XML 22 R77.htm IDEA: XBRL DOCUMENT v3.19.3
Note 12 - Condensed Consolidating Financial Information - Condensed Consolidating Statements of Operations (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Sep. 30, 2019
Sep. 30, 2018
Total revenues $ 819,568     $ 612,196     $ 2,492,988 $ 1,835,107
Operating 430,202           1,298,348  
Selling, general and administrative 116,899     88,054     349,011 263,678
Master lease rent expense 24,665     0     73,058 0
Maintenance and utilities 41,351     32,927     119,158 89,526
Depreciation and amortization 65,092     54,688     200,396 159,887
Corporate expense 21,411     25,055     79,501 74,975
Project development, preopening and writedowns 5,297     18,588     14,243 27,829
Other operating items, net 1,260     265     1,564 2,196
Intercompany expenses 0     0     0 0
Total operating costs and expenses 706,177     542,628     2,135,279 1,574,507
Equity in earnings (losses) of subsidiaries 0     0     0 0
Operating income (loss) 113,391     69,568     357,709 260,600
Interest expense, net 59,227     52,481     180,868 140,720
Loss on early extinguishments and modifications of debt 242     0     750 61
Other, net 113     16     (227) (388)
Total other expense (income), net 59,582     52,497     181,391 140,393
Income (loss) before income taxes 53,809     17,071     176,318 120,207
Income tax provision (14,404)     (5,234)     (42,978) (28,373)
Net income 39,405 $ 48,484 $ 45,451 11,837 $ 38,945 $ 41,399 133,340 92,181
Comprehensive income (loss) 39,948     11,975     134,336 91,049
Operating       323,051       955,423
Impairment of assets 0     0     0 993
Income (loss) from continuing operations, net of tax 39,405     11,837     133,340 91,834
Income from discontinued operations, net of tax 0     0     0 347
Consolidation, Eliminations [Member]                
Total revenues (24,340)     (24,788)     (76,443) (76,301)
Operating 0           0  
Selling, general and administrative 0     (1)     0 (12)
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 (24,340)     (24,787)     (76,443) (76,289)
Total operating costs and expenses (24,340)     (24,788)     (76,443) (76,301)
Equity in earnings (losses) of subsidiaries (102,192)     (70,985)     (327,462) (234,423)
Operating income (loss) (102,192)     (70,985)     (327,462) (234,423)
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) before income taxes (102,192)     (70,985)     (327,462) (234,423)
Income tax provision 0     0     0 0
Net income (102,192)     (70,985)     (327,462) (234,423)
Comprehensive income (loss) (102,735)     (71,123)     (328,458) (233,291)
Operating       0       0
Impairment of assets       0       0
Income (loss) from continuing operations, net of tax               (234,423)
Income from discontinued operations, net of tax               0
Parent Company [Member]                
Net income               91,834
Parent Company [Member] | Reportable Legal Entities [Member]                
Total revenues 19,945     20,168     62,956 62,295
Operating 0           0  
Selling, general and administrative 0     4     0 12
Master lease rent expense 0           0  
Maintenance and utilities 0     0     0 0
Depreciation and amortization 8,630     4,975     23,897 13,158
Corporate expense 20,651     24,212     76,519 72,712
Project development, preopening and writedowns 1,670     12,194     5,768 16,337
Other operating items, net 1,758     10     1,827 58
Intercompany expenses 50     50     152 152
Total operating costs and expenses 32,759     41,445     108,163 103,422
Equity in earnings (losses) of subsidiaries 102,797     71,509     328,190 235,518
Operating income (loss) 89,983     50,232     282,983 194,391
Interest expense, net 57,255     52,185     174,910 139,858
Loss on early extinguishments and modifications of debt 242           750 61
Other, net 129     38     385 33
Total other expense (income), net 57,626     52,223     176,045 139,952
Income (loss) before income taxes 32,357     (1,991)     106,938 54,439
Income tax provision 7,048     13,828     26,402 37,742
Net income 39,405     11,837     133,340 92,181
Comprehensive income (loss) 39,948     11,975     134,336 91,049
Operating       0       0
Impairment of assets       0       993
Income (loss) from continuing operations, net of tax               92,181
Income from discontinued operations, net of tax               0
Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]                
Total revenues 803,802     596,394     2,442,753 1,804,925
Operating 412,481           1,244,620  
Selling, general and administrative 114,322     85,588     341,280 257,222
Master lease rent expense 24,665           73,058  
Maintenance and utilities 40,919     32,516     118,135 88,445
Depreciation and amortization 53,018     47,705     166,892 142,480
Corporate expense 38     94     350 310
Project development, preopening and writedowns 1,501     889     2,706 2,079
Other operating items, net (498)     255     (263) 2,138
Intercompany expenses 24,290     24,737     76,291 76,137
Total operating costs and expenses 670,736     497,220     2,023,069 1,484,472
Equity in earnings (losses) of subsidiaries (605)     (524)     (728) (1,095)
Operating income (loss) 132,461     98,650     418,956 319,358
Interest expense, net 350     289     1,110 843
Loss on early extinguishments and modifications of debt 0           0 0
Other, net 0     (5)     (565) (371)
Total other expense (income), net 350     284     545 472
Income (loss) before income taxes 132,111     98,366     418,411 318,886
Income tax provision (22,800)     (20,517)     (72,751) (69,686)
Net income 109,311     77,849     345,660 249,200
Comprehensive income (loss) 109,854     77,987     346,656 248,068
Operating       305,436       915,661
Impairment of assets       0       0
Income (loss) from continuing operations, net of tax               249,200
Income from discontinued operations, net of tax               0
Subsidiaries [Member]                
Net income               7,503
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 [1] 0
Other, net [1] 0     0     0 0
Total other expense (income), net [1] 0     0     0 0
Income (loss) before income taxes 0     0     0 [1] 0 [1]
Income tax provision [1] 0     0     0 0
Net income [1] 0     0     0 347
Comprehensive income (loss) [1] 0     0     0 347
Operating [1]       0       0
Impairment of assets       0       0
Income (loss) from continuing operations, net of tax               0
Income from discontinued operations, net of tax               347
Non-Guarantor Subsidiaries, 100% Owned [Member] | Reportable Legal Entities [Member]                
Total revenues 20,161     20,422     63,722 44,188
Operating 17,721           53,728  
Selling, general and administrative 2,577     2,463     7,731 6,456
Master lease rent expense 0           0  
Maintenance and utilities 432     411     1,023 1,081
Depreciation and amortization 3,444     2,008     9,607 4,249
Corporate expense 722     749     2,632 1,953
Project development, preopening and writedowns 2,126     5,505     5,769 9,413
Other operating items, net 0     0     0 0
Intercompany expenses 0     0     0 0
Total operating costs and expenses 27,022     28,751     80,490 62,914
Equity in earnings (losses) of subsidiaries 0     0     0 0
Operating income (loss) (6,861)     (8,329)     (16,768) (18,726)
Interest expense, net 1,622     7     4,848 19
Loss on early extinguishments and modifications of debt 0           0 0
Other, net (16)     (17)     (47) (50)
Total other expense (income), net 1,606     (10)     4,801 (31)
Income (loss) before income taxes (8,467)     (8,319)     (21,569) (18,695)
Income tax provision 1,348     1,455     3,371 3,571
Net income (7,119)     (6,864)     (18,198) (15,124)
Comprehensive income (loss) (7,119)     (6,864)     (18,198) (15,124)
Operating       17,615       39,762
Impairment of assets       0       0
Income (loss) from continuing operations, net of tax               (15,124)
Income from discontinued operations, net of tax               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) 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
Income from discontinued operations, net of tax               $ 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.