XML 66 R55.htm IDEA: XBRL DOCUMENT v3.10.0.1
Information Concerning Guarantor and Non-Guarantor Subsidiaries - Condensed Consolidating Statement of Operations and Comprehensive Income (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Revenues:        
Total revenues $ 333,934 $ 298,778 $ 622,304 $ 574,820
Operating expenses:        
Total hotel operating expenses 187,821 176,358 371,739 353,312
Entertainment 30,254 22,135 49,620 38,986
Corporate 7,640 7,468 15,969 14,877
Preopening costs 1,525 494 3,672 710
Depreciation and amortization 29,995 27,679 58,661 55,316
Total operating expenses 257,235 234,134 499,661 463,201
Operating income (loss) 76,699 64,644 122,643 111,619
Interest expense (19,625) (17,155) (36,354) (33,019)
Interest income 2,766 2,969 5,519 5,917
Income from joint ventures 1,346 (943) (1,242) (1,717)
Other gains and (losses), net 36 (1,324) 204 (1,396)
Income (loss) before income taxes 61,222 48,191 90,770 81,404
Provision for income taxes (5,676) (899) (7,885) (1,492)
Net income 55,546 47,292 82,885 79,912
Comprehensive income (loss) 55,630 47,326 83,047 79,957
Rooms [Member]        
Revenues:        
Total revenues 121,745 110,674 229,309 214,043
Operating expenses:        
Total hotel operating expenses 30,059 28,359 58,987 56,387
Food and Beverage [Member]        
Revenues:        
Total revenues 141,053 128,441 273,992 254,610
Operating expenses:        
Total hotel operating expenses 72,394 68,285 144,372 137,442
Other Hotel [Member]        
Revenues:        
Total revenues 28,958 24,258 53,566 48,874
Operating expenses:        
Total hotel operating expenses 76,733 73,536 152,615 147,774
Entertainment [Member]        
Revenues:        
Total revenues 42,178 35,405 65,437 57,293
Management Fee, Net [Member]        
Operating expenses:        
Total hotel operating expenses 8,635 6,178 15,765 11,709
Parent Guarantor [Member]        
Operating expenses:        
Corporate 62 45 125 90
Corporate overhead allocation 2,495 2,233 5,110 4,429
Total operating expenses 2,557 2,278 5,235 4,519
Operating income (loss) (2,557) (2,278) (5,235) (4,519)
Income (loss) before income taxes (2,557) (2,278) (5,235) (4,519)
Equity in subsidiaries' earnings, net 58,103 49,570 88,120 84,431
Net income 55,546 47,292 82,885 79,912
Comprehensive income (loss) 55,630 47,326 83,047 79,957
Issuer [Member]        
Operating expenses:        
Corporate 364 396 725 802
Total operating expenses 364 396 725 802
Operating income (loss) (364) (396) (725) (802)
Interest expense (19,618) (17,149) (36,341) (33,006)
Income (loss) before income taxes (19,982) (17,545) (37,066) (33,808)
Net income (19,982) (17,545) (37,066) (33,808)
Comprehensive income (loss) (19,982) (17,545) (37,066) (33,808)
Guarantors [Member]        
Revenues:        
Total revenues 76,773 78,827 153,016 158,321
Operating expenses:        
Total hotel operating expenses 11,050 10,409 22,877 22,356
Corporate 2 1 2 2
Corporate overhead allocation 2,038 1,761 4,164 3,491
Depreciation and amortization 15,305 14,877 30,035 29,684
Total operating expenses 28,395 27,048 57,078 55,533
Operating income (loss) 48,378 51,779 95,938 102,788
Income (loss) before income taxes 48,378 51,779 95,938 102,788
Provision for income taxes (449) (55) (84) (37)
Net income 47,929 51,724 95,854 102,751
Comprehensive income (loss) 47,929 51,724 95,854 102,751
Guarantors [Member] | Other Hotel [Member]        
Revenues:        
Total revenues 76,773 78,827 153,016 158,321
Operating expenses:        
Total hotel operating expenses 11,050 10,409 22,877 22,356
Non-Guarantors [Member]        
Revenues:        
Total revenues 338,352 302,664 631,376 582,547
Operating expenses:        
Total hotel operating expenses 253,429 244,669 501,652 489,061
Entertainment 30,254 22,134 49,644 39,009
Corporate 7,212 7,026 15,117 13,983
Preopening costs 1,525 494 3,672 710
Depreciation and amortization 14,690 12,802 28,626 25,632
Total operating expenses 307,110 287,125 598,711 568,395
Operating income (loss) 31,242 15,539 32,665 14,152
Interest expense (7) (6) (13) (13)
Interest income 2,766 2,969 5,519 5,917
Income from joint ventures 1,346 (943) (1,242) (1,717)
Other gains and (losses), net 36 (1,324) 204 (1,396)
Income (loss) before income taxes 35,383 16,235 37,133 16,943
Provision for income taxes (5,227) (844) (7,801) (1,455)
Net income 30,156 15,391 29,332 15,488
Comprehensive income (loss) 30,240 15,425 29,494 15,533
Non-Guarantors [Member] | Rooms [Member]        
Revenues:        
Total revenues 121,745 110,674 229,309 214,043
Operating expenses:        
Total hotel operating expenses 30,059 28,359 58,987 56,387
Non-Guarantors [Member] | Food and Beverage [Member]        
Revenues:        
Total revenues 141,053 128,441 273,992 254,610
Operating expenses:        
Total hotel operating expenses 72,394 68,285 144,372 137,442
Non-Guarantors [Member] | Other Hotel [Member]        
Revenues:        
Total revenues 33,376 28,144 62,614 56,577
Operating expenses:        
Total hotel operating expenses 142,341 141,847 282,528 283,523
Non-Guarantors [Member] | Entertainment [Member]        
Revenues:        
Total revenues 42,178 35,405 65,461 57,317
Non-Guarantors [Member] | Management Fee, Net [Member]        
Operating expenses:        
Total hotel operating expenses 8,635 6,178 15,765 11,709
Eliminations [Member]        
Revenues:        
Total revenues (81,191) (82,713) (162,088) (166,048)
Operating expenses:        
Total hotel operating expenses (76,658) (78,720) (152,790) (158,105)
Entertainment   1 (24) (23)
Corporate overhead allocation (4,533) (3,994) (9,274) (7,920)
Total operating expenses (81,191) (82,713) (162,088) (166,048)
Equity in subsidiaries' earnings, net (58,103) (49,570) (88,120) (84,431)
Net income (58,103) (49,570) (88,120) (84,431)
Comprehensive income (loss) (58,187) (49,604) (88,282) (84,476)
Eliminations [Member] | Other Hotel [Member]        
Revenues:        
Total revenues (81,191) (82,713) (162,064) (166,024)
Operating expenses:        
Total hotel operating expenses $ (76,658) $ (78,720) (152,790) (158,105)
Eliminations [Member] | Entertainment [Member]        
Revenues:        
Total revenues     $ (24) $ (24)