XML 55 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2017
Segment Reporting [Abstract]  
Reconciliation of Revenue and Adjusted EBITDA from Segments to Consolidated
The following table sets forth, for the periods indicated, certain operating data for our Reportable Segments, and reconciles Adjusted EBITDA to operating income, as reported in our accompanying consolidated statements of operations:
 
Year Ended December 31,
(In thousands)
2017
 
2016
 
2015
Net Revenues
 
 
 
 
 
Las Vegas Locals
$
858,921

 
$
647,867

 
$
610,107

Downtown Las Vegas
243,543

 
236,385

 
234,191

Midwest and South
1,281,243

 
1,299,724

 
1,355,134

Total Reportable Segment Net Revenues
$
2,383,707

 
$
2,183,976

 
$
2,199,432

 
 
 
 
 
 
Adjusted EBITDA
 
 
 
 
 
Las Vegas Locals
$
249,943

 
$
176,420

 
$
157,312

Downtown Las Vegas
54,535

 
52,420

 
49,314

Midwest and South
364,193

 
367,365

 
380,942

Total Reportable Segment Adjusted EBITDA
668,671

 
596,205

 
587,568

Corporate expense
(73,046
)
 
(59,875
)
 
(60,177
)
Adjusted EBITDA
595,625

 
536,330

 
527,391

 
 
 
 
 
 
Other operating costs and expenses
 
 
 
 
 
Deferred rent
1,267

 
3,266

 
3,428

Depreciation and amortization
217,522

 
196,226

 
207,118

Project development, preopening and writedowns
14,454

 
22,107

 
6,907

Share-based compensation expense
17,413

 
15,518

 
19,264

Impairments of assets
(426
)
 
38,302

 
18,565

Other operating charges, net
1,900

 
284

 
907

Total other operating costs and expenses
252,130

 
275,703

 
256,189

Operating income
$
343,495

 
$
260,627

 
$
271,202

Reconciliation of Assets from Segment to Consolidated
The Company's total assets, by Reportable Segment, consisted of the following amounts:
 
December 31,
(In thousands)
2017
 
2016
Assets
 
 
 
Las Vegas Locals
$
1,792,119

 
$
1,785,858

Downtown Las Vegas
170,574

 
157,319

Midwest and South
2,496,957

 
2,556,307

Total Reportable Segment assets
4,459,650

 
4,499,484

Corporate
226,280

 
171,267

Total assets
$
4,685,930

 
$
4,670,751

Capital Expenditures by Reportable Segment
The Company's capital expenditures by Reportable Segment, consisted of the following:
 
Year Ended December 31,
(In thousands)
2017
 
2016
 
2015
Capital Expenditures:
 
 
 
 
 
Las Vegas Locals
$
59,382

 
$
42,069

 
$
41,772

Downtown Las Vegas
21,705

 
28,431

 
13,000

Midwest and South
37,657

 
73,255

 
60,887

Total Reportable Segment Capital Expenditures
118,744

 
143,755

 
115,659

Corporate
71,673

 
16,672

 
12,646

Total Capital Expenditures
190,417

 
160,427


128,305

Change in Accrued Property Additions
47

 
(69
)
 
2,865

Cash-Based Capital Expenditures
$
190,464

 
$
160,358

 
$
131,170