XML 104 R89.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidating Financial Information - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Operating revenues:                      
Casino                 $ 922,154 $ 897,361 $ 882,241
Food and beverage                 251,235 239,212 235,722
Room                 122,888 112,664 105,630
Other                 69,728 70,522 67,431
Management fees                 88,859 68,782 59,758
Gross revenues                 1,454,864 1,388,541 1,350,782
Promotional allowances                 (102,729) (96,925) (94,645)
Net revenues $ 347,951 $ 323,597 $ 337,818 $ 342,769 $ 333,736 $ 309,656 $ 321,747 $ 326,477 1,352,135 1,291,616 1,256,137
Operating costs and expenses:                      
Casino                 347,509 341,490 339,651
Food and beverage                 162,722 157,191 161,790
Room                 46,559 45,479 43,062
Other                 25,454 28,979 26,580
Selling, general and administrative                 289,927 288,667 291,586
Preopening                 1,165 640 222
Depreciation and amortization                 137,474 127,766 128,754
Management fee expense                 52,745 48,872 46,145
Asset impairment                 6,301 11,739 0
Impairment of goodwill                 0 0 1,183
Write-downs and other charges, net                 (7,662) (20,951) (11,881)
Total operating costs and expenses                 1,077,518 1,071,774 1,050,854
Operating (loss) income                      
Operating (loss) income 76,657 54,588 68,071 75,301 70,620 33,714 48,272 67,236 274,617 219,842 205,283
Earnings (losses) from subsidiaries                 0 0 0
Earnings (losses) from joint ventures                 809 1,037 1,603
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures                 275,426 220,879 206,886
Other (expense) income:                      
Interest expense, net                 (142,921) (150,995) (164,622)
Loss on extinguishment of debt                 0 4,132 146,787
Gain on Native American development                 0 49,074 16,974
Change in fair value of derivative instruments                 (1) (90) (291)
Total other (expense) income                 (142,922) (106,143) (294,726)
Income (loss) from continuing operations 41,712 19,207 32,172 39,413 33,891 (3,799) 60,729 23,915 132,504 114,736 (87,840)
Discontinued operations 5 (6) (33) (132) (441) (26,521) (6,120) (10,328) (166) (43,410) (25,653)
Net income (loss) 41,717 19,201 32,139 39,281 33,450 (30,320) 54,609 13,587 132,338 71,326 (113,493)
Less: net income (loss) attributable to noncontrolling interests                 5,594 (11,955) (9,067)
Net (loss) income attributable to Station Casinos LLC $ 41,853 $ 17,253 $ 29,816 $ 37,822 $ 33,484 $ (20,848) $ 55,361 $ 15,284 126,744 83,281 (104,426)
Parent [Member]                      
Operating revenues:                      
Casino                 0 0 0
Food and beverage                 0 0 0
Room                 0 0 0
Other                 6 5 17
Management fees                 5,814 6,430 11,149
Gross revenues                 5,820 6,435 11,166
Promotional allowances                 0 0 0
Net revenues                 5,820 6,435 11,166
Operating costs and expenses:                      
Casino                 0 0 0
Food and beverage                 0 0 0
Room                 0 0 0
Other                 0 0 0
Selling, general and administrative                 13,768 12,188 11,808
Preopening                 0 0 13
Depreciation and amortization                 12,463 6,783 4,553
Management fee expense                 0 0 0
Asset impairment                 201 0  
Impairment of goodwill                     0
Write-downs and other charges, net                 (8,859) 311 (2,305)
Total operating costs and expenses                 35,291 18,660 18,679
Operating (loss) income                      
Operating (loss) income                 (29,471) (12,225) (7,513)
Earnings (losses) from subsidiaries                 282,447 233,335 181,039
Earnings (losses) from joint ventures                 0 0 0
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures                 252,976 221,110 173,526
Other (expense) income:                      
Interest expense, net                 (126,232) (133,698) (142,409)
Loss on extinguishment of debt                   4,132 135,271
Gain on Native American development                   0 0
Change in fair value of derivative instruments                 0 1 (272)
Total other (expense) income                 (126,232) (137,829) (277,952)
Income (loss) from continuing operations                 126,744 83,281 (104,426)
Discontinued operations                 0 0 0
Net income (loss)                 126,744 83,281 (104,426)
Less: net income (loss) attributable to noncontrolling interests                 0 0 0
Net (loss) income attributable to Station Casinos LLC                 126,744 83,281 (104,426)
Guarantor Subsidiaries [Member]                      
Operating revenues:                      
Casino                 915,337 890,125 874,966
Food and beverage                 250,611 238,538 235,047
Room                 119,026 109,537 102,409
Other                 71,820 67,732 63,384
Management fees                 43,914 27,967 15,318
Gross revenues                 1,400,708 1,333,899 1,291,124
Promotional allowances                 (102,243) (96,351) (94,100)
Net revenues                 1,298,465 1,237,548 1,197,024
Operating costs and expenses:                      
Casino                 345,100 338,923 337,050
Food and beverage                 162,537 157,022 161,630
Room                 44,173 43,367 41,017
Other                 20,813 22,239 19,518
Selling, general and administrative                 266,902 267,962 270,290
Preopening                 1,165 640 209
Depreciation and amortization                 112,657 108,753 111,931
Management fee expense                 52,335 48,448 45,707
Asset impairment                 6,100 11,739  
Impairment of goodwill                     1,183
Write-downs and other charges, net                 2,270 (21,239) (9,527)
Total operating costs and expenses                 1,009,512 1,020,332 998,062
Operating (loss) income                      
Operating (loss) income                 288,953 217,216 198,962
Earnings (losses) from subsidiaries                 5,570 (20,564) (15,604)
Earnings (losses) from joint ventures                 2,183 2,147 1,603
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures                 296,706 198,799 184,961
Other (expense) income:                      
Interest expense, net                 (4,371) (5,920) (11,348)
Loss on extinguishment of debt                   0 11,516
Gain on Native American development                   49,074 16,974
Change in fair value of derivative instruments                 (1) (91) (19)
Total other (expense) income                 (4,372) 43,063 (5,909)
Income (loss) from continuing operations                 292,334 241,862 179,052
Discontinued operations                 0 (696) 0
Net income (loss)                 292,334 241,166 179,052
Less: net income (loss) attributable to noncontrolling interests                 0 0 0
Net (loss) income attributable to Station Casinos LLC                 292,334 241,166 179,052
Parent and Guarantor Eliminations [Member]                      
Operating revenues:                      
Casino                 0 0 0
Food and beverage                 0 0 0
Room                 0 0 0
Other                 0 0 0
Management fees                 0 0 0
Gross revenues                 0 0 0
Promotional allowances                 0 0 0
Net revenues                 0 0 0
Operating costs and expenses:                      
Casino                 0 0 0
Food and beverage                 0 0 0
Room                 0 0 0
Other                 0 0 0
Selling, general and administrative                 0 0 0
Preopening                 0 0 0
Depreciation and amortization                 0 0 0
Management fee expense                 0 0 0
Asset impairment                 0 0  
Impairment of goodwill                     0
Write-downs and other charges, net                 0 0 0
Total operating costs and expenses                 0 0 0
Operating (loss) income                      
Operating (loss) income                 0 0 0
Earnings (losses) from subsidiaries                 (292,334) (241,166) (179,052)
Earnings (losses) from joint ventures                 0 0 0
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures                 (292,334) (241,166) (179,052)
Other (expense) income:                      
Interest expense, net                 0 0 0
Loss on extinguishment of debt                   0 0
Gain on Native American development                   0 0
Change in fair value of derivative instruments                 0 0 0
Total other (expense) income                 0 0 0
Income (loss) from continuing operations                 (292,334) (241,166) (179,052)
Discontinued operations                 0 0 0
Net income (loss)                 (292,334) (241,166) (179,052)
Less: net income (loss) attributable to noncontrolling interests                 0 0 0
Net (loss) income attributable to Station Casinos LLC                 (292,334) (241,166) (179,052)
Parent and Guarantor Subsidiaries [Member]                      
Operating revenues:                      
Casino                 915,337 890,125 874,966
Food and beverage                 250,611 238,538 235,047
Room                 119,026 109,537 102,409
Other                 71,826 67,737 63,401
Management fees                 49,728 34,397 26,467
Gross revenues                 1,406,528 1,340,334 1,302,290
Promotional allowances                 (102,243) (96,351) (94,100)
Net revenues                 1,304,285 1,243,983 1,208,190
Operating costs and expenses:                      
Casino                 345,100 338,923 337,050
Food and beverage                 162,537 157,022 161,630
Room                 44,173 43,367 41,017
Other                 20,813 22,239 19,518
Selling, general and administrative                 280,670 280,150 282,098
Preopening                 1,165 640 222
Depreciation and amortization                 125,120 115,536 116,484
Management fee expense                 52,335 48,448 45,707
Asset impairment                 6,301 11,739  
Impairment of goodwill                     1,183
Write-downs and other charges, net                 (6,589) (20,928) (11,832)
Total operating costs and expenses                 1,044,803 1,038,992 1,016,741
Operating (loss) income                      
Operating (loss) income                 259,482 204,991 191,449
Earnings (losses) from subsidiaries                 (4,317) (28,395) (13,617)
Earnings (losses) from joint ventures                 2,183 2,147 1,603
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures                 257,348 178,743 179,435
Other (expense) income:                      
Interest expense, net                 (130,603) (139,618) (153,757)
Loss on extinguishment of debt                   4,132 146,787
Gain on Native American development                   49,074 16,974
Change in fair value of derivative instruments                 (1) (90) (291)
Total other (expense) income                 (130,604) (94,766) (283,861)
Income (loss) from continuing operations                 126,744 83,977 (104,426)
Discontinued operations                 0 (696) 0
Net income (loss)                 126,744 83,281 (104,426)
Less: net income (loss) attributable to noncontrolling interests                 0 0 0
Net (loss) income attributable to Station Casinos LLC                 126,744 83,281 (104,426)
Non-Guarantor Subsidiaries [Member]                      
Operating revenues:                      
Casino                 6,817 7,236 7,275
Food and beverage                 624 674 675
Room                 3,862 3,127 3,221
Other                 10,430 12,176 12,373
Management fees                 39,131 34,385 33,291
Gross revenues                 60,864 57,598 56,835
Promotional allowances                 (486) (574) (545)
Net revenues                 60,378 57,024 56,290
Operating costs and expenses:                      
Casino                 2,409 2,567 2,601
Food and beverage                 185 169 160
Room                 2,386 2,112 2,045
Other                 4,641 6,740 7,062
Selling, general and administrative                 21,785 17,908 17,831
Preopening                 0 0 0
Depreciation and amortization                 12,354 12,230 12,270
Management fee expense                 410 424 438
Asset impairment                 0 0  
Impairment of goodwill                     0
Write-downs and other charges, net                 (1,073) (23) (49)
Total operating costs and expenses                 45,243 42,173 42,456
Operating (loss) income                      
Operating (loss) income                 15,135 14,851 13,834
Earnings (losses) from subsidiaries                 0 0 0
Earnings (losses) from joint ventures                 (1,374) (1,110) 0
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures                 13,761 13,741 13,834
Other (expense) income:                      
Interest expense, net                 (12,318) (11,377) (10,865)
Loss on extinguishment of debt                   0 0
Gain on Native American development                   0 0
Change in fair value of derivative instruments                 0 0 0
Total other (expense) income                 (12,318) (11,377) (10,865)
Income (loss) from continuing operations                 1,443 2,364 2,969
Discontinued operations                 (166) (42,714) (25,653)
Net income (loss)                 1,277 (40,350) (22,684)
Less: net income (loss) attributable to noncontrolling interests                 5,594 (11,955) (9,067)
Net (loss) income attributable to Station Casinos LLC                 (4,317) (28,395) (13,617)
Eliminations [Member]                      
Operating revenues:                      
Casino                 0 0 0
Food and beverage                 0 0 0
Room                 0 0 0
Other                 (12,528) (9,391) (8,343)
Management fees                 0 0 0
Gross revenues                 (12,528) (9,391) (8,343)
Promotional allowances                 0 0 0
Net revenues                 (12,528) (9,391) (8,343)
Operating costs and expenses:                      
Casino                 0 0 0
Food and beverage                 0 0 0
Room                 0 0 0
Other                 0 0 0
Selling, general and administrative                 (12,528) (9,391) (8,343)
Preopening                 0 0 0
Depreciation and amortization                 0 0 0
Management fee expense                 0 0 0
Asset impairment                 0 0  
Impairment of goodwill                     0
Write-downs and other charges, net                 0 0 0
Total operating costs and expenses                 (12,528) (9,391) (8,343)
Operating (loss) income                      
Operating (loss) income                 0 0 0
Earnings (losses) from subsidiaries                 4,317 28,395 13,617
Earnings (losses) from joint ventures                 0 0 0
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures                 4,317 28,395 13,617
Other (expense) income:                      
Interest expense, net                 0 0 0
Loss on extinguishment of debt                   0 0
Gain on Native American development                   0 0
Change in fair value of derivative instruments                 0 0 0
Total other (expense) income                 0 0 0
Income (loss) from continuing operations                 4,317 28,395 13,617
Discontinued operations                 0 0 0
Net income (loss)                 4,317 28,395 13,617
Less: net income (loss) attributable to noncontrolling interests                 0 0 0
Net (loss) income attributable to Station Casinos LLC                 $ 4,317 $ 28,395 $ 13,617