XML 62 R52.htm IDEA: XBRL DOCUMENT v3.7.0.1
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, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Revenues:        
Rooms $ 110,674 $ 111,331 $ 214,043 $ 208,300
Food and beverage 128,441 127,217 254,610 249,450
Other hotel revenue 24,258 23,781 48,874 48,770
Entertainment 35,405 33,886 57,293 51,192
Total revenues 298,778 296,215 574,820 557,712
Operating expenses:        
Rooms 28,359 28,140 56,387 54,121
Food and beverage 68,285 67,998 137,442 136,255
Other hotel expenses 73,388 73,491 147,461 146,179
Management fees, net 6,178 5,501 11,709 10,838
Total hotel operating expenses 176,210 175,130 352,999 347,393
Entertainment 22,113 20,834 38,938 35,530
Corporate 7,589 6,897 15,104 13,868
Preopening costs 494   710  
Depreciation and amortization 27,679 26,409 55,316 55,182
Total operating expenses 234,085 229,270 463,067 451,973
Operating income (loss) 64,693 66,945 111,753 105,739
Interest expense (17,155) (16,016) (33,019) (32,055)
Interest income 2,969 3,008 5,917 6,151
Loss from joint ventures (943) (1,058) (1,717) (1,448)
Other gains and (losses), net (1,373) (133) (1,530) (180)
Income (loss) before income taxes 48,191 52,746 81,404 78,207
(Provision) benefit for income taxes (899) (1,415) (1,492) (530)
Net income 47,292 51,331 79,912 77,677
Comprehensive income (loss) 47,326 51,334 79,957 77,725
Parent Guarantor [Member]        
Revenues:        
Entertainment   59   148
Total revenues   59   148
Operating expenses:        
Corporate 45 111 90 194
Corporate overhead allocation 2,233 2,303 4,429 4,470
Depreciation and amortization   48   80
Total operating expenses 2,278 2,462 4,519 4,744
Operating income (loss) (2,278) (2,403) (4,519) (4,596)
Interest income       28
Income (loss) before income taxes (2,278) (2,403) (4,519) (4,568)
Equity in subsidiaries' earnings, net 49,570 53,734 84,431 82,245
Net income 47,292 51,331 79,912 77,677
Comprehensive income (loss) 47,326 51,334 79,957 77,725
Issuer [Member]        
Operating expenses:        
Corporate 396 433 802 807
Total operating expenses 396 433 802 807
Operating income (loss) (396) (433) (802) (807)
Interest expense (17,149) (16,339) (33,006) (32,452)
Income (loss) before income taxes (17,545) (16,772) (33,808) (33,259)
Net income (17,545) (16,772) (33,808) (33,259)
Comprehensive income (loss) (17,545) (16,772) (33,808) (33,259)
Guarantors [Member]        
Revenues:        
Other hotel revenue 78,827 77,689 158,321 156,336
Total revenues 78,827 77,689 158,321 156,336
Operating expenses:        
Other hotel expenses 10,409 10,944 22,356 21,889
Total hotel operating expenses 10,409 10,944 22,356 21,889
Corporate 1 1 2 2
Corporate overhead allocation 1,761 1,770 3,491 3,436
Depreciation and amortization 14,877 14,755 29,684 29,498
Total operating expenses 27,048 27,470 55,533 54,825
Operating income (loss) 51,779 50,219 102,788 101,511
Interest expense   94   135
Other gains and (losses), net   (87)   (87)
Income (loss) before income taxes 51,779 50,226 102,788 101,559
(Provision) benefit for income taxes (55) (97) (37) (90)
Net income 51,724 50,129 102,751 101,469
Comprehensive income (loss) 51,724 50,129 102,751 101,469
Non-Guarantors [Member]        
Revenues:        
Rooms 110,674 111,331 214,043 208,300
Food and beverage 128,441 127,217 254,610 249,450
Other hotel revenue 28,144 27,745 56,577 56,459
Entertainment 35,405 33,873 57,317 51,166
Total revenues 302,664 300,166 582,547 565,375
Operating expenses:        
Rooms 28,359 28,140 56,387 54,121
Food and beverage 68,285 67,998 137,442 136,255
Other hotel expenses 141,699 140,127 283,210 280,409
Management fees, net 6,178 5,501 11,709 10,838
Total hotel operating expenses 244,521 241,766 488,748 481,623
Entertainment 22,112 20,880 38,961 35,652
Corporate 7,147 6,352 14,210 12,865
Preopening costs 494   710  
Depreciation and amortization 12,802 11,606 25,632 25,604
Total operating expenses 287,076 280,604 568,261 555,744
Operating income (loss) 15,588 19,562 14,286 9,631
Interest expense (6) 229 (13) 262
Interest income 2,969 3,008 5,917 6,123
Loss from joint ventures (943) (1,058) (1,717) (1,448)
Other gains and (losses), net (1,373) (46) (1,530) (93)
Income (loss) before income taxes 16,235 21,695 16,943 14,475
(Provision) benefit for income taxes (844) (1,318) (1,455) (440)
Net income 15,391 20,377 15,488 14,035
Comprehensive income (loss) 15,425 20,380 15,533 14,083
Eliminations [Member]        
Revenues:        
Other hotel revenue (82,713) (81,653) (166,024) (164,025)
Entertainment   (46) (24) (122)
Total revenues (82,713) (81,699) (166,048) (164,147)
Operating expenses:        
Other hotel expenses (78,720) (77,580) (158,105) (156,119)
Total hotel operating expenses (78,720) (77,580) (158,105) (156,119)
Entertainment 1 (46) (23) (122)
Corporate overhead allocation (3,994) (4,073) (7,920) (7,906)
Total operating expenses (82,713) (81,699) (166,048) (164,147)
Equity in subsidiaries' earnings, net (49,570) (53,734) (84,431) (82,245)
Net income (49,570) (53,734) (84,431) (82,245)
Comprehensive income (loss) $ (49,604) $ (53,737) $ (84,476) $ (82,293)