XML 103 R89.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segments (Details) - USD ($)
$ in Thousands
3 Months Ended 4 Months Ended 8 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Apr. 30, 2016
Dec. 31, 2016
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Segment Reporting Information [Line Items]                          
Revenue, Net $ 394,554 $ 347,140 $ 351,486 $ 359,247 $ 347,951 $ 323,597 $ 337,818 $ 342,769     $ 1,452,427 $ 1,352,135 $ 1,291,616
Adjusted EBITDA                     488,666 451,414 399,049
Preopening                     (731) (1,165) (640)
Depreciation and amortization                     (156,668) (137,865) (127,961)
Share-based Compensation                 $ (3,500) $ (3,100) (6,590) (19,726) (12,757)
Donation to UNLV                     0 (2,500) 0
Asset impairment                     0 (6,301) (11,739)
Write-Downs and Other Charges, Net.                     (23,214) (9,514) (20,956)
Adjusted EBITDA attributable to MPM noncontrolling interest                     14,675 14,192 13,424
Other                     1,133 (537) (435)
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures                     317,271 287,998 237,985
Interest expense, net                     (140,189) (144,489) (151,702)
Loss on extinguishment/modification of debt                     (7,270) (90) (4,132)
Gain on Native American development                     0 0 49,074
Change in fair value of derivative instruments                     87 (1) (90)
Income from continuing operations         48,558 21,016 28,146 45,698     169,899 143,418 131,135
Discontinued operations         5 (6) (33) (132)     0 (166) (42,548)
Net income 39,895 $ 39,933 $ 30,568 $ 59,503 48,563 $ 21,010 $ 28,113 $ 45,566     169,899 143,252 88,587
Assets 3,269,967       2,932,111         3,269,967 3,269,967 2,932,111  
Payments to Acquire Productive Assets                     162,377 129,925 102,748
Las Vegas Operations [Member]                          
Segment Reporting Information [Line Items]                          
Revenue, Net                     1,336,177 1,258,207 1,217,935
Adjusted EBITDA                     423,692 410,301 379,748
Assets 2,883,733       2,506,411         2,883,733 2,883,733 2,506,411  
Payments to Acquire Productive Assets                     162,377 129,925 102,748
Native American Management [Member]                          
Segment Reporting Information [Line Items]                          
Revenue, Net                     110,962 88,277 68,149
Adjusted EBITDA                     87,259 66,622 46,937
Assets 61,379       74,000         61,379 61,379 74,000  
Operating Segments [Member]                          
Segment Reporting Information [Line Items]                          
Revenue, Net                     1,447,139 1,346,484 1,286,084
Adjusted EBITDA                     510,951 476,923 426,685
Corporate, Non-Segment [Member]                          
Segment Reporting Information [Line Items]                          
Revenue, Net                     5,288 5,651 5,532
Adjusted EBITDA                     (22,285) (25,509) $ (27,636)
Assets $ 324,855       $ 351,700         $ 324,855 $ 324,855 $ 351,700