XML 40 R28.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Reporting (Tables)
 6 Months Ended
Jun. 30, 2016
Segment Reporting Information [Line Items]  
Schedule of Segment Reporting Information, by Segment [Table Text Block]
The Company utilizes Adjusted EBITDA as the primary measure of each of its properties’ performance. The Company’s segment information and a reconciliation of Adjusted EBITDA to income from continuing operations is presented below:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2016
 
2015
 
2016
 
2015
Net revenues
 
 
 
 
 
 
 
Las Vegas operations
$
322,876

 
$
315,547

 
$
654,334

 
$
637,046

Native American management
27,320

 
20,883

 
53,807

 
40,669

Reportable segment net revenues
350,196

 
336,430

 
708,141

 
677,715

Corporate and other
1,290

 
1,388

 
2,592

 
2,872

Net revenues
$
351,486

 
$
337,818

 
$
710,733

 
$
680,587

 
 
 
 
 
 
 
 
Adjusted EBITDA (a)
 
 
 
 
 
 
 
Las Vegas operations
$
104,627

 
$
101,833

 
$
223,637

 
$
213,082

Native American management
20,096

 
14,353

 
40,528

 
28,756

Reportable segment Adjusted EBITDA
124,723

 
116,186

 
264,165

 
241,838

Corporate and other
(6,050
)
 
(6,296
)
 
(12,276
)
 
(12,106
)
Adjusted EBITDA
118,673

 
109,890

 
251,889

 
229,732

 
 
 
 
 
 
 
 
Other operating (expense) income
 
 
 
 
 
 
 
Preopening
(373
)
 
(286
)
 
(721
)
 
(414
)
Depreciation and amortization
(38,436
)
 
(35,810
)
 
(77,863
)
 
(71,003
)
Share-based compensation
(3,602
)
 
(9,851
)
 
(4,222
)
 
(12,858
)
Donation to UNLV
—

 
(2,500
)
 
—

 
(2,500
)
Asset impairment
—

 
(2,001
)
 
—

 
(2,001
)
Write-downs and other charges, net
(10,966
)
 
622

 
(13,334
)
 
(2,393
)
Settlement agreement
1,133

 
—

 
1,133

 
—

Adjusted EBITDA attributable to MPM noncontrolling interest
5,211

 
4,688

 
9,332

 
8,352

Operating income and earnings from joint ventures
71,640

 
64,752

 
166,214

 
146,915

Other (expense) income
 
 
 
 
 
 
 
Interest expense, net
(34,078
)
 
(36,515
)
 
(69,146
)
 
(72,977
)
Loss on extinguishment and modification of debt
(7,084
)
 
(90
)
 
(7,084
)
 
(90
)
Change in fair value of derivative instruments
90

 
(1
)
 
87

 
(4
)
Income from continuing operations
$
30,568

 
$
28,146

 
$
90,071

 
$
73,844

 
 
 
 
 
 
 
 
____________________________________
(a)
Adjusted EBITDA includes income from continuing operations plus preopening, depreciation and amortization, share-based compensation, a donation to UNLV, asset impairment, write-downs and other charges, net, interest expense, net, loss on extinguishment and modification of debt, and change in fair value of derivative instruments, and excludes the impact of a settlement agreement and Adjusted EBITDA attributable to the noncontrolling interests of MPM.