2020 Q1 Form 10-Q Financial Statement
#000156459020023594 Filed on May 08, 2020
Income Statement
Concept | 2020 Q1 | 2019 Q4 | 2019 Q1 |
---|---|---|---|
Revenue | $207.2M | $242.1M | $239.9M |
YoY Change | -13.65% | 15.23% | 11.69% |
Cost Of Revenue | $132.1M | $145.4M | $141.4M |
YoY Change | -6.58% | 12.1% | 11.51% |
Gross Profit | $75.10M | $96.70M | $98.50M |
YoY Change | -23.76% | 20.27% | 12.06% |
Gross Profit Margin | 36.25% | 39.94% | 41.06% |
Selling, General & Admin | $47.61M | $55.70M | $56.95M |
YoY Change | -16.4% | 15.32% | 28.82% |
% of Gross Profit | 63.4% | 57.6% | 57.81% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $25.50M | $29.70M | $21.50M |
YoY Change | 18.6% | 28.57% | 3.37% |
% of Gross Profit | 33.95% | 30.71% | 21.83% |
Operating Expenses | $47.61M | $85.50M | $56.95M |
YoY Change | -16.4% | 18.42% | 28.82% |
Operating Profit | -$13.82M | $10.50M | $11.71M |
YoY Change | -217.99% | 92.03% | -29.78% |
Interest Expense | -$18.75M | -$18.30M | -$18.14M |
YoY Change | 3.37% | -12.86% | 23.01% |
% of Operating Profit | -174.29% | -154.81% | |
Other Income/Expense, Net | -$18.75M | -$20.38M | |
YoY Change | -8.03% | 76.75% | |
Pretax Income | -$32.57M | -$7.800M | -$8.669M |
YoY Change | 275.68% | -50.0% | -268.36% |
Income Tax | $52.00K | -$100.0K | -$651.0K |
% Of Pretax Income | |||
Net Earnings | -$32.62M | -$7.672M | -$8.018M |
YoY Change | 306.83% | -69.69% | -304.02% |
Net Earnings / Revenue | -15.75% | -3.17% | -3.34% |
Basic Earnings Per Share | -$1.17 | -$0.28 | -$0.29 |
Diluted Earnings Per Share | -$1.17 | -$0.28 | -$0.29 |
COMMON SHARES | |||
Basic Shares Outstanding | 27.93M shares | 27.81M | 27.57M |
Diluted Shares Outstanding | 27.93M shares | 27.57M |
Balance Sheet
Concept | 2020 Q1 | 2019 Q4 | 2019 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $301.8M | $111.7M | $108.3M |
YoY Change | 178.67% | -3.79% | -19.0% |
Cash & Equivalents | $301.8M | $111.7M | $108.3M |
Short-Term Investments | |||
Other Short-Term Assets | $25.60M | $4.388M | $24.70M |
YoY Change | 3.64% | 28.0% | 31.38% |
Inventory | $7.100M | $8.237M | $7.100M |
Prepaid Expenses | $19.88M | ||
Receivables | $12.00M | $16.25M | $16.10M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $346.5M | $160.4M | $156.2M |
YoY Change | 121.83% | 2.34% | -9.19% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.041B | $1.047B | $1.186B |
YoY Change | -12.24% | 16.94% | 34.19% |
Goodwill | $177.9M | $185.5M | |
YoY Change | 16.44% | ||
Intangibles | $129.5M | $134.0M | |
YoY Change | -5.05% | ||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $11.00M | $10.95M | $12.90M |
YoY Change | -14.73% | -29.82% | -45.11% |
Total Long-Term Assets | $1.556B | $1.580B | $1.534B |
YoY Change | 1.42% | 30.64% | 25.85% |
TOTAL ASSETS | |||
Total Short-Term Assets | $346.5M | $160.4M | $156.2M |
Total Long-Term Assets | $1.556B | $1.580B | $1.534B |
Total Assets | $1.902B | $1.741B | $1.690B |
YoY Change | 12.55% | 27.39% | 21.52% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $29.94M | $30.15M | $24.19M |
YoY Change | 23.77% | 8.39% | 47.49% |
Accrued Expenses | $32.09M | $33.02M | $22.46M |
YoY Change | 42.86% | 75.18% | -53.78% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $8.041M | $8.497M | $9.900M |
YoY Change | -18.78% | -18.92% | 7.61% |
Total Short-Term Liabilities | $132.4M | $132.8M | $124.0M |
YoY Change | 6.72% | 59.08% | 67.16% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $1.330B | $1.130B | $1.105B |
YoY Change | 20.33% | 17.68% | 14.83% |
Other Long-Term Liabilities | $180.0M | $2.646M | $143.9M |
YoY Change | 25.09% | -44.89% | 4396.88% |
Total Long-Term Liabilities | $1.330B | $1.133B | $1.105B |
YoY Change | 20.33% | 17.37% | 14.44% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $132.4M | $132.8M | $124.0M |
Total Long-Term Liabilities | $1.330B | $1.133B | $1.105B |
Total Liabilities | $1.462B | $1.451B | $1.229B |
YoY Change | 18.95% | 38.02% | 18.22% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$204.8M | -$172.2M | |
YoY Change | 43.05% | ||
Common Stock | $463.6M | $461.9M | |
YoY Change | 6.06% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $258.9M | $289.7M | $315.3M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $1.902B | $1.741B | $1.690B |
YoY Change | 12.55% | 27.39% | 21.52% |
Cashflow Statement
Concept | 2020 Q1 | 2019 Q4 | 2019 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$32.62M | -$7.672M | -$8.018M |
YoY Change | 306.83% | -69.69% | -304.02% |
Depreciation, Depletion And Amortization | $25.50M | $29.70M | $21.50M |
YoY Change | 18.6% | 28.57% | 3.37% |
Cash From Operating Activities | $11.16M | $15.90M | $26.76M |
YoY Change | -58.31% | -36.4% | -10.97% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $18.54M | -$26.10M | $27.09M |
YoY Change | -31.57% | 29.85% | 164.54% |
Acquisitions | $149.0M | ||
YoY Change | |||
Other Investing Activities | $400.0K | $100.0K | $45.00K |
YoY Change | 788.89% | -88.89% | -260.71% |
Cash From Investing Activities | -$18.19M | -$26.00M | -$176.1M |
YoY Change | -89.67% | 35.42% | 1623.76% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $2.000K | ||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | $197.1M | -2.000M | 141.5M |
YoY Change | 39.32% | -90.95% | 508.04% |
NET CHANGE | |||
Cash From Operating Activities | $11.16M | 15.90M | 26.76M |
Cash From Investing Activities | -$18.19M | -26.00M | -176.1M |
Cash From Financing Activities | $197.1M | -2.000M | 141.5M |
Net Change In Cash | $190.1M | -12.10M | -7.812M |
YoY Change | -2533.31% | -25.77% | -118.12% |
FREE CASH FLOW | |||
Cash From Operating Activities | $11.16M | $15.90M | $26.76M |
Capital Expenditures | $18.54M | -$26.10M | $27.09M |
Free Cash Flow | -$7.384M | $42.00M | -$331.0K |
YoY Change | 2130.82% | -6.87% | -101.67% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2020Q1 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-1000 | |
CY2020Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
1329555000 | |
CY2019Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-172178000 | |
CY2020Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
258851000 | |
CY2019Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
289744000 | |
CY2020Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
207157000 | |
CY2020Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
47610000 | |
CY2020Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
31156000 | |
CY2019Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
27265000 | |
CY2020Q1 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
6461000 | |
CY2020Q1 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-589000 | |
CY2020Q1 | us-gaap |
Pre Opening Costs
PreOpeningCosts
|
105000 | |
CY2019Q1 | us-gaap |
Pre Opening Costs
PreOpeningCosts
|
778000 | |
CY2020Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-13821000 | |
CY2020Q1 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-18746000 | |
CY2019Q1 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-18135000 | |
CY2019Q4 | us-gaap |
Goodwill
Goodwill
|
184325000 | |
CY2019Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
8497000 | |
CY2020Q1 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
33713000 | |
CY2020Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
29938000 | |
CY2020Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
22597000 | |
CY2020Q1 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
177464000 | |
CY2020Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
32089000 | |
CY2020Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
132370000 | |
CY2019Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
203531000 | |
CY2019Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
135151000 | |
CY2019Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
10945000 | |
CY2019Q4 | us-gaap |
Assets
Assets
|
1740917000 | |
CY2019Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
33883000 | |
CY2020Q1 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
5992000 | |
CY2020Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
463368000 | |
CY2019Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
239892000 | |
CY2019Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-8018000 | |
CY2020Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
1902268000 | |
CY2019Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
1740917000 | |
CY2020Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
281000 | |
CY2019Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
279000 | |
CY2019Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
461643000 | |
CY2020Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-204798000 | |
CY2019Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-20383000 | |
CY2019Q1 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-2248000 | |
CY2020Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-18747000 | |
CY2020Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-32568000 | |
CY2019Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-8669000 | |
CY2020Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
52000 | |
CY2019Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-651000 | |
CY2020Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-32620000 | |
CY2019Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-8018000 | |
CY2020Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
27930000 | |
CY2019Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
27570000 | |
CY2020Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
27930000 | |
CY2019Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
27570000 | |
CY2020Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.17 | |
CY2019Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.29 | |
CY2020Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1.17 | |
CY2019Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.29 | |
CY2019Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
289744000 | |
CY2020Q1 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
2000 | |
CY2020Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
2153000 | |
CY2020Q1 | us-gaap |
Adjustment To Additional Paid In Capital Income Tax Effect From Share Based Compensation Net
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet
|
-428000 | |
CY2020Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
258851000 | |
CY2018Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
315152000 | |
CY2019Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
4140000 | |
CY2019Q1 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
16608000 | |
CY2019Q1 | us-gaap |
Adjustment To Additional Paid In Capital Income Tax Effect From Share Based Compensation Net
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet
|
-288000 | |
CY2019Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
315322000 | |
CY2020Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-32620000 | |
CY2019Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-8018000 | |
CY2020Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
31156000 | |
CY2019Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
27265000 | |
CY2020Q1 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
6461000 | |
CY2020Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2153000 | |
CY2019Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
4140000 | |
CY2020Q1 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
1113000 | |
CY2019Q1 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
1261000 | |
CY2020Q1 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
-589000 | |
CY2019Q1 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
-247000 | |
CY2020Q1 | gden |
Gain On Change In Fair Value Of Derivatives
GainOnChangeInFairValueOfDerivatives
|
-1000 | |
CY2019Q1 | gden |
Gain On Change In Fair Value Of Derivatives
GainOnChangeInFairValueOfDerivatives
|
-2248000 | |
CY2020Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
423000 | |
CY2019Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-651000 | |
CY2020Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-4268000 | |
CY2020Q1 | us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
370000 | |
CY2019Q1 | us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
-193000 | |
CY2019Q1 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
980000 | |
CY2020Q1 | us-gaap |
Increase Decrease In Inventories And Other Operating Assets
IncreaseDecreaseInInventoriesAndOtherOperatingAssets
|
-827000 | |
CY2019Q1 | us-gaap |
Increase Decrease In Inventories And Other Operating Assets
IncreaseDecreaseInInventoriesAndOtherOperatingAssets
|
-527000 | |
CY2020Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
55000 | |
CY2019Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-411000 | |
CY2020Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-492000 | |
CY2020Q1 | us-gaap |
Increase Decrease In Property And Other Taxes Payable
IncreaseDecreaseInPropertyAndOtherTaxesPayable
|
-1503000 | |
CY2019Q1 | us-gaap |
Increase Decrease In Property And Other Taxes Payable
IncreaseDecreaseInPropertyAndOtherTaxesPayable
|
1523000 | |
CY2020Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1141739 | |
CY2020Q1 | us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
-39000 | |
CY2019Q1 | us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
54000 | |
CY2020Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
11157000 | |
CY2019Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
26763000 | |
CY2019Q1 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
148952000 | |
CY2020Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
353000 | |
CY2019Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
26000 | |
CY2019Q1 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
45000 | |
CY2020Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-18188000 | |
CY2019Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-176065000 | |
CY2020Q1 | us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
200000000 | |
CY2019Q1 | us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
145000000 | |
CY2020Q1 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
1824000 | |
CY2019Q1 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
855000 | |
CY2020Q1 | us-gaap |
Finance Lease Principal Payments
FinanceLeasePrincipalPayments
|
629000 | |
CY2019Q1 | us-gaap |
Finance Lease Principal Payments
FinanceLeasePrincipalPayments
|
367000 | |
CY2020Q1 | us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
428000 | |
CY2019Q1 | us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
288000 | |
CY2020Q1 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
2000 | |
CY2020Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
197121000 | |
CY2019Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
141490000 | |
CY2020Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
190090000 | |
CY2019Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-7812000 | |
CY2019Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
111678000 | |
CY2018Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
116071000 | |
CY2020Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
301768000 | |
CY2019Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
108259000 | |
CY2020Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
2952000 | |
CY2019Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
16579000 | |
CY2019Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
-193000 | |
CY2020Q1 | us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
2292000 | |
CY2019Q1 | us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
4064000 | |
CY2019Q1 | gden |
Impairment Of Right Of Use Asset
ImpairmentOfRightOfUseAsset
|
12272000 | |
CY2019Q1 | us-gaap |
Stock Issued1
StockIssued1
|
16608000 | |
CY2020Q1 | us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
2 | |
CY2019Q4 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
49869000 | |
CY2019Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1047804 | |
CY2020Q1 | us-gaap |
Land
Land
|
125240000 | |
CY2019Q4 | us-gaap |
Land
Land
|
125240000 | |
CY2020Q1 | us-gaap |
Buildings And Improvements Gross
BuildingsAndImprovementsGross
|
922258000 | |
CY2019Q4 | us-gaap |
Buildings And Improvements Gross
BuildingsAndImprovementsGross
|
880662000 | |
CY2020Q1 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
241162000 | |
CY2019Q4 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
222938000 | |
CY2020Q1 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
9821000 | |
CY2019Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
80316000 | |
CY2019Q4 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
194555000 | |
CY2019Q4 | gden |
Intangible Assets Accumulated Amortization Excluding Goodwill
IntangibleAssetsAccumulatedAmortizationExcludingGoodwill
|
59404000 | |
CY2019Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
59404000 | |
CY2019Q4 | us-gaap |
Goodwill
Goodwill
|
184325000 | |
CY2020Q1 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
6461000 | |
CY2020Q1 | us-gaap |
Goodwill
Goodwill
|
177864000 | |
CY2020Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
1298481000 | |
CY2019Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
1278709000 | |
CY2020Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
257507000 | |
CY2019Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
232173000 | |
CY2020Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1040974000 | |
CY2019Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1046536000 | |
CY2020Q1 | us-gaap |
Depreciation
Depreciation
|
25500000 | |
CY2019Q1 | us-gaap |
Depreciation
Depreciation
|
21500000 | |
CY2020Q1 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | |
CY2020Q1 | us-gaap |
Impairment Of Intangible Assets Indefinitelived Excluding Goodwill
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill
|
0 | |
CY2020Q1 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
54835000 | |
CY2020Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
139588000 | |
CY2020Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
64955000 | |
CY2020Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
74633000 | |
CY2020Q1 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
194423000 | |
CY2020Q1 | gden |
Intangible Assets Accumulated Amortization Excluding Goodwill
IntangibleAssetsAccumulatedAmortizationExcludingGoodwill
|
64955000 | |
CY2020Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
129468000 | |
CY2019Q4 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
54835000 | |
CY2019Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
139720000 | |
CY2019Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
135151000 | |
CY2020Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
15342000 | |
CY2020Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
8054000 | |
CY2020Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
7479000 | |
CY2020Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
7367000 | |
CY2019Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
6562000 | |
CY2020Q1 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
2329000 | |
CY2019Q4 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
2734000 | |
CY2020Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
4287000 | |
CY2019Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
3873000 | |
CY2020Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
32089000 | |
CY2019Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
25522000 | |
CY2020Q1 | us-gaap |
Secured Long Term Debt
SecuredLongTermDebt
|
772000000 | |
CY2019Q4 | us-gaap |
Secured Long Term Debt
SecuredLongTermDebt
|
772000000 | |
CY2020Q1 | us-gaap |
Line Of Credit
LineOfCredit
|
200000000 | |
CY2020Q1 | gden |
Debt Instrument Maturity Date Year
DebtInstrumentMaturityDateYear
|
2026 | |
CY2020Q1 | us-gaap |
Unsecured Long Term Debt
UnsecuredLongTermDebt
|
375000000 | |
CY2020Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
6472000 | |
CY2020Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
29919000 | |
CY2020Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
74633000 | |
CY2020Q1 | gden |
Accrued Gaming Liabilities
AccruedGamingLiabilities
|
10894000 | |
CY2019Q4 | gden |
Accrued Gaming Liabilities
AccruedGamingLiabilities
|
12353000 | |
CY2020Q1 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
14579000 | |
CY2019Q4 | us-gaap |
Unsecured Long Term Debt
UnsecuredLongTermDebt
|
375000000 | |
CY2020Q1 | us-gaap |
Finance Lease Liability
FinanceLeaseLiability
|
11510000 | |
CY2019Q4 | us-gaap |
Finance Lease Liability
FinanceLeaseLiability
|
12463000 | |
CY2020Q1 | us-gaap |
Notes Payable
NotesPayable
|
4935000 | |
CY2019Q4 | us-gaap |
Notes Payable
NotesPayable
|
6369000 | |
CY2020Q1 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
1363445000 | |
CY2019Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
1165832000 | |
CY2020Q1 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
18068000 | |
CY2019Q4 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
18885000 | |
CY2020Q1 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
7781000 | |
CY2019Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
8076000 | |
CY2020Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
1337596000 | |
CY2019Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
1138871000 | |
CY2020Q1 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares
|
2934237 | |
CY2020Q1 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Weighted Average Grant Date Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue
|
10.99 | |
CY2020Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
8041000 | |
CY2019Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
8497000 | |
CY2020Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1329555000 | |
CY2019Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1130374000 | |
CY2020Q1 | us-gaap |
Stock Repurchase Program Authorized Amount1
StockRepurchaseProgramAuthorizedAmount1
|
0 | |
CY2019Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares
|
3126521 | |
CY2019Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Weighted Average Grant Date Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue
|
11.61 | |
CY2020Q1 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
40000 | |
CY2020Q1 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
2.07 | |
CY2020Q1 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Options Forfeited Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedOptionsForfeitedNumberOfShares
|
5312 | |
CY2020Q1 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Options Forfeited Weighted Average Grant Date Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedOptionsForfeitedWeightedAverageGrantDateFairValue
|
12.88 | |
CY2020Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod
|
146972 | |
CY2020Q1 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice
|
26.70 | |
CY2020Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
2653323 | |
CY2020Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
10.76 | |
CY2020Q1 | us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
2 | |
CY2020Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
207157000 | |
CY2020Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-32620000 | |
CY2020Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
31156000 | |
CY2020Q1 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
6461000 | |
CY2020Q1 | us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
2976000 | |
CY2020Q1 | gden |
Preopening And Related Expenses
PreopeningAndRelatedExpenses
|
330000 | |
CY2020Q1 | gden |
Gain Loss On Asset Disposal And Other Writedowns
GainLossOnAssetDisposalAndOtherWritedowns
|
589000 | |
CY2020Q1 | gden |
Share Based Compensation Expense Including Employer Tax Paid Amount
ShareBasedCompensationExpenseIncludingEmployerTaxPaidAmount
|
2246000 | |
CY2020Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-357000 | |
CY2020Q1 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-18746000 | |
CY2020Q1 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-1000 | |
CY2020Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
52000 | |
CY2020Q1 | gden |
Adjusted Ebitda
AdjustedEBITDA
|
30294000 | |
CY2019Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
239892000 | |
CY2019Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-8018000 | |
CY2019Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
27265000 | |
CY2019Q1 | us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
1544000 | |
CY2019Q1 | gden |
Preopening And Related Expenses
PreopeningAndRelatedExpenses
|
2232000 | |
CY2019Q1 | gden |
Gain Loss On Asset Disposal And Other Writedowns
GainLossOnAssetDisposalAndOtherWritedowns
|
637000 | |
CY2019Q1 | gden |
Share Based Compensation Expense Including Employer Tax Paid Amount
ShareBasedCompensationExpenseIncludingEmployerTaxPaidAmount
|
4184000 | |
CY2019Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-864000 | |
CY2019Q1 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-18135000 | |
CY2019Q1 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-2248000 | |
CY2019Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-651000 | |
CY2019Q1 | gden |
Adjusted Ebitda
AdjustedEBITDA
|
48440000 | |
CY2020Q1 | us-gaap |
Assets
Assets
|
1902268000 | |
CY2019Q4 | us-gaap |
Assets
Assets
|
1740917000 |