XML 63 R46.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Information - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Operating revenues:        
Casino $ 258,396 $ 233,796 $ 521,368 $ 473,567
Food and beverage 75,303 66,408 155,418 133,028
Room 44,641 32,979 94,405 67,363
Other 23,699 17,705 46,519 34,887
Management fees 30,676 27,455 60,903 54,104
Gross revenues 432,715 378,343 878,613 762,949
Promotional allowances (29,222) (26,857) (57,388) (52,216)
Net revenues 403,493 351,486 821,225 710,733
Operating cost and expenses:        
Casino 103,170 88,986 204,824 176,407
Food and beverage 55,059 44,501 110,105 87,025
Room 18,239 11,893 38,306 24,278
Other 9,079 6,305 16,912 12,027
Selling, general and administrative 92,468 78,814 184,419 153,904
Preopening 368 373 398 721
Depreciation and amortization 46,807 38,436 92,060 77,863
Management fee expense     0  
Write-downs and other charges, net 9,270 10,966 10,298 13,334
Related party lease termination (98,393) 0 (98,393) 0
Total operating costs and expenses 432,853 280,274 755,715 545,559
Operating income (loss):        
Operating (loss) income (29,360) 71,212 65,510 165,174
Earnings (losses) from joint ventures 420 428 835 1,040
Operating (loss) income and earnings from joint ventures (28,940) 71,640 66,345 166,214
Other expense:        
Interest expense, net (33,853) (34,078) (68,797) (69,146)
Loss on extinguishment/modification of debt, net (975) (7,084) (2,994) (7,084)
Change in fair value of derivative instruments 3,330 90 3,369 87
Total other (expense) income (31,498) (41,072) (68,422) (76,143)
Net (loss) income (60,438) 30,568 (2,077) 90,071
Less net income (loss) attributable to noncontrolling interests 4,055 2,740 6,316 4,604
Net (loss) income attributable to Station Casinos LLC (64,493) 27,828 (8,393) 85,467
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (66,775) 22,573 (7,886) 79,982
Parent        
Operating revenues:        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Room 0 0 0 0
Other 0 0 0 0
Management fees 991 1,623 2,702 3,154
Gross revenues 991 1,623 2,702 3,154
Promotional allowances 0 0 0 0
Net revenues 991 1,623 2,702 3,154
Operating cost and expenses:        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Room 0 0 0 0
Other 0 0 0 0
Selling, general and administrative 8,004 5,421 16,272 8,483
Preopening 0 0 0 0
Depreciation and amortization 3,763 3,647 7,735 7,197
Management fee expense 0 0 0 0
Write-downs and other charges, net 6,024 8,925 6,774 10,215
Related party lease termination 591   591  
Total operating costs and expenses 18,382 17,993 31,372 25,895
Operating income (loss):        
Operating (loss) income (17,391) (16,370) (28,670) (22,741)
Earnings from subsidiaries (2,523) 80,989 99,052 175,790
Earnings (losses) from joint ventures 0 0 0 0
Operating (loss) income and earnings from joint ventures (19,914) 64,619 70,382 153,049
Other expense:        
Interest expense, net (31,986) (30,286) (64,202) (61,074)
Loss on extinguishment/modification of debt, net (15,923) (6,595) (17,942) (6,595)
Change in fair value of derivative instruments 3,330 90 3,369 87
Total other (expense) income (44,579) (36,791) (78,775) (67,582)
Net (loss) income (64,493) 27,828 (8,393) 85,467
Less net income (loss) attributable to noncontrolling interests 0 0 0 0
Net (loss) income attributable to Station Casinos LLC (64,493) 27,828 (8,393) 85,467
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (66,775) 22,573 (7,886) 79,982
Guarantor Subsidiaries        
Operating revenues:        
Casino 256,600 232,079 517,791 470,055
Food and beverage 75,142 66,247 155,107 132,714
Room 43,365 31,798 91,784 65,142
Other 22,455 16,350 45,918 34,304
Management fees 16,500 15,138 33,431 29,824
Gross revenues 414,062 361,612 844,031 732,039
Promotional allowances (29,090) (26,733) (57,131) (51,975)
Net revenues 384,972 334,879 786,900 680,064
Operating cost and expenses:        
Casino 102,540 88,406 203,596 175,233
Food and beverage 55,027 44,462 110,043 86,948
Room 17,585 11,278 37,005 23,063
Other 7,861 5,166 14,709 10,169
Selling, general and administrative 81,782 70,912 163,109 140,698
Preopening 368 373 398 721
Depreciation and amortization 39,935 31,696 78,123 64,481
Management fee expense 0 0 0 0
Write-downs and other charges, net 4,234 2,038 4,503 3,152
Related party lease termination 97,802   97,802  
Total operating costs and expenses 407,134 254,331 709,288 504,465
Operating income (loss):        
Operating (loss) income (22,162) 80,548 77,612 175,599
Earnings from subsidiaries 4,055 2,740 6,316 4,604
Earnings (losses) from joint ventures 420 428 835 1,040
Operating (loss) income and earnings from joint ventures (17,687) 83,716 84,763 181,243
Other expense:        
Interest expense, net 273 (385) 92 (1,436)
Loss on extinguishment/modification of debt, net 0 (489) 0 (489)
Change in fair value of derivative instruments 0 0 0 0
Total other (expense) income 273 (874) 92 (1,925)
Net (loss) income (17,414) 82,842 84,855 179,318
Less net income (loss) attributable to noncontrolling interests 0 0 0 0
Net (loss) income attributable to Station Casinos LLC (17,414) 82,842 84,855 179,318
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (17,414) 82,842 84,855 179,318
Parent and Guarantor Eliminations [Member]        
Operating revenues:        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Room 0 0 0 0
Other 0 0 0 0
Management fees 0 0 0 0
Gross revenues 0 0 0 0
Promotional allowances 0 0 0 0
Net revenues 0 0 0 0
Operating cost and expenses:        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Room 0 0 0 0
Other 0 0 0 0
Selling, general and administrative 0 0 0 0
Preopening 0 0 0 0
Depreciation and amortization 0 0 0 0
Management fee expense 0 0   0
Write-downs and other charges, net 0 0 0 0
Related party lease termination 0   0  
Total operating costs and expenses 0 0 0 0
Operating income (loss):        
Operating (loss) income 0 0 0 0
Earnings from subsidiaries 17,414 (82,842) (84,855) (179,318)
Earnings (losses) from joint ventures 0 0 0 0
Operating (loss) income and earnings from joint ventures 17,414 (82,842) (84,855) (179,318)
Other expense:        
Interest expense, net 0 0 0 0
Loss on extinguishment/modification of debt, net 0 0 0 0
Change in fair value of derivative instruments 0 0 0 0
Total other (expense) income 0 0 0 0
Net (loss) income 17,414 (82,842) (84,855) (179,318)
Less net income (loss) attributable to noncontrolling interests 0 0 0 0
Net (loss) income attributable to Station Casinos LLC 17,414 (82,842) (84,855) (179,318)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 17,414 (82,842) (84,855) (179,318)
Parent and Guarantor Subsidiaries        
Operating revenues:        
Casino 256,600 232,079 517,791 470,055
Food and beverage 75,142 66,247 155,107 132,714
Room 43,365 31,798 91,784 65,142
Other 22,455 16,350 45,918 34,304
Management fees 17,491 16,761 36,133 32,978
Gross revenues 415,053 363,235 846,733 735,193
Promotional allowances (29,090) (26,733) (57,131) (51,975)
Net revenues 385,963 336,502 789,602 683,218
Operating cost and expenses:        
Casino 102,540 88,406 203,596 175,233
Food and beverage 55,027 44,462 110,043 86,948
Room 17,585 11,278 37,005 23,063
Other 7,861 5,166 14,709 10,169
Selling, general and administrative 89,786 76,333 179,381 149,181
Preopening 368 373 398 721
Depreciation and amortization 43,698 35,343 85,858 71,678
Management fee expense 0 0   0
Write-downs and other charges, net 10,258 10,963 11,277 13,367
Related party lease termination 98,393   98,393  
Total operating costs and expenses 425,516 272,324 740,660 530,360
Operating income (loss):        
Operating (loss) income (39,553) 64,178 48,942 152,858
Earnings from subsidiaries 18,946 887 20,513 1,076
Earnings (losses) from joint ventures 420 428 835 1,040
Operating (loss) income and earnings from joint ventures (20,187) 65,493 70,290 154,974
Other expense:        
Interest expense, net (31,713) (30,671) (64,110) (62,510)
Loss on extinguishment/modification of debt, net (15,923) (7,084) (17,942) (7,084)
Change in fair value of derivative instruments 3,330 90 3,369 87
Total other (expense) income (44,306) (37,665) (78,683) (69,507)
Net (loss) income (64,493) 27,828 (8,393) 85,467
Less net income (loss) attributable to noncontrolling interests 0 0 0 0
Net (loss) income attributable to Station Casinos LLC (64,493) 27,828 (8,393) 85,467
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (66,775) 22,573 (7,886) 79,982
Non–Guarantor Subsidiaries        
Operating revenues:        
Casino 1,796 1,717 3,577 3,512
Food and beverage 161 161 311 314
Room 1,276 1,181 2,621 2,221
Other 2,832 2,550 5,290 4,653
Management fees 13,270 10,812 24,980 21,350
Gross revenues 19,335 16,421 36,779 32,050
Promotional allowances (132) (124) (257) (241)
Net revenues 19,203 16,297 36,522 31,809
Operating cost and expenses:        
Casino 630 580 1,228 1,174
Food and beverage 32 39 62 77
Room 654 615 1,301 1,215
Other 1,218 1,139 2,203 1,858
Selling, general and administrative 4,270 3,676 9,727 8,793
Preopening 0 0 0 0
Depreciation and amortization 3,109 3,093 6,202 6,185
Management fee expense 85 118 210 224
Write-downs and other charges, net (988) 3 (979) (33)
Related party lease termination 0   0  
Total operating costs and expenses 9,010 9,263 19,954 19,493
Operating income (loss):        
Operating (loss) income 10,193 7,034 16,568 12,316
Earnings from subsidiaries 0 0 0 0
Earnings (losses) from joint ventures 0 0 0 0
Operating (loss) income and earnings from joint ventures 10,193 7,034 16,568 12,316
Other expense:        
Interest expense, net (2,140) (3,407) (4,687) (6,636)
Loss on extinguishment/modification of debt, net 14,948 0 14,948 0
Change in fair value of derivative instruments 0 0 0 0
Total other (expense) income 12,808 (3,407) 10,261 (6,636)
Net (loss) income 23,001 3,627 26,829 5,680
Less net income (loss) attributable to noncontrolling interests 4,055 2,740 6,316 4,604
Net (loss) income attributable to Station Casinos LLC 18,946 887 20,513 1,076
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 18,946 887 20,513 1,076
Consolidated        
Operating revenues:        
Casino 258,396 233,796 521,368 473,567
Food and beverage 75,303 66,408 155,418 133,028
Room 44,641 32,979 94,405 67,363
Other 23,699 17,705 46,519 34,887
Management fees 30,676 27,455 60,903 54,104
Gross revenues 432,715 378,343 878,613 762,949
Promotional allowances (29,222) (26,857) (57,388) (52,216)
Net revenues 403,493 351,486 821,225 710,733
Operating cost and expenses:        
Casino 103,170 88,986 204,824 176,407
Food and beverage 55,059 44,501 110,105 87,025
Room 18,239 11,893 38,306 24,278
Other 9,079 6,305 16,912 12,027
Selling, general and administrative 92,468 78,814 184,419 153,904
Preopening 368 373 398 721
Depreciation and amortization 46,807 38,436 92,060 77,863
Management fee expense 0 0   0
Write-downs and other charges, net 9,270 10,966 10,298 13,334
Related party lease termination 98,393   98,393  
Total operating costs and expenses 432,853 280,274 755,715 545,559
Operating income (loss):        
Operating (loss) income (29,360) 71,212 65,510 165,174
Earnings from subsidiaries 0 0 0 0
Earnings (losses) from joint ventures 420 428 835 1,040
Operating (loss) income and earnings from joint ventures (28,940) 71,640 66,345 166,214
Other expense:        
Interest expense, net (33,853) (34,078) (68,797) (69,146)
Loss on extinguishment/modification of debt, net (975) (7,084) (2,994) (7,084)
Change in fair value of derivative instruments 3,330 90 3,369 87
Total other (expense) income (31,498) (41,072) (68,422) (76,143)
Net (loss) income (60,438) 30,568 (2,077) 90,071
Less net income (loss) attributable to noncontrolling interests 4,055 2,740 6,316 4,604
Net (loss) income attributable to Station Casinos LLC (64,493) 27,828 (8,393) 85,467
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (66,775) 22,573 (7,886) 79,982
Eliminations        
Operating revenues:        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Room 0 0 0 0
Other (1,588) (1,195) (4,689) (4,070)
Management fees (85) (118) (210) (224)
Gross revenues (1,673) (1,313) (4,899) (4,294)
Promotional allowances 0 0 0 0
Net revenues (1,673) (1,313) (4,899) (4,294)
Operating cost and expenses:        
Casino 0 0 0 0
Food and beverage 0 0 0 0
Room 0 0 0 0
Other 0 0 0 0
Selling, general and administrative (1,588) (1,195) (4,689) (4,070)
Preopening 0 0 0 0
Depreciation and amortization 0 0 0 0
Management fee expense (85) (118) (210) (224)
Write-downs and other charges, net 0 0 0 0
Related party lease termination 0   0  
Total operating costs and expenses (1,673) (1,313) (4,899) (4,294)
Operating income (loss):        
Operating (loss) income 0 0 0 0
Earnings from subsidiaries (18,946) (887) (20,513) (1,076)
Earnings (losses) from joint ventures 0 0 0 0
Operating (loss) income and earnings from joint ventures (18,946) (887) (20,513) (1,076)
Other expense:        
Interest expense, net 0 0 0 0
Loss on extinguishment/modification of debt, net 0 0 0 0
Change in fair value of derivative instruments 0 0 0 0
Total other (expense) income 0 0 0 0
Net (loss) income (18,946) (887) (20,513) (1,076)
Less net income (loss) attributable to noncontrolling interests 0 0 0 0
Net (loss) income attributable to Station Casinos LLC (18,946) (887) (20,513) (1,076)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ (18,946) $ (887) (20,513) $ (1,076)
Parent and Guarantor Subsidiaries        
Operating cost and expenses:        
Management fee expense     0  
Parent and Guarantor Eliminations [Member]        
Operating cost and expenses:        
Management fee expense     $ 0