XML 40 R28.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information (Tables)
9 Months Ended
Sep. 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
Valley Forge Casino Resort
King of Prussia, Pennsylvania
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 September 30, 2018
(In thousands)
Gaming Revenue
 
Food & Beverage Revenue
 
Room Revenue
 
Other Revenue
 
Total Revenue
Revenues
 
 
 
 
 
 
 
 
 
Las Vegas Locals
$
135,350

 
$
37,469

 
$
23,421

 
$
12,541

 
$
208,781

Downtown Las Vegas
30,952

 
13,713

 
6,673

 
7,825

 
59,163

Midwest & South
280,458

 
34,824

 
17,890

 
11,080

 
344,252

Total Revenues
$
446,760

 
$
86,006

 
$
47,984

 
$
31,446

 
$
612,196


 
Three Months Ended September 30, 2017
(In thousands)
Gaming Revenue
 
Food & Beverage Revenue
 
Room Revenue
 
Other Revenue
 
Total Revenue
Revenues
 
 
 
 
 
 
 
 
 
Las Vegas Locals
$
137,116

 
$
37,061

 
$
23,798

 
$
11,691

 
$
209,666

Downtown Las Vegas
31,428

 
13,400

 
6,174

 
7,779

 
58,781

Midwest & South
260,308

 
34,535

 
17,628

 
10,624

 
323,095

Total Revenues
$
428,852

 
$
84,996

 
$
47,600

 
$
30,094

 
$
591,542


 
Nine Months Ended September 30, 2018
(In thousands)
Gaming Revenue
 
Food & Beverage Revenue
 
Room Revenue
 
Other Revenue
 
Total Revenue
Revenues
 
 
 
 
 
 
 
 
 
Las Vegas Locals
$
420,986

 
$
115,287

 
$
75,236

 
$
39,421

 
$
650,930

Downtown Las Vegas
96,213

 
41,041

 
20,090

 
23,489

 
180,833

Midwest & South
817,812

 
102,678

 
50,004

 
32,850

 
1,003,344

Total Revenues
$
1,335,011

 
$
259,006

 
$
145,330

 
$
95,760

 
$
1,835,107


 
Nine Months Ended September 30, 2017
(In thousands)
Gaming Revenue
 
Food & Beverage Revenue
 
Room Revenue
 
Other Revenue
 
Total Revenue
Revenues
 
 
 
 
 
 
 
 
 
Las Vegas Locals
$
420,924

 
$
114,427

 
$
74,897

 
$
38,332

 
$
648,580

Downtown Las Vegas
97,544

 
40,229

 
18,056

 
23,531

 
179,360

Midwest & South
791,454

 
104,589

 
49,331

 
32,417

 
977,791

Total Revenues
$
1,309,922

 
$
259,245

 
$
142,284

 
$
94,280

 
$
1,805,731

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
 
Nine Months Ended
 
September 30,
 
September 30,
(In thousands)
2018
 
2017
 
2018
 
2017
Adjusted EBITDA
 
 
 
 
 
 
 
Las Vegas Locals
$
60,021

 
$
56,296

 
$
201,299

 
$
185,510

Downtown Las Vegas
11,368

 
11,595

 
38,129

 
37,841

Midwest & South
97,837

 
90,135

 
290,593

 
278,178

Total Reportable Segment Adjusted EBITDA
169,226

 
158,026

 
530,021

 
501,529

Corporate expense
(20,475
)
 
(17,480
)
 
(57,375
)
 
(53,850
)
Adjusted EBITDA
148,751

 
140,546

 
472,646

 
447,679

Other operating costs and expenses
 
 
 
 
 
 
 
Deferred rent
275

 
290

 
825

 
977

Depreciation and amortization
54,688

 
55,201

 
159,887

 
161,728

Share-based compensation expense
5,367

 
2,382

 
20,316

 
11,212

Project development, preopening and writedowns
18,588

 
2,975

 
27,829

 
8,731

Impairments of assets

 

 
993

 

Other operating items, net
265

 
758

 
2,196

 
1,707

Total other operating costs and expenses
79,183

 
61,606

 
212,046

 
184,355

Operating income
$
69,568

 
$
78,940

 
$
260,600

 
$
263,324

Reconciliation of Assets from Segment to Consolidated
The Company's assets by Reportable Segment consisted of the following amounts:
 
September 30,
 
December 31,
(In thousands)
2018
 
2017
Assets
 
 
 
Las Vegas Locals
$
1,739,356

 
$
1,792,119

Downtown Las Vegas
173,694

 
170,574

Midwest & South
2,838,920

 
2,496,957

Total Reportable Segment Assets
4,751,970

 
4,459,650

Corporate
523,183

 
226,280

Total Assets
$
5,275,153

 
$
4,685,930