XML 91 R151.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
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, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Revenues:                      
Total revenues $ 446,285 $ 379,787 $ 407,719 $ 370,775 $ 360,565 $ 292,249 $ 333,934 $ 288,370 $ 1,604,566 $ 1,275,118 $ 1,184,719
Operating expenses:                      
Total hotel operating expenses                 957,175 771,239 733,599
Entertainment                 126,609 109,249 84,513
Corporate                 36,282 30,833 31,387
Preopening costs                 3,122 4,869 1,926
Impairment charges                   23,783 35,418
Depreciation and amortization 53,287 53,998 53,553 53,009 31,221 30,994 29,995 28,666 213,847 120,876 111,959
Impairment charges                   23,783 35,418
Total operating expenses                 1,337,035 1,060,849 998,802
Operating income 71,748 56,503 85,316 53,964 51,526 40,100 76,699 45,944 267,531 214,269 185,917
Interest expense                 (131,620) (74,961) (66,051)
Interest income                 11,769 10,469 11,818
Loss on extinguishment of debt                 (494)    
Income (loss) from unconsolidated joint ventures                 (1,110) 125,005 (4,402)
Other gains and (losses), net                 693 1,633 (337)
Income (loss) before income taxes 43,182 24,427 54,516 24,644 161,191 24,454 61,222 29,548 146,769 276,415 126,945
(Provision) benefit for income taxes (4,732) (3,537) (8,232) (1,974) (1,997) (1,863) (5,676) (2,209) (18,475) (11,745) 49,155
Net income 38,450 20,890 46,284 22,670 159,194 22,591 55,546 27,339 128,294 264,670 176,100
Net income 38,450 20,890 46,284 22,670 159,194 22,591 55,546 27,339 128,294 264,670 176,100
Comprehensive income, net of taxes                 130,866 263,338 171,676
Net income $ 44,654 $ 22,349 $ 49,383 $ 29,408 $ 159,194 $ 22,591 $ 55,546 $ 27,339 145,794 264,670 176,100
Comprehensive income (loss)                 149,194 263,338 171,676
Rooms [Member]                      
Revenues:                      
Total revenues                 557,562 454,370 431,768
Operating expenses:                      
Total hotel operating expenses                 144,834 118,060 112,636
Food and Beverage [Member]                      
Revenues:                      
Total revenues                 660,770 519,843 483,945
Operating expenses:                      
Total hotel operating expenses                 362,850 282,906 269,824
Hotel, Other [Member]                      
Revenues:                      
Total revenues                 203,114 153,690 143,947
Operating expenses:                      
Total hotel operating expenses                 409,883 339,529 327,283
Management Fees [Member]                      
Operating expenses:                      
Total hotel operating expenses                 39,608 30,744 23,856
Entertainment [Member]                      
Revenues:                      
Total revenues                 183,120 147,215 125,059
Reportable Legal Entities [Member] | Parent Company [Member]                      
Operating expenses:                      
Corporate                 251 481 253
Corporate overhead allocation                 3,659 3,400 8,615
Total operating expenses                 3,910 3,881 8,868
Operating income                 (3,910) (3,881) (8,868)
Income (loss) before income taxes                 (3,910) (3,881) (8,868)
Equity in subsidiaries' earnings, net                 132,204 268,551 184,968
Net income                 128,294 264,670 176,100
Net income                 128,294 264,670 176,100
Comprehensive income, net of taxes                 130,866    
Net income                 145,794    
Comprehensive income (loss)                 149,194 263,338 171,676
Reportable Legal Entities [Member] | Subsidiary Issuer [Member]                      
Operating expenses:                      
Corporate                 1,736 1,542 1,596
Total operating expenses                 1,736 1,542 1,596
Operating income                 (1,736) (1,542) (1,596)
Interest expense                 (95,501) (74,936) (66,025)
Interest income                 332    
Loss on extinguishment of debt                 (494)    
Income (loss) before income taxes                 (97,399) (76,478) (67,621)
Net income                 (97,399) (76,478) (67,621)
Net income                 (97,399) (76,478) (67,621)
Comprehensive income, net of taxes                 (93,591)    
Net income                 (97,399)    
Comprehensive income (loss)                 (93,591) (76,478) (67,621)
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                      
Revenues:                      
Total revenues                 323,769 305,802 316,402
Operating expenses:                      
Total hotel operating expenses                 47,426 45,576 44,386
Corporate                 2 2 2
Corporate overhead allocation                 11,950 11,405 7,033
Depreciation and amortization                 65,445 61,380 59,534
Total operating expenses                 124,823 118,363 110,955
Operating income                 198,946 187,439 205,447
Income (loss) before income taxes                 198,946 187,439 205,447
(Provision) benefit for income taxes                 (103) (280) (37)
Net income                 198,843 187,159 205,410
Net income                 198,843 187,159 205,410
Comprehensive income, net of taxes                 198,843    
Net income                 198,843    
Comprehensive income (loss)                 198,843 187,159 205,410
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Hotel, Other [Member]                      
Revenues:                      
Total revenues                 323,769 305,802 316,402
Operating expenses:                      
Total hotel operating expenses                 47,426 45,576 44,386
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                      
Revenues:                      
Total revenues                 1,664,607 1,290,347 1,200,719
Operating expenses:                      
Total hotel operating expenses                 1,278,014 1,031,917 1,006,076
Entertainment                 126,545 109,120 84,404
Corporate                 34,293 28,909 29,536
Preopening costs                 3,122 4,869 1,926
Impairment charges                   23,783 35,418
Depreciation and amortization                 148,402 59,496 52,425
Total operating expenses                 1,590,376 1,258,094 1,209,785
Operating income                 74,231 32,253 (9,066)
Interest expense                 (36,824) (25) (26)
Interest income                 12,142 10,469 11,818
Income (loss) from unconsolidated joint ventures                 (1,110) 125,005 (4,402)
Other gains and (losses), net                 693 1,633 (337)
Income (loss) before income taxes                 49,132 169,335 (2,013)
(Provision) benefit for income taxes                 (18,372) (11,465) 49,192
Net income                 30,760 157,870 47,179
Net income                 30,760 157,870 47,179
Comprehensive income, net of taxes                 29,524    
Net income                 30,760    
Comprehensive income (loss)                 30,352 156,538 42,755
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Rooms [Member]                      
Revenues:                      
Total revenues                 557,562 454,393 431,768
Operating expenses:                      
Total hotel operating expenses                 144,834 118,060 112,636
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Food and Beverage [Member]                      
Revenues:                      
Total revenues                 660,770 519,890 483,945
Operating expenses:                      
Total hotel operating expenses                 362,850 282,906 269,824
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Hotel, Other [Member]                      
Revenues:                      
Total revenues                 260,052 168,071 159,162
Operating expenses:                      
Total hotel operating expenses                 730,722 600,207 599,760
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Management Fees [Member]                      
Operating expenses:                      
Total hotel operating expenses                 39,608 30,744 23,856
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Entertainment [Member]                      
Revenues:                      
Total revenues                 186,223 147,993 125,844
Consolidation, Eliminations [Member]                      
Revenues:                      
Total revenues                 (383,810) (321,031) (332,402)
Operating expenses:                      
Total hotel operating expenses                 (368,265) (306,254) (316,863)
Entertainment                 64 129 109
Corporate                   (101)  
Corporate overhead allocation                 (15,609) (14,805) (15,648)
Total operating expenses                 (383,810) (321,031) (332,402)
Interest expense                 705    
Interest income                 (705)    
Equity in subsidiaries' earnings, net                 (132,204) (268,551) (184,968)
Net income                 (132,204) (268,551) (184,968)
Net income                 (132,204) (268,551) (184,968)
Comprehensive income, net of taxes                 (134,776)    
Net income                 (132,204)    
Comprehensive income (loss)                 (135,604) (267,219) (180,544)
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                 (380,707) (320,183) (331,617)
Operating expenses:                      
Total hotel operating expenses                 (368,265) (306,254) (316,863)
Consolidation, Eliminations [Member] | Entertainment [Member]                      
Revenues:                      
Total revenues                 $ (3,103) $ (778) $ (785)