XML 70 R73.htm IDEA: XBRL DOCUMENT v3.20.1
Information Concerning Guarantor and Non-Guarantor Subsidiaries - Condensed Consolidating Statement of Operations and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Revenues:    
Total revenues $ 313,030 $ 370,775
Operating expenses:    
Total hotel operating expenses 212,085 227,023
Corporate 8,136 9,004
Preopening costs 801 2,134
Gain on sale of assets (1,261)  
Credit loss on held-to-maturity securities 5,828  
Depreciation and amortization 53,345 53,009
Total operating expenses 308,280 316,811
Operating income 4,750 53,964
Interest expense (29,358) (32,087)
Interest income 2,371 2,908
Loss from unconsolidated joint ventures (1,895)  
Other gains and (losses), net 195 (141)
Income (loss) before income taxes (23,937) 24,644
Provision for income taxes (26,799) (1,974)
Net income (loss) (50,736) 22,670
Comprehensive income (loss), net of taxes (88,173) 22,779
Net income (loss) (46,516) 29,408
Comprehensive income (loss) (75,344) 29,517
Rooms [Member]    
Revenues:    
Total revenues 106,128 132,212
Operating expenses:    
Total hotel operating expenses 32,308 34,969
Food and Beverage [Member]    
Revenues:    
Total revenues 145,750 171,143
Operating expenses:    
Total hotel operating expenses 83,811 91,359
Hotel, Other [Member]    
Revenues:    
Total revenues 33,793 34,155
Operating expenses:    
Total hotel operating expenses 90,474 90,939
Management Fees [Member]    
Operating expenses:    
Total hotel operating expenses 5,492 9,756
Entertainment [Member]    
Revenues:    
Total revenues 27,359 33,265
Operating expenses:    
Total hotel operating expenses 29,346 25,641
Reportable Legal Entities [Member] | Parent Company [Member]    
Operating expenses:    
Corporate 63 63
Corporate overhead allocation 979 997
Total operating expenses 1,042 1,060
Operating income (1,042) (1,060)
Income (loss) before income taxes (1,042) (1,060)
Equity in subsidiaries' losses, net (49,694) 23,730
Net income (loss) (50,736) 22,670
Comprehensive income (loss), net of taxes (88,173) 22,779
Net income (loss) (46,516) 29,408
Comprehensive income (loss) (75,344) 29,517
Reportable Legal Entities [Member] | Subsidiary Issuer [Member]    
Operating expenses:    
Corporate 376 451
Total operating expenses 376 451
Operating income (376) (451)
Interest expense (20,401) (23,839)
Interest income 576 8
Income (loss) before income taxes (20,201) (24,282)
Net income (loss) (20,201) (24,282)
Comprehensive income (loss), net of taxes (33,887) (24,282)
Net income (loss) (20,201) (24,282)
Comprehensive income (loss) (33,887) (24,282)
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]    
Revenues:    
Total revenues 64,741 80,410
Operating expenses:    
Total hotel operating expenses 12,442 12,052
Corporate 1 1
Corporate overhead allocation 2,107 3,058
Depreciation and amortization 16,316 16,250
Total operating expenses 30,866 31,361
Operating income 33,875 49,049
Income (loss) before income taxes 33,875 49,049
Provision for income taxes   (38)
Net income (loss) 33,875 49,011
Comprehensive income (loss), net of taxes 33,875 49,011
Net income (loss) 33,875 49,011
Comprehensive income (loss) 33,875 49,011
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Hotel, Other [Member]    
Revenues:    
Total revenues 64,741 80,410
Operating expenses:    
Total hotel operating expenses 12,442 12,052
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]    
Revenues:    
Total revenues 328,410 385,568
Operating expenses:    
Total hotel operating expenses 276,678 306,066
Corporate 7,696 8,489
Preopening costs 801 2,134
Gain on sale of assets (1,261)  
Depreciation and amortization 37,029 36,759
Total operating expenses 356,117 379,142
Operating income (27,707) 6,426
Interest expense (9,008) (8,354)
Interest income 1,846 3,006
Loss from unconsolidated joint ventures (1,895)  
Other gains and (losses), net 195 (141)
Income (loss) before income taxes (36,569) 937
Provision for income taxes (26,799) (1,936)
Net income (loss) (63,368) (999)
Comprehensive income (loss), net of taxes (87,119) (890)
Net income (loss) (63,368) (999)
Comprehensive income (loss) (74,290) (890)
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Rooms [Member]    
Revenues:    
Total revenues 106,128 132,212
Operating expenses:    
Total hotel operating expenses 32,308 34,969
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Food and Beverage [Member]    
Revenues:    
Total revenues 145,750 171,143
Operating expenses:    
Total hotel operating expenses 83,811 91,359
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Hotel, Other [Member]    
Revenues:    
Total revenues 48,634 48,424
Operating expenses:    
Total hotel operating expenses 155,067 169,982
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Management Fees [Member]    
Operating expenses:    
Total hotel operating expenses 5,492 9,756
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Entertainment [Member]    
Revenues:    
Total revenues 27,898 33,789
Operating expenses:    
Total hotel operating expenses 29,346 25,694
Consolidation, Eliminations [Member]    
Revenues:    
Total revenues (80,121) (95,203)
Operating expenses:    
Total hotel operating expenses (77,035) (91,095)
Corporate overhead allocation (3,086) (4,055)
Total operating expenses (80,121) (95,203)
Interest expense 51 106
Interest income (51) (106)
Equity in subsidiaries' losses, net 49,694 (23,730)
Net income (loss) 49,694 (23,730)
Comprehensive income (loss), net of taxes 87,131 (23,839)
Net income (loss) 49,694 (23,730)
Comprehensive income (loss) 74,302 (23,839)
Consolidation, Eliminations [Member] | Hotel, Other [Member]    
Revenues:    
Total revenues (79,582) (94,679)
Operating expenses:    
Total hotel operating expenses (77,035) (91,095)
Consolidation, Eliminations [Member] | Entertainment [Member]    
Revenues:    
Total revenues (539) (524)
Operating expenses:    
Total hotel operating expenses   (53)
Notes Receivable [Member]    
Operating expenses:    
Interest income 1,500 $ 2,600
Bonds B Series [Member]    
Operating expenses:    
Credit loss on held-to-maturity securities 5,828  
Bonds B Series [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]    
Operating expenses:    
Credit loss on held-to-maturity securities $ 5,828