XML 57 R38.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2018
Segment Reporting [Abstract]  
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:
 
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

Reconciliation of Revenue and Adjusted EBITDA from Segments to Consolidated
 
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

Reconciliation of Assets from Segment to Consolidated
 
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 by Reportable Segment
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