XML 55 R39.htm IDEA: XBRL DOCUMENT
v3.25.4

Segments (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2025
Segment Reporting Information [Line Items] |
Schedule of Segment Reporting Information, by Segment [Table Text Block] | The Company’s segment information and a reconciliation of Adjusted EBITDA to net income are presented below (amounts in thousands):
| Year ended December 31, 2025
| Las Vegas operations |  | Native American |  | Total
Net revenues |  |  |  |  |
Casino | $ | 1,340,529 |  |  | $ | — |  |  | $ | 1,340,529 |
Food and beverage | 362,424 |  |  | — |  |  | 362,424 |
Room | 190,128 |  |  | — |  |  | 190,128 |
Development fees | — |  |  | 17,632 |  |  | 17,632 |
Other (a) | 88,701 |  |  | — |  |  | 88,701 |
Segment net revenues | 1,981,782 |  |  | 17,632 |  |  | 1,999,414 |
Corporate and other revenues (b) |  |  |  |  | 12,069 |
Net revenues |  |  |  |  | $ | 2,011,483 |
Less: |  |  |  |  |
Payroll and related | 545,732 |  |  | — |  |  |
Cost of sales (c) | 94,528 |  |  | — |  |  |
Gaming taxes | 101,978 |  |  | — |  |  |
Other segment expenses (d) | 323,660 |  |  | — |  |  |
Segment Adjusted EBITDA | 915,884 |  |  | 17,632 |  |  | 933,516 |
Corporate and other Adjusted EBITDA (e) |  |  |  |  | (84,925) |
Adjusted EBITDA (f) |  |  |  |  | $ | 848,591 |
Adjustments and other reconciling items |  |  |  |  |
Depreciation and amortization |  |  |  |  | $ | 197,405 |
Share-based compensation |  |  |  |  | 32,134 |
Write-downs and other, net |  |  |  |  | 19,019 |
Interest expense, net |  |  |  |  | 201,876 |
Loss on extinguishment/modification of debt |  |  |  |  | 25 |
Change in fair value of derivative instruments |  |  |  |  | 4,288 |
Gain on Native American development |  |  |  |  | (8,476) |
Provision for income tax |  |  |  |  | 46,650 |
Net income |  |  |  |  | $ | 355,670 |
Total assets |  |  |  |  |
Las Vegas operations |  |  |  |  | $ | 3,481,076 |
Native American management |  |  |  |  | 19,632 |
Corporate and other |  |  |  |  | 666,365 |
|  |  |  |  | $ | 4,167,073 |
___________________________________ (a)Primarily revenues from tenant leases, retail outlets, bowling, spas, and entertainment. Tenant lease revenue is accounted for under the lease accounting guidance. See Note 16. (b)Includes corporate tenant lease revenue and other. (c)Primarily cost of goods sold for restaurants, bars and catering. (d)Includes repairs and maintenance, utilities, professional services and other selling, general and administrative expenses. (e)Primarily corporate expense including payroll and related and other general and administrative expenses. (f)Adjusted EBITDA includes net income plus depreciation and amortization, share-based compensation, write-downs and other, net (including gains and losses on asset disposals, preopening and development, business innovation and technology enhancements and non-routine items), interest expense, net, loss on extinguishment/modification of debt, change in fair value of derivative instruments, Gain on Native American development and provision for income tax.
| Year ended December 31, 2024
| Las Vegas operations |  | Native American |  | Total
Net revenues |  |  |  |  |
Casino | $ | 1,277,249 |  |  | $ | — |  |  | $ | 1,277,249 |
Food and beverage | 360,388 |  |  | — |  |  | 360,388 |
Room | 200,517 |  |  | — |  |  | 200,517 |
Other (a) | 87,974 |  |  | — |  |  | 87,974 |
Segment net revenues | 1,926,128 |  |  | — |  |  | 1,926,128 |
Corporate and other revenues (b) |  |  |  |  | 12,883 |
Net revenues |  |  |  |  | $ | 1,939,011 |
Less: |  |  |  |  |
Payroll and related | 531,878 |  |  | — |  |  |
Cost of sales (c) | 94,284 |  |  | — |  |  |
Gaming taxes | 98,271 |  |  | — |  |  |
Other segment expenses (d) | 322,335 |  |  | — |  |  |
Segment Adjusted EBITDA | 879,360 |  |  | — |  |  | 879,360 |
Corporate and other Adjusted EBITDA (e) |  |  |  |  | (83,460) |
Adjusted EBITDA (f) |  |  |  |  | $ | 795,900 |
Adjustments and other reconciling items |  |  |  |  |
Depreciation and amortization |  |  |  |  | $ | 187,112 |
Share-based compensation |  |  |  |  | 30,945 |
Write-downs and other, net |  |  |  |  | 6,705 |
Interest expense, net |  |  |  |  | 228,804 |
Loss on extinguishment/modification of debt |  |  |  |  | 14,402 |
Change in fair value of derivative instruments |  |  |  |  | (274) |
Provision for income tax |  |  |  |  | 36,914 |
Net income |  |  |  |  | $ | 291,292 |
Total assets |  |  |  |  |
Las Vegas operations |  |  |  |  | $ | 3,282,609 |
Native American management |  |  |  |  | 83,673 |
Corporate and other |  |  |  |  | 679,249 |
|  |  |  |  | $ | 4,045,531 |
___________________________________ (a)Primarily revenues from tenant leases, retail outlets, bowling, spas, and entertainment. Tenant lease revenue is accounted for under the lease accounting guidance. See Note 16. (b)Includes corporate tenant lease revenue and other. (c)Primarily cost of goods sold for restaurants, bars and catering. (d)Includes repairs and maintenance, utilities, professional services and other selling, general and administrative expenses. (e)Primarily corporate expense including payroll and related and other general and administrative expenses. (f)Adjusted EBITDA includes net income plus depreciation and amortization, share-based compensation, write-downs and other, net (including gains and losses on asset disposals, preopening and development, business innovation and technology enhancements and non-routine items), interest expense, net, loss on extinguishment/modification of debt, change in fair value of derivative instruments and provision for income tax.
| Year ended December 31, 2023
| Las Vegas operations |  | Native American |  | Total
Net revenues |  |  |  |  |
Casino | $ | 1,132,154 |  |  | $ | — |  |  | $ | 1,132,154 |
Food and beverage | 313,619 |  |  | — |  |  | 313,619 |
Room | 183,103 |  |  | — |  |  | 183,103 |
Other (a) | 81,075 |  |  | — |  |  | 81,075 |
Segment net revenues | 1,709,951 |  |  | — |  |  | 1,709,951 |
Corporate and other revenues (b) |  |  |  |  | 14,135 |
Net revenues |  |  |  |  | $ | 1,724,086 |
Less: |  |  |  |  |
Payroll and related | 442,844 |  |  | — |  |  |
Cost of sales (c) | 80,184 |  |  | — |  |  |
Gaming taxes | 86,034 |  |  | — |  |  |
Other segment expenses (d) | 282,069 |  |  | — |  |  |
Segment Adjusted EBITDA | 818,820 |  |  | — |  |  | 818,820 |
Corporate and other Adjusted EBITDA (e) |  |  |  |  | (72,852) |
Adjusted EBITDA (f) |  |  |  |  | $ | 745,968 |
Adjustments and other reconciling items |  |  |  |  |
Depreciation and amortization |  |  |  |  | $ | 132,536 |
Share-based compensation |  |  |  |  | 19,673 |
Write-downs and other, net |  |  |  |  | 31,976 |
Interest expense, net |  |  |  |  | 181,023 |
Provision for income tax |  |  |  |  | 42,984 |
Net income |  |  |  |  | $ | 337,776 |
___________________________________ (a)Primarily revenues from tenant leases, retail outlets, bowling, spas, and entertainment. Tenant lease revenue is accounted for under the lease accounting guidance. See Note 16. (b)Includes corporate tenant lease revenue and other. (c)Primarily cost of goods sold for restaurants, bars and catering. (d)Includes repairs and maintenance, utilities, professional services and other selling, general and administrative expenses. (e)Primarily corporate expense including payroll and related and other general and administrative expenses. (f)Adjusted EBITDA includes net income plus depreciation and amortization, share-based compensation, write-downs and other, net (including gains and losses on asset disposals, demolition costs, preopening and development, business innovation and technology enhancements and non-routine items), interest expense, net and provision for income tax.

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-25 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table. + References No definition available. + Details
Name: | us-gaap_SegmentReportingInformationLineItems
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration