XML 57 R45.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Information - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Operating revenues:    
Casino $ 262,972 $ 239,771
Food and beverage 80,115 66,620
Room 49,764 34,384
Other 22,820 17,182
Management fees 30,227 26,649
Gross revenues 445,898 384,606
Promotional allowances (28,166) (25,359)
Net revenues 417,732 359,247
Operating cost and expenses:    
Casino 101,654 87,421
Food and beverage 55,046 42,524
Room 20,067 12,385
Other 7,833 5,722
Selling, general and administrative 91,951 75,090
Preopening 30 348
Depreciation and amortization 45,253 39,427
Management fee expense 0 0
Write-downs and other charges, net 1,028 2,368
Total operating costs and expenses 322,862 265,285
Operating income (loss):    
Operating income (loss) 94,870 93,962
Earnings from subsidiaries 0 0
Earnings (losses) from joint ventures 415 612
Operating income and earnings (losses) from subsidiaries and joint ventures 95,285 94,574
Other expense:    
Interest expense, net (34,944) (35,068)
Loss on extinguishment/modification of debt (2,019) 0
Change in fair value of derivative instruments 39 (3)
Total other (expense) income (36,924) (35,071)
Net income 58,361 59,503
Less net income (loss) attributable to noncontrolling interests 2,261 1,864
Net income (loss) attributable to Station Casinos LLC 56,100 57,639
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 58,889 57,409
Parent [Member]    
Operating revenues:    
Casino 0 0
Food and beverage 0 0
Room 0 0
Other 0 2
Management fees 1,711 1,529
Gross revenues 1,711 1,531
Promotional allowances 0 0
Net revenues 1,711 1,531
Operating cost and expenses:    
Casino 0 0
Food and beverage 0 0
Room 0 0
Other 0 0
Selling, general and administrative 8,268 3,062
Preopening 0 0
Depreciation and amortization 3,972 3,550
Management fee expense 0 0
Write-downs and other charges, net 750 1,290
Total operating costs and expenses 12,990 7,902
Operating income (loss):    
Operating income (loss) (11,279) (6,371)
Earnings from subsidiaries 101,575 94,801
Earnings (losses) from joint ventures 0 0
Operating income and earnings (losses) from subsidiaries and joint ventures 90,296 88,430
Other expense:    
Interest expense, net (32,216) (30,788)
Loss on extinguishment/modification of debt (2,019)  
Change in fair value of derivative instruments 39 (3)
Total other (expense) income (34,196) (30,791)
Net income 56,100 57,639
Less net income (loss) attributable to noncontrolling interests 0 0
Net income (loss) attributable to Station Casinos LLC 56,100 57,639
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 58,889 57,409
Guarantor Subsidiaries [Member]    
Operating revenues:    
Casino 261,191 237,976
Food and beverage 79,965 66,467
Room 48,419 33,344
Other 23,463 17,952
Management fees 16,931 14,688
Gross revenues 429,969 370,427
Promotional allowances (28,041) (25,242)
Net revenues 401,928 345,185
Operating cost and expenses:    
Casino 101,056 86,827
Food and beverage 55,016 42,486
Room 19,420 11,785
Other 6,848 5,003
Selling, general and administrative 81,327 69,786
Preopening 30 348
Depreciation and amortization 38,188 32,785
Management fee expense 0 0
Write-downs and other charges, net 269 1,114
Total operating costs and expenses 302,154 250,134
Operating income (loss):    
Operating income (loss) 99,774 95,051
Earnings from subsidiaries 2,261 1,864
Earnings (losses) from joint ventures 415 612
Operating income and earnings (losses) from subsidiaries and joint ventures 102,450 97,527
Other expense:    
Interest expense, net (181) (1,051)
Loss on extinguishment/modification of debt 0  
Change in fair value of derivative instruments 0 0
Total other (expense) income (181) (1,051)
Net income 102,269 96,476
Less net income (loss) attributable to noncontrolling interests 0 0
Net income (loss) attributable to Station Casinos LLC 102,269 96,476
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 102,269 96,476
Parent and Guarantor Eliminations [Member]    
Operating revenues:    
Casino 0 0
Food and beverage 0 0
Room 0 0
Other 0 0
Management fees 0 0
Gross revenues 0 0
Promotional allowances 0 0
Net revenues 0 0
Operating cost and expenses:    
Casino 0 0
Food and beverage 0 0
Room 0 0
Other 0 0
Selling, general and administrative 0 0
Preopening 0 0
Depreciation and amortization 0 0
Management fee expense 0 0
Write-downs and other charges, net 0 0
Total operating costs and expenses 0 0
Operating income (loss):    
Operating income (loss) 0 0
Earnings from subsidiaries (102,269) (96,476)
Earnings (losses) from joint ventures 0 0
Operating income and earnings (losses) from subsidiaries and joint ventures (102,269) (96,476)
Other expense:    
Interest expense, net 0 0
Loss on extinguishment/modification of debt 0  
Change in fair value of derivative instruments 0 0
Total other (expense) income 0 0
Net income (102,269) (96,476)
Less net income (loss) attributable to noncontrolling interests 0 0
Net income (loss) attributable to Station Casinos LLC (102,269) (96,476)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (102,269) (96,476)
Parent and Guarantor Subsidiaries [Member]    
Operating revenues:    
Casino 261,191 237,976
Food and beverage 79,965 66,467
Room 48,419 33,344
Other 23,463 17,954
Management fees 18,642 16,217
Gross revenues 431,680 371,958
Promotional allowances (28,041) (25,242)
Net revenues 403,639 346,716
Operating cost and expenses:    
Casino 101,056 86,827
Food and beverage 55,016 42,486
Room 19,420 11,785
Other 6,848 5,003
Selling, general and administrative 89,595 72,848
Preopening 30 348
Depreciation and amortization 42,160 36,335
Management fee expense 0 0
Write-downs and other charges, net 1,019 2,404
Total operating costs and expenses 315,144 258,036
Operating income (loss):    
Operating income (loss) 88,495 88,680
Earnings from subsidiaries 1,567 189
Earnings (losses) from joint ventures 415 612
Operating income and earnings (losses) from subsidiaries and joint ventures 90,477 89,481
Other expense:    
Interest expense, net (32,397) (31,839)
Loss on extinguishment/modification of debt (2,019)  
Change in fair value of derivative instruments 39 (3)
Total other (expense) income (34,377) (31,842)
Net income 56,100 57,639
Less net income (loss) attributable to noncontrolling interests 0 0
Net income (loss) attributable to Station Casinos LLC 56,100 57,639
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 58,889 57,409
Non-Guarantor Subsidiaries [Member]    
Operating revenues:    
Casino 1,781 1,795
Food and beverage 150 153
Room 1,345 1,040
Other 2,458 2,103
Management fees 11,710 10,538
Gross revenues 17,444 15,629
Promotional allowances (125) (117)
Net revenues 17,319 15,512
Operating cost and expenses:    
Casino 598 594
Food and beverage 30 38
Room 647 600
Other 985 719
Selling, general and administrative 5,457 5,117
Preopening 0 0
Depreciation and amortization 3,093 3,092
Management fee expense 125 106
Write-downs and other charges, net 9 (36)
Total operating costs and expenses 10,944 10,230
Operating income (loss):    
Operating income (loss) 6,375 5,282
Earnings from subsidiaries 0 0
Earnings (losses) from joint ventures 0 0
Operating income and earnings (losses) from subsidiaries and joint ventures 6,375 5,282
Other expense:    
Interest expense, net (2,547) (3,229)
Loss on extinguishment/modification of debt 0  
Change in fair value of derivative instruments 0 0
Total other (expense) income (2,547) (3,229)
Net income 3,828 2,053
Less net income (loss) attributable to noncontrolling interests 2,261 1,864
Net income (loss) attributable to Station Casinos LLC 1,567 189
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 1,567 189
Consolidation, Eliminations [Member]    
Operating revenues:    
Casino 0 0
Food and beverage 0 0
Room 0 0
Other (3,101) (2,875)
Management fees (125) (106)
Gross revenues (3,226) (2,981)
Promotional allowances 0 0
Net revenues (3,226) (2,981)
Operating cost and expenses:    
Casino 0 0
Food and beverage 0 0
Room 0 0
Other 0 0
Selling, general and administrative (3,101) (2,875)
Preopening 0 0
Depreciation and amortization 0 0
Management fee expense (125) (106)
Write-downs and other charges, net 0 0
Total operating costs and expenses (3,226) (2,981)
Operating income (loss):    
Operating income (loss) 0 0
Earnings from subsidiaries (1,567) (189)
Earnings (losses) from joint ventures 0 0
Operating income and earnings (losses) from subsidiaries and joint ventures (1,567) (189)
Other expense:    
Interest expense, net 0 0
Loss on extinguishment/modification of debt 0  
Change in fair value of derivative instruments 0 0
Total other (expense) income 0 0
Net income (1,567) (189)
Less net income (loss) attributable to noncontrolling interests 0 0
Net income (loss) attributable to Station Casinos LLC (1,567) (189)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ (1,567) $ (189)