XML 162 R148.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 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Revenues:                      
Total revenues $ 360,565 $ 292,249 $ 333,934 $ 288,370 $ 345,175 $ 264,724 $ 298,778 $ 276,042 $ 1,275,118 $ 1,184,719 $ 1,149,207
Operating expenses:                      
Total hotel operating expenses                 771,239 733,599 722,439
Entertainment                 109,249 84,513 74,627
Corporate                 30,833 31,387 26,883
Preopening costs                 4,869 1,926  
Impairment charges                   (35,418)  
Depreciation and amortization 31,221 30,994 29,995 28,666 28,097 28,546 27,679 27,637 120,876 111,959 109,816
Impairment charges                 23,783    
Total operating expenses                 1,060,849 998,802 933,765
Operating income (loss) 51,526 40,100 76,699 45,944 36,788 37,510 64,644 46,975 214,269 185,917 215,442
Interest expense                 (74,961) (66,051) (63,906)
Interest income                 10,469 11,818 11,500
Income (loss) from joint ventures                 125,005 (4,402) (2,794)
Other gains and (losses), net                 1,633 (337) 2,524
Income (loss) before income taxes 161,191 24,454 61,222 29,548 21,141 24,400 48,191 33,213 276,415 126,945 162,766
(Provision) benefit for income taxes (1,997) (1,863) (5,676) (2,209) 51,177 (530) (899) (593) (11,745) 49,155 (3,400)
Net income $ 159,194 $ 22,591 $ 55,546 $ 27,339 $ 72,318 $ 23,870 $ 47,292 $ 32,620 264,670 176,100 159,366
Comprehensive income (loss)                 263,338 171,676 162,145
Rooms [Member]                      
Revenues:                      
Total revenues                 454,370 431,768 420,011
Operating expenses:                      
Total hotel operating expenses                 118,060 112,636 109,618
Food and Beverage [Member]                      
Revenues:                      
Total revenues                 519,843 483,945 477,493
Operating expenses:                      
Total hotel operating expenses                 282,906 269,824 267,307
Hotel, Other [Member]                      
Revenues:                      
Total revenues                 153,690 143,947 142,139
Operating expenses:                      
Total hotel operating expenses                 339,529 327,283 323,320
Management Fees [Member]                      
Operating expenses:                      
Total hotel operating expenses                 30,744 23,856 22,194
Entertainment [Member]                      
Revenues:                      
Total revenues                 147,215 125,059 109,564
Reportable Legal Entities [Member] | Parent Company [Member]                      
Revenues:                      
Total revenues                     209
Operating expenses:                      
Corporate                 481 253 355
Corporate overhead allocation                 3,400 8,615 8,735
Depreciation and amortization                     156
Total operating expenses                 3,881 8,868 9,246
Operating income (loss)                 (3,881) (8,868) (9,037)
Interest income                     28
Income (loss) before income taxes                 (3,881) (8,868) (9,009)
(Provision) benefit for income taxes                     (752)
Equity in subsidiaries' earnings, net                 268,551 184,968 169,127
Net income                 264,670 176,100 159,366
Comprehensive income (loss)                 263,338 171,676 162,145
Reportable Legal Entities [Member] | Parent Company [Member] | Entertainment [Member]                      
Revenues:                      
Total revenues                     209
Reportable Legal Entities [Member] | Subsidiary Issuer [Member]                      
Operating expenses:                      
Corporate                 1,542 1,596 1,615
Total operating expenses                 1,542 1,596 1,615
Operating income (loss)                 (1,542) (1,596) (1,615)
Interest expense                 (74,936) (66,025) (63,880)
Income (loss) before income taxes                 (76,478) (67,621) (65,495)
Net income                 (76,478) (67,621) (65,495)
Comprehensive income (loss)                 (76,478) (67,621) (65,495)
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                      
Revenues:                      
Total revenues                 305,802 316,402 307,840
Operating expenses:                      
Total hotel operating expenses                 45,576 44,386 43,197
Corporate                 2 2 2
Corporate overhead allocation                 11,405 7,033 6,833
Depreciation and amortization                 61,380 59,534 59,076
Total operating expenses                 118,363 110,955 109,108
Operating income (loss)                 187,439 205,447 198,732
Other gains and (losses), net                     1,868
Income (loss) before income taxes                 187,439 205,447 200,600
(Provision) benefit for income taxes                 (280) (37) (273)
Net income                 187,159 205,410 200,327
Comprehensive income (loss)                 187,159 205,410 200,327
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Hotel, Other [Member]                      
Revenues:                      
Total revenues                 305,802 316,402 307,840
Operating expenses:                      
Total hotel operating expenses                 45,576 44,386 43,197
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                      
Revenues:                      
Total revenues                 1,290,347 1,200,719 1,165,111
Operating expenses:                      
Total hotel operating expenses                 1,031,917 1,006,076 987,573
Entertainment                 109,120 84,404 74,681
Corporate                 28,909 29,536 24,911
Preopening costs                 4,869 1,926  
Impairment charges                   (35,418)  
Depreciation and amortization                 59,496 52,425 50,584
Impairment charges                 23,783    
Total operating expenses                 1,258,094 1,209,785 1,137,749
Operating income (loss)                 32,253 (9,066) 27,362
Interest expense                 (25) (26) (26)
Interest income                 10,469 11,818 11,472
Income (loss) from joint ventures                 125,005 (4,402) (2,794)
Other gains and (losses), net                 1,633 (337) 656
Income (loss) before income taxes                 169,335 (2,013) 36,670
(Provision) benefit for income taxes                 (11,465) 49,192 (2,375)
Net income                 157,870 47,179 34,295
Comprehensive income (loss)                 156,538 42,755 37,074
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Rooms [Member]                      
Revenues:                      
Total revenues                 454,393 431,768 420,011
Operating expenses:                      
Total hotel operating expenses                 118,060 112,636 109,618
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Food and Beverage [Member]                      
Revenues:                      
Total revenues                 519,890 483,945 477,493
Operating expenses:                      
Total hotel operating expenses                 282,906 269,824 267,307
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Hotel, Other [Member]                      
Revenues:                      
Total revenues                 168,071 159,162 157,274
Operating expenses:                      
Total hotel operating expenses                 600,207 599,760 588,454
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Management Fees [Member]                      
Operating expenses:                      
Total hotel operating expenses                 30,744 23,856 22,194
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Entertainment [Member]                      
Revenues:                      
Total revenues                 147,993 125,844 110,333
Consolidation, Eliminations [Member]                      
Revenues:                      
Total revenues                 (321,031) (332,402) (323,953)
Operating expenses:                      
Total hotel operating expenses                 (306,254) (316,863) (308,331)
Entertainment                 129 109 (54)
Corporate                 (101)    
Corporate overhead allocation                 (14,805) (15,648) (15,568)
Total operating expenses                 (321,031) (332,402) (323,953)
Equity in subsidiaries' earnings, net                 (268,551) (184,968) (169,127)
Net income                 (268,551) (184,968) (169,127)
Comprehensive income (loss)                 (267,219) (180,544) (171,906)
Consolidation, Eliminations [Member] | Rooms [Member]                      
Revenues:                      
Total revenues                 (23)    
Consolidation, Eliminations [Member] | Food and Beverage [Member]                      
Revenues:                      
Total revenues                 (47)    
Consolidation, Eliminations [Member] | Hotel, Other [Member]                      
Revenues:                      
Total revenues                 (320,183) (331,617) (322,975)
Operating expenses:                      
Total hotel operating expenses                 (306,254) (316,863) (308,331)
Consolidation, Eliminations [Member] | Entertainment [Member]                      
Revenues:                      
Total revenues                 $ (778) $ (785) $ (978)