XML 60 R48.htm IDEA: XBRL DOCUMENT v3.4.0.3
Consolidating Condensed Financial Information - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Condensed Financial Statements    
Subsidiary reporting information, assets $ 38,300  
Revenues:    
Gaming 520,841 $ 514,347
Food and beverage 31,995 32,030
Lodging 11,247 11,495
Retail, entertainment and other 15,942 14,967
Total revenues 580,025 572,839
Expenses and other costs:    
Gaming 267,133 264,885
Food and beverage 29,910 29,167
Lodging 5,608 5,788
Retail, entertainment and other 4,513 5,090
General and administrative 104,862 102,290
Depreciation and amortization 54,096 67,831
Pre-opening, development and other costs 5,329 1,567
Write-downs, reserves and recoveries, net 2,890 3,144
Total expenses and other costs 474,341 479,762
Operating income 105,684 93,077
Interest expense, net (59,793) (61,083)
Loss from equity method investment 0 (83)
Income tax expense (4,998) (4,832)
Income from continuing operations 40,893 27,079
Income from discontinued operations, net of income taxes 125 217
Net income 41,018 27,296
Pinnacle Entertainment, Inc.    
Revenues:    
Gaming 0 0
Food and beverage 0 0
Lodging 0 0
Retail, entertainment and other 0 0
Total revenues 0 0
Expenses and other costs:    
Gaming 0 0
Food and beverage 0 0
Lodging 0 0
Retail, entertainment and other 0 0
General and administrative 23,300 22,300
Depreciation and amortization 2,000 4,300
Pre-opening, development and other costs 5,300 1,400
Write-downs, reserves and recoveries, net 0 3,000
Total expenses and other costs 30,600 31,000
Operating income (30,600) (31,000)
Equity in earnings of subsidiaries 102,700 88,300
Interest expense, net (59,800) (61,100)
Loss from equity method investment   0
Income (loss) from continuing operations before inter-company activity and income taxes 12,300 (3,800)
Management fee and inter-company interest 33,700 35,900
Income tax expense (5,000) (4,800)
Income from continuing operations 41,000 27,300
Income from discontinued operations, net of income taxes 0 0
Net income 41,000 27,300
100% Owned Guarantor Subsidiaries    
Revenues:    
Gaming [1] 520,800 514,400
Food and beverage [1] 32,000 32,000
Lodging [1] 11,300 11,500
Retail, entertainment and other [1] 15,900 14,900
Total revenues [1] 580,000 572,800
Expenses and other costs:    
Gaming [1] 267,100 264,900
Food and beverage [1] 29,900 29,200
Lodging [1] 5,600 5,800
Retail, entertainment and other [1] 4,500 5,100
General and administrative [1] 81,600 79,900
Depreciation and amortization [1] 52,100 63,500
Pre-opening, development and other costs [1] 0 100
Write-downs, reserves and recoveries, net [1] 2,900 200
Total expenses and other costs [1] 443,700 448,700
Operating income [1] 136,300 124,100
Equity in earnings of subsidiaries [1] 0 0
Interest expense, net [1] 0 0
Loss from equity method investment [1]   0
Income (loss) from continuing operations before inter-company activity and income taxes [1] 136,300 124,100
Management fee and inter-company interest [1] (33,700) (35,900)
Income tax expense [1] 0 0
Income from continuing operations [1] 102,600 88,200
Income from discontinued operations, net of income taxes [1] 100 200
Net income [1] 102,700 88,400
Non-Guarantor Subsidiaries    
Revenues:    
Gaming [2] 0 0
Food and beverage [2] 0 0
Lodging [2] 0 0
Retail, entertainment and other [2] 0 0
Total revenues [2] 0 0
Expenses and other costs:    
Gaming [2] 0 0
Food and beverage [2] 0 0
Lodging [2] 0 0
Retail, entertainment and other [2] 0 0
General and administrative [2] 0 0
Depreciation and amortization [2] 0 0
Pre-opening, development and other costs [2] 0 0
Write-downs, reserves and recoveries, net [2] 0 0
Total expenses and other costs [2] 0 0
Operating income [2] 0 0
Equity in earnings of subsidiaries [2] 0 0
Interest expense, net [2] 0 0
Loss from equity method investment [2]   (100)
Income (loss) from continuing operations before inter-company activity and income taxes [2] 0 (100)
Management fee and inter-company interest [2] 0 0
Income tax expense [2] 0 0
Income from continuing operations [2] 0 (100)
Income from discontinued operations, net of income taxes [2] 0 0
Net income [2] 0 (100)
Consolidating and Eliminating Entries    
Revenues:    
Gaming 0 0
Food and beverage 0 0
Lodging 0 0
Retail, entertainment and other 0 0
Total revenues 0 0
Expenses and other costs:    
Gaming 0 0
Food and beverage 0 0
Lodging 0 0
Retail, entertainment and other 0 0
General and administrative 0 0
Depreciation and amortization 0 0
Pre-opening, development and other costs 0 0
Write-downs, reserves and recoveries, net 0 0
Total expenses and other costs 0 0
Operating income 0 0
Equity in earnings of subsidiaries (102,700) (88,300)
Interest expense, net 0 0
Loss from equity method investment   0
Income (loss) from continuing operations before inter-company activity and income taxes (102,700) (88,300)
Management fee and inter-company interest 0 0
Income tax expense 0 0
Income from continuing operations (102,700) (88,300)
Income from discontinued operations, net of income taxes 0 0
Net income (102,700) (88,300)
Pinnacle Entertainment, Inc. Consolidated    
Revenues:    
Gaming 520,800 514,400
Food and beverage 32,000 32,000
Lodging 11,300 11,500
Retail, entertainment and other 15,900 14,900
Total revenues 580,000 572,800
Expenses and other costs:    
Gaming 267,100 264,900
Food and beverage 29,900 29,200
Lodging 5,600 5,800
Retail, entertainment and other 4,500 5,100
General and administrative 104,900 102,200
Depreciation and amortization 54,100 67,800
Pre-opening, development and other costs 5,300 1,500
Write-downs, reserves and recoveries, net 2,900 3,200
Total expenses and other costs 474,300 479,700
Operating income 105,700 93,100
Equity in earnings of subsidiaries 0 0
Interest expense, net (59,800) (61,100)
Loss from equity method investment   (100)
Income (loss) from continuing operations before inter-company activity and income taxes 45,900 31,900
Management fee and inter-company interest 0 0
Income tax expense (5,000) (4,800)
Income from continuing operations 40,900 27,100
Income from discontinued operations, net of income taxes 100 200
Net income $ 41,000 $ 27,300
[1] he following material subsidiaries are identified as guarantors of our senior and senior subordinated notes: Belterra Resort Indiana, LLC; Boomtown, LLC; Casino Magic, LLC; Louisiana-I Gaming; PNK (Baton Rouge) Partnership; PNK (BOSSIER CITY), LLC; PNK Development 7, LLC; PNK Development 8, LLC; PNK Development 9, LLC; PNK (LAKE CHARLES), L.L.C.; PNK (Ohio), LLC; PNK (Ohio) II, LLC; PNK (Ohio) III, LLC; PNK (River City), LLC; PNK (SAM), LLC; PNK (SAZ), LLC; Ameristar Casino Black Hawk, LLC; Ameristar Casino Council Bluffs, LLC; Ameristar Casino St. Charles, LLC; Ameristar Casino Kansas City, LLC; PNK Vicksburg, LLC; Cactus Pete’s, LLC; Ameristar East Chicago Holdings, LLC; and Ameristar Casino East Chicago, LLC. In addition, certain other immaterial subsidiaries are also guarantors of our senior and senior subordinated notes.
[2] Guarantor subsidiaries of our senior and senior subordinated notes exclude subsidiaries with approximately $38.3 million in cash and other assets as of March 31, 2016, that include a subsidiary that owns a majority interest in the licensee of Retama Park Racetrack and certain other subsidiaries.