XML 40 R28.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information (Tables)
6 Months Ended
Jun. 30, 2018
Segment Reporting, Revenue Reconciling Item [Line Items]  
Schedule of Composition of Segments
We aggregate certain of our gaming entertainment properties in order to present three Reportable Segments: (i) Las Vegas Locals; (ii) Downtown Las Vegas; and (iii) Midwest & South. The table below lists the classification of each of our properties.
Las Vegas Locals
 
Gold Coast Hotel and Casino
Las Vegas, Nevada
The Orleans Hotel and Casino
Las Vegas, Nevada
Sam's Town Hotel and Gambling Hall
Las Vegas, Nevada
Suncoast Hotel and Casino
Las Vegas, Nevada
Eastside Cannery Casino and Hotel
Las Vegas, Nevada
Aliante Casino + Hotel + Spa
North Las Vegas, Nevada
Cannery Casino Hotel
North Las Vegas, Nevada
Eldorado Casino
Henderson, Nevada
Jokers Wild Casino
Henderson, Nevada
Downtown Las Vegas
 
California Hotel and Casino
Las Vegas, Nevada
Fremont Hotel and Casino
Las Vegas, Nevada
Main Street Station Casino, Brewery and Hotel
Las Vegas, Nevada
Midwest & South
 
Par-A-Dice Hotel Casino
East Peoria, Illinois
Blue Chip Casino, Hotel & Spa
Michigan City, Indiana
Diamond Jo Dubuque
Dubuque, Iowa
Diamond Jo Worth
Northwood, Iowa
Kansas Star Casino
Mulvane, Kansas
Amelia Belle Casino
Amelia, Louisiana
Delta Downs Racetrack Casino & Hotel
Vinton, Louisiana
Evangeline Downs Racetrack and Casino
Opelousas, Louisiana
Sam's Town Hotel and Casino
Shreveport, Louisiana
Treasure Chest Casino
Kenner, Louisiana
IP Casino Resort Spa
Biloxi, Mississippi
Sam's Town Hotel and Gambling Hall
Tunica, Mississippi
Reconciliation of Revenue from Segments to Consolidated [Table Text Block]
The following tables set forth, for the periods indicated, departmental revenues for our Reportable Segments:
 
Three Months Ended June 30, 2018
(In thousands)
Gaming Revenue
 
Food & Beverage Revenue
 
Room Revenue
 
Other Revenue
 
Total Revenue
Revenues
 
 
 
 
 
 
 
 
 
Las Vegas Locals
$
142,488

 
$
38,948

 
$
25,659

 
$
12,879

 
$
219,974

Downtown Las Vegas
32,822

 
13,741

 
6,606

 
8,033

 
61,202

Midwest & South
272,478

 
34,912

 
17,169

 
11,058

 
335,617

Total Revenues
$
447,788

 
$
87,601

 
$
49,434

 
$
31,970

 
$
616,793


 
Three Months Ended June 30, 2017
(In thousands)
Gaming Revenue
 
Food & Beverage Revenue
 
Room Revenue
 
Other Revenue
 
Total Revenue
Revenues
 
 
 
 
 
 
 
 
 
Las Vegas Locals
$
139,862

 
$
38,914

 
$
24,892

 
$
13,005

 
$
216,673

Downtown Las Vegas
32,224

 
13,372

 
6,108

 
7,928

 
59,632

Midwest & South
265,039

 
35,358

 
16,834

 
10,588

 
327,819

Total Revenues
$
437,125

 
$
87,644

 
$
47,834

 
$
31,521

 
$
604,124


 
Six Months Ended June 30, 2018
(In thousands)
Gaming Revenue
 
Food & Beverage Revenue
 
Room Revenue
 
Other Revenue
 
Total Revenue
Revenues
 
 
 
 
 
 
 
 
 
Las Vegas Locals
$
285,636

 
$
77,818

 
$
51,815

 
$
26,880

 
$
442,149

Downtown Las Vegas
65,261

 
27,328

 
13,417

 
15,664

 
121,670

Midwest & South
537,354

 
67,854

 
32,114

 
21,770

 
659,092

Total Revenues
$
888,251

 
$
173,000

 
$
97,346

 
$
64,314

 
$
1,222,911


 
Six Months Ended June 30, 2017
(In thousands)
Gaming Revenue
 
Food & Beverage Revenue
 
Room Revenue
 
Other Revenue
 
Total Revenue
Revenues
 
 
 
 
 
 
 
 
 
Las Vegas Locals
$
283,808

 
$
77,366

 
$
51,099

 
$
26,641

 
$
438,914

Downtown Las Vegas
66,116

 
26,829

 
11,882

 
15,752

 
120,579

Midwest & South
531,146

 
70,054

 
31,703

 
21,793

 
654,696

Total Revenues
$
881,070

 
$
174,249

 
$
94,684

 
$
64,186

 
$
1,214,189

Reconciliation of Revenue and Adjusted EBITDA from Segments to Consolidated
The following table reconciles, for the periods indicated, Total Reportable Segment Adjusted EBITDA to operating income, as reported in our accompanying condensed consolidated statements of operations:
 
Three Months Ended
 
Six Months Ended
 
June 30,
 
June 30,
(In thousands)
2018
 
2017
 
2018
 
2017
Adjusted EBITDA
 
 
 
 
 
 
 
Las Vegas Locals
$
70,248

 
$
63,300

 
$
141,278

 
$
129,214

Downtown Las Vegas
13,543

 
12,545

 
26,761

 
26,246

Midwest & South
98,510

 
93,730

 
192,756

 
188,043

Total Reportable Segment Adjusted EBITDA
182,301

 
169,575

 
360,795

 
343,503

Corporate expense
(18,878
)
 
(18,207
)
 
(36,900
)
 
(36,370
)
Adjusted EBITDA
163,423

 
151,368

 
323,895

 
307,133

Other operating costs and expenses
 
 
 
 
 
 
 
Deferred rent
294

 
257

 
550

 
687

Depreciation and amortization
53,923

 
52,563

 
105,199

 
106,527

Share-based compensation expense
6,022

 
5,747

 
14,949

 
8,830

Project development, preopening and writedowns
5,801

 
2,784

 
9,241

 
5,756

Impairments of assets
993

 

 
993

 

Other operating items, net
132

 
463

 
1,931

 
949

Total other operating costs and expenses
67,165

 
61,814

 
132,863

 
122,749

Operating income
$
96,258

 
$
89,554

 
$
191,032

 
$
184,384

Reconciliation of Assets from Segment to Consolidated
The Company's assets by Reportable Segment consisted of the following amounts:
 
June 30,
 
December 31,
(In thousands)
2018
 
2017
Assets
 
 
 
Las Vegas Locals
$
1,752,150

 
$
1,792,119

Downtown Las Vegas
169,856

 
170,574

Midwest & South
2,565,077

 
2,496,957

Total Reportable Segment Assets
4,487,083

 
4,459,650

Corporate
688,583

 
226,280

Total Assets
$
5,175,666

 
$
4,685,930