XML 20 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Information (Tables)
9 Months Ended
Sep. 30, 2014
Segment Reporting [Abstract]  
Schedule of Composition of Segments
The table below lists the classification of each of our properties.
Las Vegas Locals
 
Gold Coast Hotel and Casino
Las Vegas, Nevada
The Orleans Hotel and Casino
Las Vegas, Nevada
Sam's Town Hotel and Gambling Hall
Las Vegas, Nevada
Suncoast Hotel and Casino
Las Vegas, Nevada
Eldorado Casino
Henderson, Nevada
Jokers Wild Casino
Henderson, Nevada
Downtown Las Vegas
 
California Hotel and Casino
Las Vegas, Nevada
Fremont Hotel and Casino
Las Vegas, Nevada
Main Street Station Casino, Brewery and Hotel
Las Vegas, Nevada
Midwest and South        
 
Sam's Town Hotel and Gambling Hall
Tunica, Mississippi
IP Casino Resort Spa
Biloxi, Mississippi
Par-A-Dice Hotel Casino
East Peoria, Illinois
Blue Chip Casino, Hotel & Spa
Michigan City, Indiana
Treasure Chest Casino
Kenner, Louisiana
Delta Downs Racetrack Casino & Hotel
Vinton, Louisiana
Sam's Town Hotel and Casino
Shreveport, Louisiana
Peninsula
 
Diamond Jo Dubuque
Dubuque, Iowa
Diamond Jo Worth
Northwood, Iowa
Evangeline Downs Racetrack and Casino
Opelousas, Louisiana
Amelia Belle Casino
Amelia, Louisiana
Kansas Star Casino
Mulvane, Kansas
Borgata
 
Borgata Hotel Casino & Spa
Atlantic City, New Jersey
Reconciliation of Revenue and Adjusted EBITDA from Segments to Consolidated
The following table sets forth, for the periods indicated, certain operating data for our Reportable Segments, and reconciles Total Reportable Segment Adjusted EBITDA to operating income, as reported in our accompanying condensed consolidated statements of operations:
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
(In thousands)
2014
 
2013
 
2014
 
2013
Net Revenues
 
 
 
 
 
 
 
Las Vegas Locals
$
141,207

 
$
140,291

 
$
440,920

 
$
442,808

Downtown Las Vegas
53,379

 
52,674

 
164,664

 
162,884

Midwest and South
210,732

 
214,831

 
631,472

 
668,221

Peninsula
123,579

 
130,722

 
373,606

 
400,416

Borgata
209,946

 
200,051

 
559,064

 
538,572

Total Reportable Segment Net Revenues
$
738,843

 
$
738,569

 
$
2,169,726

 
$
2,212,901

 
 
 
 
 
 
 
 
Reportable Segment Adjusted EBITDA
 
 
 
 
 
 
 
Las Vegas Locals
$
28,052

 
$
26,350

 
$
104,640

 
$
104,278

Downtown Las Vegas
6,315

 
5,534

 
24,193

 
21,942

Midwest and South
43,593

 
41,936

 
129,890

 
140,243

Peninsula
42,875

 
45,274

 
132,918

 
144,309

Borgata
56,873

 
46,592

 
119,917

 
102,844

Total Reportable Segment Adjusted EBITDA
177,708

 
165,686

 
511,558

 
513,616

 
 
 
 
 
 
 
 
Other operating costs and expenses
 
 
 
 
 
 
 
Corporate expense
13,848

 
10,409

 
42,643

 
34,675

Deferred rent
903

 
956

 
2,714

 
2,872

Depreciation and amortization
66,168

 
69,002

 
198,245

 
209,358

Preopening expense
1,262

 
1,675

 
3,836

 
4,829

Share-based compensation expense
1,526

 
2,048

 
11,431

 
9,033

Impairments of assets
18,279

 
1,250

 
20,205

 
6,282

Asset transaction costs
3,064

 
(1,362
)
 
5,078

 
2,265

Other operating charges and credits, net
(1,116
)
 
3,386

 
(1,863
)
 
5,181

Total other operating costs and expenses
103,934

 
87,364

 
282,289

 
274,495

Operating income
$
73,774

 
$
78,322

 
$
229,269

 
$
239,121

Reconciliation of Assets from Segment to Consolidated
The Company's assets by Reportable Segment consisted of the following amounts:
 
September 30,
 
December 31,
(In thousands)
2014
 
2013
Assets
 
 
 
Las Vegas Locals
$
1,162,456

 
$
1,190,234

Downtown Las Vegas
124,980

 
125,618

Midwest and South
1,330,648

 
1,349,155

Peninsula
1,473,592

 
1,511,606

Borgata

 
1,334,714

Total Reportable Segment Assets
4,091,676

 
5,511,327

Corporate
417,905

 
230,267

Other

 
137

Total Assets
$
4,509,581

 
$
5,741,731