XML 62 R45.htm IDEA: XBRL DOCUMENT v3.7.0.1
Schedule of Condensed Consolidating Financial Information - Balance Sheets (Details) - USD ($)
$ in Thousands
Jun. 30, 2017
May 31, 2017
Dec. 31, 2016
Jun. 30, 2016
Dec. 31, 2015
Current assets:          
Cash and cash equivalents $ 112,633   $ 129,959 $ 245,772 $ 116,623
Restricted cash 2,829   2,377    
Receivables, net 41,238   43,547    
Inventories 11,131   11,956    
Prepaid gaming tax 24,764   20,066    
Prepaid expenses and other current assets 10,889   11,194    
Assets held for sale 19,602   19,020    
Total current assets 223,086   238,119    
Property and equipment, net 2,480,759   2,438,129    
Goodwill 195,676   195,676    
Intangible assets, net 137,964   149,199    
Land held for development 163,700   163,700    
Investments in joint ventures 10,005   10,572    
Native American development costs 16,393   14,844    
Other assets, net 63,580   59,728    
Total assets 3,291,163   3,269,967    
Current liabilities:          
Accounts payable 33,022   30,504    
Accrued interest payable 9,062   15,841    
Other accrued liabilities 153,036   152,508    
Current portion of long-term debt 71,341   46,063    
Total current liabilities 266,461   244,916    
Long-term debt, less current portion 2,427,682   2,376,238    
Deficit investment in joint venture 2,270   2,307    
Other long-term liabilities 10,164   10,041    
Total liabilities 2,706,577   2,633,502    
Members’ equity:          
Total Station Casinos LLC members’ equity 578,858   620,787    
Noncontrolling interest 5,728   15,678    
Total members’ equity 584,586   636,465    
Total liabilities and members’ equity 3,291,163   3,269,967    
Parent          
Current assets:          
Cash and cash equivalents 90   6,455 144,387 5,897
Restricted cash 0   0    
Receivables, net 1,448   3,719    
Intercompany receivables 2,097   4,775    
Loans to parent 0   0    
Inventories 0   0    
Prepaid gaming tax 0   0    
Prepaid expenses and other current assets 7,405   7,577    
Assets held for sale 0   0    
Total current assets 11,040   22,526    
Property and equipment, net 61,625   67,860    
Goodwill 1,234   1,234    
Intangible assets, net 1,000   1,000    
Land held for development 0   0    
Investments in joint ventures 0   0    
Native American development costs 0   0    
Investments in subsidiaries 3,916,486   3,676,365    
Other assets, net 44,034   40,552    
Total assets 4,035,419   3,809,537    
Current liabilities:          
Accounts payable 9,642   7,417    
Accrued interest payable 9,055   15,799    
Other accrued liabilities 16,093   13,298    
Intercompany payables 0   0    
Loans from subsidiaries 922,509   846,947    
Current portion of long-term debt 70,880   44,730    
Total current liabilities 1,028,179   928,191    
Long-term debt, less current portion 2,427,107   2,259,212    
Deficit investment in joint venture 0   0    
Other long-term liabilities 1,275   1,347    
Total liabilities 3,456,561   3,188,750    
Members’ equity:          
Total Station Casinos LLC members’ equity 578,858   620,787    
Noncontrolling interest 0   0    
Total members’ equity 578,858   620,787    
Total liabilities and members’ equity 4,035,419   3,809,537    
Guarantor Subsidiaries          
Current assets:          
Cash and cash equivalents 110,049   120,307 98,368 107,114
Restricted cash 2,829   2,377    
Receivables, net 32,621   36,041    
Intercompany receivables 0   0    
Loans to parent 922,509   846,947    
Inventories 11,010   11,835    
Prepaid gaming tax 24,601   19,933    
Prepaid expenses and other current assets 3,311   3,457    
Assets held for sale 0   0    
Total current assets 1,106,930   1,040,897    
Property and equipment, net 2,410,062   2,360,613    
Goodwill 194,442   194,442    
Intangible assets, net 130,561   136,696    
Land held for development 83,700   83,700    
Investments in joint ventures 10,005   10,572    
Native American development costs 16,393   14,844    
Investments in subsidiaries 5,690   6,142    
Other assets, net 18,482   18,030    
Total assets 3,976,265   3,865,936    
Current liabilities:          
Accounts payable 22,924   22,761    
Accrued interest payable 7   8    
Other accrued liabilities 134,276   137,395    
Intercompany payables 0   0    
Loans from subsidiaries 0   0    
Current portion of long-term debt 454   1,333    
Total current liabilities 157,661   161,497    
Long-term debt, less current portion 0   1,648    
Deficit investment in joint venture 2,270   2,307    
Other long-term liabilities 8,885   8,694    
Total liabilities 168,816   174,146    
Members’ equity:          
Total Station Casinos LLC members’ equity 3,807,449   3,691,790    
Noncontrolling interest 0   0    
Total members’ equity 3,807,449   3,691,790    
Total liabilities and members’ equity 3,976,265   3,865,936    
Eliminations          
Current assets:          
Cash and cash equivalents 0   0 0 0
Restricted cash 0   0    
Receivables, net 0   0    
Intercompany receivables 0   0    
Loans to parent (922,509)   (846,947)    
Inventories 0   0    
Prepaid gaming tax 0   0    
Prepaid expenses and other current assets 0   0    
Assets held for sale 0   0    
Total current assets (922,509)   (846,947)    
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    
Investments in subsidiaries (3,807,449)   (3,691,790)    
Other assets, net 0   0    
Total assets (4,729,958)   (4,538,737)    
Current liabilities:          
Accounts payable 0   0    
Accrued interest payable 0   0    
Other accrued liabilities 0   0    
Intercompany payables 0   0    
Loans from subsidiaries (922,509)   (846,947)    
Current portion of long-term debt 0   0    
Total current liabilities (922,509)   (846,947)    
Long-term debt, less current portion 0   0    
Deficit investment in joint venture 0   0    
Other long-term liabilities 0   0    
Total liabilities (922,509)   (846,947)    
Members’ equity:          
Total Station Casinos LLC members’ equity (3,807,449)   (3,691,790)    
Noncontrolling interest 0   0    
Total members’ equity (3,807,449)   (3,691,790)    
Total liabilities and members’ equity (4,729,958)   (4,538,737)    
Parent and Guarantor Subsidiaries          
Current assets:          
Cash and cash equivalents 110,139   126,762 242,755 113,011
Restricted cash 2,829   2,377    
Receivables, net 34,069   39,760    
Intercompany receivables 2,097   4,775    
Loans to parent 0   0    
Inventories 11,010   11,835    
Prepaid gaming tax 24,601   19,933    
Prepaid expenses and other current assets 10,716   11,034    
Assets held for sale 0   0    
Total current assets 195,461   216,476    
Property and equipment, net 2,471,687   2,428,473    
Goodwill 195,676   195,676    
Intangible assets, net 131,561   137,696    
Land held for development 83,700   83,700    
Investments in joint ventures 10,005   10,572    
Native American development costs 16,393   14,844    
Investments in subsidiaries 114,727   (9,283)    
Other assets, net 62,516   58,582    
Total assets 3,281,726   3,136,736    
Current liabilities:          
Accounts payable 32,566   30,178    
Accrued interest payable 9,062   15,807    
Other accrued liabilities 150,369   150,693    
Intercompany payables 0   0    
Loans from subsidiaries 0   0    
Current portion of long-term debt 71,334   46,063    
Total current liabilities 263,331   242,741    
Long-term debt, less current portion 2,427,107   2,260,860    
Deficit investment in joint venture 2,270   2,307    
Other long-term liabilities 10,160   10,041    
Total liabilities 2,702,868   2,515,949    
Members’ equity:          
Total Station Casinos LLC members’ equity 578,858   620,787    
Noncontrolling interest 0   0    
Total members’ equity 578,858   620,787    
Total liabilities and members’ equity 3,281,726   3,136,736    
Non–Guarantor Subsidiaries          
Current assets:          
Cash and cash equivalents 2,494   3,197 3,017 3,612
Restricted cash 0   0    
Receivables, net 7,169   3,787    
Intercompany receivables 0   0    
Loans to parent 0   0    
Inventories 121   121    
Prepaid gaming tax 163   133    
Prepaid expenses and other current assets 173   160    
Assets held for sale 19,602   19,020    
Total current assets 29,722   26,418    
Property and equipment, net 9,072   9,656    
Goodwill 0   0    
Intangible assets, net 6,403   11,503    
Land held for development 80,000   80,000    
Investments in joint ventures 0   0    
Native American development costs 0   0    
Investments in subsidiaries 0   0    
Other assets, net 1,064   1,146    
Total assets 126,261   128,723    
Current liabilities:          
Accounts payable 456   326    
Accrued interest payable 0   34    
Other accrued liabilities 2,667   1,815    
Intercompany payables 2,097   4,775    
Loans from subsidiaries 0   0    
Current portion of long-term debt 7   0    
Total current liabilities 5,227   6,950    
Long-term debt, less current portion 575   115,378    
Deficit investment in joint venture 0   0    
Other long-term liabilities 4   0    
Total liabilities 5,806   122,328    
Members’ equity:          
Total Station Casinos LLC members’ equity 114,727   (9,283)    
Noncontrolling interest 5,728   15,678    
Total members’ equity 120,455   6,395    
Total liabilities and members’ equity 126,261   128,723    
Consolidated          
Current assets:          
Cash and cash equivalents 112,633   129,959 245,772 116,623
Restricted cash 2,829   2,377    
Receivables, net 41,238   43,547    
Intercompany receivables 0   0    
Loans to parent 0   0    
Inventories 11,131   11,956    
Prepaid gaming tax 24,764   20,066    
Prepaid expenses and other current assets 10,889   11,194    
Assets held for sale 19,602   19,020    
Total current assets 223,086   238,119    
Property and equipment, net 2,480,759   2,438,129    
Goodwill 195,676   195,676    
Intangible assets, net 137,964   149,199    
Land held for development 163,700   163,700    
Investments in joint ventures 10,005   10,572    
Native American development costs 16,393   14,844    
Investments in subsidiaries 0   0    
Other assets, net 63,580   59,728    
Total assets 3,291,163   3,269,967    
Current liabilities:          
Accounts payable 33,022   30,504    
Accrued interest payable 9,062   15,841    
Other accrued liabilities 153,036   152,508    
Intercompany payables 0   0    
Loans from subsidiaries 0   0    
Current portion of long-term debt 71,341   46,063    
Total current liabilities 266,461   244,916    
Long-term debt, less current portion 2,427,682   2,376,238    
Deficit investment in joint venture 2,270   2,307    
Other long-term liabilities 10,164   10,041    
Total liabilities 2,706,577   2,633,502    
Members’ equity:          
Total Station Casinos LLC members’ equity 578,858   620,787    
Noncontrolling interest 5,728   15,678    
Total members’ equity 584,586   636,465    
Total liabilities and members’ equity 3,291,163   3,269,967    
Eliminations          
Current assets:          
Cash and cash equivalents 0   0 $ 0 $ 0
Restricted cash 0   0    
Receivables, net 0   0    
Intercompany receivables (2,097)   (4,775)    
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    
Total current assets (2,097)   (4,775)    
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    
Investments in subsidiaries (114,727)   9,283    
Other assets, net 0   0    
Total assets (116,824)   4,508    
Current liabilities:          
Accounts payable 0   0    
Accrued interest payable 0   0    
Other accrued liabilities 0   0    
Intercompany payables (2,097)   (4,775)    
Loans from subsidiaries 0   0    
Current portion of long-term debt 0   0    
Total current liabilities (2,097)   (4,775)    
Long-term debt, less current portion 0   0    
Deficit investment in joint venture 0   0    
Other long-term liabilities 0   0    
Total liabilities (2,097)   (4,775)    
Members’ equity:          
Total Station Casinos LLC members’ equity (114,727)   9,283    
Noncontrolling interest 0   0    
Total members’ equity (114,727)   9,283    
Total liabilities and members’ equity $ (116,824)   $ 4,508    
Senior Notes [Member]          
Senior Notes, stated percentage 7.50% 7.50%      
Senior Notes [Member] | Guarantor Subsidiaries          
Equity method investment, ownership percentage 100.00%