7Baggers
Quarterly
Annual
    Unit: USD2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31 2014-12-31 2014-09-30 2014-06-30 2014-03-31 2013-12-31 2013-09-30 2013-06-30 2013-03-31 2012-12-31 2012-09-30 2012-06-30 2012-03-31 2011-12-31 2011-09-30 2011-06-30 2011-03-31 2010-12-31 2010-09-30 2010-06-30 2010-03-31 2009-12-31 2009-09-30 2009-06-30 2009-03-31 2008-12-31 2008-09-30 2008-06-30 2008-03-31 2007-12-31 2007-09-30 2007-06-30 2007-03-31 2006-12-31 2006-09-30 2006-06-30 2006-03-31 2005-12-31 2005-09-30 2005-06-30 2005-03-31 2004-12-31 2004-09-30 2004-06-30 2004-03-31 2003-12-31 2003-09-30 2003-06-30 2003-03-31 
      
                                                                                               
      cash flows from operating activities:
                                                                                               
      net income
    128,427,000 76,961,000 81,405,000 322,360,000 -5,415,000 146,273,000 176,498,000 773,777,000 -120,541,000 127,835,000 1,146,000 -33,545,000 -207,791,000 -213,422,000 -254,610,000 -256,431,000 -245,983,000 -173,397,000 -336,179,000 -310,291,000 -831,533,000 -734,869,000 -450,253,000 -17,470,000 26,883,000 142,234,000 159,731,000 515,510,000 219,772,000 205,280,000 -137,478,000 543,964,000 105,970,000 106,795,000 132,525,000 126,566,000 -19,331,000 89,442,000 105,792,000 127,238,000 90,985,000 77,203,000 -13,902,000 148,193,000 253,006,000 258,402,000 303,043,000 290,486,000 248,811,000 192,716,000 272,144,000 165,826,000 165,171,000 199,293,000 198,409,000 258,262,000 185,185,000 155,331,000 226,335,000 171,874,000 -2,054,000 88,917,000 57,859,000 13,232,000 34,210,000 25,479,000 -33,814,000 -159,634,000 51,130,000 271,993,000 46,717,000   89,550,000 58,405,000 -55,423,000 715,655,000 -20,070,000 -11,434,000 -3,857,000 -14,190,000           
      adjustments to reconcile net income to net cash from operating activities:
                                                                                               
      depreciation and amortization
    152,828,000 152,907,000 155,421,000 151,284,000 156,273,000 176,405,000 174,933,000 176,527,000 171,969,000 169,962,000 168,812,000 172,292,000 172,502,000 162,968,000 184,556,000 170,424,000 177,110,000 183,307,000 185,121,000 184,004,000 183,486,000 179,266,000 178,746,000 175,054,000 172,998,000 140,269,000 136,557,000 138,911,000 137,458,000 137,870,000 136,357,000 136,880,000 137,982,000 137,686,000 139,820,000 140,543,000 106,467,000 79,749,000 77,971,000 77,201,000 80,649,000 81,913,000 82,866,000 80,082,000 79,027,000 78,351,000 76,659,000 91,990,000 93,325,000 93,218,000 92,518,000 93,057,000 94,274,000 93,463,000 92,405,000 94,118,000 100,522,000 102,052,000 101,347,000 100,299,000 99,341,000 101,353,000 104,565,000 104,441,000 101,907,000 102,731,000 101,468,000 70,793,000 65,544,000 63,779,000 62,732,000 60,496,000 56,001,000 51,902,000 51,524,000 50,667,000 42,470,000 40,542,000 41,785,000 35,839,000 37,886,000 -7,740,000 37,359,000 -23,633,000 1,903,000 1,043,000 27,666,000 753,000 637,000 2,180,000 2,173,000 
      deferred income taxes
    58,563,000 8,510,000 9,174,000 -44,618,000 15,473,000 5,533,000 16,774,000 -502,586,000 1,173,000 -1,209,000 -162,000 2,053,000 759,000 14,000 415,000 -2,179,000 240,000 -1,060,000 293,000 222,000 406,946,000 80,456,000 74,860,000 157,352,000 19,326,000 -2,412,000 -76,000 -375,138,000 -3,748,000 -9,595,000 -110,173,000 -331,684,000 16,250,000 2,410,000 2,170,000 6,451,000 -99,000 -3,393,000 3,397,000 -5,535,000 -3,218,000 12,630,000 2,621,000 -7,624,000 -1,969,000 -76,000 1,583,000 -5,963,000 -8,105,000 272,000 -6,030,000 12,159,000 -8,405,000 -4,959,000 -2,450,000 -20,903,000 3,250,000 5,014,000 1,817,000 3,593,000 8,784,000 1,703,000 4,795,000 -22,947,000 -10,029,000 16,489,000 15,831,000 97,190,000 -15,881,000 -138,377,000 -5,754,000 22,427,000 9,084,000 13,072,000 23,569,000                 
      stock-based compensation expense
    22,664,000 28,837,000 19,400,000 14,823,000 13,670,000 16,167,000 14,369,000 15,376,000 16,144,000 18,285,000 14,710,000 19,058,000 20,074,000 14,595,000 13,900,000 20,205,000 25,580,000 25,107,000 24,346,000 21,753,000 10,053,000 21,084,000 9,364,000 9,928,000 10,276,000 9,830,000 10,338,000 6,278,000 11,832,000 9,626,000 7,304,000 14,681,000 10,503,000 10,580,000 8,207,000 14,362,000 8,278,000 10,454,000 10,628,000 8,151,000 9,256,000 10,372,000 10,696,000  10,369,000 8,424,000 3,921,000                                             
      amortization of debt issuance costs
    9,484,000 8,806,000 10,110,000 9,290,000 9,463,000 10,325,000 10,350,000 10,281,000 10,156,000 10,332,000 8,763,000 7,568,000 7,271,000 7,385,000 7,203,000 7,156,000 6,650,000 6,589,000 6,652,000 7,162,000 7,615,000 7,211,000 6,944,000 6,783,000 7,309,000 7,268,000 7,594,000 11,676,000 7,632,000 8,248,000 9,361,000                                                             
      loss on debt financing transactions
    618,000   1,243,000 109,000 1,561,000 -2,928,000 3,375,000 12,236,000                                                                                 
      benefit from credit losses
    4,505,000 3,353,000 1,396,000 634,000 1,836,000 2,429,000 87,000 2,350,000 870,000 -6,640,000 -544,000 4,036,000 -8,186,000 -3,487,000 342,000 22,026,000 -347,000 441,000 7,367,000 3,827,000 11,588,000 28,347,000 20,613,000                                                                     
      change in derivatives fair value
    15,574,000 1,112,000 29,539,000 -50,398,000 5,523,000 -15,517,000 17,914,000 -48,353,000 50,637,000 -24,336,000 -23,046,000 -1,155,000 -5,839,000 -1,562,000 -7,400,000 -4,803,000 -1,176,000 -972,000 -4,409,000 -1,219,000 -4,675,000 3,294,000 15,660,000 -3,686,000 2,101,000 3,304,000 1,509,000 4,466,000                                                                
      property charges and other
    -21,088,000 49,280,000 17,683,000 -4,066,000 63,471,000 27,666,000 19,261,000 -29,122,000 104,166,000 9,060,000 33,072,000 3,889,000 5,597,000 37,008,000 60,847,000 30,795,000 27,085,000 98,000 16,710,000 8,212,000 9,493,000 4,334,000 16,894,000 -16,116,000 16,731,000 -4,626,000 9,133,000 26,510,000 4,895,000 8,956,000 16,613,000 -8,679,000 27,274,000 17,569,000 7,840,000 23,666,000 2,714,000 13,520,000 2,770,000 5,966,000 986,000 512,000 2,200,000 -3,235,000 1,654,000 2,094,000 9,953,000 2,853,000 2,370,000 -1,330,000 3,057,000 1,665,000 22,073,000 3,470,000 9,506,000 7,073,000 9,620,000 84,182,000 3,348,000 2,845,000 2,578,000 2,966,000 1,881,000 17,186,000 725,000 -5,938,000 16,485,000 1,396,000 1,623,000 5,298,000 24,267,000 9,471,000 25,096,000 13,021,000 13,269,000 11,996,000 5,739,000 2,376,000 4,949,000 8,136,000            
      increase in cash from changes in:
                                                                                               
      receivables
    -31,890,000 7,040,000 -11,681,000 13,070,000 -21,225,000 -22,719,000 44,352,000 -94,234,000 -20,024,000 1,559,000 -11,048,000 -9,676,000 -15,492,000 3,965,000 11,868,000 288,000 24,070,000 -30,852,000 -22,947,000 -24,233,000 105,918,000 56,245,000 -56,284,000 -63,666,000 2,919,000 -37,053,000 11,088,000 -48,119,000 -5,398,000 -471,000 -5,169,000 2,027,000 -29,867,000 -8,374,000 37,043,000 -48,735,000 -7,648,000 18,414,000 -1,303,000 26,895,000 60,430,000 18,518,000 -58,832,000 -36,083,000 7,628,000 14,552,000 13,941,000 -30,453,000 -20,516,000 48,225,000 -12,131,000 -37,915,000 -2,870,000 21,807,000 -2,041,000 -63,405,000 -13,978,000 2,294,000 -9,564,000 -59,813,000 15,486,000 -6,698,000 -12,048,000 -31,376,000 -8,853,000 -508,000 -679,000 13,275,000 -21,286,000 1,227,000 11,405,000 -53,350,000 -19,060,000 -9,904,000 7,285,000 -48,041,000 -41,007,000 -2,885,000 19,006,000 -38,548,000 -1,954,000 -71,095,000 7,179,000 -7,985,000 -137,000 36,000 7,937,000 129,000 -148,000 95,000 30,000 
      inventories, prepaid expenses and other
    -1,248,000 7,615,000 -18,861,000 24,664,000 -7,861,000 31,557,000 -21,728,000 28,093,000 -33,711,000 6,881,000 -7,288,000 -12,538,000 3,251,000 -6,166,000 -4,284,000 16,878,000 -2,558,000 -14,408,000 -21,411,000 11,737,000 344,000 10,444,000 5,135,000 -20,527,000 25,638,000 -29,079,000 -13,939,000                                                                 
      customer deposits
    18,163,000 18,849,000 -16,184,000 -29,666,000 47,755,000 -1,909,000 -53,147,000 25,686,000 18,730,000 6,851,000 -13,316,000 67,961,000 23,680,000 -10,514,000 -11,435,000 -28,919,000 -34,552,000 -13,071,000 -131,336,000 -238,303,000 -66,115,000 40,231,000 71,736,000 -137,213,000 62,265,000 -22,512,000 -37,398,000 120,064,000 -5,730,000 -197,595,000 -9,134,000 167,099,000 107,794,000 46,094,000 135,018,000 70,273,000 108,407,000 -8,575,000 -6,888,000 13,260,000 -84,251,000 2,508,000 -44,265,000 -87,849,000 21,582,000 104,116,000 -193,248,000                                             
      accounts payable and accrued expenses
    -20,799,000 40,709,000 -143,628,000 70,408,000 249,000 -23,450,000 -86,130,000 83,534,000 -15,320,000 39,293,000 -13,844,000 43,812,000 8,587,000 -30,850,000 -118,787,000 18,801,000 33,118,000 45,317,000 20,565,000 45,783,000 -9,351,000 -128,149,000 -70,758,000 21,646,000 -92,237,000 34,782,000 -26,101,000 63,831,000 70,856,000 -59,137,000 -26,023,000 53,199,000 46,373,000 38,755,000 -67,373,000 29,560,000 105,022,000 59,220,000 -76,817,000 33,305,000 10,616,000 -23,426,000 -128,108,000 -6,228,000 11,760,000 -98,193,000 -10,166,000 24,288,000 32,590,000 132,909,000 70,290,000 -72,019,000 30,881,000 14,241,000 14,316,000  23,517,000 147,071,000 -18,463,000 154,835,000 37,480,000 62,205,000 -40,942,000 67,373,000 131,579,000 -37,499,000 -10,214,000 8,439,000 33,132,000 11,266,000 -29,300,000 -2,308,000 64,219,000 -13,262,000 5,444,000 -41,149,000 237,829,000 -15,760,000 -16,633,000 36,065,000 20,118,000 42,059,000 61,336,000 -7,375,000 11,645,000 -5,194,000 19,341,000 -6,534,000 14,967,000 1,693,000 -1,739,000 
      net cash from operating activities
    335,801,000 405,062,000 133,774,000 479,028,000 279,321,000 352,760,000 315,094,000 441,329,000 275,811,000 361,248,000 169,491,000 81,766,000 4,413,000 -40,066,000 -117,385,000 -5,759,000 9,975,000 27,099,000 -253,906,000 -291,346,000 -173,092,000 -431,487,000 -176,500,000 121,185,000 270,441,000 245,586,000 263,858,000 463,600,000 444,587,000 106,948,000 -53,646,000 599,072,000 473,953,000 388,968,000 414,584,000 289,703,000 310,897,000 254,573,000 115,373,000 227,305,000 159,178,000 201,343,000 -15,013,000 124,189,000 396,035,000 368,871,000 209,222,000 395,308,000 370,528,000 489,936,000 420,870,000 196,482,000 328,414,000 322,332,000 338,490,000 366,783,000 318,054,000 507,819,000 323,179,000 396,179,000 238,543,000 281,494,000 141,096,000 146,784,000 275,509,000 110,942,000 60,721,000 34,408,000 149,975,000 200,458,000 138,342,000 116,875,000 205,116,000 161,767,000 175,414,000 70,604,000 128,704,000 8,126,000 33,332,000 33,789,000 32,207,000 147,637,000 -165,158,000 -35,348,000   -45,246,000 -14,250,000 9,638,000 -7,935,000 -9,227,000 
      cash flows from investing activities:
                                                                                               
      capital expenditures, net of construction payables and retention
    -163,988,000 -165,266,000 -159,931,000 -127,239,000 -101,353,000 -93,635,000 -97,702,000 -113,365,000 -114,129,000 -90,833,000 -124,466,000 -26,876,000 -87,213,000 -89,695,000 -96,343,000 -77,569,000 -103,043,000 -69,775,000 -40,270,000 -29,022,000 -69,411,000 -52,366,000 -139,316,000 -184,958,000 -242,333,000 -325,723,000 -310,279,000 -321,717,000 -312,331,000 -327,388,000 -514,536,000 -285,192,000 -257,707,000 -246,943,000 -145,632,000 -271,234,000 -405,811,000 -275,736,000 -273,162,000 -589,564,000 -421,747,000 -414,186,000 -495,743,000 -419,932,000 -291,500,000 -237,533,000 -178,050,000 -181,958,000 -135,106,000 -130,925,000 -58,797,000 -72,670,000 -52,974,000 -79,848,000 -35,493,000 -98,342,000 -34,526,000 -18,931,000 -32,347,000 -54,251,000 -41,014,000 -99,304,000 -89,259,000 -109,747,000 -124,070,000 -123,397,000 -183,715,000 -389,775,000 -336,995,000 -323,022,000 -283,390,000 -303,269,000                    
      investments in unconsolidated affiliates
    -105,475,000 -69,158,000 -61,484,000                                                                                         
      purchase of investments
           -50,000,000                                                                                    
      proceeds from maturity of investments
       500,000,000                                                                                       
      purchase of intangible and other assets
    -86,000 -150,000 -300,000 -1,000 -2,599,000 -15,000 -1,462,000 -19,988,000 -35,192,000 -7,741,000 -41,458,000 -1,544,000 -8,474,000 -901,000 -36,293,000 -4,000,000 -7,241,000 -8,500,000     -5,000,000 -1,000,000                                                                 
      proceeds from sale of assets and other
    854,000 49,000 204,000 25,607,000 25,508,000 1,063,000 226,000 672,000 233,000 257,000 986,000 456,000 29,000 579,000 187,000 3,368,000 134,000 16,019,000 1,571,000 2,162,000                                                                     
      net cash from investing activities
    -743,695,000 -234,525,000 -221,511,000 -210,070,000 398,138,000 -104,207,000 -167,419,000 -164,155,000 -634,117,000 -412,311,000 -131,950,000 1,632,652,000 -88,301,000 -98,169,000 -97,215,000 -113,283,000 -106,856,000 -73,648,000 -48,636,000 -8,399,000 -69,411,000 -50,795,000 -137,154,000 -184,855,000 -247,182,000 -325,686,000 -310,875,000 -293,917,000 -180,475,000 -340,305,000 -408,113,000 -294,474,000 -265,873,000 -274,831,000 -122,455,000 -273,022,000 -409,457,000 -333,050,000 -272,721,000 -465,633,000 -461,426,000 -442,902,000 -521,597,000 -548,862,000 -311,302,000 -272,126,000 17,938,000 -187,002,000 -365,472,000 -139,935,000 14,829,000 6,276,000 -171,155,000 -167,948,000 -12,027,000 -94,842,000 -119,726,000 -207,794,000 -36,738,000 -55,761,000 -42,995,000 -107,910,000 -89,457,000 -118,123,000 -131,109,000 -114,084,000 -187,764,000 -355,220,000 -351,238,000 -338,660,000 -293,881,000 -772,018,000 -310,824,000 -146,745,000 -93,152,000 -97,727,000 810,641,000 -219,083,000 -92,022,000 -159,696,000 -27,573,000 2,884,169,000 -3,118,020,000 410,434,000 -438,981,000 -249,478,000 -1,269,065,000 9,146,000 -54,814,000 6,164,000 7,002,000 
      cash flows from financing activities:
                                                                                               
      proceeds from issuance of long-term debt
    1,000,000,000   600,000,000 871,794,000 412,000,000 1,200,000,000    199,255,000 1,090,968,000 -26,000 50,084,000 772,576,000 1,025,243,000 1,425,106,000 1,469,028,000 1,344,706,000 2,224,318,000 74,754,000 250,000,000 500,320,000 615,000,000 1,673,605,000 1,399,932,000   924,829,000 199,688,000 55,131,000 250,665,000 501,373,000 2,577,627,000 150,688,000 2,061,059,000 132,531,000 69,248,000 756,229,000 600,028,000 197,842,000   45,000 748,598,000 900,000,000     569,833,000 1,617,581,000   499,001,000 65,000,000 35,532,000 552,248,000 160,000 1,018,808,000 236,000,000 125,000,000 1,303,349,000 149,062,000 158,576,000 62,000,000    114,926,000 109,945,000 80,000,000 -2,653,442,000 3,090,628,000 723,569,000 293,817,000 187,138,000 756,334,000    
      repayments of long-term debt
    -1,000,000,000 -752,812,000 -10,313,000 -1,808,622,000 -122,074,000 -172,470,000 -956,666,000 -10,312,000 -410,312,000 -93,527,000 -1,018,973,000 -12,500,000 -12,500,000 -12,500,000 -12,500,000 -10,711,000 -1,272,591,000 -38,362,000 -1,166,737,000 -494,745,000 -1,013,074,000 -12,341,000 -515,194,000 -486,648,000 -1,839,510,000 -103,354,000 -500,503,000 -1,741,000 -1,740,000 -1,051,741,000 -1,977,045,000 -543,524,000 -1,056,358,000 -1,028,802,000 -331,159,000 -160,321,000    -181,000                                                    
      repurchase of common stock
    -2,016,000 -165,597,000 -212,048,000 -203,553,000 -117,451,000 -69,424,000 -11,374,000 -141,436,000 -58,925,000 -1,260,000 -10,834,000 -8,875,000 -29,319,000 -137,638,000 -11,667,000 -2,838,000 -6,441,000 -207,000 -4,356,000 -1,996,000 -1,100,000 -2,910,000 -5,527,000 -1,281,000 -30,073,000 -30,231,000 -5,401,000 -156,739,000 -2,306,000 -499,000 -9,282,000 -8,489,000 -7,726,000 -6,291,000 -287,000 -6,912,000 -101,000 -535,000 -1,426,000                                             
      proceeds from exercise of stock options
    303,000   1,017,000           70,000 2,151,000 8,481,000 4,064,000 1,658,000 9,741,000 5,744,000 4,828,000 13,556,000 22,106,000       2,052,000 363,000 27,000 584,000 5,374,000 98,000 4,670,000 1,717,000 2,891,000 2,408,000 14,177,000 960,000 14,356,000 315,000 326,000 586,000 2,830,000 2,866,000 15,909,000 2,254,000 34,705,000 21,270,000 9,389,000 822,000 4,585,000 870,000 867,000 25,000 9,000 1,269,000 1,289,000 215,000 1,611,000 3,307,000 2,397,000 1,865,000                 
      distribution to noncontrolling interest
    -5,814,000 -6,038,000 -6,286,000 -6,387,000 -1,960,000 -2,645,000 -5,996,000 -6,650,000 -6,984,000 -4,443,000 -4,502,000 -6,239,000 -4,982,000 -7,244,000 -9,279,000 -6,918,000 -5,364,000    -998,000 -998,000 -4,020,000 -998,000   -4,259,000    -5,235,000 -3,667,000                                                           
      dividends paid
    -60,571,000 -61,497,000 -26,793,000 -27,519,000 -41,919,000 -42,167,000 -27,959,000 -28,013,000 -28,011,000 -28,534,000 -175,000 -129,000 -25,000 -128,000 -1,163,000 -621,000 -544,000 -93,000 -295,000 -495,000 -208,000 -648,000 -107,426,000 -106,382,000 -189,649,000 -189,717,000 -80,773,000 -219,087,000 -80,673,000 -218,565,000 -51,456,000 -50,669,000 -90,523,000 -128,234,000 -51,334,000 -61,537,000 -50,891,000 -162,218,000 -50,571,000 -51,603,000 -50,579,000 -50,113,000 -346,812,000 -252,555,000 -256,042,000 -307,925,000 -126,406,000 -403,288,000 -193,450,000 -336,539,000 -101,709,000 -801,434,000 -53,200,000   -905,779,000 -64,883,000   -1,130,804,000 -30,691,000                               
      finance lease payments
    -6,516,000 -6,346,000 -6,348,000 -4,721,000 -5,335,000 -4,107,000 -5,056,000 -4,860,000 -4,676,000 -4,321,000 -5,410,000 -5,376,000 -4,210,000 -4,159,000 -4,443,000 -3,949,000 -3,925,000                                                                           
      payments for financing costs
    -20,714,000   -5,255,000 -25,001,000 -615,000 -5,843,000 -80,000 -140,000 -9,690,000 -31,330,000 -52,000     2,000 -2,154,000 -6,989,000 -7,154,000 -11,277,000 -1,919,000 -10,379,000 -11,871,000 8,000 -10,496,000 -14,510,000 -4,307,000 2,200,000 -31,680,000  -30,188,000    -2,079,000 -1,624,000 -1,637,000  -51,317,000 -2,835,000 -124,754,000  -3,146,000 -2,656,000 -7,391,000                                             
      other
    -3,979,000 -5,163,000 -4,486,000 -7,773,000                                                      228,000    412,000                       
      net cash from financing activities
    -95,328,000 -249,035,000 -266,951,000 -1,456,057,000 558,054,000 -291,428,000 -604,363,000 -191,351,000 -509,048,000 -139,810,000 121,003,000 -33,119,000 160,347,000 -161,778,000 10,872,000 167,567,000 -225,720,000 -44,409,000 -285,440,000 226,766,000 589,000 1,397,893,000 837,997,000 730,575,000 154,332,000 -242,786,000 -343,109,000 99,463,000 234,528,000 -351,001,000 -307,247,000 -435,669,000 240,993,000 -168,000,000 -201,036,000 926,306,000 -293,603,000 -125,659,000 184,822,000 418,188,000 713,934,000 87,570,000 -3,434,000 -284,545,000 -226,623,000 -337,254,000 612,797,000 185,643,000 6,895,000 -381,353,000 -102,328,000 -810,005,000 238,332,000 -91,616,000 280,810,000 -790,506,000 -106,958,000 -62,384,000 -97,793,000 -1,002,794,000 -133,422,000 -70,694,000 -285,726,000 667,748,000 61,512,000 -625,461,000 711,716,000 -260,122,000 574,967,000   1,105,533,000 92,654,000 22,145,000 -68,393,000 -585,749,000 83,982,000 112,882,000 101,428,000 7,316,000 62,450,000 -3,242,559,000 3,649,466,000 -595,623,000 294,211,000 322,188,000 1,629,788,000 82,000 242,299,000 43,812,000 -9,000 
      effect of exchange rate on cash, cash equivalents and restricted cash
    6,092,000 -6,950,000 -1,629,000 179,000 3,156,000 2,570,000 -2,375,000 4,003,000 -857,000 -297,000 -2,567,000 -975,000 2,471,000 -2,665,000 -925,000 -612,000 -3,330,000 2,772,000 -1,131,000 -381,000 -929,000 1,075,000 3,266,000 9,095,000 -1,666,000 2,460,000 -2,404,000  5,387,000 -348,000 -3,949,000                                                             
      cash, cash equivalents and restricted cash:
                                                                                               
      increase in cash, cash equivalents and restricted cash
       -1,186,920,000   -459,063,000    155,977,000     47,913,000 -325,931,000 -88,186,000 -589,113,000 -73,360,000 -242,843,000 916,686,000 527,609,000     266,323,000                                                                
      balance, beginning of period
    2,521,793,000 2,969,412,000 3,782,990,000 2,531,067,000 3,486,384,000 2,358,292,000 2,219,323,000 2,806,634,000  2,453,122,000  2,080,089,000  2,182,164,000  2,435,041,000  1,725,219,000  1,262,587,000  1,258,499,000 1,991,830,000 1,133,904,000 1,275,120,000 789,407,000 434,289,000       109,644,000 
      balance, end of period
    -497,130,000 -85,448,000 2,165,476,000 -1,186,920,000 1,238,669,000 -40,305,000 2,510,349,000 89,826,000 -868,211,000 -191,170,000 3,938,967,000 1,680,324,000 78,930,000 -302,678,000 2,326,414,000 47,913,000 -325,931,000 -88,186,000 2,897,271,000 -73,360,000 -242,843,000 916,686,000 2,885,901,000 676,000,000 175,925,000 -320,426,000 1,826,793,000 266,323,000 504,027,000 -584,706,000 2,033,679,000  449,562,000 -57,008,000 2,543,431,000  -391,515,000 -204,930,000 2,107,253,000  411,989,000 -153,688,000 1,641,908,000  -144,233,000 -238,510,000 3,273,621,000  12,926,000 -28,476,000 2,056,705,000  397,748,000 62,119,000 1,871,070,000  91,035,000 238,157,000 1,446,832,000 -663,839,000 63,916,000 101,407,000 1,757,015,000 695,752,000 205,896,000 -628,540,000 1,718,722,000 -579,765,000 379,841,000 94,559,000 1,239,269,000 446,060,000 -9,479,000 36,906,000 801,633,000 -612,872,000 1,023,327,000 -98,075,000 477,027,000 -118,591,000 67,084,000 119,508,000 366,288,000 121,015,000 -151,763,000 45,532,000 315,477,000 -5,022,000 197,123,000 42,041,000 107,410,000 
      decrease in cash, cash equivalents and restricted cash
     -85,448,000 -356,317,000      -868,211,000    78,930,000 -302,678,000 -204,653,000          175,925,000 -320,426,000 -392,530,000   -584,706,000 -772,955,000                                                             
      gain on ebh transaction
                                                                                               
      impairment of goodwill and intangible assets
                                                                                              
      investment in unconsolidated affiliates
       -108,438,000 -26,016,000                                                                           -239,000           
      proceeds from ebh transaction
                                                                                               
      proceeds from issuance of subsidiary common stock
                                                                                           
      proceeds from sale of noncontrolling interest in subsidiary
                                                                                               
      investments in unconsolidated affiliate
          -69,928,000                                                                                     
      proceeds from issuance of wynn resorts, limited common stock
                                                                                             
      payments to acquire ownership interest in subsidiary
                                                                                               
      purchase of investment securities
                               -2,058,000 -32,040,000 -38,181,000 -57,686,000 -55,947,000 -77,514,000 -70,115,000 -39,046,000 -82,598,000 -4,991,000 -70,684,000 -44,689,000 -48,013,000 -89,898,000                                                 
      loss on extinguishment of debt
                   738,000 1,322,000 3,139,000 619,000 843,000 241,000    2,027,000 198,000 2,166,000 12,299,000 20,774,000       5,971,000 3,839,000 116,194,000 2,213,000 3,573,000 2,254,000 1,529,000 13,857,000                        157,000 558,000                
      cash acquired from business combination
                                                                                               
      proceeds from sale of additional interest in joint venture
                                                                                              
      supplemental cash flow disclosures:
                                                                                               
      cash paid for interest, net of amounts capitalized
                145,542,000 158,581,000 133,637,000 155,188,000 132,451,000 155,188,000 138,823,000 149,762,000 75,652,000 149,606,000 88,438,000 107,179,000 95,814,000 98,716,000 71,343,000 101,034,000 70,638,000 94,733,000 111,618,000 65,274,000 90,450,000 75,932,000 135,418,000 65,688,000 77,759,000 40,146,000 81,483,000 124,848,000 49,160,000 117,305,000 59,716,000 72,807,000 45,820,000 116,698,000                                             
      liability settled with shares of common stock
                9,287,000 6,272,000 6,720,000     19,225,000                                                         
      accounts and construction payables related to property and equipment
                -19,702,000 -2,691,000 49,996,000 -18,197,000 4,143,000 9,238,000 57,463,000 -22,629,000 -42,089,000 -221,000 127,895,000 -38,904,000 -80,346,000 55,892,000 226,829,000                                                                 
      other liabilities related to intangible assets
                -1,423,000 85,000 5,501,000 -6,918,000 -1,461,000 48,000 13,748,000 942,000    482,000                                                                    
      finance lease liabilities arising from obtaining finance lease assets
                643,000 3,016,000 1,119,000 7,423,000                                                                         
      contribution from noncontrolling interest
                  50,033,000                                                                             
      payments for debt financing costs
                  -109,000                                                                             
      shares of subsidiary repurchased for share award plan
                                       -1,000 -6,554,000 -1,025,000 -2,899,000 -111,000 -692,000 -689,000                                                 
      supplemental cash flow disclosures
                                                                                               
      capitalized stock-based compensation
                           122,000 81,000 83,000 64,000                                                                 
      cash paid for income taxes
                                                                                               
      financing costs included in accounts payable and other liabilities
                           -236,000                                                                    
      dividends payable on unvested restricted stock included in other accrued liabilities
                           384,000 1,139,000 1,672,000 3,495,000                                                                 
      proceeds from issuance of common stock
                      841,899,000                                             -7,615,000 209,760,000                1,331,139,000 -13,799,000 316,250,000 491,844,000    
      finance lease payment
                      -3,881,000  -2,120,000 -37,000 -37,000 -37,000                                                                    
      change in redemption note fair value
                               69,331,000 -10,282,000 41,718,000 12,417,000 15,847,000                                                         
      proceeds from the sale or maturity of investment securities
                                                                                               
      proceeds from note receivable from sale of ownership interest in subsidiary
                                75,000,000                                                             
      proceeds from issuance of common stock, net of issuance costs
                               53,000 -26,000                                                               
      distributions to noncontrolling interest
                                                                                               
      payments for additional ownership interest in wynn interactive
                                                                                               
      payment to acquire derivatives
                                                                                               
      property and equipment acquired under finance leases
                                                                                               
      benefit for doubtful accounts
                               3,941,000 3,285,000 -1,390,000 691,000 -2,118,000 1,656,000 -2,083,000 -4,166,000      2,885,000 4,302,000 6,079,000  4,695,000 -2,710,000 -2,728,000                                             
      proceeds from sale of assets
                           103,000 151,000 37,000 404,000 51,826,000 974,000 1,320,000 93,000 71,000 89,000 16,000 20,198,000 -57,000 1,397,000 1,383,000 1,149,000 33,068,000 81,000 3,092,000 1,013,000 28,470,000 1,305,000 43,000 2,995,000 273,000 63,000                                           
      income taxes paid from sale of ownership interest in subsidiary
                                                                                              
      (income tax refunds received) cash paid for income taxes
                                                                                               
      property and equipment acquired under capital lease
                                                                                              
      benefit from doubtful accounts
                              5,422,000         7,387,000 -2,368,000 2,478,000 706,000         4,773,000 11,325,000 -11,225,000 7,004,000 12,023,000 5,283,000 -17,279,000 18,064,000 15,509,000 4,324,000 3,784,000 10,161,000 13,575,000 859,000 6,852,000 7,018,000 728,000 5,150,000 3,935,000 3,894,000 393,000 36,296,000 1,194,000 11,522,000 8,265,000 5,741,000 14,362,000 7,741,000 9,711,000 4,877,000 3,646,000 2,929,000 5,564,000 2,043,000           
      payments to acquire derivatives
                                                                                               
      dividends payable to noncontrolling interests
                                  138,337,000                                                             
      excess tax benefits from stock-based compensation
                                       -631,000 -66,000 -35,000 -10,000 -243,000 -78,000 -136,000 -335,000 -2,814,000 -74,000 -4,027,000 -2,424,000 -1,686,000 -755,000 -8,659,000 -1,232,000 -3,615,000 -579,000 -570,000 -489,000 -721,000 -2,777,000 -6,563,000 -991,000 -4,847,000 -3,291,000 -1,377,000 -318,000 -6,293,000 -38,616,000                         
      inventories and prepaid expenses and other
                               -6,357,000 3,481,000 5,156,000 -7,492,000 15,215,000 -18,673,000 -1,596,000 682,000 459,000 -17,762,000 -5,530,000 -13,809,000 -24,803,000 -3,951,000 6,295,000 -1,154,000 -2,587,000 -1,499,000 -4,296,000 1,465,000 -6,133,000 -2,615,000 -1,097,000 -7,904,000 -1,572,000 2,216,000 4,370,000 -1,370,000 870,000 1,301,000 5,966,000 3,031,000 7,258,000 2,377,000 10,692,000 1,842,000 -11,536,000 2,976,000 7,942,000 3,883,000 -24,616,000 -14,467,000 -2,995,000 -7,339,000 -4,711,000 4,484,000 -5,237,000 -2,101,000                 
      return of investment in unconsolidated affiliates
                                       727,000                                                     
      sale of ownership interest in subsidiaries
                                                                                               
      income taxes paid from sale of ownership interest of subsidiary
                                                                                               
      payments on long-term land concession obligation
                                           -15,609,000 -2,000   -14,849,000 -4,000   -14,132,000 -1,000               4,000 -3,072,000 -1,000 -2,996,000 -7,000 -2,908,000 2,000 -2,838,000 -7,000 -2,745,000    -4,603,000 49,000 -4,446,000  -4,699,000           
      effect of exchange rate on cash
                                   -440,000 489,000 -3,145,000 -784,000 -673,000 648,000 -794,000 -310,000 20,000 303,000 301,000 -212,000 504,000 -2,343,000 1,999,000 -1,377,000 -63,000 975,000 2,876,000 -1,885,000 1,529,000 2,157,000 -649,000 1,210,000 5,128,000 -335,000 516,000 -315,000 -1,463,000 1,790,000 -1,483,000 -728,000 -657,000 -16,000 63,000 145,000 1,169,000 6,137,000 -2,067,000 1,789,000 -4,330,000 3,575,000 -261,000 -1,643,000                 
      stock-based compensation capitalized into construction
                               5,000 -3,000   24,000 24,000 30,000 2,000 18,000 23,000 27,000 24,000 155,000 69,000 60,000 66,000 65,000 61,000 49,000 5,535,000                                             
      change in accounts and construction payables related to property and equipment
                               28,216,000 5,638,000 -12,790,000 14,870,000 -72,000 -40,349,000 -35,922,000 40,896,000   -47,505,000 -49,353,000                                                     
      change in dividends payable on unvested restricted stock included in other accrued liabilities
                               525,000 63,000 1,105,000 -24,000 750,000 -562,000 704,000 -569,000     -835,000 154,000                                                   
      note receivable acquired from sale of ownership interest in subsidiary
                                                                                               
      proceeds from sale or maturity of investment securities
                                131,793,000 227,668,000 28,991,000 49,678,000 40,740,000 80,957,000 71,253,000 38,026,000 30,800,000 4,750,000 65,620,000 41,312,000 52,637,000 88,154,000                                                 
      purchase of intangible assets and other assets
                                -911,000 -12,179,000 -89,298,000 -163,000 -247,000    -4,023,000                                                       
      change in interest rate swap fair value
                                   2,000 283,000 771,000 -2,126,000 -1,168,000                                                       
      distribution to noncontrolling interests
                                                                                               
      equity in income of unconsolidated affiliates, net of distributions
                                           844,000 2,000 966,000 -197,000 -176,000 27,000 -34,000 88,000 -206,000 163,000 -391,000 556,000 -176,000 108,000 113,000 61,000 -229,000 51,000 -264,000 298,000 -184,000 -37,000 -115,000 206,000 -198,000 128,000 33,000 631,000 48,000 212,000 564,000 -20,000 -325,000 87,000 -417,000 1,136,000                 
      sale of ownership interest in subsidiary
                                                                                               
      restricted cash
                                   555,000 -309,000 451,000 189,946,000  -200,000,000 5,539,000 -6,329,000     -986,000 124,000 199,805,000 -112,000 -199,766,000 59,596,000 39,573,000                                         
      income taxes paid related to sale of ownership interest in subsidiary
                                                                                               
      payment of financing costs
                                                              -745,000 -66,883,000    -358,000 -10,202,000 -7,612,000                         
      cash and cash equivalents:
                                                                                               
      increase in cash and cash equivalents
                                   -131,511,000 449,562,000 -57,008,000 90,309,000    27,164,000 179,880,000 411,989,000 -153,688,000 -540,256,000 -708,714,000 -144,233,000 -238,510,000 838,580,000 393,886,000 12,926,000 -28,476,000 331,486,000 -605,718,000 397,748,000 62,119,000 608,483,000 -513,437,000 91,035,000 238,157,000 188,333,000 -663,839,000   -234,815,000 695,752,000 205,896,000 -628,540,000 584,818,000 -579,765,000 379,841,000 94,559,000 -35,851,000 446,060,000 -9,479,000 36,906,000 12,226,000 -612,872,000 1,023,327,000 -98,075,000 42,738,000 -118,591,000 67,084,000 -210,753,000 366,288,000 -220,537,000 -151,763,000 45,532,000 315,477,000 -5,022,000 197,123,000 42,041,000 -2,234,000 
      balance, beginning of year
                                                                                               
      balance, end of year
                                                                                               
      amortization of deferred financing costs
                                    6,197,000 6,145,000 6,200,000                                                  2,649,000 14,125,000 16,172,000 3,336,000 8,907,000   
      payment on long-term land concession obligation
                                                                                              
      purchase of other assets
                                      -464,000    -1,194,000                                -10,221,000                     
      amortization and write off of deferred financing costs and other
                                                                                               
      cash flows used in investing activities:
                                                                                               
      purchase of intangibles and other assets
                                                                           -4,326,000 19,863,000 -19,518,000 -39,235,000 2,491,000                
      amortization of deferred financing costs and other
                                        6,233,000 5,775,000 6,108,000          5,206,000                                           
      increase in redemption note fair value
                                          5,003,000                                                     
      decrease in cash and cash equivalents
                                        -391,515,000                                                       
      increase in accounts and construction payables related to property and equipment
                                                                                               
      increase in dividends payable on unvested restricted stock included in accrued liabilities
                                                                                               
      decrease in redemption note fair value
                                           -38,321,000                                                    
      change in dividends payable on unvested restricted stock included in accrued liabilities
                                         -290,000 278,000                                                     
      adjustments to reconcile net income to net cash provided (used in) by operating activities:
                                                                                               
      change in swap fair value
                                          1,825,000                                                     
      decrease in cash from changes in:
                                                                                               
      cash transactions:
                                                                                               
      non-cash transactions:
                                                                                               
      amortization and write-offs of deferred financing costs and other
                                           7,208,000 1,329,000 4,733,000 6,515,000 16,224,000 8,616,000 5,361,000 6,448,000    4,620,000 5,131,000 6,124,000 5,823,000 6,887,000 4,667,000 5,515,000 6,156,000 3,345,000                                 
      change in property and equipment included in accounts and construction payables
                                           -25,911,000 29,856,000 32,404,000 -23,318,000 71,644,000 35,557,000 20,673,000 4,205,000                                             
      decrease in swap fair value
                                            1,287,000                   -4,749,000           15,212,000                     
      deposits and purchase of other assets
                                            -36,383,000 -36,432,000 -25,123,000  -20,384,000 -37,688,000 -5,172,000 -5,592,000 -1,860,000 -90,000 -6,419,000 -34,289,000 -185,000 -2,003,000 -1,565,000 -25,287,000 -13,489,000 -16,915,000 -4,444,000 -1,612,000 -2,045,000 -8,983,000 -394,000 -8,461,000 -7,267,000    -14,524,000                       
      principal payments on long-term debt
                                               -100,289,000 -350,000 -350,000 -350,000 -225,645,000 -350,000 -275,055,000 -350,000 -739,000 -424,673,000 -38,557,000 -558,878,000 -37,991,000 -41,906,000 -21,024,000 -100,980,000 -480,630,000 -1,677,990,000 -106,075,000 -286,866,000 -1,118,178,000 -928,000   -597,351,000 -556,000 -1,256,000 -1,097,000      -401,278,000               
      repurchase of first mortgage notes
                                             -71,137,000 -1,422,374,000 -30,000,000 -36,400,000 -20,000,000 -12,000,000                                             
      decrease (increase) in swap fair value
                                              4,609,000 2,942,000 -2,360,000                                               
      stock-based compensation
                                                   4,465,000 5,204,000 28,746,000 1,122,000 5,944,000 5,850,000 5,206,000 2,648,000 5,563,000 5,642,000 5,931,000 6,745,000 6,447,000 6,755,000 7,039,000 6,927,000 5,639,000 6,903,000 6,365,000 5,429,000 6,338,000 5,436,000 5,136,000 3,418,000 3,994,000 5,192,000 4,881,000 4,460,000 2,655,000 6,255,000 3,883,000 3,919,000             
      purchase of corporate debt securities
                                               -75,500,000 -32,219,000 -45,904,000 -46,635,000 -32,379,000 -64,421,000 -103,175,000 -22,881,000   -114,177,000 -7,231,000  -109,639,000                                   
      proceeds from sale or maturity of corporate debt securities
                                               74,767,000 31,372,000 48,956,000 44,995,000 32,766,000 35,618,000 14,653,000 63,075,000 97,883,000 58,160,000 28,044,000 31,964,000                                     
      deposits and purchase of intangibles and other assets
                                                                                               
      interest rate swap settlement
                                                                                             
      increase in debt related to the redemption of stock
                                                                                               
      increase in liability for dividends declared on nonvested stock
                                                                                               
      restricted cash for redemption of notes payable
                                                                                               
      increase in swap fair value
                                                  -842,000 -1,104,000 3,525,000 -13,512,000 -3,144,000 3,939,000 -2,646,000 -2,284,000 -2,668,000 -4,118,000 -3,135,000 -4,230,000   1,675,000 3,602,000   -3,261,000 -1,095,000  3,588,000    4,207,000    8,756,000               
      payments of financing costs
                                                    -219,000                                           
      purchase of treasury stock
                                                    -90,000 -11,401,000 -2,461,000 -64,000 -492,000 -355,000 -770,000 -5,812,000           -479,550,000 -216,445,000 -244,135,000 -55,884,000                   
      loss on retirement of debt
                                                         4,828,000                                     
      proceeds from sale of equipment
                                                      278,000 179,000 217,000 36,000 298,000 387,000 216,000 41,000 53,000 102,000 64,000 377,000 196,000    178,000     19,886,000 63,000 1,632,000     85,000 -42,831,000 42,855,000 -10,337,000 33,830,000 211,000 9,564,000 1,000 5,000 
      loss on extinguishment of debt/exchange offer
                                                                                               
      restricted cash and purchase of corporate debt securities
                                                       15,173,000                                        
      payment of deferred financing costs
                                                         -603,000 -10,665,000   -58,000                      -13,378,000 131,712,000 -139,480,000  456,000 -10,584,000 -71,857,000  -7,691,000   
      dividend paid
                                                          -50,367,000                                     
      gain on extinguishment of debt/exchange offer
                                                                                              
      accounts payable and accrued liabilities
                                                                                               
      proceeds from sales or maturities of investment securities
                                                                                               
      proceeds from wynn macau, ltd ipo
                                                                                               
      repurchase of wynn las vegas first mortgage notes
                                                                   -22,625,000 -27,423,000                         
      interest rate swap transactions
                                                                                               
      increase in liability for cash distributions declared on nonvested stock
                                                                                               
      proceeds from sales or maturities of corporate debt securities
                                                                                               
      amortization and write-offs of deferred financing costs, and other
                                                               5,046,000 7,305,000 6,282,000 5,709,000                             
      cash restricted for stock repurchases
                                                                                               
      liability for cash distributions declared on non-vested stock
                                                                                               
      stock-based compensation capitalized into construction in progress
                                                                                               
      gain on extinguishment of debt
                                                                    -11,878,000 -10,635,000                         
      (gain) loss on extinguishment of debt
                                                                                               
      cash distributions
                                                                                               
      payment of deferred financing costs and other
                                                                       -3,076,000 -3,828,000 -6,000 -145,000                     
      liability of cash distributions declared on non-vested stock
                                                                                               
      amortization and writeoffs of deferred financing costs, and other
                                                                    5,469,000 7,052,000 8,153,000 6,529,000 4,648,000 5,292,000 5,482,000 3,810,000 5,325,000 6,133,000 4,050,000                 
      cash paid to settle swap
                                                                                               
      purchase of other assets and intangibles
                                                                      -4,227,000                         
      principal payments on long term debt
                                                                      -50,902,000                         
      gain on sale of subconcession right
                                                                                              
      proceeds from sale of subconcession right
                                                                                              
      cash distributions to convertible debenture holders
                                                                                               
      restricted cash and investments
                                                                        -131,000 -173,000 -270,000 -484,309,000 -6,211,000 104,296,000 92,490,000 86,401,000 130,809,000 -46,441,000 34,447,000 -5,585,000 154,995,000 1,306,569,000 -956,214,000 -147,768,000 -174,022,000 18,658,000 -238,803,000 181,016,000 64,867,000 97,298,000 49,264,000 
      cash and investments restricted for stock repurchases
                                                                        43,925,000 215,244,000 240,899,000                     
      net cash from (used) in financing activities
                                                                          117,899,000                     
      proceeds from termination of interest rate swap
                                                                                               
      equipment purchases financed by debt and accrued assets
                                                                                               
      net income.
                                                                                               
      principal payments of long-term debt
                                                                            -552,000 -1,092,000 -127,599,000    -11,417,000  -180,000 1,166,979,000 -1,186,333,000 -756,295,000 -135,000 -122,471,000 -153,633,000 -10,000 -10,000 -9,000 -9,000 
      capital expenditures, net of construction payables
                                                                             -231,523,000 -148,039,000     -137,224,000 -179,655,000 1,305,452,000 -1,865,647,000 289,530,000 -290,696,000 -257,678,000 -749,149,000 -164,323,000 -118,666,000 -90,445,000 -41,555,000 
      payments of deferred financing costs
                                                                                               
      increase in the fair value of interest rate swaps
                                                                              475,000    -6,345,000             
      payments on long term land concession obligation
                                                                              -4,659,000                 
      income taxes—deferred and current
                                                                                               
      equity in income of unconsolidated affiliates
                                                                                   -617,000 -463,000           
      minority interest
                                                                                      -5,049,000 3,995,000 -404,000 -4,645,000 -820,000 -616,000 -612,000 -1,081,000 
      incidental operations
                                                                                      10,943,000 -6,780,000 4,016,000 6,927,000     
      third party fees
                                                                                      -42,692,000 35,707,000 -138,000 -3,145,000 -37,558,000   
      proceeds from swap termination
                                                                                               
      special cash distribution
                                                                                               
      payments for deferred financing costs
                                                                                               
      cash distribution to convertible debenture holders
                                                                                               
      stock issued to purchase minority interest
                                                                                               
      amortization and writeoff of deferred financing costs
                                                                                  3,832,000  -260,000 -68,889,000 75,486,000         
      equity in income of unsoncolidated affiliates
                                                                                               
      inventories and prepaid expenses
                                                                                -5,136,000 -3,196,000 -8,351,000 -9,360,000 -18,141,000 -22,213,000 -9,220,000 473,000 -1,323,000 -133,000 -1,192,000 339,000 -181,000 -156,000 -185,000 
      capital expenditures
                                                                                -231,157,000 -110,171,000 -115,413,000             
      free cash flows
                                                                                -102,453,000 -102,045,000 -82,081,000             
      proceeds from the exercise of stock options
                                                                                1,166,000 2,423,000 2,365,000             
      proceeds from the issuance of long-term debt
                                                                                486,336,000               
      payment for deferred financing costs
                                                                                -4,244,000               
      intangibles and other assets
                                                                                               
      equity in income of unconsolidated affiliates, net of distributions received
                                                                                  -325,000             
      other assets
                                                                                  -11,056,000  -2,998,000 47,761,000 -68,296,000 8,291,000 -8,093,000 -10,669,000 -19,959,000 -7,547,000 -1,016,000 -689,000 -712,000 
      amortization of deferred compensation
                                                                                   1,011,000 1,012,000 -5,493,000 8,146,000 -2,770,000 912,000 913,000 4,374,000 914,000 913,000 914,000 586,000 
      amortization and writeoffs of deferred financing costs
                                                                                               
      exercise of stock options
                                                                                   -368,000 707,000 -254,000 1,319,000 407,000 212,000 83,000     
      principal payments of long-term debt and land concession obligation
                                                                                               
      forfeiture of restricted stock reducing construction
                                                                                               
      loss on sale of assets
                                                                                               
      net income accumulated during the development stage
                                                                                      -352,160,000 -18,767,000 -22,705,000 -41,919,000 -122,195,000 -12,367,000 -14,842,000 -12,677,000 -9,006,000 
      adjustments to reconcile net income accumulated during the development stage to net cash from operating activities:
                                                                                               
      (gain) / loss on sale of assets
                                                                                      822,000  63,000 339,000 369,000  1,000 -5,000 
      acquisition of desert inn resort and casino, net of cash acquired
                                                                                      -270,718,000  -270,718,000     
      equity contributions
                                                                                      675,077,000  -45,000,000 720,007,000     
      equity distributions
                                                                                      -110,482,000  -110,482,000     
      macau minority contributions
                                                                                      5,049,000  -1,000 5,050,000     
      payments on long-term leases
                                                                                      -4,759,000         
      proceeds from issuance of related party loan
                                                                                      100,000,000  100,000,000     
      principal payments of related party loan
                                                                                      -70,000,000  -70,000,000     
      (gain) / loss on sale of fixed assets
                                                                                               
      deferred financing costs
                                                                                               
      deferred compensation capitalized into construction
                                                                                               
      change in fair value of interest rate swaps
                                                                                               
      advances and loans converted to contributed capital
                                                                                               
      due from related party reclassified to water rights
                                                                                               
      purchase accounting reduction of land for excess liabilities
                                                                                               
      net cash provided used in operating activities
                                                                                               
      (gain)/loss on sale of fixed assets
                                                                                               
      total adjustments
                                                                                           -1,883,000 24,480,000 4,742,000 -221,000 
      equipment purchases financed by debt
                                                                                               
      adjustments to reconcile net income accumulated during during the development stage to net cash from operating activities:
                                                                                               
    The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.