XML 57 R46.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information - Balance Sheets (Details) - USD ($)
$ in Thousands
Sep. 30, 2016
Dec. 31, 2015
Current assets:    
Cash and cash equivalents $ 94,114 $ 116,426
Receivables, net 35,117 35,505
Intercompany receivables 0 0
Advances to subsidiaries 0 0
Loans to parent 0 0
Inventories 9,421 10,329
Prepaid gaming tax 20,655 19,504
Prepaid expenses and other current assets 10,997 8,865
Assets held for sale 21,020 21,020
Current assets of discontinued operations 0 197
Total current assets 191,324 211,846
Property and equipment, net 2,141,113 2,140,660
Goodwill 195,676 195,676
Intangible assets, net 136,247 149,997
Land held for development 163,700 163,700
Investments in joint ventures 10,674 13,991
Native American development costs 13,717 11,908
Related party note receivable 0 17,568
Investments in subsidiaries 0 0
Other assets, net 362,285 26,765
Total assets 3,214,736 2,932,111
Current liabilities:    
Accounts payable 25,445 24,258
Accrued interest payable 7,324 13,413
Other accrued liabilities 130,881 132,199
Intercompany payables 0 0
Loans from subsidiaries 0 0
Advances from parent 0 0
Current portion of long-term debt 47,160 88,937
Current liabilities of discontinued operations 0 113
Total current liabilities 210,810 258,920
Long-term debt, less current portion 2,389,414 2,066,260
Deficit investment in joint venture 2,258 2,255
Interest rate swap and other long-term liabilities 7,808 30,967
Total liabilities 2,610,290 2,358,402
Members' equity:    
Total Station Casinos LLC members' equity 587,508 552,924
Noncontrolling interest 16,938 20,785
Total members' equity 604,446 573,709
Total liabilities and members' equity 3,214,736 2,932,111
Parent [Member]    
Current assets:    
Cash and cash equivalents 3,115 5,897
Receivables, net 2,123 2,171
Intercompany receivables 3,510 3,143
Advances to subsidiaries 16,911 110,928
Loans to parent 0 0
Inventories 0 25
Prepaid gaming tax 0 0
Prepaid expenses and other current assets 7,721 6,167
Assets held for sale 0 0
Current assets of discontinued operations   0
Total current assets 33,380 128,331
Property and equipment, net 74,810 73,254
Goodwill 1,234 1,234
Intangible assets, net 1,045 1,045
Land held for development 0 0
Investments in joint ventures 0 0
Native American development costs 0 0
Related party note receivable   0
Investments in subsidiaries 3,283,439 3,013,544
Other assets, net 345,250 10,103
Total assets 3,739,158 3,227,511
Current liabilities:    
Accounts payable 6,385 8,679
Accrued interest payable 7,287 13,260
Other accrued liabilities 16,820 16,524
Intercompany payables 0 0
Loans from subsidiaries 796,120 660,574
Advances from parent 0 0
Current portion of long-term debt 45,910 82,115
Current liabilities of discontinued operations   0
Total current liabilities 872,522 781,152
Long-term debt, less current portion 2,272,670 1,883,601
Deficit investment in joint venture 0 0
Interest rate swap and other long-term liabilities 6,458 9,834
Total liabilities 3,151,650 2,674,587
Members' equity:    
Total Station Casinos LLC members' equity 587,508 552,924
Noncontrolling interest 0 0
Total members' equity 587,508 552,924
Total liabilities and members' equity 3,739,158 3,227,511
Guarantor Subsidiaries [Member]    
Current assets:    
Cash and cash equivalents 88,129 107,114
Receivables, net 29,046 28,636
Intercompany receivables 0 0
Advances to subsidiaries 0 0
Loans to parent 796,120 660,574
Inventories 9,285 10,193
Prepaid gaming tax 20,518 19,366
Prepaid expenses and other current assets 3,105 2,470
Assets held for sale 2,000 2,000
Current assets of discontinued operations   0
Total current assets 948,203 830,353
Property and equipment, net 2,056,333 2,056,475
Goodwill 194,442 194,442
Intangible assets, net 121,148 127,249
Land held for development 83,700 83,700
Investments in joint ventures 10,674 10,955
Native American development costs 13,717 11,908
Related party note receivable   17,568
Investments in subsidiaries 7,401 11,248
Other assets, net 16,034 16,091
Total assets 3,451,652 3,359,989
Current liabilities:    
Accounts payable 18,651 14,973
Accrued interest payable 21 141
Other accrued liabilities 111,896 114,026
Intercompany payables 0 0
Loans from subsidiaries 0 0
Advances from parent 16,911 110,928
Current portion of long-term debt 1,250 6,822
Current liabilities of discontinued operations   0
Total current liabilities 148,729 246,890
Long-term debt, less current portion 1,655 70,142
Deficit investment in joint venture 2,258 2,255
Interest rate swap and other long-term liabilities 1,350 21,133
Total liabilities 153,992 340,420
Members' equity:    
Total Station Casinos LLC members' equity 3,297,660 3,019,569
Noncontrolling interest 0 0
Total members' equity 3,297,660 3,019,569
Total liabilities and members' equity 3,451,652 3,359,989
Parent and Guarantor Eliminations [Member]    
Current assets:    
Cash and cash equivalents 0 0
Receivables, net 0 (151)
Intercompany receivables 0 0
Advances to subsidiaries (16,911) (110,928)
Loans to parent (796,120) (660,574)
Inventories 0 0
Prepaid gaming tax 0 0
Prepaid expenses and other current assets 0 0
Assets held for sale 0 0
Current assets of discontinued operations   0
Total current assets (813,031) (771,653)
Property and equipment, net 0 0
Goodwill 0 0
Intangible assets, net 0 0
Land held for development 0 0
Investments in joint ventures 0 0
Native American development costs 0 0
Related party note receivable   0
Investments in subsidiaries (3,297,660) (3,019,569)
Other assets, net 0 0
Total assets (4,110,691) (3,791,222)
Current liabilities:    
Accounts payable 0 0
Accrued interest payable 0 0
Other accrued liabilities 0 (151)
Intercompany payables 0 0
Loans from subsidiaries (796,120) (660,574)
Advances from parent (16,911) (110,928)
Current liabilities of discontinued operations   0
Total current liabilities (813,031) (771,653)
Long-term debt, less current portion 0 0
Deficit investment in joint venture 0 0
Interest rate swap and other long-term liabilities 0 0
Total liabilities (813,031) (771,653)
Members' equity:    
Total Station Casinos LLC members' equity (3,297,660) (3,019,569)
Noncontrolling interest 0 0
Total members' equity (3,297,660) (3,019,569)
Total liabilities and members' equity (4,110,691) (3,791,222)
Parent and Guarantor Subsidiaries [Member]    
Current assets:    
Cash and cash equivalents 91,244 113,011
Receivables, net 31,169 30,656
Intercompany receivables 3,510 3,143
Advances to subsidiaries 0 0
Loans to parent 0 0
Inventories 9,285 10,218
Prepaid gaming tax 20,518 19,366
Prepaid expenses and other current assets 10,826 8,637
Assets held for sale 2,000 2,000
Current assets of discontinued operations   0
Total current assets 168,552 187,031
Property and equipment, net 2,131,143 2,129,729
Goodwill 195,676 195,676
Intangible assets, net 122,193 128,294
Land held for development 83,700 83,700
Investments in joint ventures 10,674 10,955
Native American development costs 13,717 11,908
Related party note receivable   17,568
Investments in subsidiaries (6,820) 5,223
Other assets, net 361,284 26,194
Total assets 3,080,119 2,796,278
Current liabilities:    
Accounts payable 25,036 23,652
Accrued interest payable 7,308 13,401
Other accrued liabilities 128,716 130,399
Intercompany payables 0 0
Loans from subsidiaries 0 0
Advances from parent 0 0
Current portion of long-term debt 47,160 88,937
Current liabilities of discontinued operations   0
Total current liabilities 208,220 256,389
Long-term debt, less current portion 2,274,325 1,953,743
Deficit investment in joint venture 2,258 2,255
Interest rate swap and other long-term liabilities 7,808 30,967
Total liabilities 2,492,611 2,243,354
Members' equity:    
Total Station Casinos LLC members' equity 587,508 552,924
Noncontrolling interest 0 0
Total members' equity 587,508 552,924
Total liabilities and members' equity 3,080,119 2,796,278
Non-Guarantor Subsidiaries [Member]    
Current assets:    
Cash and cash equivalents 2,870 3,415
Receivables, net 3,948 4,878
Intercompany receivables 0 0
Advances to subsidiaries 0 0
Loans to parent 0 0
Inventories 136 111
Prepaid gaming tax 137 138
Prepaid expenses and other current assets 171 228
Assets held for sale 19,020 19,020
Current assets of discontinued operations   197
Total current assets 26,282 27,987
Property and equipment, net 9,970 10,931
Goodwill 0 0
Intangible assets, net 14,054 21,703
Land held for development 80,000 80,000
Investments in joint ventures 0 3,036
Native American development costs 0 0
Related party note receivable   0
Investments in subsidiaries 0 0
Other assets, net 1,001 571
Total assets 131,307 144,228
Current liabilities:    
Accounts payable 409 606
Accrued interest payable 16 12
Other accrued liabilities 2,165 1,829
Intercompany payables 3,510 3,142
Loans from subsidiaries 0 0
Advances from parent 0 0
Current portion of long-term debt 0 0
Current liabilities of discontinued operations   114
Total current liabilities 6,100 5,703
Long-term debt, less current portion 115,089 112,517
Deficit investment in joint venture 0 0
Interest rate swap and other long-term liabilities 0 0
Total liabilities 121,189 118,220
Members' equity:    
Total Station Casinos LLC members' equity (6,820) 5,223
Noncontrolling interest 16,938 20,785
Total members' equity 10,118 26,008
Total liabilities and members' equity $ 131,307 144,228
Senior Notes [Member]    
Debt Instrument, Interest Rate, Stated Percentage 7.50%  
Consolidation, Eliminations [Member]    
Current assets:    
Cash and cash equivalents $ 0 0
Receivables, net 0 (29)
Intercompany receivables (3,510) (3,143)
Advances to subsidiaries 0 0
Loans to parent 0 0
Inventories 0 0
Prepaid gaming tax 0 0
Prepaid expenses and other current assets 0 0
Assets held for sale 0 0
Current assets of discontinued operations   0
Total current assets (3,510) (3,172)
Property and equipment, net 0 0
Goodwill 0 0
Intangible assets, net 0 0
Land held for development 0 0
Investments in joint ventures 0 0
Native American development costs 0 0
Related party note receivable   0
Investments in subsidiaries 6,820 (5,223)
Other assets, net 0 0
Total assets 3,310 (8,395)
Current liabilities:    
Accounts payable 0 0
Accrued interest payable 0 0
Other accrued liabilities 0 (29)
Intercompany payables (3,510) (3,142)
Loans from subsidiaries 0 0
Advances from parent 0 0
Current portion of long-term debt 0 0
Current liabilities of discontinued operations   (1)
Total current liabilities (3,510) (3,172)
Long-term debt, less current portion 0 0
Deficit investment in joint venture 0 0
Interest rate swap and other long-term liabilities 0 0
Total liabilities (3,510) (3,172)
Members' equity:    
Total Station Casinos LLC members' equity 6,820 (5,223)
Noncontrolling interest 0 0
Total members' equity 6,820 (5,223)
Total liabilities and members' equity $ 3,310 $ (8,395)