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
Mar. 31, 2018
Mar. 31, 2017
Revenues:    
Rooms $ 107,564 $ 103,369
Food and beverage 132,939 126,169
Other hotel revenue 24,608 24,616
Entertainment 23,259 21,888
Total revenues 288,370 276,042
Operating expenses:    
Rooms 28,928 28,028
Food and beverage 71,978 69,157
Other hotel expenses 75,882 74,238
Management fees, net 7,130 5,531
Total hotel operating expenses 183,918 176,954
Entertainment 19,366 16,851
Corporate 8,329 7,409
Preopening costs 2,147 216
Depreciation and amortization 28,666 27,637
Total operating expenses 242,426 229,067
Operating income (loss) 45,944 46,975
Interest expense (16,729) (15,864)
Interest income 2,753 2,948
Loss from joint ventures (2,588) (774)
Other gains and (losses), net 168 (72)
Income (loss) before income taxes 29,548 33,213
(Provision) benefit for income taxes (2,209) (593)
Net income 27,339 32,620
Comprehensive income (loss) 27,417 32,631
Parent Guarantor [Member]    
Operating expenses:    
Corporate 63 45
Corporate overhead allocation 2,615 2,196
Total operating expenses 2,678 2,241
Operating income (loss) (2,678) (2,241)
Income (loss) before income taxes (2,678) (2,241)
Equity in subsidiaries' earnings, net 30,017 34,861
Net income 27,339 32,620
Comprehensive income (loss) 27,417 32,631
Issuer [Member]    
Operating expenses:    
Corporate 361 406
Total operating expenses 361 406
Operating income (loss) (361) (406)
Interest expense (16,723) (15,857)
Income (loss) before income taxes (17,084) (16,263)
Net income (17,084) (16,263)
Comprehensive income (loss) (17,084) (16,263)
Guarantors [Member]    
Revenues:    
Other hotel revenue 76,243 79,494
Total revenues 76,243 79,494
Operating expenses:    
Other hotel expenses 11,827 11,947
Total hotel operating expenses 11,827 11,947
Corporate   1
Corporate overhead allocation 2,126 1,730
Depreciation and amortization 14,730 14,807
Total operating expenses 28,683 28,485
Operating income (loss) 47,560 51,009
Income (loss) before income taxes 47,560 51,009
(Provision) benefit for income taxes 365 18
Net income 47,925 51,027
Comprehensive income (loss) 47,925 51,027
Non-Guarantors [Member]    
Revenues:    
Rooms 107,564 103,369
Food and beverage 132,939 126,169
Other hotel revenue 29,238 28,433
Entertainment 23,283 21,912
Total revenues 293,024 279,883
Operating expenses:    
Rooms 28,928 28,028
Food and beverage 71,978 69,157
Other hotel expenses 140,187 141,676
Management fees, net 7,130 5,531
Total hotel operating expenses 248,223 244,392
Entertainment 19,390 16,875
Corporate 7,905 6,957
Preopening costs 2,147 216
Depreciation and amortization 13,936 12,830
Total operating expenses 291,601 281,270
Operating income (loss) 1,423 (1,387)
Interest expense (6) (7)
Interest income 2,753 2,948
Loss from joint ventures (2,588) (774)
Other gains and (losses), net 168 (72)
Income (loss) before income taxes 1,750 708
(Provision) benefit for income taxes (2,574) (611)
Net income (824) 97
Comprehensive income (loss) (746) 108
Eliminations [Member]    
Revenues:    
Other hotel revenue (80,873) (83,311)
Entertainment (24) (24)
Total revenues (80,897) (83,335)
Operating expenses:    
Other hotel expenses (76,132) (79,385)
Total hotel operating expenses (76,132) (79,385)
Entertainment (24) (24)
Corporate overhead allocation (4,741) (3,926)
Total operating expenses (80,897) (83,335)
Equity in subsidiaries' earnings, net (30,017) (34,861)
Net income (30,017) (34,861)
Comprehensive income (loss) $ (30,095) $ (34,872)