XML 75 R65.htm IDEA: XBRL DOCUMENT v3.19.2
Information Concerning Guarantor and Non-Guarantor Subsidiaries - Condensed Consolidating Statement of Operations and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Revenues:            
Total revenues $ 407,719   $ 333,934   $ 778,494 $ 622,304
Operating expenses:            
Total hotel operating expenses 227,705   187,821   454,728 371,739
Corporate 8,110   7,640   17,114 15,969
Preopening costs (24)   1,525   2,110 3,672
Depreciation and amortization 53,553   29,995   106,562 58,661
Total operating expenses 322,403   257,235   639,214 499,661
Operating income (loss) 85,316   76,699   139,280 122,643
Interest expense (33,492)   (19,625)   (65,579) (36,354)
Interest income 2,970   2,766   5,878 5,519
Loss from joint ventures (167)   1,346   (167) (1,242)
Other gains and (losses), net (111)   36   (252) 204
Income (loss) before income taxes 54,516   61,222   79,160 90,770
Provision for income taxes (8,232)   (5,676)   (10,206) (7,885)
Net Income 46,284   55,546   68,954 82,885
Comprehensive income, net of taxes 46,382   55,630   69,161 83,047
Net income 49,383 $ 29,408 55,546 $ 27,339 78,791 82,885
Comprehensive income (loss) 49,481   55,630   78,998 83,047
Rooms [Member]            
Revenues:            
Total revenues 144,704   121,745   276,916 229,309
Operating expenses:            
Total hotel operating expenses 36,099   30,059   71,068 58,987
Food and Beverage [Member]            
Revenues:            
Total revenues 173,030   141,053   344,173 273,992
Operating expenses:            
Total hotel operating expenses 90,680   72,394   182,039 144,372
Hotel, Other [Member]            
Revenues:            
Total revenues 39,395   28,958   73,550 53,566
Operating expenses:            
Total hotel operating expenses 90,527   76,733   181,466 152,615
Management Fees [Member]            
Operating expenses:            
Total hotel operating expenses 10,399   8,635   20,155 15,765
Entertainment [Member]            
Revenues:            
Total revenues 50,590   42,178   83,855 65,437
Operating expenses:            
Total hotel operating expenses 33,059   30,254   58,700 49,620
Reportable Legal Entities [Member] | Parent Company [Member]            
Operating expenses:            
Corporate 62   62   125 125
Corporate overhead allocation 1,014   2,495   2,011 5,110
Total operating expenses 1,076   2,557   2,136 5,235
Operating income (loss) (1,076)   (2,557)   (2,136) (5,235)
Income (loss) before income taxes (1,076)   (2,557)   (2,136) (5,235)
Equity in subsidiaries' earnings, net 47,360   58,103   71,090 88,120
Net Income 46,284   55,546   68,954 82,885
Comprehensive income, net of taxes 46,382   55,630   69,161 83,047
Net income 49,383       78,791  
Comprehensive income (loss) 49,481       78,998  
Reportable Legal Entities [Member] | Subsidiary Issuer [Member]            
Operating expenses:            
Corporate 429   364   880 725
Total operating expenses 429   364   880 725
Operating income (loss) (429)   (364)   (880) (725)
Interest expense (24,826)   (19,618)   (48,665) (36,341)
Interest income 150       158  
Income (loss) before income taxes (25,105)   (19,982)   (49,387) (37,066)
Net Income (25,105)   (19,982)   (49,387) (37,066)
Comprehensive income, net of taxes (25,105)   (19,982)   (49,387) (37,066)
Net income (25,105)       (49,387)  
Comprehensive income (loss) (25,105)       (49,387)  
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]            
Revenues:            
Total revenues 81,066   76,773   161,476 153,016
Operating expenses:            
Total hotel operating expenses 12,245   11,050   24,297 22,877
Corporate 2   2   3 2
Corporate overhead allocation 2,948   2,038   6,006 4,164
Depreciation and amortization 16,482   15,305   32,732 30,035
Total operating expenses 31,677   28,395   63,038 57,078
Operating income (loss) 49,389   48,378   98,438 95,938
Income (loss) before income taxes 49,389   48,378   98,438 95,938
Provision for income taxes (8)   (449)   (46) (84)
Net Income 49,381   47,929   98,392 95,854
Comprehensive income, net of taxes 49,381   47,929   98,392 95,854
Net income 49,381       98,392  
Comprehensive income (loss) 49,381       98,392  
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Hotel, Other [Member]            
Revenues:            
Total revenues 81,066   76,773   161,476 153,016
Operating expenses:            
Total hotel operating expenses 12,245   11,050   24,297 22,877
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]            
Revenues:            
Total revenues 422,492   338,352   808,060 631,376
Operating expenses:            
Total hotel operating expenses 307,337   253,429   613,403 501,652
Corporate 7,617   7,212   16,106 15,117
Preopening costs (24)   1,525   2,110 3,672
Depreciation and amortization 37,071   14,690   73,830 28,626
Total operating expenses 385,060   307,110   764,202 598,711
Operating income (loss) 37,432   31,242   43,858 32,665
Interest expense (8,987)   (7)   (17,341) (13)
Interest income 3,141   2,766   6,147 5,519
Loss from joint ventures (167)   1,346   (167) (1,242)
Other gains and (losses), net (111)   36   (252) 204
Income (loss) before income taxes 31,308   35,383   32,245 37,133
Provision for income taxes (8,224)   (5,227)   (10,160) (7,801)
Net Income 23,084   30,156   22,085 29,332
Comprehensive income, net of taxes 23,182   30,240   22,292 29,494
Net income 23,084       22,085  
Comprehensive income (loss) 23,182       22,292  
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Rooms [Member]            
Revenues:            
Total revenues 144,704   121,745   276,916 229,309
Operating expenses:            
Total hotel operating expenses 36,099   30,059   71,068 58,987
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Food and Beverage [Member]            
Revenues:            
Total revenues 173,030   141,053   344,173 273,992
Operating expenses:            
Total hotel operating expenses 90,680   72,394   182,039 144,372
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Hotel, Other [Member]            
Revenues:            
Total revenues 53,619   33,376   102,043 62,614
Operating expenses:            
Total hotel operating expenses 170,159   142,341   340,141 282,528
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Management Fees [Member]            
Operating expenses:            
Total hotel operating expenses 10,399   8,635   20,155 15,765
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Entertainment [Member]            
Revenues:            
Total revenues 51,139   42,178   84,928 65,461
Operating expenses:            
Total hotel operating expenses 33,059   30,254   58,753 49,644
Consolidation, Eliminations [Member]            
Revenues:            
Total revenues (95,839)   (81,191)   (191,042) (162,088)
Operating expenses:            
Total hotel operating expenses (91,877)   (76,658)   (182,972) (152,790)
Corporate overhead allocation (3,962)   (4,533)   (8,017) (9,274)
Total operating expenses (95,839)   (81,191)   (191,042) (162,088)
Interest expense 321       427  
Interest income (321)       (427)  
Equity in subsidiaries' earnings, net (47,360)   (58,103)   (71,090) (88,120)
Net Income (47,360)   (58,103)   (71,090) (88,120)
Comprehensive income, net of taxes (47,458)   (58,187)   (71,297) (88,282)
Net income (47,360)       (71,090)  
Comprehensive income (loss) (47,458)       (71,297)  
Consolidation, Eliminations [Member] | Hotel, Other [Member]            
Revenues:            
Total revenues (95,290)   (81,191)   (189,969) (162,064)
Operating expenses:            
Total hotel operating expenses (91,877)   $ (76,658)   (182,972) (152,790)
Consolidation, Eliminations [Member] | Entertainment [Member]            
Revenues:            
Total revenues $ (549)       (1,073) (24)
Operating expenses:            
Total hotel operating expenses         $ (53) $ (24)