XML 38 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information (Tables)
3 Months Ended
Mar. 31, 2018
Segment Reporting, Revenue Reconciling Item [Line Items]  
Schedule of Composition of Segments
We aggregate certain of our properties in order to present three Reportable Segments: (i) Las Vegas Locals; (ii) Downtown Las Vegas; and (iii) Midwest and 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 and 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 March 31, 2018
(In thousands)
Gaming Revenue
 
Food & Beverage Revenue
 
Room Revenue
 
Other Revenue
 
Total Revenue
Revenues
 
 
 
 
 
 
 
 
 
Las Vegas Locals
$
143,148

 
$
38,870

 
$
26,156

 
$
14,001

 
$
222,175

Downtown Las Vegas
32,439

 
13,587

 
6,811

 
7,631

 
60,468

Midwest and South
264,876

 
32,942

 
14,945

 
10,712

 
323,475

Total Revenues
$
440,463

 
$
85,399

 
$
47,912

 
$
32,344

 
$
606,118


 
Three Months Ended March 31, 2017
(In thousands)
Gaming Revenue
 
Food & Beverage Revenue
 
Room Revenue
 
Other Revenue
 
Total Revenue
Revenues
 
 
 
 
 
 
 
 
 
Las Vegas Locals
$
143,946

 
$
38,452

 
$
26,207

 
$
13,636

 
$
222,241

Downtown Las Vegas
33,892

 
13,457

 
5,774

 
7,824

 
60,947

Midwest and South
266,107

 
34,696

 
14,869

 
11,205

 
326,877

Total Revenues
$
443,945

 
$
86,605

 
$
46,850

 
$
32,665

 
$
610,065

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
 
March 31,
(In thousands)
2018
 
2017
Adjusted EBITDA
 
 
 
Las Vegas Locals
$
71,030

 
$
65,914

Downtown Las Vegas
13,218

 
13,701

Midwest and South
94,246

 
94,313

Total Reportable Segment Adjusted EBITDA
178,494

 
173,928

Corporate expense
(18,022
)
 
(18,163
)
Adjusted EBITDA
160,472

 
155,765

Other operating costs and expenses
 
 
 
Deferred rent
256

 
430

Depreciation and amortization
51,276

 
53,964

Share-based compensation expense
8,927

 
3,083

Project development, preopening and writedowns
3,440

 
2,972

Other operating items, net
1,799

 
486

Total other operating costs and expenses
65,698

 
60,935

Operating income
$
94,774

 
$
94,830

Reconciliation of Assets from Segment to Consolidated
The Company's assets by Reportable Segment consisted of the following amounts:
 
March 31,
 
December 31,
(In thousands)
2018
 
2017
Assets
 
 
 
Las Vegas Locals
$
1,770,803

 
$
1,792,119

Downtown Las Vegas
171,378

 
170,574

Midwest and South
2,467,103

 
2,496,957

Total Reportable Segment Assets
4,409,284

 
4,459,650

Corporate
220,347

 
226,280

Total Assets
$
4,629,631

 
$
4,685,930