XML 95 R85.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Information - Schedule of Reportable Segment and Reconciliation to Net Income (Loss) (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Revenues      
Other $ 56,061 $ 71,791 $ 63,126
Total revenues 666,818 1,053,149 1,121,719
Segment (expenses) income      
Payroll and related (222,260) (209,666) (197,417)
Operating expenses (199,503) (200,765) (183,117)
Cost of sales (46,260) (46,523) (46,583)
Other segment items (43,420) (373,673) (427,522)
Adjusted EBITDA 155,375 222,522 267,080
Adjustments      
Depreciation and amortization (90,034) (88,933) (100,123)
Non-cash lease benefit (expense) 380 15 (165)
Share-based compensation (10,434) (13,476) (13,433)
Gain (loss) on disposal of assets 213 228 (934)
Gain on sale of businesses 69,238 303,179 0
Loss on debt extinguishment and modification (4,446) (1,734) (1,590)
Preopening and related expenses (508) (760) (161)
Impairment of assets (2,399) (12,072) 0
Other, net (9,707) (11,491) (4,317)
Interest expense, net (34,884) (65,515) (63,490)
Income before income tax provision 72,794 331,963 82,867
Income tax provision (22,063) (76,207) (521)
Net income 50,731 255,756 82,346
Gaming      
Revenues      
Revenues 319,267 674,301 760,906
Food and beverage      
Revenues      
Revenues 171,925 182,408 175,363
Rooms      
Revenues      
Revenues 119,565 124,649 122,324
Operating Segments      
Revenues      
Other 55,096 62,486 59,318
Total revenues 665,853 1,043,844 1,117,911
Segment (expenses) income      
Payroll and related (222,260) (209,666) (197,417)
Operating expenses (199,503) (200,765) (183,117)
Cost of sales (46,260) (46,523) (46,583)
Other segment items (367) (312,909) (372,828)
Adjusted EBITDA 197,463 273,981 317,966
Operating Segments | Gaming      
Revenues      
Revenues 319,267 674,301 760,906
Operating Segments | Food and beverage      
Revenues      
Revenues 171,925 182,408 175,363
Operating Segments | Rooms      
Revenues      
Revenues 119,565 124,649 122,324
Operating Segments | Nevada Casino Resorts      
Revenues      
Other 38,644 43,943 38,137
Total revenues 399,139 413,058 406,950
Segment (expenses) income      
Payroll and related (156,550) (147,730) (137,259)
Operating expenses (121,361) (125,385) (113,559)
Cost of sales (22,437) (22,531) (22,110)
Other segment items 4,547 2,844 1,082
Adjusted EBITDA 103,338 120,256 135,104
Operating Segments | Nevada Casino Resorts | Gaming      
Revenues      
Revenues 155,472 160,371 175,014
Operating Segments | Nevada Casino Resorts | Food and beverage      
Revenues      
Revenues 95,082 98,748 89,424
Operating Segments | Nevada Casino Resorts | Rooms      
Revenues      
Revenues 109,941 109,996 104,375
Operating Segments | Nevada Locals Casinos      
Revenues      
Other 8,148 7,960 7,745
Total revenues 150,972 157,435 157,514
Segment (expenses) income      
Payroll and related (37,951) (36,884) (36,778)
Operating expenses (38,837) (39,278) (36,425)
Cost of sales (8,657) (8,545) (8,594)
Other segment items 977 1,118 131
Adjusted EBITDA 66,504 73,846 75,848
Operating Segments | Nevada Locals Casinos | Gaming      
Revenues      
Revenues 106,531 112,772 114,388
Operating Segments | Nevada Locals Casinos | Food and beverage      
Revenues      
Revenues 26,669 26,372 25,219
Operating Segments | Nevada Locals Casinos | Rooms      
Revenues      
Revenues 9,624 10,331 10,162
Operating Segments | Nevada Taverns      
Revenues      
Other 8,283 4,756 4,782
Total revenues 109,723 109,215 109,965
Segment (expenses) income      
Payroll and related (27,759) (25,052) (23,380)
Operating expenses (39,305) (36,102) (33,133)
Cost of sales (15,166) (15,447) (15,879)
Other segment items (356) 68 37
Adjusted EBITDA 27,137 32,682 37,610
Operating Segments | Nevada Taverns | Gaming      
Revenues      
Revenues 51,283 52,817 53,619
Operating Segments | Nevada Taverns | Food and beverage      
Revenues      
Revenues 50,157 51,642 51,564
Operating Segments | Nevada Taverns | Rooms      
Revenues      
Revenues 0 0 0
Operating Segments | Distributed Gaming      
Revenues      
Other 21 4,733 6,424
Total revenues 6,019 320,680 365,472
Segment (expenses) income      
Payroll and related 0 0 0
Operating expenses 0 0 0
Cost of sales 0 0 0
Other segment items (5,535) (286,135) (321,451)
Adjusted EBITDA 484 34,545 44,021
Operating Segments | Distributed Gaming | Gaming      
Revenues      
Revenues 5,981 315,182 358,332
Operating Segments | Distributed Gaming | Food and beverage      
Revenues      
Revenues 17 765 716
Operating Segments | Distributed Gaming | Rooms      
Revenues      
Revenues 0 0 0
Operating Segments | Maryland Casino Resort      
Revenues      
Other   1,094 2,230
Total revenues   43,456 78,010
Segment (expenses) income      
Payroll and related   0 0
Operating expenses   0 0
Cost of sales   0 0
Other segment items   (30,804) (52,627)
Adjusted EBITDA   12,652 25,383
Operating Segments | Maryland Casino Resort | Gaming      
Revenues      
Revenues   33,159 59,553
Operating Segments | Maryland Casino Resort | Food and beverage      
Revenues      
Revenues   4,881 8,440
Operating Segments | Maryland Casino Resort | Rooms      
Revenues      
Revenues   4,322 7,787
Corporate and Other      
Revenues      
Other 965 9,305 3,808
Total revenues 965 9,305 3,808
Segment (expenses) income      
Payroll and related 0 0 0
Operating expenses 0 0 0
Cost of sales 0 0 0
Other segment items (43,053) (60,764) (54,694)
Adjusted EBITDA (42,088) (51,459) (50,886)
Corporate and Other | Gaming      
Revenues      
Revenues 0 0 0
Corporate and Other | Food and beverage      
Revenues      
Revenues 0 0 0
Corporate and Other | Rooms      
Revenues      
Revenues $ 0 $ 0 $ 0