XML 40 R21.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information
12 Months Ended
Dec. 31, 2018
Segment Reporting [Abstract]  
Segment Information
SEGMENT INFORMATION
We have aggregated certain of our properties in order to present three Reportable Segments: (i) Las Vegas Locals; (ii) Downtown Las Vegas; and (iii) Midwest & South. The table in Note 1, Summary of Significant Accounting Policies, lists the classification of each of our properties.

Results of Operations - Total Reportable Segment Total Revenues and Adjusted EBITDA
We evaluate each of our property's profitability based upon Property Adjusted EBITDA, which represents each property's earnings before interest expense, income taxes, depreciation and amortization, deferred rent, share-based compensation expense, project development, preopening and writedowns expenses, impairments of assets, other operating items, net, and gain or loss on early retirements of debt, as applicable. Total Reportable Segment Adjusted EBITDA is the aggregate sum of the Property Adjusted EBITDA for each of the properties included in our Las Vegas Locals, Downtown Las Vegas, and Midwest & South segments. Results for Downtown Las Vegas include the results of our Hawaii-based travel agency and captive insurance company. Results for our Illinois distributed gaming operator are included in our Midwest & South segment.

We reclassify the reporting of corporate expense on the accompanying table in order to exclude it from our subtotal for Total Reportable Segment Adjusted EBITDA. Furthermore, corporate expense excludes its portion of share-based compensation expense. Corporate expense represents unallocated payroll, professional fees, aircraft expenses and various other expenses not directly related to our casino and hotel operations.

The following tables set forth, for the periods indicated, departmental revenues for our Reportable Segments:
 
Year Ended December 31, 2018
(In thousands)
Gaming Revenue
 
Food & Beverage Revenue
 
Room Revenue
 
Other Revenue
 
Total Revenue
Revenues
 
 
 
 
 
 
 
 
 
Las Vegas Locals
$
565,579

 
$
155,107

 
$
100,110

 
$
52,708

 
$
873,504

Downtown Las Vegas
132,870

 
55,767

 
26,943

 
32,530

 
248,110

Midwest & South
1,226,975

 
157,014

 
72,447

 
48,680

 
1,505,116

Total Revenues
$
1,925,424

 
$
367,888

 
$
199,500

 
$
133,918

 
$
2,626,730


 
Year Ended December 31, 2017
(In thousands)
Gaming Revenue
 
Food & Beverage Revenue
 
Room Revenue
 
Other Revenue
 
Total Revenue
Revenues
 
 
 
 
 
 
 
 
 
Las Vegas Locals
$
563,785

 
$
154,451

 
$
98,406

 
$
51,735

 
$
868,377

Downtown Las Vegas
133,072

 
54,451

 
24,623

 
32,295

 
244,441

Midwest & South
1,043,411

 
137,477

 
63,766

 
43,347

 
1,288,001

Total Revenues
$
1,740,268

 
$
346,379

 
$
186,795

 
$
127,377

 
$
2,400,819


 
Year Ended December 31, 2016
(In thousands)
Gaming Revenue
 
Food & Beverage Revenue
 
Room Revenue
 
Other Revenue
 
Total Revenue
Revenues
 
 
 
 
 
 
 
 
 
Las Vegas Locals
$
422,375

 
$
108,541

 
$
82,566

 
$
41,533

 
$
655,015

Downtown Las Vegas
133,165

 
52,849

 
20,209

 
30,347

 
236,570

Midwest & South
1,054,853

 
141,315

 
66,616

 
44,890

 
1,307,674

Total Revenues
$
1,610,393

 
$
302,705

 
$
169,391

 
$
116,770

 
$
2,199,259



The following table reconciles, for the periods indicated, Total Reportable Segment Adjusted EBITDA to operating income, as reported in our accompanying consolidated statements of operations:
 
Year Ended December 31,
(In thousands)
2018
 
2017
 
2016
Adjusted EBITDAR
 
 
 
 
 
Las Vegas Locals
$
274,344

 
$
249,906

 
$
176,066

Downtown Las Vegas
56,517

 
54,613

 
52,341

Midwest & South
432,366

 
364,458

 
367,579

Total Reportable Segment Adjusted EBITDAR
763,227

 
668,977

 
595,986

Corporate expense
(81,938
)
 
(73,046
)
 
(59,875
)
Adjusted EBITDAR
681,289

 
595,931

 
536,111

Master lease rent expense
(20,682
)
 

 

Adjusted EBITDA
660,607

 
595,931

 
536,111

 
 
 
 
 
 
Other operating costs and expenses
 
 
 
 
 
Deferred rent
1,100

 
1,267

 
3,266

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

Impairments of assets
993

 
(426
)
 
38,302

Other operating charges, net
2,174

 
1,900

 
284

Total other operating costs and expenses
305,323

 
252,130

 
275,703

Operating income
$
355,284

 
$
343,801

 
$
260,408



For purposes of this presentation, corporate expense excludes its portion of share-based compensation expense. Corporate expense represents unallocated payroll, professional fees, aircraft expenses and various other expenses not directly related to our casino and hotel operations.

Total Reportable Segment Assets
The Company's assets by Reportable Segment consisted of the following amounts:
 
December 31,
(In thousands)
2018
 
2017
Assets
 
 
 
Las Vegas Locals
$
1,732,138

 
$
1,792,119

Downtown Las Vegas
169,495

 
170,574

Midwest & South
3,562,926

 
2,496,957

Total Reportable Segment assets
5,464,559

 
4,459,650

Corporate
291,780

 
226,280

Total assets
$
5,756,339

 
$
4,685,930



Capital Expenditures
The Company's capital expenditures by Reportable Segment, consisted of the following:
 
Year Ended December 31,
(In thousands)
2018
 
2017
 
2016
Capital Expenditures:
 
 
 
 
 
Las Vegas Locals
$
33,503

 
$
59,382

 
$
42,069

Downtown Las Vegas
12,885

 
21,705

 
28,431

Midwest & South
69,285

 
37,657

 
73,255

Total Reportable Segment Capital Expenditures
115,673

 
118,744

 
143,755

Corporate
50,238

 
71,673

 
16,672

Total Capital Expenditures
165,911

 
190,417


160,427

Change in Accrued Property Additions
(4,367
)
 
47

 
(69
)
Cash-Based Capital Expenditures
$
161,544

 
$
190,464

 
$
160,358


The Company utilizes the Corporate entities to centralize the development of major renovation and other capital development projects that are included as construction in progress. After the project is complete, the corporate entities transfer the projects to the segment subsidiaries.