XML 103 R110.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Note 14 - Segment Information - Reconciliation of Total Reportable Segment Adjusted EBITDAR to Operating Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Total Reportable Segment Adjusted EBITDAR                 $ 980,625 $ 763,227 $ 668,977
Corporate expense                 105,139 104,201 88,148
Adjusted EBITDAR                 896,688 681,289 595,931
Deferred rent                 979 1,100 1,267
Master lease rent expense                 97,723 20,682 0
Depreciation and amortization                 276,569 229,979 217,522
Share-based compensation expense                 25,202 25,379 17,413
Project development, preopening and writedowns                 21,728 45,698 14,454
Impairment of assets                 0 993 (426)
Other operating items, net                 1,919 2,174 1,900
Total other operating costs and expenses                 424,120 326,005 252,130
Operating income $ 114,859 $ 113,391 $ 126,692 $ 117,626 $ 94,684 $ 69,568 $ 96,258 $ 94,774 472,568 355,284 343,801
Las Vegas Locals [Member]                      
Total Reportable Segment Adjusted EBITDAR                 283,030 274,344 249,906
Downtown Las Vegas [Member]                      
Total Reportable Segment Adjusted EBITDAR                 62,413 56,517 54,613
Midwest and South [Member]                      
Total Reportable Segment Adjusted EBITDAR                 635,182 432,366 364,458
Corporate Segment [Member]                      
Corporate expense                 $ (83,937) $ (81,938) $ (73,046)