XML 105 R91.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidating Financial Information - Statements of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Operating revenues:                      
Casino                 $ 960,992 $ 922,154 $ 897,361
Food and beverage                 270,619 251,235 239,212
Room                 142,858 122,888 112,664
Other                 74,208 69,728 70,522
Management fees                 111,520 88,859 68,782
Gross revenues                 1,560,197 1,454,864 1,388,541
Promotional allowances                 (107,770) (102,729) (96,925)
Net revenues $ 394,554 $ 347,140 $ 351,486 $ 359,247 $ 347,951 $ 323,597 $ 337,818 $ 342,769 1,452,427 1,352,135 1,291,616
Operating Expenses [Abstract]                      
Casino                 368,561 347,509 341,490
Food and beverage                 185,177 162,722 157,191
Room                 54,963 46,559 45,479
Other                 26,588 25,454 28,979
Selling, general and administrative                 321,167 327,857 320,120
Preopening                 731 1,165 640
Depreciation and amortization                 156,668 137,865 127,961
Management fee expense                 0 0 0
Asset impairment                 0 6,301 11,739
Write-downs and other charges, net                 23,214 9,514 20,956
Total operating costs and expenses                 1,137,069 1,064,946 1,054,555
Operating (loss) income                      
Operating (loss) income 75,136 75,048 71,212 93,962 84,275 56,816 64,345 81,753 315,358 287,189 237,061
Earnings (losses) from subsidiaries                 0 0 0
Earnings (losses) from joint ventures                 1,913 809 924
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures                 317,271 287,998 237,985
Other (expense) income:                      
Interest expense, net                 (140,189) (144,489) (151,702)
Loss on extinguishment/modification of debt                 (7,270) (90) (4,132)
Gain on Native American development                 0 0 49,074
Change in fair value of derivative instruments                 87 (1) (90)
Total other (expense) income                 (147,372) (144,580) (106,850)
Income from continuing operations         48,558 21,016 28,146 45,698 169,899 143,418 131,135
Discontinued operations         5 (6) (33) (132) 0 (166) (42,548)
Net income 39,895 39,933 30,568 59,503 48,563 21,010 28,113 45,566 169,899 143,252 88,587
Less: net income (loss) attributable to noncontrolling interests                 6,007 5,594 (11,955)
Net income (loss) attributable to Station Casinos LLC $ 40,036 $ 38,389 $ 27,828 $ 57,639 $ 48,699 $ 19,062 $ 25,790 $ 44,107 163,892 137,658 100,542
Comprehensive income (loss) attributable to Station Casinos LLC                 177,162 139,454 105,376
Parent [Member]                      
Operating revenues:                      
Casino                 0 0 0
Food and beverage                 0 0 0
Room                 0 0 0
Other                 0 6 5
Management fees                 7,477 5,814 6,430
Gross revenues                 7,477 5,820 6,435
Promotional allowances                 0 0 0
Net revenues                 7,477 5,820 6,435
Operating Expenses [Abstract]                      
Casino                 0 0 0
Food and beverage                 0 0 0
Room                 0 0 0
Other                 0 0 0
Selling, general and administrative                 23,344 13,768 12,188
Preopening                 0 0 0
Depreciation and amortization                 14,913 12,463 6,783
Management fee expense                 0 0 0
Asset impairment                   201 0
Write-downs and other charges, net                 13,334 8,859 (311)
Total operating costs and expenses                 51,591 35,291 18,660
Operating (loss) income                      
Operating (loss) income                 (44,114) (29,471) (12,225)
Earnings (losses) from subsidiaries                 341,243 293,361 250,596
Earnings (losses) from joint ventures                 0 0 0
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures                 297,129 263,890 238,371
Other (expense) income:                      
Interest expense, net                 (126,729) (126,232) (133,698)
Loss on extinguishment/modification of debt                 (6,595) 0 (4,132)
Gain on Native American development                     0
Change in fair value of derivative instruments                 87 0 1
Total other (expense) income                 (133,237) (126,232) (137,829)
Income from continuing operations                   137,658 100,542
Discontinued operations                   0 0
Net income                 163,892 137,658 100,542
Less: net income (loss) attributable to noncontrolling interests                 0 0 0
Net income (loss) attributable to Station Casinos LLC                 163,892 137,658 100,542
Comprehensive income (loss) attributable to Station Casinos LLC                 177,162 139,454 105,376
Guarantor Subsidiaries [Member]                      
Operating revenues:                      
Casino                 954,094 915,337 890,125
Food and beverage                 270,008 250,611 238,538
Room                 138,087 119,026 109,537
Other                 79,221 71,820 67,732
Management fees                 62,626 44,534 29,557
Gross revenues                 1,504,036 1,401,328 1,335,489
Promotional allowances                 (107,293) (102,243) (96,351)
Net revenues                 1,396,743 1,299,085 1,239,138
Operating Expenses [Abstract]                      
Casino                 366,207 345,100 338,923
Food and beverage                 185,039 162,537 157,022
Room                 52,472 44,173 43,367
Other                 22,721 20,813 22,239
Selling, general and administrative                 287,926 305,042 299,719
Preopening                 731 1,165 640
Depreciation and amortization                 129,397 113,048 108,948
Management fee expense                 0 0 0
Asset impairment                   6,100 11,739
Write-downs and other charges, net                 9,910 (418) 21,244
Total operating costs and expenses                 1,054,403 997,560 1,003,841
Operating (loss) income                      
Operating (loss) income                 342,340 301,525 235,297
Earnings (losses) from subsidiaries                 6,007 5,570 (20,564)
Earnings (losses) from joint ventures                 1,913 2,183 2,034
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures                 350,260 309,278 216,767
Other (expense) income:                      
Interest expense, net                 (1,851) (5,939) (6,627)
Loss on extinguishment/modification of debt                 (489) (90) 0
Gain on Native American development                     49,074
Change in fair value of derivative instruments                 0 (1) (91)
Total other (expense) income                 (2,340) (6,030) 42,356
Income from continuing operations                   303,248 259,123
Discontinued operations                   0 (696)
Net income                 347,920 303,248 258,427
Less: net income (loss) attributable to noncontrolling interests                 0 0 0
Net income (loss) attributable to Station Casinos LLC                 347,920 303,248 258,427
Comprehensive income (loss) attributable to Station Casinos LLC                 347,926 300,120 255,516
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 (210) (348)
Gross revenues                 0 (210) (348)
Promotional allowances                 0 0 0
Net revenues                 0 (210) (348)
Operating Expenses [Abstract]                      
Casino                 0 0 0
Food and beverage                 0 0 0
Room                 0 0 0
Other                 0 0 0
Selling, general and administrative                 0 (210) (348)
Preopening                 0 0 0
Depreciation and amortization                 0 0 0
Management fee expense                 0 0 0
Asset impairment                   0 0
Write-downs and other charges, net                 0 0 0
Total operating costs and expenses                 0 (210) (348)
Operating (loss) income                      
Operating (loss) income                 0 0 0
Earnings (losses) from subsidiaries                 (347,920) (303,248) (258,427)
Earnings (losses) from joint ventures                 0 0 0
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures                 (347,920) (303,248) (258,427)
Other (expense) income:                      
Interest expense, net                 0 0 0
Loss on extinguishment/modification of debt                 0 0 0
Gain on Native American development                     0
Change in fair value of derivative instruments                 0 0 0
Total other (expense) income                 0 0 0
Income from continuing operations                   (303,248) (258,427)
Discontinued operations                   0 0
Net income                 (347,920) (303,248) (258,427)
Less: net income (loss) attributable to noncontrolling interests                 0 0 0
Net income (loss) attributable to Station Casinos LLC                 (347,920) (303,248) (258,427)
Comprehensive income (loss) attributable to Station Casinos LLC                 (347,926) (300,120) (255,516)
Parent and Guarantor Subsidiaries [Member]                      
Operating revenues:                      
Casino                 954,094 915,337 890,125
Food and beverage                 270,008 250,611 238,538
Room                 138,087 119,026 109,537
Other                 79,221 71,826 67,737
Management fees                 70,103 50,138 35,639
Gross revenues                 1,511,513 1,406,938 1,341,576
Promotional allowances                 (107,293) (102,243) (96,351)
Net revenues                 1,404,220 1,304,695 1,245,225
Operating Expenses [Abstract]                      
Casino                 366,207 345,100 338,923
Food and beverage                 185,039 162,537 157,022
Room                 52,472 44,173 43,367
Other                 22,721 20,813 22,239
Selling, general and administrative                 311,270 318,600 311,559
Preopening                 731 1,165 640
Depreciation and amortization                 144,310 125,511 115,731
Management fee expense                 0 0 0
Asset impairment                   6,301 11,739
Write-downs and other charges, net                 23,244 8,441 20,933
Total operating costs and expenses                 1,105,994 1,032,641 1,022,153
Operating (loss) income                      
Operating (loss) income                 298,226 272,054 223,072
Earnings (losses) from subsidiaries                 (670) (4,317) (28,395)
Earnings (losses) from joint ventures                 1,913 2,183 2,034
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures                 299,469 269,920 196,711
Other (expense) income:                      
Interest expense, net                 (128,580) (132,171) (140,325)
Loss on extinguishment/modification of debt                 (7,084) (90) (4,132)
Gain on Native American development                     49,074
Change in fair value of derivative instruments                 87 (1) (90)
Total other (expense) income                 (135,577) (132,262) (95,473)
Income from continuing operations                   137,658 101,238
Discontinued operations                   0 (696)
Net income                 163,892 137,658 100,542
Less: net income (loss) attributable to noncontrolling interests                 0 0 0
Net income (loss) attributable to Station Casinos LLC                 163,892 137,658 100,542
Comprehensive income (loss) attributable to Station Casinos LLC                 177,162 139,454 105,376
Non-Guarantor Subsidiaries [Member]                      
Operating revenues:                      
Casino                 6,898 6,817 7,236
Food and beverage                 611 624 674
Room                 4,771 3,862 3,127
Other                 9,551 10,430 12,176
Management fees                 41,877 39,131 34,385
Gross revenues                 63,708 60,864 57,598
Promotional allowances                 (477) (486) (574)
Net revenues                 63,231 60,378 57,024
Operating Expenses [Abstract]                      
Casino                 2,354 2,409 2,567
Food and beverage                 138 185 169
Room                 2,491 2,386 2,112
Other                 3,867 4,641 6,740
Selling, general and administrative                 24,461 21,785 17,908
Preopening                 0 0 0
Depreciation and amortization                 12,358 12,354 12,230
Management fee expense                 460 410 424
Asset impairment                   0 0
Write-downs and other charges, net                 (30) 1,073 23
Total operating costs and expenses                 46,099 45,243 42,173
Operating (loss) income                      
Operating (loss) income                 17,132 15,135 14,851
Earnings (losses) from subsidiaries                 0 0 0
Earnings (losses) from joint ventures                 0 (1,374) (1,110)
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures                 17,132 13,761 13,741
Other (expense) income:                      
Interest expense, net                 (11,609) (12,318) (11,377)
Loss on extinguishment/modification of debt                 (186) 0 0
Gain on Native American development                     0
Change in fair value of derivative instruments                 0 0 0
Total other (expense) income                 (11,795) (12,318) (11,377)
Income from continuing operations                   1,443 2,364
Discontinued operations                   (166) (42,714)
Net income                 5,337 1,277 (40,350)
Less: net income (loss) attributable to noncontrolling interests                 6,007 5,594 (11,955)
Net income (loss) attributable to Station Casinos LLC                 (670) (4,317) (28,395)
Comprehensive income (loss) attributable to Station Casinos LLC                 (670) (4,317) (28,395)
Consolidation, Eliminations [Member]                      
Operating revenues:                      
Casino                 0 0 0
Food and beverage                 0 0 0
Room                 0 0 0
Other                 (14,564) (12,528) (9,391)
Management fees                 (460) (410) (1,242)
Gross revenues                 (15,024) (12,938) (10,633)
Promotional allowances                 0 0 0
Net revenues                 (15,024) (12,938) (10,633)
Operating Expenses [Abstract]                      
Casino                 0 0 0
Food and beverage                 0 0 0
Room                 0 0 0
Other                 0 0 0
Selling, general and administrative                 (14,564) (12,528) (9,347)
Preopening                 0 0 0
Depreciation and amortization                 0 0 0
Management fee expense                 (460) (410) (424)
Asset impairment                   0 0
Write-downs and other charges, net                 0 0 0
Total operating costs and expenses                 (15,024) (12,938) (9,771)
Operating (loss) income                      
Operating (loss) income                 0 0 (862)
Earnings (losses) from subsidiaries                 670 4,317 28,395
Earnings (losses) from joint ventures                 0 0 0
Operating (loss) income and earnings (losses) from subsidiaries and joint ventures                 670 4,317 27,533
Other (expense) income:                      
Interest expense, net                 0 0 0
Loss on extinguishment/modification of debt                 0 0 0
Gain on Native American development                     0
Change in fair value of derivative instruments                 0 0 0
Total other (expense) income                 0 0 0
Income from continuing operations                   4,317 27,533
Discontinued operations                   0 862
Net income                 670 4,317 28,395
Less: net income (loss) attributable to noncontrolling interests                 0 0 0
Net income (loss) attributable to Station Casinos LLC                 670 4,317 28,395
Comprehensive income (loss) attributable to Station Casinos LLC                 $ 670 $ 4,317 $ 28,395