XML 71 R72.htm IDEA: XBRL DOCUMENT v3.19.3
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, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Sep. 30, 2019
Sep. 30, 2018
Revenues:                
Total revenues $ 379,787     $ 292,249     $ 1,158,281 $ 914,553
Operating expenses:                
Total hotel operating expenses 225,696     177,776     680,424 549,515
Corporate 9,404     7,212     26,518 23,181
Preopening costs 164     300     2,274 3,972
Depreciation and amortization 53,998     30,994     160,560 89,655
Impairment charges       4,540       4,540
Total operating expenses 323,284     252,149     962,498 751,810
Operating income (loss) 56,503     40,100     195,783 162,743
Interest expense (35,261)     (19,220)     (100,840) (55,574)
Interest income 2,878     2,678     8,756 8,197
Loss on extinguishment of debt (494)           (494)  
Loss from joint ventures (308)     (985)     (475) (2,227)
Other gains and (losses), net 1,109     1,881     857 2,085
Income (loss) before income taxes 24,427     24,454     103,587 115,224
Provision for income taxes (3,537)     (1,863)     (13,743) (9,748)
Net Income 20,890     22,591     89,844 105,476
Comprehensive income, net of taxes 13,297     26,030     82,458 109,077
Net income 22,349 $ 49,383 $ 29,408 22,591 $ 55,546 $ 27,339 101,140 105,476
Comprehensive income (loss) 16,650     26,030     95,648 109,077
Rooms [Member]                
Revenues:                
Total revenues 134,950     103,181     411,866 332,490
Operating expenses:                
Total hotel operating expenses 37,116     29,563     108,184 88,550
Food and Beverage [Member]                
Revenues:                
Total revenues 155,173     118,496     499,346 392,488
Operating expenses:                
Total hotel operating expenses 88,584     67,305     270,623 211,677
Hotel, Other [Member]                
Revenues:                
Total revenues 38,134     27,563     111,684 81,129
Operating expenses:                
Total hotel operating expenses 91,608     74,350     273,074 226,965
Management Fees [Member]                
Operating expenses:                
Total hotel operating expenses 8,388     6,558     28,543 22,323
Entertainment [Member]                
Revenues:                
Total revenues 51,530     43,009     135,385 108,446
Operating expenses:                
Total hotel operating expenses 34,022     31,327     92,722 80,947
Reportable Legal Entities [Member] | Parent Company [Member]                
Operating expenses:                
Corporate 63     63     188 188
Corporate overhead allocation 1,036     2,873     3,047 7,983
Total operating expenses 1,099     2,936     3,235 8,171
Operating income (loss) (1,099)     (2,936)     (3,235) (8,171)
Income (loss) before income taxes (1,099)     (2,936)     (3,235) (8,171)
Equity in subsidiaries' earnings, net 21,989     25,527     93,079 113,647
Net Income 20,890     22,591     89,844 105,476
Comprehensive income, net of taxes 13,297     26,030     82,458 109,077
Net income 22,349           101,140  
Comprehensive income (loss) 16,650           95,648  
Reportable Legal Entities [Member] | Subsidiary Issuer [Member]                
Operating expenses:                
Corporate 482     410     1,362 1,135
Total operating expenses 482     410     1,362 1,135
Operating income (loss) (482)     (410)     (1,362) (1,135)
Interest expense (25,093)     (19,214)     (73,758) (55,555)
Interest income 3           161  
Loss on extinguishment of debt (494)           (494)  
Income (loss) before income taxes (26,066)     (19,624)     (75,453) (56,690)
Net Income (26,066)     (19,624)     (75,453) (56,690)
Comprehensive income, net of taxes (26,066)     (19,624)     (75,453) (56,690)
Net income (26,066)           (75,453)  
Comprehensive income (loss) (26,066)           (75,453)  
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                
Revenues:                
Total revenues 81,154     76,592     242,630 229,608
Operating expenses:                
Total hotel operating expenses 12,218     11,510     36,515 34,387
Corporate (1)           2 2
Corporate overhead allocation 3,083     2,369     9,089 6,533
Depreciation and amortization 16,394     15,548     49,126 45,583
Total operating expenses 31,694     29,427     94,732 86,505
Operating income (loss) 49,460     47,165     147,898 143,103
Income (loss) before income taxes 49,460     47,165     147,898 143,103
Provision for income taxes (27)     (78)     (73) (162)
Net Income 49,433     47,087     147,825 142,941
Comprehensive income, net of taxes 49,433     47,087     147,825 142,941
Net income 49,433           147,825  
Comprehensive income (loss) 49,433           147,825  
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Hotel, Other [Member]                
Revenues:                
Total revenues 81,154     76,592     242,630 229,608
Operating expenses:                
Total hotel operating expenses 12,218     11,510     36,515 34,387
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                
Revenues:                
Total revenues 394,841     297,377     1,202,901 928,753
Operating expenses:                
Total hotel operating expenses 305,567     242,744     918,970 744,396
Corporate 8,860     6,739     24,966 21,856
Preopening costs 164     300     2,274 3,972
Depreciation and amortization 37,604     15,446     111,434 44,072
Impairment charges       4,540       4,540
Total operating expenses 386,217     301,096     1,150,419 899,807
Operating income (loss) 8,624     (3,719)     52,482 28,946
Interest expense (10,366)     (6)     (27,707) (19)
Interest income 3,073     2,678     9,220 8,197
Loss from joint ventures (308)     (985)     (475) (2,227)
Other gains and (losses), net 1,109     1,881     857 2,085
Income (loss) before income taxes 2,132     (151)     34,377 36,982
Provision for income taxes (3,510)     (1,785)     (13,670) (9,586)
Net Income (1,378)     (1,936)     20,707 27,396
Comprehensive income, net of taxes (8,971)     1,503     13,321 30,997
Net income (1,378)           20,707  
Comprehensive income (loss) (7,077)           15,215  
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Rooms [Member]                
Revenues:                
Total revenues 134,950     103,181     411,866 332,490
Operating expenses:                
Total hotel operating expenses 37,116     29,563     108,184 88,550
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Food and Beverage [Member]                
Revenues:                
Total revenues 155,173     118,496     499,346 392,488
Operating expenses:                
Total hotel operating expenses 88,584     67,305     270,623 211,677
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Hotel, Other [Member]                
Revenues:                
Total revenues 52,546     32,691     154,589 95,305
Operating expenses:                
Total hotel operating expenses 171,479     139,318     511,620 421,846
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Management Fees [Member]                
Operating expenses:                
Total hotel operating expenses 8,388     6,558     28,543 22,323
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Entertainment [Member]                
Revenues:                
Total revenues 52,172     43,009     137,100 108,470
Operating expenses:                
Total hotel operating expenses 34,022     31,327     92,775 80,971
Consolidation, Eliminations [Member]                
Revenues:                
Total revenues (96,208)     (81,720)     (287,250) (243,808)
Operating expenses:                
Total hotel operating expenses (92,089)     (76,478)     (275,061) (229,268)
Corporate overhead allocation (4,119)     (5,242)     (12,136) (14,516)
Total operating expenses (96,208)     (81,720)     (287,250) (243,808)
Interest expense 198           625  
Interest income (198)           (625)  
Equity in subsidiaries' earnings, net (21,989)     (25,527)     (93,079) (113,647)
Net Income (21,989)     (25,527)     (93,079) (113,647)
Comprehensive income, net of taxes (14,396)     (28,966)     (85,693) (117,248)
Net income (21,989)           (93,079)  
Comprehensive income (loss) (16,290)           (87,587)  
Consolidation, Eliminations [Member] | Hotel, Other [Member]                
Revenues:                
Total revenues (95,566)     (81,720)     (285,535) (243,784)
Operating expenses:                
Total hotel operating expenses (92,089)     $ (76,478)     (275,061) (229,268)
Consolidation, Eliminations [Member] | Entertainment [Member]                
Revenues:                
Total revenues $ (642)           (1,715) (24)
Operating expenses:                
Total hotel operating expenses             $ (53) $ (24)