XML 84 R72.htm IDEA: XBRL DOCUMENT v3.19.2
Supplementary Condensed Consolidating Financial Information of Parent Guarantor and Subsidiary Issuers (Income Statement) (Details) - USD ($)
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            
Rental income $ 248,563,000       $ 496,241,000  
Rental income     $ 169,865,000     $ 339,270,000
Income from direct financing lease     26,984,000     45,605,000
Interest income from mortgaged real estate 7,201,000   0   14,394,000 0
Real estate taxes paid by tenants     21,483,000     42,761,000
Total revenues 289,013,000   254,221,000   576,877,000 498,271,000
Operating expenses            
Gaming, food, beverage and other 19,168,000   20,407,000   38,190,000 40,065,000
Real estate taxes     21,800,000     43,395,000
Land rights and ground lease expense 15,229,000   6,444,000   24,478,000 12,976,000
General and administrative 15,984,000   24,806,000   33,224,000 41,266,000
Depreciation 67,865,000   27,523,000   126,443,000 55,477,000
Loan impairment charges 0   0   13,000,000 0
Total operating expenses 118,246,000   100,980,000   235,335,000 193,179,000
Income from operations 170,767,000   153,241,000   341,542,000 305,092,000
Other income (expenses)            
Interest expense (76,523,000)   (57,055,000)   (153,251,000) (111,123,000)
Interest income 248,000   891,000   337,000 1,372,000
Losses on debt extinguishment 0   (3,473,000)   0 (3,473,000)
Intercompany dividends and interest 0   0   0 0
Total other expenses (76,275,000)   (59,637,000)   (152,914,000) (113,224,000)
Income before income taxes 94,492,000   93,604,000   188,628,000 191,868,000
Income tax expense 1,459,000   1,606,000   2,585,000 3,098,000
Net income 93,033,000 $ 93,010,000 91,998,000 $ 96,772,000 186,043,000 188,770,000
Eliminations            
Revenues            
Rental income 0       0  
Rental income     0     0
Income from direct financing lease     0     0
Interest income from mortgaged real estate 0       0  
Real estate taxes paid by tenants     0     0
Total revenues 0   0   0 0
Operating expenses            
Gaming, food, beverage and other 0   0   0 0
Real estate taxes     0     0
Land rights and ground lease expense 0   0   0 0
General and administrative 0   0   0 0
Depreciation 0   0   0 0
Loan impairment charges         0  
Total operating expenses 0   0   0 0
Income from operations 0   0   0 0
Other income (expenses)            
Interest expense 0   0   0 0
Interest income 0   0   0 0
Losses on debt extinguishment     0     0
Intercompany dividends and interest (133,513,000)   (114,886,000)   (251,336,000) (221,674,000)
Total other expenses (133,513,000)   (114,886,000)   (251,336,000) (221,674,000)
Income before income taxes (133,513,000)   (114,886,000)   (251,336,000) (221,674,000)
Income tax expense 0   0   0 0
Net income (133,513,000)   (114,886,000)   (251,336,000) (221,674,000)
Parent Guarantor            
Revenues            
Rental income 0       0  
Rental income     0     0
Income from direct financing lease     0     0
Interest income from mortgaged real estate 0       0  
Real estate taxes paid by tenants     0     0
Total revenues 0   0   0 0
Operating expenses            
Gaming, food, beverage and other 0   0   0 0
Real estate taxes     0     0
Land rights and ground lease expense 0   0   0 0
General and administrative 0   0   0 0
Depreciation 0   0   0 0
Loan impairment charges         0  
Total operating expenses 0   0   0 0
Income from operations 0   0   0 0
Other income (expenses)            
Interest expense 0   0   0 0
Interest income 0   0   0 0
Losses on debt extinguishment     0     0
Intercompany dividends and interest 0   0   0 0
Total other expenses 0   0   0 0
Income before income taxes 0   0   0 0
Income tax expense 0   0   0 0
Net income 0   0   0 0
Subsidiary Issuers            
Revenues            
Rental income 138,135,000       276,388,000  
Rental income     101,767,000     203,587,000
Income from direct financing lease     0     0
Interest income from mortgaged real estate 5,590,000       11,181,000  
Real estate taxes paid by tenants     11,176,000     22,076,000
Total revenues 143,725,000   112,943,000   287,569,000 225,663,000
Operating expenses            
Gaming, food, beverage and other 0   0   0 0
Real estate taxes     11,195,000     22,114,000
Land rights and ground lease expense 10,770,000   1,929,000   15,494,000 3,948,000
General and administrative 10,335,000   19,016,000   21,847,000 29,937,000
Depreciation 38,911,000   23,190,000   67,698,000 46,791,000
Loan impairment charges         0  
Total operating expenses 60,016,000   55,330,000   105,039,000 102,790,000
Income from operations 83,709,000   57,613,000   182,530,000 122,873,000
Other income (expenses)            
Interest expense (76,523,000)   (57,055,000)   (153,251,000) (111,123,000)
Interest income 248,000   404,000   337,000 404,000
Losses on debt extinguishment     (3,473,000)     (3,473,000)
Intercompany dividends and interest 128,514,000   109,988,000   247,908,000 217,091,000
Total other expenses 52,239,000   49,864,000   94,994,000 102,899,000
Income before income taxes 135,948,000   107,477,000   277,524,000 225,772,000
Income tax expense 196,000   228,000   265,000 399,000
Net income 135,752,000   107,249,000   277,259,000 225,373,000
Other Subsidiary Non-Issuers            
Revenues            
Rental income 110,428,000       219,853,000  
Rental income     68,098,000     135,683,000
Income from direct financing lease     26,984,000     45,605,000
Interest income from mortgaged real estate 1,611,000       3,213,000  
Real estate taxes paid by tenants     10,307,000     20,685,000
Total revenues 145,288,000   141,278,000   289,308,000 272,608,000
Operating expenses            
Gaming, food, beverage and other 19,168,000   20,407,000   38,190,000 40,065,000
Real estate taxes     10,605,000     21,281,000
Land rights and ground lease expense 4,459,000   4,515,000   8,984,000 9,028,000
General and administrative 5,649,000   5,790,000   11,377,000 11,329,000
Depreciation 28,954,000   4,333,000   58,745,000 8,686,000
Loan impairment charges         13,000,000  
Total operating expenses 58,230,000   45,650,000   130,296,000 90,389,000
Income from operations 87,058,000   95,628,000   159,012,000 182,219,000
Other income (expenses)            
Interest expense 0   0   0 0
Interest income 0   487,000   0 968,000
Losses on debt extinguishment     0     0
Intercompany dividends and interest 4,999,000   4,898,000   3,428,000 4,583,000
Total other expenses 4,999,000   5,385,000   3,428,000 5,551,000
Income before income taxes 92,057,000   101,013,000   162,440,000 187,770,000
Income tax expense 1,263,000   1,378,000   2,320,000 2,699,000
Net income 90,794,000   99,635,000   160,120,000 185,071,000
Real Estate            
Revenues            
Total revenues 255,764,000   218,332,000   510,635,000 427,636,000
Real Estate | Eliminations            
Revenues            
Total revenues 0   0   0 0
Real Estate | Parent Guarantor            
Revenues            
Total revenues 0   0   0 0
Real Estate | Subsidiary Issuers            
Revenues            
Total revenues 143,725,000   112,943,000   287,569,000 225,663,000
Real Estate | Other Subsidiary Non-Issuers            
Revenues            
Total revenues 112,039,000   105,389,000   223,066,000 201,973,000
Gaming, food, beverage and other            
Revenues            
Total revenues 33,249,000   35,889,000   66,242,000 70,635,000
Gaming, food, beverage and other | Eliminations            
Revenues            
Total revenues 0   0   0 0
Gaming, food, beverage and other | Parent Guarantor            
Revenues            
Total revenues 0   0   0 0
Gaming, food, beverage and other | Subsidiary Issuers            
Revenues            
Total revenues 0   0   0 0
Gaming, food, beverage and other | Other Subsidiary Non-Issuers            
Revenues            
Total revenues $ 33,249,000   $ 35,889,000   $ 66,242,000 $ 70,635,000