XML 63 R50.htm IDEA: XBRL DOCUMENT v3.5.0.2
Information Concerning Guarantor and Non-Guarantor Subsidiaries - Condensed Consolidating Statement of Operations and Comprehensive Income (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Revenues:        
Rooms $ 111,331 $ 104,540 $ 208,300 $ 199,261
Food and beverage 127,217 119,042 249,450 237,373
Other hotel revenue 23,781 22,253 48,770 45,655
Entertainment 33,886 28,201 51,192 44,895
Total revenues 296,215 274,036 557,712 527,184
Operating expenses:        
Rooms 28,140 26,802 54,121 52,869
Food and beverage 67,998 64,789 136,255 129,864
Other hotel expenses 73,491 70,109 146,179 140,405
Management fees 5,501 3,791 10,838 7,303
Total hotel operating expenses 175,130 165,491 347,393 330,441
Entertainment 20,834 16,659 35,530 29,821
Corporate 6,897 6,273 13,868 13,367
Preopening costs   199   791
Impairment and other charges       2,890
Depreciation and amortization 26,409 28,399 55,182 56,969
Total operating expenses 229,270 217,021 451,973 434,279
Operating income (loss) 66,945 57,015 105,739 92,905
Interest expense (16,016) (17,814) (32,055) (31,627)
Interest income 3,008 3,393 6,151 6,401
Loss from joint ventures (1,058)   (1,448)  
Other gains and (losses), net (133) (339) (180) (20,571)
Income (loss) before income taxes 52,746 42,255 78,207 47,108
(Provision) benefit for income taxes (1,415) (866) (530) (1,187)
Net income 51,331 41,389 77,677 45,921
Comprehensive income (loss) 51,334 41,426 77,725 46,017
Parent Guarantor [Member]        
Revenues:        
Entertainment 59 58 148 115
Total revenues 59 58 148 115
Operating expenses:        
Corporate 111 121 194 173
Corporate overhead allocation 2,303 2,534 4,470 4,999
Depreciation and amortization 48 31 80 63
Total operating expenses 2,462 2,686 4,744 5,235
Operating income (loss) (2,403) (2,628) (4,596) (5,120)
Interest income     28  
Other gains and (losses), net   (60)   (20,246)
Income (loss) before income taxes (2,403) (2,688) (4,568) (25,366)
Equity in subsidiaries' earnings, net 53,734 44,077 82,245 71,287
Net income 51,331 41,389 77,677 45,921
Comprehensive income (loss) 51,334 41,426 77,725 46,017
Issuer [Member]        
Operating expenses:        
Corporate 433 333 807 649
Total operating expenses 433 333 807 649
Operating income (loss) (433) (333) (807) (649)
Interest expense (16,339) (17,912) (32,452) (31,763)
Income (loss) before income taxes (16,772) (18,245) (33,259) (32,412)
(Provision) benefit for income taxes   22   22
Net income (16,772) (18,223) (33,259) (32,390)
Comprehensive income (loss) (16,772) (18,223) (33,259) (32,390)
Guarantors [Member]        
Revenues:        
Other hotel revenue 77,689 74,776 156,336 150,336
Total revenues 77,689 74,776 156,336 150,336
Operating expenses:        
Other hotel expenses 10,944 10,900 21,889 21,868
Total hotel operating expenses 10,944 10,900 21,889 21,868
Corporate 1 2 2 2
Corporate overhead allocation 1,770 2,006 3,436 3,915
Depreciation and amortization 14,755 14,729 29,498 29,515
Total operating expenses 27,470 27,637 54,825 55,300
Operating income (loss) 50,219 47,139 101,511 95,036
Interest expense 94 2 135 2
Other gains and (losses), net (87)   (87)  
Income (loss) before income taxes 50,226 47,141 101,559 95,038
(Provision) benefit for income taxes (97) (123) (90) (124)
Net income 50,129 47,018 101,469 94,914
Comprehensive income (loss) 50,129 47,018 101,469 94,914
Non-Guarantors [Member]        
Revenues:        
Rooms 111,331 104,540 208,300 199,261
Food and beverage 127,217 119,042 249,450 237,373
Other hotel revenue 27,745 26,685 56,459 54,353
Entertainment 33,873 28,190 51,166 44,897
Total revenues 300,166 278,457 565,375 535,884
Operating expenses:        
Rooms 28,140 26,802 54,121 52,869
Food and beverage 67,998 64,789 136,255 129,864
Other hotel expenses 140,127 133,878 280,409 268,657
Management fees 5,501 3,791 10,838 7,303
Total hotel operating expenses 241,766 229,260 481,623 458,693
Entertainment 20,880 16,705 35,652 29,938
Corporate 6,352 5,817 12,865 12,543
Preopening costs   199   791
Impairment and other charges       2,890
Depreciation and amortization 11,606 13,639 25,604 27,391
Total operating expenses 280,604 265,620 555,744 532,246
Operating income (loss) 19,562 12,837 9,631 3,638
Interest expense 229 96 262 134
Interest income 3,008 3,393 6,123 6,401
Loss from joint ventures (1,058)   (1,448)  
Other gains and (losses), net (46) (279) (93) (325)
Income (loss) before income taxes 21,695 16,047 14,475 9,848
(Provision) benefit for income taxes (1,318) (765) (440) (1,085)
Net income 20,377 15,282 14,035 8,763
Comprehensive income (loss) 20,380 15,319 14,083 8,859
Eliminations [Member]        
Revenues:        
Other hotel revenue (81,653) (79,208) (164,025) (159,034)
Entertainment (46) (47) (122) (117)
Total revenues (81,699) (79,255) (164,147) (159,151)
Operating expenses:        
Other hotel expenses (77,580) (74,669) (156,119) (150,120)
Total hotel operating expenses (77,580) (74,669) (156,119) (150,120)
Entertainment (46) (46) (122) (117)
Corporate overhead allocation (4,073) (4,540) (7,906) (8,914)
Total operating expenses (81,699) (79,255) (164,147) (159,151)
Equity in subsidiaries' earnings, net (53,734) (44,077) (82,245) (71,287)
Net income (53,734) (44,077) (82,245) (71,287)
Comprehensive income (loss) $ (53,737) $ (44,114) $ (82,293) $ (71,383)