XML 30 R18.htm IDEA: XBRL DOCUMENT v3.19.1
Segment Information
3 Months Ended
Mar. 31, 2019
Segment Reporting [Abstract]  
Segment Information
SEGMENT INFORMATION
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
Belterra Casino Resort
Florence, Indiana
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
Ameristar Casino Hotel Kansas City
Kansas City, Missouri
Ameristar Casino Resort Spa St. Charles
St. Charles, Missouri
Belterra Park
Cincinnati, Ohio
Valley Forge Casino Resort
King of Prussia, Pennsylvania

Total Reportable Segment Departmental Revenues and Adjusted EBITDAR
We evaluate each of our property's profitability based upon Property Adjusted EBITDAR, 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, gain or loss on early retirements of debt, and master lease rent expense, as applicable. Total Reportable Segment Adjusted EBITDAR is the aggregate sum of the Property Adjusted EBITDAR 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.
 

The following tables set forth, for the periods indicated, departmental revenues for our Reportable Segments:
 
Three Months Ended March 31, 2019
(In thousands)
Gaming Revenue
 
Food & Beverage Revenue
 
Room Revenue
 
Other Revenue
 
Total Revenue
Revenues
 
 
 
 
 
 
 
 
 
Las Vegas Locals
$
143,643

 
$
39,056

 
$
26,204

 
$
13,947

 
$
222,850

Downtown Las Vegas
33,939

 
14,103

 
7,198

 
7,786

 
63,026

Midwest & South
442,671

 
57,931

 
23,842

 
16,968

 
541,412

Total Revenues
$
620,253

 
$
111,090

 
$
57,244

 
$
38,701

 
$
827,288


 
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 & South
264,876

 
32,942

 
14,945

 
10,712

 
323,475

Total Revenues
$
440,463

 
$
85,399

 
$
47,912

 
$
32,344

 
$
606,118


The following table reconciles, for the periods indicated, Total Reportable Segment Adjusted EBITDAR to operating income, as reported in our accompanying condensed consolidated statements of operations:
 
Three Months Ended
 
March 31,
(In thousands)
2019
 
2018
Adjusted EBITDAR
 
 
 
Las Vegas Locals
$
74,234

 
$
71,030

Downtown Las Vegas
15,025

 
13,218

Midwest & South
156,471

 
94,246

Total Reportable Segment Adjusted EBITDAR
245,730

 
178,494

Corporate expense
(22,705
)
 
(18,022
)
Adjusted EBITDAR
223,025

 
160,472

 
 
 
 
Other operating costs and expenses
 
 
 
Deferred rent
245

 
256

Master lease rent expense
23,962

 

Depreciation and amortization
67,253

 
51,276

Share-based compensation expense
9,709

 
8,927

Project development, preopening and writedowns
4,031

 
3,440

Other operating items, net
199

 
1,799

Total other operating costs and expenses
105,399

 
65,698

Operating income
$
117,626

 
$
94,774



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:
 
March 31,
 
December 31,
(In thousands)
2019
 
2018
Assets
 
 
 
Las Vegas Locals
$
1,856,666

 
$
1,732,138

Downtown Las Vegas
214,844

 
169,495

Midwest & South
4,282,255

 
3,562,926

Total Reportable Segment Assets
6,353,765

 
5,464,559

Corporate
361,846

 
291,780

Total Assets
$
6,715,611

 
$
5,756,339