XML 127 R108.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information (Certain Segment Operating Data and Other) (Details)
$ in Thousands
 3 Months Ended 7 Months Ended 12 Months Ended
Dec. 31, 2018
USD ($)
Sep. 30, 2018
USD ($)
Jun. 30, 2018
USD ($)
Mar. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Sep. 30, 2017
USD ($)
Jun. 30, 2017
USD ($)
Mar. 31, 2017
USD ($)
Jul. 31, 2016
USD ($)
Dec. 31, 2018
USD ($)
segment
Dec. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Segment Reporting, Certain Operating Data and Reconciling Item for Adjusted EBITDA from Segment to Consolidated [Line Items]                        
Casino Revenues                   $ 1,925,424 $ 1,740,268 $ 1,610,393
Master Lease Rent Expense                   20,682 0 0
Corporate expense                   104,201 88,148 72,668
Depreciation and amortization                   229,979 217,522 196,226
Project development, preopening and writedowns                   45,698 14,454 22,107
Share-based compensation expense                   25,379 17,413 15,518
Other Asset Impairment Charges                   993 0 38,302
Impairments of assets, net                   993 (426) 38,302
Other operating charges, net                   2,174 1,900 284
Operating Income (Loss) $ 94,684 $ 69,568 $ 96,258 $ 94,774 $ 80,477 $ 78,940 $ 89,554 $ 94,830   $ 355,284 343,801 260,408
Number of reportable segments | segment                   3    
Food and Beverage Revenues                   $ 367,888 346,379 302,705
Occupancy Revenues                   199,500 186,795 169,391
Other                   133,918 127,377 116,770
Revenues $ 791,623 $ 612,196 $ 616,793 $ 606,118 $ 595,088 $ 591,542 $ 604,124 $ 610,065   2,626,730 2,400,819 2,199,259
Segment Reconciling Items [Member]                        
Segment Reporting, Certain Operating Data and Reconciling Item for Adjusted EBITDA from Segment to Consolidated [Line Items]                        
Total Reportable Segment Adjusted EBITDAR                   660,607 595,931 536,111
Master Lease Rent Expense                   (20,682) 0 0
Corporate expense                   (81,938) (73,046) (59,875)
Adjusted EBITDAR                   681,289 595,931 536,111
Reportable Segment Adjusted EBITDA                   763,227 668,977 595,986
Deferred rent                   1,100 1,267 3,266
Depreciation and amortization                     217,522 196,226
Project development, preopening and writedowns                     14,454 22,107
Share-based compensation expense                   25,379 17,413 15,518
Impairments of assets, net                     (426) 38,302
Other operating charges, net                     1,900 284
Total other operating costs and expenses                   305,323 252,130 275,703
Operating Income (Loss)                   355,284 343,801 260,408
Las Vegas Locals                        
Segment Reporting, Certain Operating Data and Reconciling Item for Adjusted EBITDA from Segment to Consolidated [Line Items]                        
Casino Revenues                   565,579 563,785 422,375
Total Reportable Segment Adjusted EBITDAR                   274,344 249,906 176,066
Food and Beverage Revenues                   155,107 154,451 108,541
Occupancy Revenues                   100,110 98,406 82,566
Other                   52,708 51,735 41,533
Revenues                   873,504 868,377 655,015
Downtown Las Vegas                        
Segment Reporting, Certain Operating Data and Reconciling Item for Adjusted EBITDA from Segment to Consolidated [Line Items]                        
Casino Revenues                   132,870 133,072 133,165
Total Reportable Segment Adjusted EBITDAR                   56,517 54,613 52,341
Food and Beverage Revenues                   55,767 54,451 52,849
Occupancy Revenues                   26,943 24,623 20,209
Other                   32,530 32,295 30,347
Revenues                   248,110 244,441 236,570
Midwest & South                        
Segment Reporting, Certain Operating Data and Reconciling Item for Adjusted EBITDA from Segment to Consolidated [Line Items]                        
Casino Revenues                   1,226,975 1,043,411 1,054,853
Total Reportable Segment Adjusted EBITDAR                   432,366 364,458 367,579
Food and Beverage Revenues                   157,014 137,477 141,315
Occupancy Revenues                   72,447 63,766 66,616
Other                   48,680 43,347 44,890
Revenues                   $ 1,505,116 $ 1,288,001 $ 1,307,674
Borgata                        
Segment Reporting, Certain Operating Data and Reconciling Item for Adjusted EBITDA from Segment to Consolidated [Line Items]                        
Ownership percentage by noncontrolling owners 50.00%                 50.00%    
Operating Income (Loss)                 $ 118,698      
Revenues                 $ 485,510