XML 108 R92.htm IDEA: XBRL DOCUMENT v3.6.0.2
Information Concerning Guarantor and Non-Guarantor Subsidiaries - Condensed Consolidating Statement of Operations and Comprehensive Income (Detail) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Revenues:                      
Rooms                 $ 420,011 $ 404,457 $ 384,185
Food and beverage                 477,493 461,157 437,673
Other hotel revenue                 142,139 128,989 132,308
Entertainment                 109,564 97,521 86,825
Total revenues $ 319,775 $ 271,720 $ 296,215 $ 261,497 $ 312,120 $ 252,820 $ 274,036 $ 253,148 1,149,207 1,092,124 1,040,991
Operating expenses:                      
Rooms                 109,618 110,067 111,864
Food and beverage                 267,307 261,580 248,358
Other hotel expenses                 322,774 312,989 311,836
Management fees, net                 22,194 14,657 16,151
Total hotel operating expenses                 721,893 699,293 688,209
Entertainment                 74,550 67,363 59,815
Corporate                 29,143 28,914 27,573
Preopening costs                   909 11
Impairment and other charges         16,300         19,200  
Depreciation and amortization 27,928 26,706 26,409 28,773 28,916 28,498 28,399 28,570 109,816 114,383 112,278
Total operating expenses                 935,402 930,062 887,886
Operating income (loss) 61,499 46,567 66,945 38,794 36,389 32,768 57,015 35,890 213,805 162,062 153,105
Interest expense, net of amounts capitalized                 (63,906) (63,901) (61,447)
Interest income                 11,500 12,384 12,075
Loss on extinguishment of debt                     (2,148)
Loss from joint ventures                 (2,794)    
Other gains and (losses), net                 4,161 (10,889) 23,400
Income (loss) before income taxes 49,144 35,415 52,746 25,461 30,469 22,079 42,255 4,853 162,766 99,656 124,985
(Provision) benefit for income taxes (1,048) (1,822) (1,415) 885 8,430 4,612 (866) (321) (3,400) 11,855 1,467
Net income $ 48,096 $ 33,593 $ 51,331 $ 26,346 $ 38,899 $ 26,691 $ 41,389 $ 4,532 159,366 111,511 126,452
Comprehensive income (loss)                 162,145 112,795 109,240
Parent Guarantor [Member]                      
Revenues:                      
Entertainment                 209 261 331
Total revenues                 209 261 331
Operating expenses:                      
Corporate                 355 328 97
Corporate overhead allocation                 8,735 9,682 10,561
Depreciation and amortization                 156 127 84
Total operating expenses                 9,246 10,137 10,742
Operating income (loss)                 (9,037) (9,876) (10,411)
Interest expense, net of amounts capitalized                     (16,918)
Interest income                 28    
Loss on extinguishment of debt                     (2,148)
Other gains and (losses), net                   (13,346) 21,892
Income (loss) before income taxes                 (9,009) (23,222) (7,585)
(Provision) benefit for income taxes                 (752) 5,080 (2,526)
Equity in subsidiaries' earnings, net                 169,127 129,653 136,563
Net income                 159,366 111,511 126,452
Comprehensive income (loss)                 162,145 112,795 109,240
Issuer [Member]                      
Operating expenses:                      
Corporate                 1,615 1,433 1,189
Total operating expenses                 1,615 1,433 1,189
Operating income (loss)                 (1,615) (1,433) (1,189)
Interest expense, net of amounts capitalized                 (63,880) (64,038) (44,555)
Income (loss) before income taxes                 (65,495) (65,471) (45,744)
(Provision) benefit for income taxes                     (2)
Net income                 (65,495) (65,471) (45,746)
Comprehensive income (loss)                 (65,495) (65,471) (45,746)
Guarantors [Member]                      
Revenues:                      
Other hotel revenue                 307,840 298,698 286,816
Total revenues                 307,840 298,698 286,816
Operating expenses:                      
Other hotel expenses                 43,197 43,388 44,160
Total hotel operating expenses                 43,197 43,388 44,160
Corporate                 2 2 2
Corporate overhead allocation                 6,833 7,580 8,504
Impairment and other charges                   16,310  
Depreciation and amortization                 59,076 58,998 59,420
Total operating expenses                 109,108 126,278 112,086
Operating income (loss)                 198,732 172,420 174,730
Interest expense, net of amounts capitalized                   17  
Other gains and (losses), net                 1,868    
Income (loss) before income taxes                 200,600 172,437 174,730
(Provision) benefit for income taxes                 (273) (222) (210)
Net income                 200,327 172,215 174,520
Comprehensive income (loss)                 200,327 172,215 174,520
Non-Guarantors [Member]                      
Revenues:                      
Rooms                 420,011 404,457 384,185
Food and beverage                 477,493 461,157 437,673
Other hotel revenue                 157,274 145,817 151,005
Entertainment                 110,333 98,228 87,433
Total revenues                 1,165,111 1,109,659 1,060,296
Operating expenses:                      
Rooms                 109,618 110,067 111,864
Food and beverage                 267,307 261,580 248,358
Other hotel expenses                 587,908 568,830 555,131
Management fees, net                 22,194 14,657 16,151
Total hotel operating expenses                 987,027 955,134 931,504
Entertainment                 74,604 67,366 59,747
Corporate                 27,171 27,151 26,285
Preopening costs                   909 11
Impairment and other charges                   2,890  
Depreciation and amortization                 50,584 55,258 52,774
Total operating expenses                 1,139,386 1,108,708 1,070,321
Operating income (loss)                 25,725 951 (10,025)
Interest expense, net of amounts capitalized                 (26) 120 26
Interest income                 11,472 12,384 12,075
Loss from joint ventures                 (2,794)    
Other gains and (losses), net                 2,293 2,457 1,508
Income (loss) before income taxes                 36,670 15,912 3,584
(Provision) benefit for income taxes                 (2,375) 6,997 4,205
Net income                 34,295 22,909 7,789
Comprehensive income (loss)                 37,074 24,193 (9,423)
Eliminations [Member]                      
Revenues:                      
Other hotel revenue                 (322,975) (315,526) (305,513)
Entertainment                 (978) (968) (939)
Total revenues                 (323,953) (316,494) (306,452)
Operating expenses:                      
Other hotel expenses                 (308,331) (299,229) (287,455)
Total hotel operating expenses                 (308,331) (299,229) (287,455)
Entertainment                 (54) (3) 68
Corporate overhead allocation                 (15,568) (17,262) (19,065)
Total operating expenses                 (323,953) (316,494) (306,452)
Equity in subsidiaries' earnings, net                 (169,127) (129,653) (136,563)
Net income                 (169,127) (129,653) (136,563)
Comprehensive income (loss)                 $ (171,906) $ (130,937) $ (119,351)