XML 61 R39.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2

Note 14 - Segment Information (Tables)

12 Months Ended

Dec. 31, 2019

Notes Tables

Reconciliation of Revenue from Segments to Consolidated [Table Text Block]

		Year Ended December 31, 2019
(In thousands)		Gaming Revenue				Food & Beverage Revenue				Room Revenue				Other Revenue				Total Revenue
Revenues
Las Vegas Locals		$	566,443			$	156,932			$	105,619			$	51,941			$	880,935
Downtown Las Vegas			138,623				57,732				28,784				32,528				257,667
Midwest & South			1,778,227				233,189				102,784				73,317				2,187,517
Total Revenues		$	2,483,293			$	447,853			$	237,187			$	157,786			$	3,326,119

		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

Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Table Text Block]

		Year Ended December 31,
(In thousands)		2019				2018				2017
Adjusted EBITDAR
Las Vegas Locals		$	283,030			$	274,344			$	249,906
Downtown Las Vegas			62,413				56,517				54,613
Midwest & South			635,182				432,366				364,458
Total Reportable Segment Adjusted EBITDAR			980,625				763,227				668,977
Corporate expense			(83,937	)			(81,938	)			(73,046	)
Adjusted EBITDAR			896,688				681,289				595,931
Other operating costs and expenses
Deferred rent			979				1,100				1,267
Master lease rent expense			97,723				20,682				—
Depreciation and amortization			276,569				229,979				217,522
Share-based compensation expense			25,202				25,379				17,413
Project development, preopening and writedowns			21,728				45,698				14,454
Impairment of assets			—				993				(426	)
Other operating items, net			1,919				2,174				1,900
Total other operating costs and expenses			424,120				326,005				252,130
Operating income		$	472,568			$	355,284			$	343,801

Reconciliation of Assets from Segment to Consolidated [Table Text Block]

		December 31,				December 31,
(In thousands)		2019				2018
Assets
Las Vegas Locals		$	1,804,476			$	1,732,138
Downtown Las Vegas			212,936				169,495
Midwest & South			4,229,174				3,562,926
Total Reportable Segment Assets			6,246,586				5,464,559
Corporate			403,559				291,780
Total Assets		$	6,650,145			$	5,756,339

Reconciliation of Other Significant Reconciling Items from Segments to Consolidated [Table Text Block]

		Year Ended December 31,
(In thousands)		2019				2018				2017
Capital Expenditures:
Las Vegas Locals		$	26,207			$	33,503			$	59,382
Downtown Las Vegas			8,881				12,885				21,705
Midwest & South			80,883				69,285				37,657
Total Reportable Segment Capital Expenditures			115,971				115,673				118,744
Corporate			88,633				50,238				71,673
Total Capital Expenditures			204,604				165,911				190,417
Change in Accrued Property Additions			3,033				(4,367	)			47
Cash-Based Capital Expenditures		$	207,637			$	161,544			$	190,464

X

- Definition

Tabular disclosure of all significant reconciling items in the reconciliation of total assets from reportable segments to the entity's consolidated assets.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 30
-Subparagraph (c)
-URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8906-108599

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 31
-URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8924-108599

+ Details

Name:	us-gaap_ReconciliationOfAssetsFromSegmentToConsolidatedTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the reconciliation of profit (loss) from reportable segments to the consolidated income (loss) before income tax expense (benefit) and discontinued operations. Includes, but is not limited to, reconciliation after income tax if income tax is allocated to the reportable segment.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 31
-URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8924-108599

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 30
-Subparagraph (b)
-URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8906-108599

+ Details

Name:	us-gaap_ReconciliationOfOperatingProfitLossFromSegmentsToConsolidatedTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of each significant reconciling item, other than profit (loss), revenues, or assets, in the reconciliation of totals of such items in reportable segments to the entity's corresponding consolidated amount.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 31
-URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8924-108599

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 30
-Subparagraph (d)
-URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8906-108599

+ Details

Name:	us-gaap_ReconciliationOfOtherSignificantReconcilingItemsFromSegmentsToConsolidatedTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of all significant reconciling items in the reconciliation of total revenues from reportable segments to the entity's consolidated revenues.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 31
-URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8924-108599

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 30
-Subparagraph (a)
-URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8906-108599

+ Details

Name:	us-gaap_ReconciliationOfRevenueFromSegmentsToConsolidatedTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_TableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration