XML 54 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Information - Statements of Operations (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Operating revenues:        
Casino $ 216,348 $ 216,055 $ 668,707 $ 661,874
Food and beverage 56,768 56,701 177,357 176,966
Room 27,215 26,575 84,479 80,704
Other 18,029 17,963 53,650 51,859
Management fees 17,062 11,422 51,506 32,282
Gross revenues 335,422 328,716 1,035,699 1,003,685
Promotional allowances (24,433) (24,020) (71,288) (70,619)
Net revenues 310,989 304,696 964,411 933,066
Operating cost and expenses:        
Casino 85,094 84,845 259,618 255,291
Food and beverage 37,624 40,261 117,126 122,294
Room 11,295 10,782 34,010 32,397
Other 7,573 7,186 22,523 20,555
Selling, general and administrative 79,579 81,386 234,207 227,192
Development and preopening expense 113 36 286 222
Depreciation and amortization 32,854 30,718 99,529 101,466
Impairment of goodwill 5,562 1,183 5,562 1,183
Impairment of other assets 27,687 258 27,687 258
Management fee expense 11,398 10,660 36,514 34,196
Write-downs and other charges, net 4,998 1,815 21,020 7,365
Total operating costs and expenses 303,777 269,130 858,082 802,419
Operating income (loss):        
Operating income (loss) 7,212 35,566 106,329 130,647
Losses from subsidiaries 0 0 0 0
Earnings (losses) from joint ventures (272) 159 754 1,152
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures 6,940 35,725 107,083 131,799
Other expense:        
Interest expense, net (37,331) (40,650) (114,147) (124,479)
Loss on extinguishment of debt 0 0 (4,132) (146,787)
Gains (Losses) on Native American Development 0 0 49,074 0
Change in fair value of derivative instruments 71 (43) (2) (281)
Total other (expense) income (37,260) (40,693) (69,207) (271,547)
Net (loss) income (30,320) (4,968) 37,876 (139,748)
Less: net (loss) income attributable to noncontrolling interest (9,472) (272) (11,921) (1,556)
Net (loss) income attributable to Station Casinos LLC (20,848) (4,696) 49,797 (138,192)
Parent [Member]
       
Operating revenues:        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Room 0 0 0 0
Other 2 4 4 24
Management fees 1,537 2,798 4,818 6,318
Gross revenues 1,539 2,802 4,822 6,342
Promotional allowances 0 0 0 0
Net revenues 1,539 2,802 4,822 6,342
Operating cost and expenses:        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Room 0 0 0 0
Other 0 0 0 0
Selling, general and administrative 3,369 2,951 9,552 6,819
Development and preopening expense 0 0 0 13
Depreciation and amortization 1,857 1,225 4,845 3,340
Impairment of goodwill 0 0 0 0
Impairment of other assets 0 0 0 0
Management fee expense 0 0 0 0
Write-downs and other charges, net 198 168 (357) 2,261
Total operating costs and expenses 5,424 4,344 14,040 12,433
Operating income (loss):        
Operating income (loss) (3,885) (1,542) (9,218) (6,091)
Losses from subsidiaries 15,793 33,110 164,013 109,693
Earnings (losses) from joint ventures 0 0 0 0
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures 11,908 31,568 154,795 103,602
Other expense:        
Interest expense, net (32,755) (36,243) (100,867) (106,257)
Loss on extinguishment of debt     (4,132) (135,271)
Gains (Losses) on Native American Development     0  
Change in fair value of derivative instruments (1) (21) 1 (266)
Total other (expense) income (32,756) (36,264) (104,998) (241,794)
Net (loss) income (20,848) (4,696) 49,797 (138,192)
Less: net (loss) income attributable to noncontrolling interest 0 0 0 0
Net (loss) income attributable to Station Casinos LLC (20,848) (4,696) 49,797 (138,192)
Guarantor Subsidiaries [Member]
       
Operating revenues:        
Casino 213,531 212,412 657,091 653,083
Food and beverage 56,609 56,538 176,848 176,452
Room 26,470 25,754 82,057 78,223
Other 15,587 15,483 47,899 46,126
Management fees 6,427 129 20,835 439
Gross revenues 318,624 310,316 984,730 954,323
Promotional allowances (24,288) (23,877) (70,858) (70,211)
Net revenues 294,336 286,439 913,872 884,112
Operating cost and expenses:        
Casino 83,375 82,549 251,226 250,195
Food and beverage 37,583 40,226 116,999 122,171
Room 10,787 10,246 32,443 30,854
Other 5,527 5,036 16,784 14,461
Selling, general and administrative 70,631 72,430 202,304 204,940
Development and preopening expense 113 36 286 209
Depreciation and amortization 26,841 25,138 81,435 85,263
Impairment of goodwill 0 1,183 0 1,183
Impairment of other assets 11,739 0 11,739 0
Management fee expense 11,081 10,387 35,534 33,366
Write-downs and other charges, net 4,350 1,597 20,921 5,049
Total operating costs and expenses 262,027 248,828 769,671 747,691
Operating income (loss):        
Operating income (loss) 32,309 37,611 144,201 136,421
Losses from subsidiaries (12,858) (822) (20,573) (1,276)
Earnings (losses) from joint ventures 478 159 1,504 1,152
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures 19,929 36,948 125,132 136,297
Other expense:        
Interest expense, net (1,478) (1,529) (4,431) (9,815)
Loss on extinguishment of debt     0 (11,516)
Gains (Losses) on Native American Development     49,074  
Change in fair value of derivative instruments 72 (22) (3) (15)
Total other (expense) income (1,406) (1,551) 44,640 (21,346)
Net (loss) income 18,523 35,397 169,772 114,951
Less: net (loss) income attributable to noncontrolling interest 0 0 0 0
Net (loss) income attributable to Station Casinos LLC 18,523 35,397 169,772 114,951
Parent and Guarantor Eliminations [Member]
       
Operating revenues:        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Room 0 0 0 0
Other 0 0 0 0
Management fees 0 0 0 0
Gross revenues 0 0 0 0
Promotional allowances 0 0 0 0
Net revenues 0 0 0 0
Operating cost and expenses:        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Room 0 0 0 0
Other 0 0 0 0
Selling, general and administrative 0 0 0 0
Development and preopening expense 0 0 0 0
Depreciation and amortization 0 0 0 0
Impairment of goodwill 0 0 0 0
Impairment of other assets 0 0 0 0
Management fee expense 0 0 0 0
Write-downs and other charges, net 0 0 0 0
Total operating costs and expenses 0 0 0 0
Operating income (loss):        
Operating income (loss) 0 0 0 0
Losses from subsidiaries (18,523) (35,397) (169,772) (114,951)
Earnings (losses) from joint ventures 0 0 0 0
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures (18,523) (35,397) (169,772) (114,951)
Other expense:        
Interest expense, net 0 0 0 0
Loss on extinguishment of debt     0 0
Gains (Losses) on Native American Development     0  
Change in fair value of derivative instruments 0 0 0 0
Total other (expense) income 0 0 0 0
Net (loss) income (18,523) (35,397) (169,772) (114,951)
Less: net (loss) income attributable to noncontrolling interest 0 0 0 0
Net (loss) income attributable to Station Casinos LLC (18,523) (35,397) (169,772) (114,951)
Parent and Guarantor Subsidiaries [Member]
       
Operating revenues:        
Casino 213,531 212,412 657,091 653,083
Food and beverage 56,609 56,538 176,848 176,452
Room 26,470 25,754 82,057 78,223
Other 15,589 15,487 47,903 46,150
Management fees 7,964 2,927 25,653 6,757
Gross revenues 320,163 313,118 989,552 960,665
Promotional allowances (24,288) (23,877) (70,858) (70,211)
Net revenues 295,875 289,241 918,694 890,454
Operating cost and expenses:        
Casino 83,375 82,549 251,226 250,195
Food and beverage 37,583 40,226 116,999 122,171
Room 10,787 10,246 32,443 30,854
Other 5,527 5,036 16,784 14,461
Selling, general and administrative 74,000 75,381 211,856 211,759
Development and preopening expense 113 36 286 222
Depreciation and amortization 28,698 26,363 86,280 88,603
Impairment of goodwill 0 1,183 0 1,183
Impairment of other assets 11,739 0 11,739 0
Management fee expense 11,081 10,387 35,534 33,366
Write-downs and other charges, net 4,548 1,765 20,564 7,310
Total operating costs and expenses 267,451 253,172 783,711 760,124
Operating income (loss):        
Operating income (loss) 28,424 36,069 134,983 130,330
Losses from subsidiaries (15,588) (3,109) (26,332) (6,534)
Earnings (losses) from joint ventures 478 159 1,504 1,152
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures 13,314 33,119 110,155 124,948
Other expense:        
Interest expense, net (34,233) (37,772) (105,298) (116,072)
Loss on extinguishment of debt     (4,132) (146,787)
Gains (Losses) on Native American Development     49,074  
Change in fair value of derivative instruments 71 (43) (2) (281)
Total other (expense) income (34,162) (37,815) (60,358) (263,140)
Net (loss) income (20,848) (4,696) 49,797 (138,192)
Less: net (loss) income attributable to noncontrolling interest 0 0 0 0
Net (loss) income attributable to Station Casinos LLC (20,848) (4,696) 49,797 (138,192)
Non-Guarantor Subsidiaries [Member]
       
Operating revenues:        
Casino 2,817 3,643 11,616 8,791
Food and beverage 159 163 509 514
Room 745 821 2,422 2,481
Other 3,446 3,394 9,674 9,736
Management fees 9,098 8,495 25,853 25,525
Gross revenues 16,265 16,516 50,074 47,047
Promotional allowances (145) (143) (430) (408)
Net revenues 16,120 16,373 49,644 46,639
Operating cost and expenses:        
Casino 1,719 2,296 8,392 5,096
Food and beverage 41 35 127 123
Room 508 536 1,567 1,543
Other 2,046 2,150 5,739 6,094
Selling, general and administrative 6,585 6,923 26,278 19,460
Development and preopening expense 0 0 0 0
Depreciation and amortization 4,156 4,355 13,249 12,863
Impairment of goodwill 5,562 0 5,562 0
Impairment of other assets 15,948 258 15,948 258
Management fee expense 317 273 980 830
Write-downs and other charges, net 450 50 456 55
Total operating costs and expenses 37,332 16,876 78,298 46,322
Operating income (loss):        
Operating income (loss) (21,212) (503) (28,654) 317
Losses from subsidiaries 0 0 0 0
Earnings (losses) from joint ventures (750) 0 (750) 0
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures (21,962) (503) (29,404) 317
Other expense:        
Interest expense, net (3,098) (2,878) (8,849) (8,407)
Loss on extinguishment of debt     0 0
Gains (Losses) on Native American Development     0  
Change in fair value of derivative instruments 0 0 0 0
Total other (expense) income (3,098) (2,878) (8,849) (8,407)
Net (loss) income (25,060) (3,381) (38,253) (8,090)
Less: net (loss) income attributable to noncontrolling interest (9,472) (272) (11,921) (1,556)
Net (loss) income attributable to Station Casinos LLC (15,588) (3,109) (26,332) (6,534)
Eliminations [Member]
       
Operating revenues:        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Room 0 0 0 0
Other (1,006) (918) (3,927) (4,027)
Management fees 0 0 0 0
Gross revenues (1,006) (918) (3,927) (4,027)
Promotional allowances 0 0 0 0
Net revenues (1,006) (918) (3,927) (4,027)
Operating cost and expenses:        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Room 0 0 0 0
Other 0 0 0 0
Selling, general and administrative (1,006) (918) (3,927) (4,027)
Development and preopening expense 0 0 0 0
Depreciation and amortization 0 0 0 0
Impairment of goodwill 0 0 0 0
Impairment of other assets 0 0 0 0
Management fee expense 0 0 0 0
Write-downs and other charges, net 0 0 0 0
Total operating costs and expenses (1,006) (918) (3,927) (4,027)
Operating income (loss):        
Operating income (loss) 0 0 0 0
Losses from subsidiaries 15,588 3,109 26,332 6,534
Earnings (losses) from joint ventures 0 0 0 0
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures 15,588 3,109 26,332 6,534
Other expense:        
Interest expense, net 0 0 0 0
Loss on extinguishment of debt     0 0
Gains (Losses) on Native American Development     0  
Change in fair value of derivative instruments 0 0 0 0
Total other (expense) income 0 0 0 0
Net (loss) income 15,588 3,109 26,332 6,534
Less: net (loss) income attributable to noncontrolling interest 0 0 0 0
Net (loss) income attributable to Station Casinos LLC $ 15,588 $ 3,109 $ 26,332 $ 6,534