XML 77 R67.htm IDEA: XBRL DOCUMENT v3.10.0.1
Information Concerning Guarantor and Non-Guarantor Subsidiaries - Condensed Consolidating Statement of Operations and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Revenues:        
Total revenues $ 292,249 $ 264,724 $ 914,553 $ 839,544
Operating expenses:        
Total hotel operating expenses 177,776 167,231 549,515 520,543
Entertainment 31,327 22,651 80,947 61,637
Corporate 7,212 7,909 23,181 22,786
Preopening costs 300 877 3,972 1,587
Depreciation and amortization 30,994 28,546 89,655 83,862
Impairment and other charges 4,540   4,540  
Total operating expenses 252,149 227,214 751,810 690,415
Operating income (loss) 40,100 37,510 162,743 149,129
Interest expense (19,220) (16,621) (55,574) (49,640)
Interest income 2,678 2,957 8,197 8,874
Loss from joint ventures (985) (899) (2,227) (2,616)
Other gains and (losses), net 1,881 1,453 2,085 57
Income (loss) before income taxes 24,454 24,400 115,224 105,804
(Provision) benefit for income taxes (1,863) (530) (9,748) (2,022)
Net income 22,591 23,870 105,476 103,782
Comprehensive income (loss) 26,030 25,434 109,077 105,391
Occupancy [Member]        
Revenues:        
Total revenues 103,181 100,534 332,490 314,577
Operating expenses:        
Total hotel operating expenses 29,563 27,575 88,550 83,962
Food and Beverage [Member]        
Revenues:        
Total revenues 118,496 104,437 392,488 359,047
Operating expenses:        
Total hotel operating expenses 67,305 62,649 211,677 200,091
Hotel, Other [Member]        
Revenues:        
Total revenues 27,563 24,619 81,129 73,493
Operating expenses:        
Total hotel operating expenses 74,350 72,299 226,965 220,073
Management Service [Member]        
Operating expenses:        
Total hotel operating expenses 6,558 4,708 22,323 16,417
Entertainment [Member]        
Revenues:        
Total revenues 43,009 35,134 108,446 92,427
Parent Company [Member]        
Operating expenses:        
Corporate 63 101 188 191
Corporate overhead allocation 2,873 2,339 7,983 6,768
Total operating expenses 2,936 2,440 8,171 6,959
Operating income (loss) (2,936) (2,440) (8,171) (6,959)
Income (loss) before income taxes (2,936) (2,440) (8,171) (6,959)
Equity in subsidiaries' earnings, net 25,527 26,310 113,647 110,741
Net income 22,591 23,870 105,476 103,782
Comprehensive income (loss) 26,030 25,434 109,077 105,391
Subsidiary Issuer [Member]        
Operating expenses:        
Corporate 410 424 1,135 1,226
Total operating expenses 410 424 1,135 1,226
Operating income (loss) (410) (424) (1,135) (1,226)
Interest expense (19,214) (16,614) (55,555) (49,620)
Income (loss) before income taxes (19,624) (17,038) (56,690) (50,846)
Net income (19,624) (17,038) (56,690) (50,846)
Comprehensive income (loss) (19,624) (17,038) (56,690) (50,846)
Guarantor Subsidiaries [Member]        
Revenues:        
Total revenues 76,592 78,196 229,608 236,517
Operating expenses:        
Total hotel operating expenses 11,510 11,177 34,387 33,533
Corporate     2 2
Corporate overhead allocation 2,369 1,851 6,533 5,342
Depreciation and amortization 15,548 14,933 45,583 44,617
Total operating expenses 29,427 27,961 86,505 83,494
Operating income (loss) 47,165 50,235 143,103 153,023
Income (loss) before income taxes 47,165 50,235 143,103 153,023
(Provision) benefit for income taxes (78) 590 (162) 553
Net income 47,087 50,825 142,941 153,576
Comprehensive income (loss) 47,087 50,825 142,941 153,576
Guarantor Subsidiaries [Member] | Hotel, Other [Member]        
Revenues:        
Total revenues 76,592 78,196 229,608 236,517
Operating expenses:        
Total hotel operating expenses 11,510 11,177 34,387 33,533
Non-Guarantor Subsidiaries [Member]        
Revenues:        
Total revenues 297,377 268,806 928,753 851,353
Operating expenses:        
Total hotel operating expenses 242,744 234,141 744,396 723,202
Entertainment 31,327 22,652 80,971 61,661
Corporate 6,739 7,384 21,856 21,367
Preopening costs 300 877 3,972 1,587
Depreciation and amortization 15,446 13,613 44,072 39,245
Impairment and other charges 4,540   4,540  
Total operating expenses 301,096 278,667 899,807 847,062
Operating income (loss) (3,719) (9,861) 28,946 4,291
Interest expense (6) (7) (19) (20)
Interest income 2,678 2,957 8,197 8,874
Loss from joint ventures (985) (899) (2,227) (2,616)
Other gains and (losses), net 1,881 1,453 2,085 57
Income (loss) before income taxes (151) (6,357) 36,982 10,586
(Provision) benefit for income taxes (1,785) (1,120) (9,586) (2,575)
Net income (1,936) (7,477) 27,396 8,011
Comprehensive income (loss) 1,503 (5,913) 30,997 9,620
Non-Guarantor Subsidiaries [Member] | Occupancy [Member]        
Revenues:        
Total revenues 103,181 100,534 332,490 314,577
Operating expenses:        
Total hotel operating expenses 29,563 27,575 88,550 83,962
Non-Guarantor Subsidiaries [Member] | Food and Beverage [Member]        
Revenues:        
Total revenues 118,496 104,437 392,488 359,047
Operating expenses:        
Total hotel operating expenses 67,305 62,649 211,677 200,091
Non-Guarantor Subsidiaries [Member] | Hotel, Other [Member]        
Revenues:        
Total revenues 32,691 28,701 95,305 85,278
Operating expenses:        
Total hotel operating expenses 139,318 139,209 421,846 422,732
Non-Guarantor Subsidiaries [Member] | Management Service [Member]        
Operating expenses:        
Total hotel operating expenses 6,558 4,708 22,323 16,417
Non-Guarantor Subsidiaries [Member] | Entertainment [Member]        
Revenues:        
Total revenues 43,009 35,134 108,470 92,451
Eliminations [Member]        
Revenues:        
Total revenues (81,720) (82,278) (243,808) (248,326)
Operating expenses:        
Total hotel operating expenses (76,478) (78,087) (229,268) (236,192)
Entertainment   (1) (24) (24)
Corporate overhead allocation (5,242) (4,190) (14,516) (12,110)
Total operating expenses (81,720) (82,278) (243,808) (248,326)
Equity in subsidiaries' earnings, net (25,527) (26,310) (113,647) (110,741)
Net income (25,527) (26,310) (113,647) (110,741)
Comprehensive income (loss) (28,966) (27,874) (117,248) (112,350)
Eliminations [Member] | Hotel, Other [Member]        
Revenues:        
Total revenues (81,720) (82,278) (243,784) (248,302)
Operating expenses:        
Total hotel operating expenses $ (76,478) $ (78,087) (229,268) (236,192)
Eliminations [Member] | Entertainment [Member]        
Revenues:        
Total revenues     $ (24) $ (24)