XML 50 R34.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidating Condensed Financial Information (Details) (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Dec. 31, 2012
Condensed Financial Statements, Captions      
Subsidiary reporting information, assets $ 47,000,000    
Revenues:      
Gaming 277,184,000 259,662,000  
Food and beverage 17,408,000 16,201,000  
Other 18,000,000 17,100,000  
Total revenues 312,639,000 292,985,000  
Expenses and other costs:      
Gaming 156,209,000 142,839,000  
Food and beverage 15,268,000 14,572,000  
General and administrative and other 76,700,000 65,900,000  
Depreciation and amortization 28,002,000 26,246,000  
Write-downs, reserves and recoveries, net 314,000 8,000  
Total expenses and other costs 276,523,000 249,491,000  
Operating income (loss) 36,116,000 43,494,000  
Equity earnings of subsidiaries 0 0  
Net interest expense, net of capitalized interest (28,670,000) (21,918,000)  
Loss on early extinguishment of debt 0 (20,718,000)  
Loss from equity method investments (92,181,000) (1,595,000)  
Management fee and inter-company interest 0 0  
Income tax (expense) benefit (611,000) 411,000  
Income from continuing operations (85,346,000) (326,000)  
Loss from discontinued operations, net of taxes (45,000) (683,000)  
Net loss (85,391,000) (1,009,000)  
Condensed Consolidated Balance Sheets as of March 31, 2013 and December 31, 2012      
Current assets 136,900,000   146,700,000
Land, buildings, vessels and equipment, net 1,718,585,000   1,695,978,000
Other non-current assets 152,700,000   136,300,000
Investment in subsidiaries 0   0
Equity method investments 424,000   91,424,000
Assets of discontinued operations held for sale 38,609,000   38,609,000
Inter-company 0   0
Total assets 2,047,241,000   2,108,994,000
Current liabilities 207,700,000   197,800,000
Long-term debt less current portion 1,436,740,000   1,437,251,000
Other non-current liabilities 26,600,000   26,800,000
Liabilities of dicontinued operations held for sale 0   0
Inter-company 0   0
Stockholders' Equity Attributable to Parent 364,727,000   447,117,000
Stockholders' Equity Attributable to Noncontrolling Interest 11,518,000   0
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 376,245,000   447,117,000
Total liabilities and stockholders' equity 2,047,241,000   2,108,994,000
Condensed Consolidated Statements of Cash Flows for the Three Months ended March 31, 2013 and 2012      
Cash provided by (used in) operating activities 41,387,000 54,043,000  
Cash used in investing activities (43,540,000) (66,872,000)  
Cash provided by financing activities (762,000) 189,535,000  
Increase (decrease) in cash and cash equivalents (2,915,000) 176,706,000  
Cash and cash equivalents at the beginning of the period 101,792,000 80,294,000  
Cash and cash equivalents at the end of the period 98,877,000 257,000,000  
Parent Company
     
Revenues:      
Gaming 0 0  
Food and beverage 0 0  
Other 0 0  
Total revenues 0 0  
Expenses and other costs:      
Gaming 0 0  
Food and beverage 0 0  
General and administrative and other 13,400,000 7,600,000  
Depreciation and amortization 1,600,000 700,000  
Write-downs, reserves and recoveries, net 0 0  
Total expenses and other costs 15,000,000 8,300,000  
Operating income (loss) (15,000,000) (8,300,000)  
Equity earnings of subsidiaries (43,500,000) 47,100,000  
Net interest expense, net of capitalized interest (29,000,000) (27,300,000)  
Loss on early extinguishment of debt   (20,700,000)  
Loss from equity method investments 0 0  
Income (loss) from continuing operations before inter-company activity and income taxes (87,500,000) (9,200,000)  
Management fee and inter-company interest 2,700,000 7,800,000  
Income tax (expense) benefit (600,000) 400,000  
Income from continuing operations (85,400,000) (1,000,000)  
Loss from discontinued operations, net of taxes 0 0  
Net loss (85,400,000) (1,000,000)  
Condensed Consolidated Balance Sheets as of March 31, 2013 and December 31, 2012      
Current assets 20,100,000   17,400,000
Land, buildings, vessels and equipment, net 21,300,000   21,700,000
Other non-current assets 46,400,000   47,400,000
Investment in subsidiaries 1,783,500,000   1,861,400,000
Equity method investments 0   0
Assets of discontinued operations held for sale 0   0
Inter-company 1,200,000   1,200,000
Total assets 1,872,500,000   1,949,100,000
Current liabilities 57,200,000   50,900,000
Long-term debt less current portion 1,436,700,000   1,437,300,000
Other non-current liabilities 13,900,000   13,800,000
Liabilities of dicontinued operations held for sale     0
Inter-company 0   0
Stockholders' Equity Attributable to Parent 364,700,000   447,100,000
Stockholders' Equity Attributable to Noncontrolling Interest 0    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 364,700,000    
Total liabilities and stockholders' equity 1,872,500,000   1,949,100,000
Condensed Consolidated Statements of Cash Flows for the Three Months ended March 31, 2013 and 2012      
Cash provided by (used in) operating activities 8,400,000 (29,000,000)  
Cash used in investing activities 3,300,000 (2,300,000)  
Cash provided by financing activities (800,000) 189,600,000  
Increase (decrease) in cash and cash equivalents 10,900,000 158,300,000  
Cash and cash equivalents at the beginning of the period 5,500,000 17,300,000  
Cash and cash equivalents at the end of the period 16,400,000 175,600,000  
Guarantor Subsidiaries [Member]
     
Revenues:      
Gaming 277,200,000 [1] 259,700,000 [1]  
Food and beverage 17,400,000 [1] 16,200,000 [1]  
Other 18,000,000 [1] 17,100,000 [1]  
Total revenues 312,600,000 [1] 293,000,000 [1]  
Expenses and other costs:      
Gaming 156,200,000 [1] 142,800,000 [1]  
Food and beverage 15,300,000 [1] 14,600,000 [1]  
General and administrative and other 63,100,000 [1] 58,300,000 [1]  
Depreciation and amortization 26,400,000 [1] 25,500,000 [1]  
Write-downs, reserves and recoveries, net 500,000 [1] (2,000,000) [1]  
Total expenses and other costs 261,500,000 [1] 239,200,000 [1]  
Operating income (loss) 51,100,000 [1] 53,800,000 [1]  
Equity earnings of subsidiaries 0 [1] 0 [1]  
Net interest expense, net of capitalized interest 300,000 [1] 3,300,000 [1]  
Loss on early extinguishment of debt   0 [1]  
Loss from equity method investments 0 [1] 0 [1]  
Income (loss) from continuing operations before inter-company activity and income taxes 51,400,000 [1] 57,100,000 [1]  
Management fee and inter-company interest (2,700,000) [1] (5,700,000) [1]  
Income tax (expense) benefit 0 [1] 0 [1]  
Income from continuing operations 48,700,000 [1] 51,400,000 [1]  
Loss from discontinued operations, net of taxes 0 [1] (700,000) [1]  
Net loss 48,700,000 [1] 50,700,000 [1]  
Condensed Consolidated Balance Sheets as of March 31, 2013 and December 31, 2012      
Current assets 105,100,000 [1]   106,300,000 [1]
Land, buildings, vessels and equipment, net 1,691,100,000 [1]   1,672,800,000 [1]
Other non-current assets 78,300,000 [1]   74,500,000 [1]
Investment in subsidiaries 0 [1]   0 [1]
Equity method investments 0 [1]   0 [1]
Assets of discontinued operations held for sale 38,600,000 [1]   38,600,000 [1]
Inter-company 0 [1]   0 [1]
Total assets 1,913,100,000 [1]   1,892,200,000 [1]
Current liabilities 149,200,000 [1]   146,300,000 [1]
Long-term debt less current portion 0 [1]   0 [1]
Other non-current liabilities 12,700,000 [1]   12,700,000 [1]
Liabilities of dicontinued operations held for sale     0 [1]
Inter-company 0 [1]   0 [1]
Stockholders' Equity Attributable to Parent 1,751,200,000 [1]   1,733,200,000 [1]
Stockholders' Equity Attributable to Noncontrolling Interest 0 [1]    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 1,751,200,000 [1]    
Total liabilities and stockholders' equity 1,913,100,000 [1]   1,892,200,000 [1]
Condensed Consolidated Statements of Cash Flows for the Three Months ended March 31, 2013 and 2012      
Cash provided by (used in) operating activities 32,900,000 [1] 70,400,000 [1]  
Cash used in investing activities (35,500,000) [1] (60,100,000) [1]  
Cash provided by financing activities 0 [1] 0 [1]  
Increase (decrease) in cash and cash equivalents (2,600,000) [1] 10,300,000 [1]  
Cash and cash equivalents at the beginning of the period 73,500,000 [1] 48,000,000 [1]  
Cash and cash equivalents at the end of the period 70,900,000 [1] 58,300,000 [1]  
Non-Guarantor Subsidiaries [Member]
     
Revenues:      
Gaming 0 [2] 0 [2]  
Food and beverage 0 [2] 0 [2]  
Other 0 [2] 0 [2]  
Total revenues 0 [2] 0 [2]  
Expenses and other costs:      
Gaming 0 [2] 0 [2]  
Food and beverage 0 [2] 0 [2]  
General and administrative and other 200,000 [2] 0 [2]  
Depreciation and amortization 0 [2] 0 [2]  
Write-downs, reserves and recoveries, net (200,000) [2] 2,000,000 [2]  
Total expenses and other costs 0 [2] 2,000,000 [2]  
Operating income (loss) 0 [2] (2,000,000) [2]  
Equity earnings of subsidiaries 0 [2] 0 [2]  
Net interest expense, net of capitalized interest 0 [2] 2,100,000 [2]  
Loss on early extinguishment of debt   0  
Loss from equity method investments (92,200,000) [2] (1,600,000)  
Income (loss) from continuing operations before inter-company activity and income taxes (92,200,000) [2] (1,500,000) [2]  
Management fee and inter-company interest 0 [2] (2,100,000) [2]  
Income tax (expense) benefit 0 [2] 0 [2]  
Income from continuing operations (92,200,000) [2] (3,600,000) [2]  
Loss from discontinued operations, net of taxes 0 [2] 0 [2]  
Net loss (92,200,000) [2] (3,600,000) [2]  
Condensed Consolidated Balance Sheets as of March 31, 2013 and December 31, 2012      
Current assets 11,700,000 [2]   23,000,000 [2]
Land, buildings, vessels and equipment, net 6,200,000 [2]   1,500,000 [2]
Other non-current assets 28,000,000 [2]   14,400,000 [2]
Investment in subsidiaries 0 [2]   0 [2]
Equity method investments 400,000 [2]   91,400,000 [2]
Assets of discontinued operations held for sale 700,000 [2]   700,000 [2]
Inter-company 0 [2]   0 [2]
Total assets 47,000,000 [2]   131,000,000 [2]
Current liabilities 1,300,000 [2]   600,000 [2]
Long-term debt less current portion 0 [2]   0 [2]
Other non-current liabilities 0 [2]   300,000 [2]
Liabilities of dicontinued operations held for sale     0 [2]
Inter-company 1,200,000 [2]   1,200,000 [2]
Stockholders' Equity Attributable to Parent 33,000,000 [2]   128,900,000 [2]
Stockholders' Equity Attributable to Noncontrolling Interest 11,500,000    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 44,500,000    
Total liabilities and stockholders' equity 47,000,000 [2]   131,000,000 [2]
Condensed Consolidated Statements of Cash Flows for the Three Months ended March 31, 2013 and 2012      
Cash provided by (used in) operating activities 100,000 [2] 12,600,000 [2]  
Cash used in investing activities (11,300,000) [2] (4,500,000) [2]  
Cash provided by financing activities 0 [2] 0 [2]  
Increase (decrease) in cash and cash equivalents (11,200,000) [2] 8,100,000 [2]  
Cash and cash equivalents at the beginning of the period 22,800,000 [2] 15,000,000 [2]  
Cash and cash equivalents at the end of the period 11,600,000 [2] 23,100,000 [2]  
Consolidation, Eliminations
     
Revenues:      
Gaming 0 0  
Food and beverage 0 0  
Other 0 0  
Total revenues 0 0  
Expenses and other costs:      
Gaming 0 0  
Food and beverage 0 0  
General and administrative and other 0 0  
Depreciation and amortization 0 0  
Write-downs, reserves and recoveries, net 0 0  
Total expenses and other costs 0 0  
Operating income (loss) 0 0  
Equity earnings of subsidiaries 43,500,000 (47,100,000)  
Net interest expense, net of capitalized interest 0 0  
Loss on early extinguishment of debt   0  
Loss from equity method investments 0 0  
Income (loss) from continuing operations before inter-company activity and income taxes 43,500,000 (47,100,000)  
Management fee and inter-company interest 0 0  
Income tax (expense) benefit 0 0  
Income from continuing operations 43,500,000 (47,100,000)  
Loss from discontinued operations, net of taxes 0 0  
Net loss 43,500,000 (47,100,000)  
Condensed Consolidated Balance Sheets as of March 31, 2013 and December 31, 2012      
Current assets 0   0
Land, buildings, vessels and equipment, net 0   0
Other non-current assets 0   0
Investment in subsidiaries (1,783,500,000)   (1,861,400,000)
Equity method investments 0   0
Assets of discontinued operations held for sale (700,000)   (700,000)
Inter-company (1,200,000)   (1,200,000)
Total assets (1,785,400,000)   (1,863,300,000)
Current liabilities 0   0
Long-term debt less current portion 0   0
Other non-current liabilities 0   0
Liabilities of dicontinued operations held for sale     0
Inter-company (1,200,000)   (1,200,000)
Stockholders' Equity Attributable to Parent (1,784,200,000)   (1,862,100,000)
Stockholders' Equity Attributable to Noncontrolling Interest 0    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest (1,784,200,000)    
Total liabilities and stockholders' equity (1,785,400,000)   (1,863,300,000)
Condensed Consolidated Statements of Cash Flows for the Three Months ended March 31, 2013 and 2012      
Cash provided by (used in) operating activities 0 0  
Cash used in investing activities 0 0  
Cash provided by financing activities 0 0  
Increase (decrease) in cash and cash equivalents 0 0  
Cash and cash equivalents at the beginning of the period 0 0  
Cash and cash equivalents at the end of the period $ 0 $ 0  
[1] The following material subsidiaries are identified as guarantors of our senior and senior subordinated notes: ACE Gaming, LLC; AREP Boardwalk Properties LLC; Belterra Resort Indiana, LLC; Boomtown, LLC; Casino Magic, LLC; Casino One Corporation; Louisiana-I Gaming; Mitre Associates LLC; PNK (Baton Rouge) Partnership; PNK (Biloxi), LLC; PNK (BOSSIER CITY), Inc.; PNK Development 7, LLC; PNK Development 8, LLC; PNK Development 9, LLC; PNK Development 13, LLC; PNK (ES), LLC; PNK (LAKE CHARLES), L.L.C.; PNK (Ohio), LLC; PNK (Ohio) II, LLC; PNK (Ohio) III, LLC; PNK (RENO), LLC; PNK (River City), LLC; PNK (SAM), LLC; PNK (SAZ), LLC; PNK (STLH), LLC; PNK (ST. LOUIS RE), LLC; and PSW Properties 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 $47.0 million in cash and other assets, which represent a subsidiary that owns a minority interest in ACDL; a subsidiary that owns a majority interest in the licensee of Retama Park Racetrack; and certain non-material subsidiaries.