XML 53 R68.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Real Estate Portfolio - Schedule of Lease Agreement (Details)
$ in Thousands
12 Months Ended
Jan. 24, 2020
USD ($)
Dec. 06, 2019
USD ($)
renewal
Sep. 20, 2019
USD ($)
renewal
May 23, 2019
Jan. 02, 2019
USD ($)
renewal
Dec. 31, 2019
USD ($)
option
Operating Leased Assets [Line Items]            
Variable rent commencement/reset     Lease year 8      
Non-CPLV Lease and Joliet Lease            
Operating Leased Assets [Line Items]            
Initial term           15 years
Number of renewal options | option           4
Current annual rent           $ 508,534
Escalator           2.00%
Percentage of EBITDAR to rent ratio floor           120.00%
Variable rent percentage           4.00%
Lessor, sales-type lease, renewal term           5 years
Non-CPLV Lease and Joliet Lease | Lease Years 2 Through 5            
Operating Leased Assets [Line Items]            
Escalator           1.50%
Non-CPLV Lease and Joliet Lease | Lease Years 6 Through 15            
Operating Leased Assets [Line Items]            
Escalator           2.00%
Non-CPLV Lease and Joliet Lease | Base Rent | Lease Years 8 Through 10            
Operating Leased Assets [Line Items]            
Variable rent split           70.00%
Non-CPLV Lease and Joliet Lease | Base Rent | Lease Years 11 Through 15            
Operating Leased Assets [Line Items]            
Variable rent split           80.00%
Non-CPLV Lease and Joliet Lease | Variable Rent | Lease Years 8 Through 10            
Operating Leased Assets [Line Items]            
Variable rent split           30.00%
Non-CPLV Lease and Joliet Lease | Variable Rent | Lease Years 11 Through 15            
Operating Leased Assets [Line Items]            
Variable rent split           20.00%
CPLV Lease Agreement            
Operating Leased Assets [Line Items]            
Initial term           15 years
Number of renewal options | option           4
Current annual rent           $ 207,745
Escalator           2.00%
Percentage of EBITDAR to rent ratio floor           170.00%
Variable rent percentage           4.00%
Lessor, sales-type lease, renewal term           5 years
CPLV Lease Agreement | Base Rent            
Operating Leased Assets [Line Items]            
Variable rent split           80.00%
CPLV Lease Agreement | Variable Rent            
Operating Leased Assets [Line Items]            
Variable rent split           20.00%
HLV Lease            
Operating Leased Assets [Line Items]            
Initial term           15 years
Number of renewal options | option           4
Current annual rent           $ 89,157
Percentage of EBITDAR to rent ratio floor           160.00%
Variable rent percentage           4.00%
Lessor, sales-type lease, renewal term           5 years
HLV Lease | Lease Years 2 Through 5            
Operating Leased Assets [Line Items]            
Escalator           1.00%
HLV Lease | Lease Years 6 Through 15            
Operating Leased Assets [Line Items]            
Escalator           2.00%
HLV Lease | Base Rent            
Operating Leased Assets [Line Items]            
Variable rent split           80.00%
HLV Lease | Variable Rent            
Operating Leased Assets [Line Items]            
Variable rent split           20.00%
Penn National            
Operating Leased Assets [Line Items]            
Number of renewal options | renewal         4  
Rent payments         $ 23,200  
Penn National | Magaritaville Lease            
Operating Leased Assets [Line Items]            
Initial term         15 years  
Number of renewal options | option           4
Renewal terms           5 years
Escalator commencement         Lease year two  
Percentage of EBITDAR to rent ratio floor         610.00%  
Amount of percentage base rent         $ 3,000  
Percentage rent multiplier         4.00%  
Period of revenue of rent multiplier         2 years  
Percentage rent multiplier, prior to acquisition         50.00%  
Penn National | Magaritaville Lease | Building            
Operating Leased Assets [Line Items]            
Rent payments           $ 23,544
Escalator         2.00%  
Penn National | Greektown lease Agreement            
Operating Leased Assets [Line Items]            
Initial term       15 years    
Number of renewal options | option           4
Renewal terms           5 years
Escalator commencement       Lease year two    
Escalator         2.00%  
Percentage of EBITDAR to rent ratio floor         185.00%  
Amount of percentage base rent         $ 6,400  
Percentage rent multiplier         4.00%  
Period of revenue of rent multiplier         2 years  
Percentage rent multiplier, prior to acquisition         50.00%  
Penn National | Greektown lease Agreement | Building            
Operating Leased Assets [Line Items]            
Rent payments           $ 55,600
Hard Rock            
Operating Leased Assets [Line Items]            
Number of renewal options | renewal     4      
Rent payments     $ 42,800      
Lessor, sales-type lease, renewal term     5 years      
Hard Rock | Hard Rock Cincinnati Lease Agreement            
Operating Leased Assets [Line Items]            
Initial term     15 years      
Number of renewal options     4      
Renewal terms     5 years      
Current annual rent           42,750
Escalator commencement     Lease year two      
Variable rent percentage     4.00%      
Hard Rock | Hard Rock Cincinnati Lease Agreement | Lease Years 2 through 4 [Member]            
Operating Leased Assets [Line Items]            
Escalator     1.50%      
Hard Rock | Hard Rock Cincinnati Lease Agreement | Base Rent            
Operating Leased Assets [Line Items]            
Variable rent split     80000000.00%      
Hard Rock | Hard Rock Cincinnati Lease Agreement | Variable Rent            
Operating Leased Assets [Line Items]            
Variable rent split     20000000.00%      
Hard Rock | Hard Rock Cincinnati Lease Agreement | Maximum | Lease Years 5 Through 15 [Member]            
Operating Leased Assets [Line Items]            
Escalator     2.00%      
Hard Rock | Hard Rock Cincinnati Lease Agreement | Minimum | Lease Years 5 Through 15 [Member]            
Operating Leased Assets [Line Items]            
Escalator     0.50%      
Century Portfolio            
Operating Leased Assets [Line Items]            
Number of renewal options | renewal   4        
Rent payments   $ 25,000        
Lessor, sales-type lease, renewal term   5 years        
Century Portfolio | Century Portfolio Lease Agreement            
Operating Leased Assets [Line Items]            
Initial term   15 years        
Number of renewal options   4        
Renewal terms   5 years        
Current annual rent           25,000
Escalator commencement   Lease year two        
Percentage of EBITDAR to rent ratio floor   750.00%        
Variable rent percentage   4.00%        
Century Portfolio | Century Portfolio Lease Agreement | Lease Years 4 Through 15            
Operating Leased Assets [Line Items]            
Escalator   1.25%        
Century Portfolio | Century Portfolio Lease Agreement | Lease Years 2 through 3            
Operating Leased Assets [Line Items]            
Escalator   1.00%        
Century Portfolio | Century Portfolio Lease Agreement | Base Rent            
Operating Leased Assets [Line Items]            
Variable rent split   80.00%        
Century Portfolio | Century Portfolio Lease Agreement | Variable Rent            
Operating Leased Assets [Line Items]            
Variable rent split   20.00%        
JACK Cleveland and Thistledown Acquisition | JACK Cleveland/Thirstledown Lease Agreement            
Operating Leased Assets [Line Items]            
Number of renewal options   4        
Renewal terms   5 years        
Current annual rent           $ 65,880
Percentage of EBITDAR to rent ratio floor     490.00%      
JACK Cleveland and Thistledown Acquisition | JACK Cleveland/Thirstledown Lease Agreement | Lease Years 2 through 3            
Operating Leased Assets [Line Items]            
Escalator     1.00%      
JACK Cleveland and Thistledown Acquisition | JACK Cleveland/Thirstledown Lease Agreement | Lease Years 4 through 6            
Operating Leased Assets [Line Items]            
Escalator     1.50%      
JACK Cleveland and Thistledown Acquisition | JACK Cleveland/Thirstledown Lease Agreement | Base Rent            
Operating Leased Assets [Line Items]            
Variable rent split     80.00%      
JACK Cleveland and Thistledown Acquisition | JACK Cleveland/Thirstledown Lease Agreement | Variable Rent            
Operating Leased Assets [Line Items]            
Variable rent split     20.00%      
JACK Cleveland and Thistledown Acquisition | JACK Cleveland/Thirstledown Lease Agreement | Maximum | Lease Years 7 through 15            
Operating Leased Assets [Line Items]            
Escalator     2.50%      
JACK Cleveland and Thistledown Acquisition | JACK Cleveland/Thirstledown Lease Agreement | Minimum | Lease Years 7 through 15            
Operating Leased Assets [Line Items]            
Escalator     1.50%      
Subsequent Event | JACK Cleveland and Thistledown Acquisition            
Operating Leased Assets [Line Items]            
Rent payments $ 65,900          
Lessor, sales-type lease, renewal term 5 years          
Subsequent Event | JACK Cleveland and Thistledown Acquisition | JACK Cleveland/Thirstledown Lease Agreement            
Operating Leased Assets [Line Items]            
Initial term 15 years          
Escalator commencement Lease year two          
Variable rent percentage 4.00%