XML 65 R55.htm IDEA: XBRL DOCUMENT v3.8.0.1
Information Concerning Guarantor and Non-Guarantor Subsidiaries - Condensed Consolidating Statement of Operations and Comprehensive Income (Detail) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Revenues:        
Rooms $ 100,534 $ 101,085 $ 314,577 $ 309,385
Food and beverage 104,437 113,100 359,047 362,550
Other hotel revenue 24,619 26,834 73,493 75,604
Entertainment 35,134 30,701 92,427 81,893
Total revenues 264,724 271,720 839,544 829,432
Operating expenses:        
Rooms 27,575 28,371 83,962 82,492
Food and beverage 62,649 64,790 200,091 201,045
Other hotel expenses 72,119 73,331 219,580 219,510
Management fees, net 4,708 4,408 16,417 15,246
Total hotel operating expenses 167,051 170,900 520,050 518,293
Entertainment 22,621 19,100 61,559 54,630
Corporate 9,220 8,447 24,324 22,315
Preopening costs 877   1,587  
Depreciation and amortization 28,546 26,706 83,862 81,888
Total operating expenses 228,315 225,153 691,382 677,126
Operating income (loss) 36,409 46,567 148,162 152,306
Interest expense (16,621) (15,947) (49,640) (48,002)
Interest income 2,957 2,965 8,874 9,116
Loss from joint ventures (899) (638) (2,616) (2,086)
Other gains and (losses), net 2,554 2,468 1,024 2,288
Income (loss) before income taxes 24,400 35,415 105,804 113,622
(Provision) benefit for income taxes (530) (1,822) (2,022) (2,352)
Net income 23,870 33,593 103,782 111,270
Comprehensive income (loss) 25,434 29,979 105,391 107,704
Parent Guarantor [Member]        
Revenues:        
Entertainment   46   194
Total revenues   46   194
Operating expenses:        
Corporate 101 98 191 292
Corporate overhead allocation 2,339 2,278 6,768 6,748
Depreciation and amortization   55   135
Total operating expenses 2,440 2,431 6,959 7,175
Operating income (loss) (2,440) (2,385) (6,959) (6,981)
Interest expense   18   18
Interest income       28
Income (loss) before income taxes (2,440) (2,367) (6,959) (6,935)
(Provision) benefit for income taxes   (352)   (352)
Equity in subsidiaries' earnings, net 26,310 36,312 110,741 118,557
Net income 23,870 33,593 103,782 111,270
Comprehensive income (loss) 25,434 29,979 105,391 107,704
Issuer [Member]        
Operating expenses:        
Corporate 424 410 1,226 1,217
Total operating expenses 424 410 1,226 1,217
Operating income (loss) (424) (410) (1,226) (1,217)
Interest expense (16,614) (16,444) (49,620) (48,896)
Income (loss) before income taxes (17,038) (16,854) (50,846) (50,113)
Net income (17,038) (16,854) (50,846) (50,113)
Comprehensive income (loss) (17,038) (16,854) (50,846) (50,113)
Guarantors [Member]        
Revenues:        
Other hotel revenue 78,196 74,738 236,517 231,074
Total revenues 78,196 74,738 236,517 231,074
Operating expenses:        
Other hotel expenses 11,177 10,860 33,533 32,749
Total hotel operating expenses 11,177 10,860 33,533 32,749
Corporate     2 2
Corporate overhead allocation 1,851 1,720 5,342 5,156
Depreciation and amortization 14,933 14,765 44,617 44,263
Total operating expenses 27,961 27,345 83,494 82,170
Operating income (loss) 50,235 47,393 153,023 148,904
Interest expense   119   254
Other gains and (losses), net       (87)
Income (loss) before income taxes 50,235 47,512 153,023 149,071
(Provision) benefit for income taxes 590 36 553 (54)
Net income 50,825 47,548 153,576 149,017
Comprehensive income (loss) 50,825 47,548 153,576 149,017
Non-Guarantors [Member]        
Revenues:        
Rooms 100,534 101,085 314,577 309,385
Food and beverage 104,437 113,100 359,047 362,550
Other hotel revenue 28,701 30,724 85,278 87,183
Entertainment 35,134 30,701 92,451 81,867
Total revenues 268,806 275,610 851,353 840,985
Operating expenses:        
Rooms 27,575 28,371 83,962 82,492
Food and beverage 62,649 64,790 200,091 201,045
Other hotel expenses 139,029 137,101 422,239 417,510
Management fees, net 4,708 4,408 16,417 15,246
Total hotel operating expenses 233,961 234,670 722,709 716,293
Entertainment 22,622 19,146 61,583 54,798
Corporate 8,695 7,939 22,905 20,804
Preopening costs 877   1,587  
Depreciation and amortization 13,613 11,886 39,245 37,490
Total operating expenses 279,768 273,641 848,029 829,385
Operating income (loss) (10,962) 1,969 3,324 11,600
Interest expense (7) 360 (20) 622
Interest income 2,957 2,965 8,874 9,088
Loss from joint ventures (899) (638) (2,616) (2,086)
Other gains and (losses), net 2,554 2,468 1,024 2,375
Income (loss) before income taxes (6,357) 7,124 10,586 21,599
(Provision) benefit for income taxes (1,120) (1,506) (2,575) (1,946)
Net income (7,477) 5,618 8,011 19,653
Comprehensive income (loss) (5,913) 2,004 9,620 16,087
Eliminations [Member]        
Revenues:        
Other hotel revenue (82,278) (78,628) (248,302) (242,653)
Entertainment   (46) (24) (168)
Total revenues (82,278) (78,674) (248,326) (242,821)
Operating expenses:        
Other hotel expenses (78,087) (74,630) (236,192) (230,749)
Total hotel operating expenses (78,087) (74,630) (236,192) (230,749)
Entertainment (1) (46) (24) (168)
Corporate overhead allocation (4,190) (3,998) (12,110) (11,904)
Total operating expenses (82,278) (78,674) (248,326) (242,821)
Equity in subsidiaries' earnings, net (26,310) (36,312) (110,741) (118,557)
Net income (26,310) (36,312) (110,741) (118,557)
Comprehensive income (loss) $ (27,874) $ (32,698) $ (112,350) $ (114,991)