Condensed Financial Statements [Text Block] | NOTE 12. Separate condensed consolidating financial information for our subsidiary guarantors and non-guarantors of our 6.875% Notes, our 6.375% Notes and our 6.000% Notes is presented below. The 6.875% 6.375% The 6.000% one 6.000% 6.375% 6.875% On January 10, 2019, 6.875% 6.375% 6.000% The tables below present the condensed consolidating balance sheets as of September 30, 2019 December 31, 2018 three nine September 30, 2019 2018 nine September 30, 2019 2018 Condensed Consolidating Balance Sheets September 30, 2019 Non- Non- Guarantor Guarantor Subsidiary Subsidiaries Subsidiaries Guarantor (100% (100% (Not 100% (In thousands) Parent Subsidiaries Owned)* Owned) Owned) Eliminations Consolidated Assets Cash and cash equivalents $ 4,836 $ 216,419 $ — $ 13,829 $ — $ — $ 235,084 Restricted cash — 17,528 — 8,827 — — 26,355 Other current assets 28,772 100,077 62 3,318 — — 132,229 Property and equipment, net 193,152 2,405,906 — 102,779 — — 2,701,837 Investments in subsidiaries 6,753,467 (4,991 ) — (1,414 ) — (6,747,062 ) — Intercompany receivable — 2,613,764 374,116 — — (2,987,880 ) — Operating leases right-of-use assets 23,947 880,627 — 5,160 — — 909,734 Other long-term assets 29,907 29,018 — 48,452 — — 107,377 Intangible assets, net — 1,405,277 — 76,904 — — 1,482,181 Goodwill, net — 1,051,968 — 31,319 — — 1,083,287 Total assets $ 7,034,081 $ 8,715,593 $ 374,178 $ 289,174 $ — $ (9,734,942 ) $ 6,678,084 Liabilities and Stockholders' Equity Current maturities of long-term debt $ 26,695 $ 299 $ — $ — $ — $ — $ 26,994 Other current liabilities 161,429 338,322 — 28,009 — (454 ) 527,306 Intercompany payable 2,016,884 — — 970,569 — (2,987,453 ) — Long-term debt, net of current maturities and debt issuance costs 3,722,669 397 — 57,684 — — 3,780,750 Operating lease liabilities, net of current portion 20,038 818,503 — 3,653 — — 842,194 Other long-term liabilities (161,781 ) 431,203 900 (17,629 ) — — 252,693 Total stockholders' equity (deficit) 1,248,147 7,126,869 373,278 (753,112 ) — (6,747,035 ) 1,248,147 Total liabilities and stockholders' equity $ 7,034,081 $ 8,715,593 $ 374,178 $ 289,174 $ — $ (9,734,942 ) $ 6,678,084 * 100% 6.375% 6.875% 100% 6.000% December 31, 2018 Non- Non- Guarantor Guarantor Subsidiary Subsidiaries Subsidiaries Guarantor (100% (100% (Not 100% (In thousands) Parent Subsidiaries Owned)* Owned) Owned) Eliminations Consolidated Assets Cash and cash equivalents $ 8,697 $ 226,200 $ — $ 14,520 $ — $ — $ 249,417 Restricted cash — 13,703 — 10,082 — — 23,785 Other current assets 15,636 108,069 191 2,844 — (191 ) 126,549 Property and equipment, net 117,642 2,505,987 — 92,435 — — 2,716,064 Investments in subsidiaries 6,381,321 — — 3,861 — (6,385,182 ) — Intercompany receivable — 2,106,566 374,108 — — (2,480,674 ) — Other long-term assets 33,513 30,002 — 48,237 — — 111,752 Intangible assets, net — 1,386,868 — 79,802 — — 1,466,670 Goodwill, net — 1,029,628 — 32,474 — — 1,062,102 Total assets $ 6,556,809 $ 7,407,023 $ 374,299 $ 284,255 $ — $ (8,866,047 ) $ 5,756,339 Liabilities and Stockholders' Equity Current maturities of long-term debt $ 23,895 $ 286 $ — $ — $ — $ — $ 24,181 Other current liabilities 160,262 267,250 — 17,679 — 329 445,520 Accumulated losses of subsidiaries in excess of investment — 9,459 — — — (9,459 ) — Intercompany payable 1,509,857 — — 971,060 — (2,480,917 ) — Long-term debt, net of current maturities and debt issuance costs 3,896,699 736 — 57,684 — — 3,955,119 Other long-term liabilities (179,645 ) 382,148 900 (17,625 ) — — 185,778 Total stockholders' equity (deficit) 1,145,741 6,747,144 373,399 (744,543 ) — (6,376,000 ) 1,145,741 Total liabilities and stockholders' equity $ 6,556,809 $ 7,407,023 $ 374,299 $ 284,255 $ — $ (8,866,047 ) $ 5,756,339 * 100% 100% Condensed Consolidating Statements of Operations Three Months Ended September 30, 2019 Non- Non- Guarantor Guarantor Subsidiary Subsidiaries Subsidiaries Guarantor (100% (100% (Not 100% (In thousands) Parent Subsidiaries Owned)* Owned) Owned) Eliminations Consolidated Total revenues $ 19,945 $ 803,802 $ — $ 20,161 $ — $ (24,340 ) $ 819,568 Operating costs and expenses Operating — 412,481 — 17,721 — — 430,202 Selling, general and administrative — 114,322 — 2,577 — — 116,899 Master lease rent expense — 24,665 — — — — 24,665 Maintenance and utilities — 40,919 — 432 — — 41,351 Depreciation and amortization 8,630 53,018 — 3,444 — — 65,092 Corporate expense 20,651 38 — 722 — — 21,411 Project development, preopening and writedowns 1,670 1,501 — 2,126 — — 5,297 Other operating items, net 1,758 (498 ) — — — — 1,260 Intercompany expenses 50 24,290 — — — (24,340 ) — Total operating costs and expenses 32,759 670,736 — 27,022 — (24,340 ) 706,177 Equity in earnings (losses) of subsidiaries 102,797 (605 ) — — — (102,192 ) — Operating income (loss) 89,983 132,461 — (6,861 ) — (102,192 ) 113,391 Other expense (income) Interest expense, net 57,255 350 — 1,622 — — 59,227 Loss on early extinguishments and modifications of debt 242 — — — — — 242 Other, net 129 — — (16 ) — — 113 Total other expense (income), net 57,626 350 — 1,606 — — 59,582 Income (loss) before income taxes 32,357 132,111 — (8,467 ) — (102,192 ) 53,809 Income tax benefit (provision) 7,048 (22,800 ) — 1,348 — — (14,404 ) Net income (loss) $ 39,405 $ 109,311 $ — $ (7,119 ) $ — $ (102,192 ) $ 39,405 Comprehensive income (loss) $ 39,948 $ 109,854 $ — $ (7,119 ) $ — $ (102,735 ) $ 39,948 * 100% 6.375% 6.875% 100% 6.000% Three Months Ended September 30, 2018 Non- Non- Guarantor Guarantor Subsidiary Subsidiaries Subsidiaries Guarantor (100% (100% (Not 100% (In thousands) Parent Subsidiaries Owned)* Owned) Owned) Eliminations Consolidated Total revenues $ 20,168 $ 596,394 $ — $ 20,422 $ — $ (24,788 ) $ 612,196 Operating costs and expenses Operating — 305,436 — 17,615 — — 323,051 Selling, general and administrative 4 85,588 — 2,463 — (1 ) 88,054 Maintenance and utilities — 32,516 — 411 — — 32,927 Depreciation and amortization 4,975 47,705 — 2,008 — — 54,688 Corporate expense 24,212 94 — 749 — — 25,055 Project development, preopening and writedowns 12,194 889 — 5,505 — — 18,588 Impairment of assets — — — — — — — Other operating items, net 10 255 — — — — 265 Intercompany expenses 50 24,737 — — — (24,787 ) — Total operating costs and expenses 41,445 497,220 — 28,751 — (24,788 ) 542,628 Equity in earnings (losses) of subsidiaries 71,509 (524 ) — — — (70,985 ) — Operating income (loss) 50,232 98,650 — (8,329 ) — (70,985 ) 69,568 Other expense (income) Interest expense, net 52,185 289 — 7 — — 52,481 Other, net 38 (5 ) — (17 ) — — 16 Total other expense (income), net 52,223 284 — (10 ) — — 52,497 Income (loss) before income taxes (1,991 ) 98,366 — (8,319 ) — (70,985 ) 17,071 Income tax benefit (provision) 13,828 (20,517 ) — 1,455 — — (5,234 ) Net income (loss) $ 11,837 $ 77,849 $ — $ (6,864 ) $ — $ (70,985 ) $ 11,837 Comprehensive income (loss) $ 11,975 $ 77,987 $ — $ (6,864 ) $ — $ (71,123 ) $ 11,975 * 100% 6.375% 6.875% 100% 6.000% Nine Months Ended September 30, 2019 Non- Non- Guarantor Guarantor Subsidiary Subsidiaries Subsidiaries Guarantor (100% (100% (Not 100% (In thousands) Parent Subsidiaries Owned)* Owned) Owned) Eliminations Consolidated Total revenues $ 62,956 $ 2,442,753 $ — $ 63,722 $ — $ (76,443 ) $ 2,492,988 Operating costs and expenses Operating — 1,244,620 — 53,728 — — 1,298,348 Selling, general and administrative — 341,280 — 7,731 — — 349,011 Master lease rent expense — 73,058 — — — — 73,058 Maintenance and utilities — 118,135 — 1,023 — — 119,158 Depreciation and amortization 23,897 166,892 — 9,607 — — 200,396 Corporate expense 76,519 350 — 2,632 — — 79,501 Project development, preopening and writedowns 5,768 2,706 — 5,769 — — 14,243 Other operating items, net 1,827 (263 ) — — — — 1,564 Intercompany expenses 152 76,291 — — — (76,443 ) — Total operating costs and expenses 108,163 2,023,069 — 80,490 — (76,443 ) 2,135,279 Equity in earnings (losses) of subsidiaries 328,190 (728 ) — — — (327,462 ) — Operating income (loss) 282,983 418,956 — (16,768 ) — (327,462 ) 357,709 Other expense (income) Interest expense, net 174,910 1,110 — 4,848 — — 180,868 Loss on early extinguishments and modifications of debt 750 — — — — — 750 Other, net 385 (565 ) — (47 ) — — (227 ) Total other expense (income), net 176,045 545 — 4,801 — — 181,391 Income (loss) before income taxes 106,938 418,411 — (21,569 ) — (327,462 ) 176,318 Income tax benefit (provision) 26,402 (72,751 ) — 3,371 — — (42,978 ) Net income (loss) $ 133,340 $ 345,660 $ — $ (18,198 ) $ — $ (327,462 ) $ 133,340 Comprehensive income (loss) $ 134,336 $ 346,656 $ — $ (18,198 ) $ — $ (328,458 ) $ 134,336 * 100% 6.375% 6.875% 100% 6.000% Nine Months Ended September 30, 2018 Non- Non- Guarantor Guarantor Subsidiary Subsidiaries Subsidiaries Guarantor (100% (100% (Not 100% (In thousands) Parent Subsidiaries Owned)* Owned) Owned) Eliminations Consolidated Total revenues $ 62,295 $ 1,804,925 $ — $ 44,188 $ — $ (76,301 ) $ 1,835,107 Operating costs and expenses Operating — 915,661 — 39,762 — — 955,423 Selling, general and administrative 12 257,222 — 6,456 — (12 ) 263,678 Maintenance and utilities — 88,445 — 1,081 — — 89,526 Depreciation and amortization 13,158 142,480 — 4,249 — — 159,887 Corporate expense 72,712 310 — 1,953 — — 74,975 Project development, preopening and writedowns 16,337 2,079 — 9,413 — — 27,829 Impairment of assets 993 — — — — — 993 Other operating items, net 58 2,138 — — — — 2,196 Intercompany expenses 152 76,137 — — — (76,289 ) — Total operating costs and expenses 103,422 1,484,472 — 62,914 — (76,301 ) 1,574,507 Equity in earnings (losses) of subsidiaries 235,518 (1,095 ) — — — (234,423 ) — Operating income (loss) 194,391 319,358 — (18,726 ) — (234,423 ) 260,600 Other expense (income) Interest expense, net 139,858 843 — 19 — — 140,720 Loss on early extinguishments and modifications of debt 61 — — — — — 61 Other, net 33 (371 ) — (50 ) — — (388 ) Total other expense (income), net 139,952 472 — (31 ) — — 140,393 Income (loss) from continuing operations before income taxes 54,439 318,886 — (18,695 ) — (234,423 ) 120,207 Income tax benefit (provision) 37,742 (69,686 ) — 3,571 — — (28,373 ) Income (loss) from continuing operations, net of tax 92,181 249,200 — (15,124 ) — (234,423 ) 91,834 Income (loss) from discontinued operations, net of tax — — 347 — — — 347 Net income (loss) $ 92,181 $ 249,200 $ 347 $ (15,124 ) $ — $ (234,423 ) $ 92,181 Comprehensive income (loss) $ 91,049 $ 248,068 $ 347 $ (15,124 ) $ — $ (233,291 ) $ 91,049 * 100% 6.375% 6.875% 100% 6.000% Condensed Consolidating Statements of Cash Flows Nine Months Ended September 30, 2019 Non- Non- Guarantor Guarantor Subsidiary Subsidiaries Subsidiaries Guarantor (100% (100% (Not 100% (In thousands) Parent Subsidiaries Owned)* Owned) Owned) Eliminations Consolidated Cash flows from operating activities Net cash from operating activities $ (156,047 ) $ 572,769 $ 8 $ (671 ) $ — $ (670 ) $ 415,389 Cash flows from investing activities Capital expenditures (101,489 ) (64,524 ) — (784 ) — — (166,797 ) Cash paid for acquisition, net of cash received (5,535 ) — — — — — (5,535 ) Net activity with affiliates — (507,198 ) (8 ) — — 507,206 — Other investing activities (16,471 ) (6,788 ) — — — — (23,259 ) Net cash from investing activities (123,495 ) (578,510 ) (8 ) (784 ) — 507,206 (195,591 ) Cash flows from financing activities Borrowings under bank credit facility 1,061,929 — — — — — 1,061,929 Payments under bank credit facility (1,240,950 ) — — — — — (1,240,950 ) Debt financing costs, net (44 ) — — — — — (44 ) Net activity with affiliates 507,027 — — (491 ) — (506,536 ) — Share-based compensation activities, net (3,067 ) — — — — — (3,067 ) Shares repurchased and retired (28,045 ) — — — — — (28,045 ) Dividends paid (21,169 ) — — — — — (21,169 ) Other financing activities — (215 ) — — — — (215 ) Net cash from financing activities 275,681 (215 ) — (491 ) — (506,536 ) (231,561 ) Change in cash, cash equivalents and restricted cash (3,861 ) (5,956 ) — (1,946 ) — — (11,763 ) Cash, cash equivalents and restricted cash, beginning of period 8,697 239,903 — 24,602 — — 273,202 Cash, cash equivalents and restricted cash, end of period $ 4,836 $ 233,947 $ — $ 22,656 $ — $ — $ 261,439 * 100% 6.375% 6.875% 100% 6.000% Nine Months Ended September 30, 2018 Non- Non- Guarantor Guarantor Subsidiary Subsidiaries Subsidiaries Guarantor (100% (100% (Not 100% (In thousands) Parent Subsidiaries Owned)* Owned) Owned) Eliminations Consolidated Cash flows from operating activities Net cash from operating activities $ (114,336 ) $ 446,223 $ (135 ) $ 87 $ — $ 333 $ 332,172 Cash flows from investing activities Capital expenditures (67,866 ) (39,008 ) — (760 ) — — (107,634 ) Cash paid for acquisition, net of cash received (367,333 ) — — — — — (367,333 ) Net activity with affiliates — (433,266 ) (347 ) — — 433,613 — Other investing activities (9,240 ) (1,350 ) — — — — (10,590 ) Net cash from investing activities (444,439 ) (473,624 ) (347 ) (760 ) — 433,613 (485,557 ) Cash flows from financing activities Borrowings under bank credit facility 413,000 — — — — — 413,000 Payments under bank credit facility (633,022 ) — — — — — (633,022 ) Proceeds from issuance of senior notes 700,000 — — — — — 700,000 Debt financing costs, net (14,016 ) — — — — — (14,016 ) Net activity with affiliates 415,333 — — 18,613 — (433,946 ) — Share-based compensation activities, net (2,837 ) — — — — — (2,837 ) Shares repurchased and retired (44,822 ) — — — — — (44,822 ) Dividends paid (18,009 ) — — — — — (18,009 ) Other financing activities — (111 ) — — — — (111 ) Net cash from financing activities 815,627 (111 ) — 18,613 — (433,946 ) 400,183 Cash Flows from Discontinued Operations Cash flows from operating activities — — — — — — — Cash flows from investing activities — — 482 — — — 482 Cash flows from financing activities — — — — — — — Net cash provided by discontinued operations — — 482 — — — 482 Change in cash, cash equivalents and restricted cash 256,852 (27,512 ) — 17,940 — — 247,280 Cash, cash equivalents and restricted cash, beginning of period 347 213,963 — 12,969 — — 227,279 Cash, cash equivalents and restricted cash, end of period $ 257,199 $ 186,451 $ — $ 30,909 $ — $ — $ 474,559 * 100% 6.375% 6.875% 100% 6.000% |