XML 61 R46.htm IDEA: XBRL DOCUMENT v3.24.0.1
Leases (Tables)
12 Months Ended
Dec. 31, 2023
Leases [Abstract]  
Summary of Lease Assets and Liabilities
The following table summarizes the balance sheet classification of the Company's lease assets and liabilities (in thousands):
December 31,
Balance Sheet Classification20232022
Assets
Operating leasesOperating lease assets $1,832,896 $1,853,164 
Finance leasesProperty and equipment, net$43,078 $52,848 
Current liabilities
Operating leasesOther accrued liabilities$9,295 $9,905 
Finance leasesOther accrued liabilities$13,412 $18,416 
Non-current liabilities
Operating leasesLong-term operating lease liabilities$1,631,749 $1,615,157 
Finance leasesOther long-term liabilities$24,028 $29,407 
Schedule of Lease Cost and Other Information
The following tables disclose the components of the Company's lease cost, supplemental cash flow disclosures, and other information regarding the Company's lease arrangements (in thousands):
Year Ended December 31,
202320222021
Lease cost:
Operating lease cost$17,173 $18,321 $22,878 
Triple-net operating lease cost related to Encore Boston Harbor141,722 11,773 — 
Short-term lease cost27,468 21,060 16,224 
Amortization of leasehold interests in land 13,666 13,728 13,862 
Variable lease cost1,868 1,081 911 
Finance lease interest cost2,363 2,131 2,216 
Total lease cost$204,260 $68,094 $56,091 

Year Ended December 31,
202320222021
Supplemental cash flow disclosures:
Operating lease liabilities arising from obtaining operating lease assets$26,657 $1,519,628 $3,761 
Finance lease liabilities arising from obtaining finance lease assets$8,842 $5,906 $7,423 
Cash paid for amounts included in the measurement of lease liabilities:
Cash used in operating activities - Operating leases $139,054 $26,094 $21,404 
Cash used in financing activities - Finance leases$19,267 $18,188 $15,658 
Year Ended December 31,
202320222021
Other information:
Weighted-average remaining lease term - Operating leases30.1 years31.1 years46.5 years
Weighted-average remaining lease term - Finance leases19.7 years16.0 years14.0 years
Weighted-average discount rate - Operating leases8.0 %8.0 %6.6 %
Weighted-average discount rate - Finance leases5.8 %5.0 %4.7 %
Schedule of Operating Lease Maturity Analysis
The following table presents an analysis of lease liability maturities as of December 31, 2023 (in thousands):

Year Ending December 31,Operating LeasesFinance Leases
2024$142,219 $15,064 
2025142,674 4,348 
2026142,954 4,016 
2027145,444 2,551 
2028146,561 989 
Thereafter3,836,365 61,796 
Total undiscounted cash flows$4,556,217 $88,764 
Present value
  Short-term lease liabilities$9,295 $13,412 
  Long-term lease liabilities1,631,749 24,028 
Total lease liabilities$1,641,044 $37,440 
Interest on lease liabilities$2,915,173 $51,324 
Schedule of Finance Lease Maturity Analysis
The following table presents an analysis of lease liability maturities as of December 31, 2023 (in thousands):

Year Ending December 31,Operating LeasesFinance Leases
2024$142,219 $15,064 
2025142,674 4,348 
2026142,954 4,016 
2027145,444 2,551 
2028146,561 989 
Thereafter3,836,365 61,796 
Total undiscounted cash flows$4,556,217 $88,764 
Present value
  Short-term lease liabilities$9,295 $13,412 
  Long-term lease liabilities1,631,749 24,028 
Total lease liabilities$1,641,044 $37,440 
Interest on lease liabilities$2,915,173 $51,324 
Schedule of Minimum and Contingent Operating Lease Income
The following table presents the minimum and contingent operating lease income for the periods presented (in thousands):
Year Ended December 31,
202320222021
Minimum rental income$131,901 $126,226 $104,860 
Contingent rental income96,831 62,586 97,521 
Total rental income$228,732 $188,812 $202,381 
Schedule of Future Minimum Rentals to be Received Under Operating Leases
The following table presents the future minimum rentals to be received under operating leases (in thousands):

Year Ending December 31,Operating Leases
2024$135,414 
2025120,675 
202687,482 
202769,912 
202842,834 
Thereafter65,961 
Total future minimum rentals$522,278