XML 109 R93.htm IDEA: XBRL DOCUMENT v3.22.4
Note 14 - Segment Information - Reconciliation of Total Reportable Segment Adjusted EBITDAR to Operating Income (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Corporate expense $ 117,007 $ 117,675 $ 76,143
Adjusted EBITDAR 1,390,509 1,365,985 609,894
Deferred rent 768 828 888
Master lease rent expense 106,616 104,702 101,907
Depreciation and amortization 258,179 267,787 281,031
Share-based compensation expense 34,066 37,773 9,202
Project Development, Preopening and Writedowns Expense (18,936) 31,815 (661)
Impairment of assets 40,775 8,200 174,700
Other operating items, net (12,183) 14,776 28,564
Total other operating costs and expenses 409,285 465,881 595,631
Operating income 981,224 900,104 14,263
Interest income (21,530) (1,819) (1,900)
Interest expense, net of amounts capitalized 151,249 199,442 230,484
Loss on early extinguishments and modifications of debt 19,815 95,155 1,791
Other, net 2,884 3,387 (45,098)
Total other expense, net 152,418 296,165 185,277
Income before income taxes 828,806 603,939 (171,014)
Income tax benefit (provision) (189,429) (140,093) 36,314
Net income 639,377 463,846 (134,700)
Las Vegas Locals [Member]      
Total Reportable Segment Adjusted EBITDAR 481,643 473,187 198,744
Downtown Las Vegas [Member]      
Total Reportable Segment Adjusted EBITDAR 86,049 51,300 1,075
Midwest and South [Member]      
Total Reportable Segment Adjusted EBITDAR 911,541 926,955 480,446
Corporate Segment [Member]      
Corporate expense $ (88,724) $ (85,457) $ (70,371)