XML 89 R77.htm IDEA: XBRL DOCUMENT v3.19.2
Note 12 - Condensed Consolidating Financial Information - Condensed Consolidating Statements of Operations (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Total revenues $ 846,132   $ 616,793   $ 1,673,420 $ 1,222,911
Operating 438,617       868,146  
Selling, general and administrative 116,701   88,041   232,112 175,624
Master lease rent expense 24,431   0   48,393 0
Maintenance and utilities 39,707   28,673   77,807 56,599
Depreciation and amortization 68,051   53,923   135,304 105,199
Corporate expense 26,913   24,063   58,090 49,920
Project development, preopening and writedowns 4,915   5,801   8,946 9,241
Other operating items, net 105   132   304 1,931
Intercompany expenses 0   0   0 0
Total operating costs and expenses 719,440   520,535   1,429,102 1,031,879
Equity in earnings (losses) of subsidiaries 0   0   0 0
Operating income (loss) 126,692   96,258   244,318 191,032
Interest expense, net 60,417   44,437   121,641 88,239
Loss on early extinguishments and modifications of debt 508   0   508 61
Other, net (455)   (24)   (340) (404)
Total other expense (income), net 60,470   44,413   121,809 87,896
Income (loss) from continuing operations before income taxes 66,222   51,845   122,509 103,136
Income tax provision (17,738)   (13,247)   (28,574) (23,139)
Net income 48,484 $ 45,451 38,945 $ 41,399 93,935 80,344
Comprehensive income (loss) 48,472   38,639   94,388 79,074
Operating     318,909     632,372
Impairment of assets 0   993   0 993
Income (loss) from continuing operations, net of tax 48,484   38,598   93,935 79,997
Income from discontinued operations, net of tax 0   347   0 347
Consolidation, Eliminations [Member]            
Total revenues (25,962)   (25,807)   (52,103) (51,513)
Operating 0       0  
Selling, general and administrative 0   0   0 (11)
Master lease rent expense 0       0  
Maintenance and utilities 0   0   0 0
Depreciation and amortization 0   0   0 0
Corporate expense 0   0   0 0
Project development, preopening and writedowns 0   0   0 0
Other operating items, net 0   0   0 0
Intercompany expenses (25,962)   (25,807)   (52,103) (51,502)
Total operating costs and expenses (25,962)   (25,807)   (52,103) (51,513)
Equity in earnings (losses) of subsidiaries (115,549)   (81,979)   (225,270) (163,438)
Operating income (loss) (115,549)   (81,979)   (225,270) (163,438)
Interest expense, net 0   0   0 0
Loss on early extinguishments and modifications of debt 0       0 0
Other, net 0   0   0 0
Total other expense (income), net 0   0   0 0
Income (loss) from continuing operations before income taxes (115,549)   (81,979)   (225,270) (163,438)
Income tax provision 0   0   0 0
Net income (115,549)   (81,979)   (225,270) (163,438)
Comprehensive income (loss) (115,537)   (81,673)   (225,723) (162,168)
Operating     0     0
Impairment of assets     0     0
Income (loss) from continuing operations, net of tax     (81,979)     (163,438)
Income from discontinued operations, net of tax     0     0
Parent Company [Member]            
Net income         79,997  
Parent Company [Member] | Reportable Legal Entities [Member]            
Total revenues 21,449   21,286   43,011 42,127
Operating 0       0  
Selling, general and administrative 0   (3)   0 8
Master lease rent expense 0       0  
Maintenance and utilities 0   0   0 0
Depreciation and amortization 8,039   4,347   15,267 8,183
Corporate expense 25,915   23,252   55,868 48,500
Project development, preopening and writedowns 1,989   2,640   4,098 4,143
Other operating items, net 45   48   69 48
Intercompany expenses 51   (199)   102 102
Total operating costs and expenses 36,039   31,078   75,404 61,977
Equity in earnings (losses) of subsidiaries 115,525   82,365   225,393 164,009
Operating income (loss) 100,935   72,573   193,000 144,159
Interest expense, net 58,623   44,154   117,655 87,673
Loss on early extinguishments and modifications of debt 508       508 61
Other, net 127   (5)   256 (5)
Total other expense (income), net 59,258   44,149   118,419 87,729
Income (loss) from continuing operations before income taxes 41,677   28,424   74,581 56,430
Income tax provision 6,807   10,521   19,354 23,914
Net income 48,484   38,945   93,935 80,344
Comprehensive income (loss) 48,472   38,639   94,388 79,074
Operating     0     0
Impairment of assets     993     993
Income (loss) from continuing operations, net of tax     38,945     80,344
Income from discontinued operations, net of tax     0     0
Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]            
Total revenues 828,403   607,569   1,638,951 1,208,531
Operating 420,304       832,139  
Selling, general and administrative 114,234   85,913   226,958 171,634
Master lease rent expense 24,431       48,393  
Maintenance and utilities 39,382   28,331   77,216 55,929
Depreciation and amortization 56,792   48,245   113,874 94,775
Corporate expense 127   213   312 216
Project development, preopening and writedowns 1,093   1,017   1,205 1,190
Other operating items, net 60   84   235 1,883
Intercompany expenses 25,911   26,006   52,001 51,400
Total operating costs and expenses 682,334   496,201   1,352,333 987,252
Equity in earnings (losses) of subsidiaries 24   (386)   (123) (571)
Operating income (loss) 146,093   110,982   286,495 220,708
Interest expense, net 176   277   760 554
Loss on early extinguishments and modifications of debt 0       0 0
Other, net (565)   (2)   (565) (366)
Total other expense (income), net (389)   275   195 188
Income (loss) from continuing operations before income taxes 146,482   110,707   286,300 220,520
Income tax provision (25,511)   (24,785)   (49,951) (49,169)
Net income 120,971   85,922   236,349 171,351
Comprehensive income (loss) 120,959   85,616   236,802 170,081
Operating     306,392     610,225
Impairment of assets     0     0
Income (loss) from continuing operations, net of tax     85,922     171,351
Income from discontinued operations, net of tax     0     0
Subsidiaries [Member]            
Net income         2,663  
Subsidiaries [Member] | Reportable Legal Entities [Member]            
Total revenues [1] 0   0   0 0
Operating [1] 0       0  
Selling, general and administrative [1] 0   0   0 0
Master lease rent expense [1] 0       0  
Maintenance and utilities [1] 0   0   0 0
Depreciation and amortization [1] 0   0   0 0
Corporate expense [1] 0   0   0 0
Project development, preopening and writedowns [1] 0   0   0 0
Other operating items, net [1] 0   0   0 0
Intercompany expenses [1] 0   0   0 0
Total operating costs and expenses [1] 0   0   0 0
Equity in earnings (losses) of subsidiaries [1] 0   0   0 0
Operating income (loss) [1] 0   0   0 0
Interest expense, net [1] 0   0   0 0
Loss on early extinguishments and modifications of debt 0       0 0
Other, net [1] 0   0   0 0
Total other expense (income), net [1] 0   0   0 0
Income (loss) from continuing operations before income taxes [1] 0   0   0 0
Income tax provision [1] 0   0   0 0
Net income [1] 0   347   0 347
Comprehensive income (loss) [1] 0   347   0 347
Operating [1]     0     0
Impairment of assets     0     0
Income (loss) from continuing operations, net of tax     0     0
Income from discontinued operations, net of tax     347     347
Non-Guarantor Subsidiaries, 100% Owned [Member] | Reportable Legal Entities [Member]            
Total revenues 22,242   13,745   43,561 23,766
Operating 18,313       36,007  
Selling, general and administrative 2,467   2,131   5,154 3,993
Master lease rent expense 0       0  
Maintenance and utilities 325   342   591 670
Depreciation and amortization 3,220   1,331   6,163 2,241
Corporate expense 871   598   1,910 1,204
Project development, preopening and writedowns 1,833   2,144   3,643 3,908
Other operating items, net 0   0   0 0
Intercompany expenses 0   0   0 0
Total operating costs and expenses 27,029   19,063   53,468 34,163
Equity in earnings (losses) of subsidiaries 0   0   0 0
Operating income (loss) (4,787)   (5,318)   (9,907) (10,397)
Interest expense, net 1,618   6   3,226 12
Loss on early extinguishments and modifications of debt 0       0 0
Other, net (17)   (17)   (31) (33)
Total other expense (income), net 1,601   (11)   3,195 (21)
Income (loss) from continuing operations before income taxes (6,388)   (5,307)   (13,102) (10,376)
Income tax provision 966   1,017   2,023 2,116
Net income (5,422)   (4,290)   (11,079) (8,260)
Comprehensive income (loss) (5,422)   (4,290)   (11,079) (8,260)
Operating     12,517     22,147
Impairment of assets     0     0
Income (loss) from continuing operations, net of tax     (4,290)     (8,260)
Income from discontinued operations, net of tax     0     0
Non-Guarantor Subsidiaries, Not 100% Owned [Member] | Reportable Legal Entities [Member]            
Total revenues 0   0   0 0
Operating 0       0  
Selling, general and administrative 0   0   0 0
Master lease rent expense 0       0  
Maintenance and utilities 0   0   0 0
Depreciation and amortization 0   0   0 0
Corporate expense 0   0   0 0
Project development, preopening and writedowns 0   0   0 0
Other operating items, net 0   0   0 0
Intercompany expenses 0   0   0 0
Total operating costs and expenses 0   0   0 0
Equity in earnings (losses) of subsidiaries 0   0   0 0
Operating income (loss) 0   0   0 0
Interest expense, net 0   0   0 0
Loss on early extinguishments and modifications of debt 0       0 0
Other, net 0   0   0 0
Total other expense (income), net 0   0   0 0
Income (loss) from continuing operations before income taxes 0   0   0 0
Income tax provision 0   0   0 0
Net income 0   0   0 0
Comprehensive income (loss) $ 0   0   $ 0 0
Operating     0     0
Impairment of assets     0     0
Income (loss) from continuing operations, net of tax     0     0
Income from discontinued operations, net of tax     $ 0     $ 0
[1] Subsidiary is a 100% owned guarantor of the 6.375% Notes and 6.875% Notes and is a 100% owned non-guarantor of the 6.000% Notes.