XML 29 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidating Condensed Financial Information (Details) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Dec. 31, 2013
Condensed Financial Statements, Captions          
Subsidiary reporting information, assets $ 62,900,000   $ 62,900,000    
Revenues:          
Gaming 503,620,000 371,624,000 1,477,041,000 847,650,000  
Food and beverage 31,259,000 22,692,000 89,228,000 50,228,000  
Lodging 14,485,000 9,677,000 39,077,000 20,509,000  
Retail, entertainment and other 18,935,000 14,934,000 50,912,000 34,414,000  
Revenues 568,299,000 418,927,000 1,656,258,000 952,801,000  
Expenses and other costs:          
Gaming 271,306,000 203,599,000 785,903,000 474,432,000  
Food and beverage 29,648,000 19,858,000 82,559,000 43,807,000  
Lodging 6,715,000 3,981,000 18,309,000 10,130,000  
Retail, entertainment and other 9,184,000 7,416,000 20,448,000 16,744,000  
Pre-opening, development and other costs 1,598,000 63,086,000 11,917,000 87,851,000  
Depreciation and amortization 60,152,000 39,528,000 177,236,000 85,183,000  
Write-downs, reserves and recoveries, net 1,135,000 12,130,000 4,359,000 14,259,000  
Total expenses and other costs 491,107,000 434,117,000 1,424,515,000 918,164,000  
Operating income 77,192,000 (15,190,000) 231,743,000 34,637,000  
Equity earnings of subsidiaries 0 0 0 0  
Interest expense, net (62,498,000) (48,500,000) (191,290,000) (105,420,000)  
Loss on early extinguishment of debt 0 30,830,000 8,234,000 30,830,000  
Loss from equity method investments 0 0 0 (92,181,000)  
Management fee and inter-company interest 0 0 0 0  
Income tax (expense) benefit 6,975,000 (47,378,000) 8,072,000 (51,766,000)  
Income (loss) from continuing operations 7,719,000 (47,142,000) 24,147,000 (142,028,000)  
Income (loss) from discontinued operations, net of income taxes 4,771,000 (133,275,000) 5,096,000 (128,887,000)  
Net income (loss) 12,490,000 (180,417,000) 29,243,000 (270,915,000)  
Balance Sheets          
Current assets 239,800,000   239,800,000   279,600,000
Land, buildings, vessels and equipment, net 3,044,296,000   3,044,296,000   3,036,515,000
Goodwill 919,282,000   919,282,000   919,282,000
Intangible assets, net 534,515,000   534,515,000   500,084,000
Other non-current assets 89,500,000   89,500,000   101,300,000
Investment in subsidiaries 0   0   0
Assets of discontinued operations held for sale 20,687,000   20,687,000   322,548,000
Inter-company 0   0   0
Total assets 4,848,114,000   4,848,114,000   5,159,426,000
Current liabilities 381,400,000   381,400,000   346,300,000
Long-term debt less current portion 3,982,253,000   3,982,253,000   4,364,045,000
Other non-current liabilities 213,100,000   213,100,000   197,800,000
Liabilities of dicontinued operations held for sale 277,000   277,000   26,103,000
Inter-company 0   0    
Additional paid-in capital 1,092,418,000   1,092,418,000   1,075,896,000
Accumulated deficit (768,754,000)   (768,754,000)   (798,049,000)
Stockholders' Equity Attributable to Parent 259,599,000   259,599,000   213,704,000
Stockholders' Equity Attributable to Noncontrolling Interest 11,414,000   11,414,000   11,466,000
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 271,013,000   271,013,000   225,170,000
Total liabilities and stockholders' equity 4,848,114,000   4,848,114,000   5,159,426,000
Statements of Cash Flows          
Cash provided by (used in) operating activities     270,527,000 129,835,000  
Capital expenditures     188,722,000 188,457,000  
Payments to Acquire Businesses, Net of Cash Acquired     0 1,749,736,000  
Payments to Acquire Intangible Assets     25,000,000 0  
Net proceeds from sale of discontinued operations held for sale     258,507,000 29,246,000  
Escrow refund     25,000,000 0  
Purchase of held-to-maturity debt securities     0 5,853,000  
Proceeds from Sale, Maturity and Collection of Investments     0 4,428,000  
Increase (Decrease) in Restricted Cash     (5,925,000) 0  
Cash used in investing activities     75,471,000 (1,919,132,000)  
Proceeds from credit facility     217,600,000 1,651,702,000  
Proceeds from Issuance of Long-term Debt     0 850,000,000  
Repayments of Long-term Debt     0 567,462,000  
Proceeds from Stock Options Exercised 6,400,000 8,500,000 6,352,000 8,488,000  
Cash provided by financing activities     (389,584,000) 1,895,622,000  
Increase (decrease) in cash and cash equivalents     (43,586,000) 106,325,000  
Cash and cash equivalents at the beginning of the period     198,575,000 101,792,000  
Cash and cash equivalents at the end of the period 154,989,000 208,117,000 154,989,000 208,117,000  
Total Attributable to Parent Company
         
Revenues:          
Gaming 0 0 0 0  
Food and beverage 0 0 0 0  
Lodging 0 0 0 0  
Retail, entertainment and other 100,000 0 100,000 100,000  
Revenues 100,000 0 100,000 100,000  
Expenses and other costs:          
Gaming 0 0 0 0  
Food and beverage 0 0 0 0  
Lodging 0 0 0 0  
Retail, entertainment and other 0 0 0 0  
General and administrative and other 24,100,000 22,300,000 75,400,000 37,600,000  
Pre-opening, development and other costs 700,000 62,300,000 3,300,000 86,100,000  
Depreciation and amortization 1,300,000 1,200,000 4,900,000 3,800,000  
Write-downs, reserves and recoveries, net 0 0 3,000,000 1,100,000  
Total expenses and other costs 26,100,000 85,800,000 86,600,000 128,600,000  
Operating income (26,000,000) (85,800,000) (86,500,000) (128,500,000)  
Equity earnings of subsidiaries 69,700,000 (86,800,000) 210,800,000 (86,000,000)  
Interest expense, net (62,700,000) (51,200,000) 193,900,000 109,400,000  
Loss on early extinguishment of debt   (30,800,000) 8,200,000 30,800,000  
Loss from equity method investments       0  
Income (loss) from continuing operations before inter-company activity and income taxes (19,000,000) (254,600,000) (77,800,000) (354,700,000)  
Management fee and inter-company interest 38,500,000 26,800,000 (115,100,000) (32,000,000)  
Income tax (expense) benefit 7,000,000 (47,400,000) (8,100,000) 51,800,000  
Income (loss) from continuing operations 12,500,000 (180,400,000) 29,200,000 (270,900,000)  
Income (loss) from discontinued operations, net of income taxes 0 0 0 0  
Net income (loss) 12,500,000 (180,400,000) 29,200,000 (270,900,000)  
Balance Sheets          
Current assets 37,500,000   37,500,000   66,800,000
Land, buildings, vessels and equipment, net 38,400,000   38,400,000   47,700,000
Goodwill 0   0   0
Intangible assets, net 0   0   0
Other non-current assets 60,900,000   60,900,000   72,600,000
Investment in subsidiaries 4,389,800,000   4,389,800,000   4,508,300,000
Assets of discontinued operations held for sale 3,500,000   3,500,000   3,400,000
Inter-company 0   0   0
Total assets 4,530,100,000   4,530,100,000   4,698,800,000
Current liabilities 83,100,000   83,100,000   114,800,000
Long-term debt less current portion 3,982,200,000   3,982,200,000   4,363,900,000
Other non-current liabilities (75,300,000)   (75,300,000)   (48,100,000)
Liabilities of dicontinued operations held for sale 0   0   0
Inter-company 280,500,000   280,500,000   54,500,000
Stockholders' Equity Attributable to Parent 259,600,000   259,600,000   213,700,000
Stockholders' Equity Attributable to Noncontrolling Interest 0   0   0
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 259,600,000   259,600,000    
Total liabilities and stockholders' equity 4,530,100,000   4,530,100,000   4,698,800,000
Statements of Cash Flows          
Cash provided by (used in) operating activities     111,300,000 (1,873,500,000)  
Capital expenditures     (9,800,000) (3,700,000)  
Payments to Acquire Businesses, Net of Cash Acquired       0  
Payments to Acquire Intangible Assets     0    
Net proceeds from sale of discontinued operations held for sale     0 0  
Escrow refund     0    
Purchase of held-to-maturity debt securities       4,400,000  
Loans receivable, net       0  
Increase (Decrease) in Restricted Cash     5,900,000    
Other Investing Activities     258,200,000 0  
Cash used in investing activities     254,300,000 700,000  
Proceeds from credit facility     217,600,000 1,651,700,000  
Proceeds from Issuance of Long-term Debt       850,000,000  
Repayments under Credit Facility     (146,300,000) (5,100,000)  
Repayments of Long-term Debt     (466,500,000) (567,500,000)  
Other Financing Activities     5,600,000 (33,500,000)  
Cash provided by financing activities     (389,600,000) 1,895,600,000  
Increase (decrease) in cash and cash equivalents   22,800,000 (24,000,000)    
Cash and cash equivalents at the beginning of the period   28,300,000 28,600,000 5,500,000  
Cash and cash equivalents at the end of the period 4,600,000   4,600,000    
Guarantor Subsidiaries [Member]
         
Revenues:          
Gaming 503,600,000 [1] 371,600,000 [1] 1,477,000,000 847,700,000  
Food and beverage 31,300,000 [1] 22,700,000 [1] 89,200,000 50,200,000  
Lodging 14,500,000 [1] 9,700,000 [1] 39,100,000 20,500,000  
Retail, entertainment and other 18,800,000 [1] 14,900,000 [1] 50,800,000 34,300,000  
Revenues 568,200,000 [1] 418,900,000 [1] 1,656,100,000 952,700,000  
Expenses and other costs:          
Gaming 271,300,000 [1] 203,600,000 [1] 785,900,000 474,400,000  
Food and beverage 29,600,000 [1] 19,900,000 [1] 82,600,000 43,800,000  
Lodging 6,700,000 [1] 4,000,000 [1] 18,300,000 10,100,000  
Retail, entertainment and other 9,200,000 [1] 7,400,000 [1] 20,400,000 16,700,000  
General and administrative and other 87,200,000 [1] 62,100,000 [1] 248,200,000 147,800,000  
Pre-opening, development and other costs 800,000 [1] 600,000 [1] 8,300,000 1,400,000  
Depreciation and amortization 58,900,000 [1] 38,300,000 [1] 172,400,000 81,400,000  
Write-downs, reserves and recoveries, net 1,100,000 [1] 10,300,000 [1] 1,300,000 11,600,000  
Total expenses and other costs 464,800,000 [1] 346,200,000 [1] 1,337,400,000 787,200,000  
Operating income 103,400,000 [1] 72,700,000 [1] 318,700,000 165,500,000  
Equity earnings of subsidiaries 0 [1] 0 [1] 0 0  
Interest expense, net 200,000 [1] 2,700,000 [1] (2,600,000) (4,000,000)  
Loss on early extinguishment of debt   0 [1] 0 0  
Loss from equity method investments       0  
Income (loss) from continuing operations before inter-company activity and income taxes 103,600,000 [1] 75,400,000 [1] 321,300,000 169,500,000  
Management fee and inter-company interest (38,500,000) [1] (26,800,000) [1] 115,100,000 32,000,000  
Income tax (expense) benefit 0 [1] 0 [1] 0 0  
Income (loss) from continuing operations 65,100,000 [1] 48,600,000 [1] 206,200,000 137,500,000  
Income (loss) from discontinued operations, net of income taxes 4,800,000 [1] (133,300,000) [1] 5,200,000 (128,900,000)  
Net income (loss) 69,900,000 [1] (84,700,000) [1] 211,400,000 8,600,000  
Balance Sheets          
Current assets 178,200,000 [1]   178,200,000 [1]   185,100,000 [1]
Land, buildings, vessels and equipment, net 3,000,300,000 [1]   3,000,300,000 [1]   2,983,100,000 [1]
Goodwill 916,000,000   916,000,000   916,000,000
Intangible assets, net 529,500,000   529,500,000   495,100,000
Other non-current assets 4,400,000 [1]   4,400,000 [1]   6,600,000 [1]
Investment in subsidiaries 0 [1]   0 [1]   0 [1]
Assets of discontinued operations held for sale 17,200,000 [1]   17,200,000 [1]   318,800,000 [1]
Inter-company 281,700,000 [1]   281,700,000 [1]   55,700,000 [1]
Total assets 4,927,300,000 [1]   4,927,300,000 [1]   4,960,400,000 [1]
Current liabilities 298,000,000 [1]   298,000,000 [1]   231,400,000 [1]
Long-term debt less current portion 100,000 [1]   100,000 [1]   100,000 [1]
Other non-current liabilities 288,400,000 [1]   288,400,000 [1]   245,900,000 [1]
Liabilities of dicontinued operations held for sale 300,000   300,000   26,100,000 [1]
Inter-company 0 [1]   0 [1]   0 [1]
Stockholders' Equity Attributable to Parent 4,340,500,000 [1]   4,340,500,000 [1]   4,456,900,000 [1]
Stockholders' Equity Attributable to Noncontrolling Interest 0 [1]   0 [1]   0
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 4,340,500,000 [1]   4,340,500,000 [1]    
Total liabilities and stockholders' equity 4,927,300,000 [1]   4,927,300,000 [1]   4,960,400,000 [1]
Statements of Cash Flows          
Cash provided by (used in) operating activities     163,100,000 [1] 1,981,500,000 [1]  
Capital expenditures     (178,900,000) (184,800,000)  
Payments to Acquire Businesses, Net of Cash Acquired       (1,749,700,000)  
Payments to Acquire Intangible Assets     (25,000,000)    
Net proceeds from sale of discontinued operations held for sale     258,500,000 29,200,000  
Escrow refund     25,000,000    
Purchase of held-to-maturity debt securities       0  
Loans receivable, net       0  
Increase (Decrease) in Restricted Cash     0    
Other Investing Activities     (258,800,000) 0  
Cash used in investing activities     (179,200,000) [1] (1,905,300,000) [1]  
Proceeds from credit facility     0 [1] 0 [1]  
Proceeds from Issuance of Long-term Debt       0 [1]  
Repayments under Credit Facility     0 [1] 0 [1]  
Repayments of Long-term Debt     0 [1] 0 [1]  
Other Financing Activities     0 0  
Cash provided by financing activities     0 [1] 0 [1]  
Increase (decrease) in cash and cash equivalents   76,200,000 [1] (16,100,000) [1]    
Cash and cash equivalents at the beginning of the period   149,700,000 [1] 142,300,000 [1] 73,500,000 [1]  
Cash and cash equivalents at the end of the period 126,200,000 [1]   126,200,000 [1]    
Non-Guarantor Subsidiaries [Member]
         
Revenues:          
Gaming 0 [2] 0 [2] 0 0  
Food and beverage 0 [2] 0 [2] 0 0  
Lodging 0 [2] 0 [2] 0 0  
Retail, entertainment and other 0 [2] 0 [2] 0 0  
Revenues 0 [2] 0 [2] 0 0  
Expenses and other costs:          
Gaming 0 [2] 0 [2] 0 0  
Food and beverage 0 [2] 0 [2] 0 0  
Lodging 0 [2] 0 [2] 0 0  
Retail, entertainment and other 0 [2] 0 [2] 0 0  
General and administrative and other 100,000 [2] 100,000 [2] 200,000 400,000  
Pre-opening, development and other costs 100,000 [2] 200,000 [2] 300,000 400,000  
Depreciation and amortization 0 [2] 0 [2] 0 0  
Write-downs, reserves and recoveries, net 0 [2] 1,800,000 [2] 0 1,600,000  
Total expenses and other costs 200,000 [2] 2,100,000 [2] 500,000 2,400,000  
Operating income (200,000) [2] (2,100,000) [2] (500,000) (2,400,000)  
Equity earnings of subsidiaries 0 [2] 0 [2] 0 0  
Interest expense, net 0 [2] 0 [2] 0 0  
Loss on early extinguishment of debt   0 [2] 0 0  
Loss from equity method investments       (92,200,000)  
Income (loss) from continuing operations before inter-company activity and income taxes (200,000) [2] (2,100,000) [2] (500,000) (94,600,000)  
Management fee and inter-company interest 0 [2] 0 [2] 0 0  
Income tax (expense) benefit 0 [2] 0 [2] 0 0  
Income (loss) from continuing operations (200,000) [2] (2,100,000) [2] (500,000) (94,600,000)  
Income (loss) from discontinued operations, net of income taxes 0 [2] 0 [2] (100,000) 0  
Net income (loss) (200,000) [2] (2,100,000) [2] (600,000) (94,600,000)  
Balance Sheets          
Current assets 24,100,000 [2]   24,100,000 [2]   27,700,000 [2]
Land, buildings, vessels and equipment, net 5,600,000 [2]   5,600,000 [2]   5,700,000 [2]
Goodwill 3,300,000   3,300,000   3,300,000
Intangible assets, net 5,000,000   5,000,000   5,000,000
Other non-current assets 24,200,000 [2]   24,200,000 [2]   22,100,000 [2]
Investment in subsidiaries 0 [2]   0 [2]   0 [2]
Assets of discontinued operations held for sale 700,000 [2]   700,000 [2]   1,200,000 [2]
Inter-company 0 [2]   0 [2]   0 [2]
Total assets 62,900,000 [2]   62,900,000 [2]   65,000,000 [2]
Current liabilities 300,000 [2]   300,000 [2]   100,000 [2]
Long-term debt less current portion 0 [2]   0 [2]   0 [2]
Other non-current liabilities 0 [2]   0 [2]   0 [2]
Liabilities of dicontinued operations held for sale 0   0   0 [2]
Inter-company 1,200,000 [2]   1,200,000 [2]   1,200,000 [2]
Stockholders' Equity Attributable to Parent 50,000,000 [2]   50,000,000 [2]   52,200,000 [2]
Stockholders' Equity Attributable to Noncontrolling Interest 11,400,000   11,400,000   11,500,000
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 61,400,000   61,400,000    
Total liabilities and stockholders' equity 62,900,000 [2]   62,900,000 [2]   65,000,000 [2]
Statements of Cash Flows          
Cash provided by (used in) operating activities     (3,900,000) [2] 21,800,000 [2]  
Capital expenditures     0 0  
Payments to Acquire Businesses, Net of Cash Acquired       0  
Payments to Acquire Intangible Assets     0    
Net proceeds from sale of discontinued operations held for sale     0 0  
Escrow refund     0    
Purchase of held-to-maturity debt securities       (5,800,000)  
Loans receivable, net       (6,300,000)  
Increase (Decrease) in Restricted Cash     0    
Other Investing Activities     400,000 (2,400,000)  
Cash used in investing activities     400,000 [2] (14,500,000) [2]  
Proceeds from credit facility     0 [2] 0 [2]  
Proceeds from Issuance of Long-term Debt       0 [2]  
Repayments under Credit Facility     0 [2] 0 [2]  
Repayments of Long-term Debt     0 [2] 0 [2]  
Other Financing Activities     0 0  
Cash provided by financing activities     0 [2] 0 [2]  
Increase (decrease) in cash and cash equivalents   7,300,000 [2] (3,500,000) [2]    
Cash and cash equivalents at the beginning of the period   30,100,000 [2] 27,700,000 [2] 22,800,000 [2]  
Cash and cash equivalents at the end of the period 24,200,000 [2]   24,200,000 [2]    
Consolidating and Eliminating Entries
         
Revenues:          
Gaming 0 0   0  
Food and beverage 0 0   0  
Lodging 0 0   0  
Retail, entertainment and other 0 0   0  
Revenues 0 0   0  
Expenses and other costs:          
Gaming 0 0   0  
Food and beverage 0 0   0  
Lodging 0 0   0  
Retail, entertainment and other 0 0   0  
General and administrative and other 0 0   0  
Pre-opening, development and other costs 0 0   0  
Depreciation and amortization 0 0   0  
Write-downs, reserves and recoveries, net 0 0   0  
Total expenses and other costs 0 0   0  
Operating income 0 0   0  
Equity earnings of subsidiaries (69,700,000) 86,800,000 (210,800,000) 86,000,000  
Interest expense, net 0 0   0  
Loss on early extinguishment of debt   0   0  
Loss from equity method investments       0  
Income (loss) from continuing operations before inter-company activity and income taxes (69,700,000) 86,800,000 (210,800,000) 86,000,000  
Management fee and inter-company interest 0 0   0  
Income tax (expense) benefit 0 0   0  
Income (loss) from continuing operations (69,700,000) 86,800,000 (210,800,000) 86,000,000  
Income (loss) from discontinued operations, net of income taxes 0 0   0  
Net income (loss) (69,700,000) 86,800,000 (210,800,000) 86,000,000  
Balance Sheets          
Current assets 0   0   0
Land, buildings, vessels and equipment, net 0   0   0
Goodwill 0   0   0
Intangible assets, net 0   0   0
Other non-current assets 0   0   0
Investment in subsidiaries (4,389,800,000)   (4,389,800,000)   (4,508,300,000)
Assets of discontinued operations held for sale (700,000)   (700,000)   (800,000)
Inter-company (281,700,000)   (281,700,000)   (55,700,000)
Total assets (4,672,200,000)   (4,672,200,000)   (4,564,800,000)
Current liabilities 0   0   0
Long-term debt less current portion 0   0   0
Other non-current liabilities 0   0   0
Liabilities of dicontinued operations held for sale 0   0   0
Inter-company (281,700,000)   (281,700,000)   (55,700,000)
Stockholders' Equity Attributable to Parent (4,390,500,000)   (4,390,500,000)   (4,509,100,000)
Stockholders' Equity Attributable to Noncontrolling Interest 0   0   0
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest (4,390,500,000)   (4,390,500,000)    
Total liabilities and stockholders' equity (4,672,200,000)   (4,672,200,000)   (4,564,800,000)
Statements of Cash Flows          
Cash provided by (used in) operating activities     0 0  
Capital expenditures     0 0  
Payments to Acquire Businesses, Net of Cash Acquired       0  
Payments to Acquire Intangible Assets     0    
Net proceeds from sale of discontinued operations held for sale     0 0  
Escrow refund     0    
Purchase of held-to-maturity debt securities       0  
Loans receivable, net       0  
Increase (Decrease) in Restricted Cash     0    
Other Investing Activities     0 0  
Cash used in investing activities     0 0  
Proceeds from credit facility     0 0  
Proceeds from Issuance of Long-term Debt       0  
Repayments under Credit Facility     0 0  
Repayments of Long-term Debt     0 0  
Other Financing 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 0  
Cash and cash equivalents at the end of the period $ 0   $ 0    
[1] (a)As of September 30, 2014, the 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), Inc.; 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, Inc.; Ameristar Casino Council Bluffs, Inc.; Ameristar Casino St. Charles, Inc.; Ameristar Casino Kansas City, Inc.; Ameristar Casino Vicksburg, Inc.; Cactus Pete’s, Inc.; Ameristar East Chicago Holdings, LLC; Ameristar Casino East Chicago, LLC; and Ameristar Casino Springfield, LLC. In addition, certain other immaterial subsidiaries are also guarantors of our senior and senior subordinated notes.
[2] (b)Guarantor subsidiaries of our senior and senior subordinated notes exclude subsidiaries with approximately $62.9 million in cash and other assets as of September 30, 2014 that include a subsidiary that owns a majority interest in the licensee of Retama Park Racetrack and certain other subsidiaries.