XML 74 R64.htm IDEA: XBRL DOCUMENT v3.19.1
Information Concerning Guarantor and Non-Guarantor Subsidiaries - Condensed Consolidating Statement of Operations and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Revenues:    
Total revenues $ 370,775 $ 288,370
Operating expenses:    
Total hotel operating expenses 227,023 183,918
Entertainment 25,641 19,366
Corporate 9,004 8,329
Preopening costs 2,134 2,147
Depreciation and amortization 53,009 28,666
Total operating expenses 316,811 242,426
Operating income (loss) 53,964 45,944
Interest expense (32,087) (16,729)
Interest income 2,908 2,753
Loss from joint ventures   (2,588)
Other gains and (losses), net (141) 168
Income (loss) before income taxes 24,644 29,548
(Provision) benefit for income taxes (1,974) (2,209)
Net income 22,670 27,339
Comprehensive income (loss) 22,779 27,417
Net income available to common stockholders 29,408 27,339
Comprehensive income, net of taxes, available to common stockholders 29,517 27,417
Rooms [Member]    
Revenues:    
Total revenues 132,212 107,564
Operating expenses:    
Total hotel operating expenses 34,969 28,928
Food and Beverage [Member]    
Revenues:    
Total revenues 171,143 132,939
Operating expenses:    
Total hotel operating expenses 91,359 71,978
Hotel, Other [Member]    
Revenues:    
Total revenues 34,155 24,608
Operating expenses:    
Total hotel operating expenses 90,939 75,882
Management Service [Member]    
Operating expenses:    
Total hotel operating expenses 9,756 7,130
Entertainment [Member]    
Revenues:    
Total revenues 33,265 23,259
Reportable Legal Entities [Member] | Parent Company [Member]    
Operating expenses:    
Corporate 63 63
Corporate overhead allocation 997 2,615
Total operating expenses 1,060 2,678
Operating income (loss) (1,060) (2,678)
Income (loss) before income taxes (1,060) (2,678)
Equity in subsidiaries' earnings, net 23,730 30,017
Net income 22,670 27,339
Comprehensive income (loss) 22,779 27,417
Net income available to common stockholders 29,408  
Comprehensive income, net of taxes, available to common stockholders 29,517  
Reportable Legal Entities [Member] | Subsidiary Issuer [Member]    
Operating expenses:    
Corporate 451 361
Total operating expenses 451 361
Operating income (loss) (451) (361)
Interest expense (23,839) (16,723)
Interest income 8  
Income (loss) before income taxes (24,282) (17,084)
Net income (24,282) (17,084)
Comprehensive income (loss) (24,282) (17,084)
Net income available to common stockholders (24,282)  
Comprehensive income, net of taxes, available to common stockholders (24,282)  
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]    
Revenues:    
Total revenues 80,410 76,243
Operating expenses:    
Total hotel operating expenses 12,052 11,827
Corporate 1  
Corporate overhead allocation 3,058 2,126
Depreciation and amortization 16,250 14,730
Total operating expenses 31,361 28,683
Operating income (loss) 49,049 47,560
Income (loss) before income taxes 49,049 47,560
(Provision) benefit for income taxes (38) 365
Net income 49,011 47,925
Comprehensive income (loss) 49,011 47,925
Net income available to common stockholders 49,011  
Comprehensive income, net of taxes, available to common stockholders 49,011  
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Hotel, Other [Member]    
Revenues:    
Total revenues 80,410 76,243
Operating expenses:    
Total hotel operating expenses 12,052 11,827
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]    
Revenues:    
Total revenues 385,568 293,024
Operating expenses:    
Total hotel operating expenses 306,066 248,223
Entertainment 25,694 19,390
Corporate 8,489 7,905
Preopening costs 2,134 2,147
Depreciation and amortization 36,759 13,936
Total operating expenses 379,142 291,601
Operating income (loss) 6,426 1,423
Interest expense (8,354) (6)
Interest income 3,006 2,753
Loss from joint ventures   (2,588)
Other gains and (losses), net (141) 168
Income (loss) before income taxes 937 1,750
(Provision) benefit for income taxes (1,936) (2,574)
Net income (999) (824)
Comprehensive income (loss) (890) (746)
Net income available to common stockholders (999)  
Comprehensive income, net of taxes, available to common stockholders (890)  
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Rooms [Member]    
Revenues:    
Total revenues 132,212 107,564
Operating expenses:    
Total hotel operating expenses 34,969 28,928
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Food and Beverage [Member]    
Revenues:    
Total revenues 171,143 132,939
Operating expenses:    
Total hotel operating expenses 91,359 71,978
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Hotel, Other [Member]    
Revenues:    
Total revenues 48,424 29,238
Operating expenses:    
Total hotel operating expenses 169,982 140,187
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Management Service [Member]    
Operating expenses:    
Total hotel operating expenses 9,756 7,130
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Entertainment [Member]    
Revenues:    
Total revenues 33,789 23,283
Consolidation, Eliminations [Member]    
Revenues:    
Total revenues (95,203) (80,897)
Operating expenses:    
Total hotel operating expenses (91,095) (76,132)
Entertainment (53) (24)
Corporate overhead allocation (4,055) (4,741)
Total operating expenses (95,203) (80,897)
Interest expense 106  
Interest income (106)  
Equity in subsidiaries' earnings, net (23,730) (30,017)
Net income (23,730) (30,017)
Comprehensive income (loss) (23,839) (30,095)
Net income available to common stockholders (23,730)  
Comprehensive income, net of taxes, available to common stockholders (23,839)  
Consolidation, Eliminations [Member] | Hotel, Other [Member]    
Revenues:    
Total revenues (94,679) (80,873)
Operating expenses:    
Total hotel operating expenses (91,095) (76,132)
Consolidation, Eliminations [Member] | Entertainment [Member]    
Revenues:    
Total revenues $ (524) $ (24)