XML 117 R98.htm IDEA: XBRL DOCUMENT v3.25.0.1
Note 14 - Segment Information - Reconciliation of Total Reportable Segment Adjusted EBITDAR to Operating Income (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Corporate expense $ (113,934) $ (115,963) $ (117,007)
Adjusted EBITDAR 1,390,593 1,394,791 1,390,509
Deferred rent 648 708 768
Master lease rent expense 111,406 108,398 106,616
Depreciation and amortization 276,639 256,780 258,179
Share-based compensation expense 29,666 32,379 34,066
Project Development, Preopening and Writedowns Expense 28,572 (8,935) (18,936)
Non-cash impairment of assets 10,500 107,837 40,775
Other operating items, net 5,385 (4,207) (12,183)
Total other operating costs and expenses 462,816 492,960 409,285
Operating income 927,777 901,831 981,224
Interest income (1,625) (23,886) (21,530)
Interest expense, net of amounts capitalized 177,409 171,247 151,249
Loss on early extinguishments and modifications of debt 0 0 19,815
Other, net (10) 1,563 2,884
Total other expense, net 175,774 148,924 152,418
Income before income taxes 752,003 752,907 828,806
Income tax provision (174,051) (132,884) (189,429)
Net income 577,952 620,023 639,377
Las Vegas Locals [Member]      
Total Reportable Segment Adjusted EBITDAR 428,423 470,971 481,643
Corporate expense 0 0 0
Downtown Las Vegas [Member]      
Total Reportable Segment Adjusted EBITDAR 83,325 85,507 86,049
Corporate expense 0 0 0
Midwest and South [Member]      
Total Reportable Segment Adjusted EBITDAR 765,706 781,673 830,782
Corporate expense 0 0 0
Online [Member]      
Total Reportable Segment Adjusted EBITDAR 107,604 62,337 39,778
Corporate expense 0 0 0
Managed and Other [Member]      
Total Reportable Segment Adjusted EBITDAR 96,153 84,478 40,981
Corporate expense 0 0 0
Corporate Segment [Member]      
Corporate expense $ (90,618) $ (90,175) $ (88,724)