARY INFORMATION AND RECONCILIATION OF

OPERATING INCOME (LOSS) TO ADJUSTED EBITDA

($ in thousands)

 

Twelve Months Ended December 31, 2014

 

 

 

Operating 
Income 
(Loss)

 

Depreciation 
and 
Amortization

 

Stock-Based 
Compensation

 

Transaction 
Expenses

 

Equity in 
(Income) Loss of 
Unconsolidated
Affiliate

 

Other

 

Adjusted 
EBITDA

 

Reno Tri-Properties

 

$

12,324

 

$

19,418

 

$

 

$

6,298

 

$

(2,705

)

$

 

$

35,335

 

Eldorado Shreveport

 

15,655

 

8,403

 

 

 

 

84

 

24,142

 

Scioto Downs

 

35,644

 

13,692

 

 

 

 

9

 

49,345

 

Mountaineer

 

18,515

 

11,934

 

 

 

 

(37

)

30,412

 

Presque Isle Downs

 

10,178

 

8,852

 

 

 

 

385

 

19,415

 

Corporate

 

(22,199

)

42

 

1,310

 

8,733

 

 

92

 

(12,022

)

Adjusted EBITDA (1)

 

$

70,117

 

$

62,341

 

$

1,310

 

$

15,031

 

$

(2,705

)

$

533

 

$

146,627

 

 

Three Months Ended December 31, 2015

 

 

 

Operating
Income
(Loss)

 

Depreciation
and
Amortization

 

Stock-Based
Compensation

 

Transaction
Expenses

 

Equity in
(Income) Loss of
Unconsolidated
Affiliate

 

Other

 

Adjusted
EBITDA

 

Reno Tri-Properties
Adjusted EBITDA (2)

 

$

3,493

 

$

3,714

 

$

 

$

 

$

(324

)

$

(8

)

$

6,875

 

 


(1)         Adjusted EBITDA include the operations of Silver Legacy and Circus Circus Reno, which were acquired by ERI on November 24, 2015 (the Acquisition Date”), as if the acquisition occurred on January 1, 2014 and the operations of MTR Gaming Group, Inc. (“MTR”), which merged with the Company on September 19, 2014 (“the Merger Date”), as if the merger occurred on January 1, 2014.

 

(2)         Reno Tri-Properties Adjusted EBITDA for the three months ended December 31, 2015 includes the 38 days of operations from Silver Legacy and Circus Circus from the Acquisition Date.

 

(3)         Transaction expenses for the three and twelve months ended December 31, 2015 include acquisition charges of $1.7 million and $2.4 million, respectively, and S-1 expenses of $0.6 million.